VERITAS SOFTWARE CORP /DE/
S-1/A, 1999-08-06
PREPACKAGED SOFTWARE
Previous: ASTER INVESTMENT MANAGEMENT CO INC, 13F-HR, 1999-08-06
Next: MUNIHOLDINGS NEW JERSEY INSURED FUND IV INC, N-2/A, 1999-08-06



<PAGE>   1


     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON AUGUST 6, 1999

                                                      REGISTRATION NO. 333-83777
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                            ------------------------

                                AMENDMENT NO. 2

                                       TO

                                    FORM S-1
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
                            ------------------------

                          VERITAS SOFTWARE CORPORATION
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

<TABLE>
<S>                                  <C>                                 <C>
             DELAWARE                               7372                             77-0507675
  (STATE OR OTHER JURISDICTION OF       (PRIMARY STANDARD INDUSTRIAL              (I.R.S. EMPLOYER
  INCORPORATION OR ORGANIZATION)         CLASSIFICATION CODE NUMBER)             IDENTIFICATION NO.)
</TABLE>

                              1600 PLYMOUTH STREET
                        MOUNTAIN VIEW, CALIFORNIA 94043
                                 (650) 335-8000
  (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE, OF
                   REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)

                                  MARK LESLIE
               CHIEF EXECUTIVE OFFICER AND CHAIRMAN OF THE BOARD
                              1600 PLYMOUTH STREET
                        MOUNTAIN VIEW, CALIFORNIA 94043
                                 (650) 335-8000
 (NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE,
                             OF AGENT FOR SERVICE)
                                   COPIES TO

<TABLE>
<S>                                  <C>                                  <C>
      GORDON K. DAVIDSON, ESQ.            DANIEL G. KELLY, JR., ESQ.             LARRY W. SONSINI, ESQ.
        HORACE L. NASH, ESQ.                DAVIS POLK & WARDWELL                  JULIA REIGEL, ESQ.
        DAVID MICHAELS, ESQ.                 450 LEXINGTON AVENUE           WILSON SONSINI GOODRICH & ROSATI
         FENWICK & WEST LLP                NEW YORK, NEW YORK 10017                650 PAGE MILL ROAD
        TWO PALO ALTO SQUARE                    (212) 450-4000                    PALO ALTO, CA 94306
    PALO ALTO, CALIFORNIA 94306                                                      (650) 493-9300
           (650) 494-0600
</TABLE>

        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
As soon as practicable after the effective date of this Registration Statement.

    If any of the securities being registered on this Form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, 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 of 1933, 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(c)
under the Securities Act of 1933, 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 of 1933, check the following box and list the
Securities Act registration statement number of the earlier effective
registration statement for the same offering.  [ ]
- ---------------
    If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box.  [ ]

                        CALCULATION OF REGISTRATION FEE

<TABLE>
<S>                                      <C>                  <C>                  <C>                  <C>
- ---------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------
                                                               PROPOSED MAXIMUM     PROPOSED MAXIMUM
TITLE OF EACH CLASS OF SHARES               AMOUNT TO BE      OFFERING PRICE PER   AGGREGATE OFFERING        AMOUNT OF
TO BE REGISTERED                             REGISTERED              SHARE              PRICE(3)         REGISTRATION FEE
- ---------------------------------------------------------------------------------------------------------------------------
Common stock, $0.001 par value per
  share(1).............................     13,800,000(2)          $57.50(3)          $793,500,000          $220,593(4)
- ---------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

(1) Each share of common stock includes associated preferred share purchase
    rights.
(2) Includes an over-allotment option of 1,800,000.
(3) Estimated pursuant to Rule 457(c) solely for the purpose of calculating the
    amount of the registration fee. The proposed maximum offering price per
    share is based on the average of the high and low prices for a share
    reported on the Nasdaq National Market on July 21, 1999.
(4) A fee of $220,593 was previously paid by the Registrant in connection with
    the filing of this Registration Statement on July 27, 1999.

    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.

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>   2

THE INFORMATION IN THIS PROSPECTUS IS NOT COMPLETE AND MAY BE CHANGED. WE MAY
NOT SELL THESE SECURITIES UNTIL THE REGISTRATION STATEMENT FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE. THIS PROSPECTUS IS NOT AN OFFER
TO SELL THESE SECURITIES AND IT IS NOT SOLICITING AN OFFER TO BUY THESE
SECURITIES IN ANY STATE WHERE THE OFFER OR SALE IS NOT PERMITTED.

PROSPECTUS (Subject to Completion)


Issued August 6, 1999


                               12,000,000 Shares
                                 [VERITAS LOGO]

                                  COMMON STOCK
                           -------------------------

THE SELLING STOCKHOLDERS ARE OFFERING 12,000,000 SHARES OF COMMON STOCK OF
VERITAS SOFTWARE CORPORATION. WE WILL NOT RECEIVE ANY OF THE PROCEEDS FROM THE
SALE OF SHARES OF OUR COMMON STOCK IN THIS OFFERING.
                           -------------------------

CONCURRENT WITH THIS OFFERING OF COMMON STOCK, WE ARE CONDUCTING A SEPARATE
OFFERING OF CONVERTIBLE SUBORDINATED NOTES WITH AN AGGREGATE PRINCIPAL AMOUNT AT
MATURITY OF $662,000,000. THIS OFFERING OF OUR COMMON STOCK IS NOT CONDITIONED
ON THE COMPLETION OF THE OFFERING OF OUR NOTES.
                           -------------------------


OUR COMMON STOCK IS LISTED ON THE NASDAQ NATIONAL MARKET UNDER THE SYMBOL
"VRTS." ON AUGUST 5, 1999, THE REPORTED LAST SALE PRICE OF THE COMMON STOCK ON
THE NASDAQ NATIONAL MARKET WAS $55 5/16 PER SHARE.

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

INVESTING IN OUR COMMON STOCK INVOLVES RISKS. SEE "RISK FACTORS" BEGINNING ON
PAGE 8 OF THIS PROSPECTUS.
                           -------------------------

                              PRICE $     A SHARE
                           -------------------------

<TABLE>
<CAPTION>
                                                                     UNDERWRITING    PROCEEDS TO
                                                        PRICE TO     DISCOUNTS AND     SELLING
                                                         PUBLIC       COMMISSIONS    STOCKHOLDERS
                                                       -----------   -------------   ------------
<S>                                                    <C>           <C>             <C>
Per Share............................................  $              $              $
Total................................................  $              $              $
</TABLE>

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

The Securities and Exchange Commission and state securities regulators have not
approved or disapproved of these securities, or determined if this prospectus is
truthful or complete. Any representation to the contrary is a criminal offense.

Selling stockholders have granted the underwriters the right to purchase up to
an additional 1,800,000 shares of our common stock to cover over-allotments.
Morgan Stanley & Co. Incorporated expects to deliver the shares to purchasers on
            , 1999.

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

MORGAN STANLEY DEAN WITTER
        CREDIT SUISSE FIRST BOSTON
                 GOLDMAN, SACHS & CO.
                          DONALDSON, LUFKIN & JENRETTE
                                  SG COWEN

            , 1999
<PAGE>   3

                               TABLE OF CONTENTS


<TABLE>
<CAPTION>
                                                              PAGE
                                                              ----
<S>                                                           <C>
Prospectus Summary..........................................     3
Risk Factors................................................     8
Forward-Looking Statements..................................    16
Use of Proceeds.............................................    16
Common Stock Price Range....................................    17
Dividend Policy.............................................    17
Capitalization..............................................    18
Selected Financial Data.....................................    19
VERITAS Summary Unaudited Pro Forma Combined Condensed
  Financial Data............................................    22
VERITAS Unaudited Comparative Per Share Data................    24
Management's Discussion and Analysis of Financial Condition
  and Results of Operations.................................    26
Old VERITAS Quantitative and Qualitative Disclosures about
  Market Risk...............................................    63
Business....................................................    64
Management..................................................    78
Related Party Transactions..................................    86
Principal Stockholders......................................    88
Selling Stockholders........................................    90
Description of Capital Stock................................    92
Underwriters................................................   100
Shares Eligible for Future Sale.............................   102
Legal Matters...............................................   102
Experts.....................................................   102
Where You Can Find More Information.........................   103
Index to Financial Statements...............................   F-1
</TABLE>


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

     You should rely only on the information contained in this prospectus. We
have not authorized anyone to provide you with information different from that
contained in the prospectus. We are offering to sell the common stock and
seeking offers to buy the common stock only in jurisdictions where offers and
sales are permitted. The information contained in this prospectus is accurate
only as of the date of this prospectus, regardless of the time of delivery of
this prospectus or of any sale of the common stock.

     Until     , 1999, all dealers that buy, sell or trade the common stock,
whether or not participating in this offering, may be required to deliver a
prospectus. This is in addition to the dealers' obligation to deliver a
prospectus when acting as underwriters and with respect to their unsold
allotments or subscriptions.

     Unless otherwise noted, all information in this prospectus relating to
outstanding shares of VERITAS common stock or options to purchase VERITAS common
stock is based upon information as of July 15, 1999 and reflects the two-for-one
stock split paid as a stock dividend in July 1999.

                                        2
<PAGE>   4

                               PROSPECTUS SUMMARY

     This summary highlights selected information contained elsewhere in this
prospectus. This summary does not contain all of the information that you should
consider before investing in our common stock. You should read the entire
prospectus carefully, including "Risk Factors" and the financial statements,
before making an investment decision.

                                    VERITAS

     VERITAS designs, develops and markets software products that help large
organizations rapidly and reliably access, manage, store and restore important
information stored on their networked computer systems. Our products provide
performance improvement and reliability enhancement features that are critical
for many commercial applications. These products enable protection against data
loss and file corruption, rapid recovery after disk or system failure, the
ability to process large files efficiently and the ability to manage and back up
data distributed on large networks of systems without interrupting users. In
addition, our products provide an automated fail over between computer systems
organized in clusters sharing disk resources. Our highly scalable products can
be used independently, and certain products can be combined to provide
interoperable client/server storage management solutions. Some of our products
offer centralized administration with a high degree of automation, enabling
customers to manage complex, distributed environments cost-effectively by
increasing system administrator productivity and system availability. We also
provide a comprehensive range of services to assist customers in planning and
implementing storage management solutions.

     We market our products and associated services to original equipment
manufacturers and end-user customers through a combination of direct sales and
indirect sales channels such as resellers, value-added resellers, hardware
distributors, application software vendors and systems integrators. Our original
equipment manufacturer customers include Compaq, Dell, Hewlett-Packard, Sun
Microsystems, Microsoft, Sequent Computer Systems and EMC Corporation. Our
end-user customers include AT&T, Bank of America, BMW, Boeing, British
Telecommunications, Daimler-Chrysler Corporation, Lucent Technologies, Oracle
Corporation and Motorola.

     VERITAS is the successor to the business previously operated by VERITAS
Software Corporation which we refer to as "Old VERITAS," now known as VERITAS
Operating Corporation. On May 28, 1999 VERITAS acquired the Network & Storage
Management Group business of Seagate Software, Inc., which we refer to as
"NSMG." On June 1, 1999, VERITAS acquired TeleBackup Systems, Inc., which we
refer to as "TeleBackup." Pursuant to the rules of the SEC, we have included in
this prospectus the historical financial statements of Old VERITAS, NSMG and
TeleBackup for periods ending on and prior to March 31, 1999. Unless expressly
stated or the context otherwise requires, the terms "we," "our," "us," "the
Company" and "VERITAS" refer to VERITAS as the successor to the businesses of
Old VERITAS, NSMG and TeleBackup.

     We incorporated in Delaware on October 2, 1998 under the name VERITAS
Holding Corporation. Our address is 1600 Plymouth Street, Mountain View,
California 94043, and our telephone number is (650) 335-8000.
                                        3
<PAGE>   5

                              RECENT DEVELOPMENTS

     Our reported revenue for the three months ended June 30, 1999, including
one month of operating results for NSMG and TeleBackup, was $114.6 million,
compared with Old VERITAS' revenue of $48.1 million for the same period in 1998.
This was a 138% increase from revenue reported for the three months ended June
30, 1998, including a 143% increase in license revenue from the comparable
quarter in 1998. The revenue growth was driven primarily by increasing market
acceptance of VERITAS' products, a larger percentage of total license revenue
generated through the direct sales channel and the acquisition of NSMG in the
three months ended June 30, 1999. Service revenue grew by 118% and resulted
primarily from increased sales of service and support contracts on new license
sales and, to a lesser extent, from increased renewals of these contracts by our
installed base of licensees. We also experienced an increase in demand for
consulting and training services.

     For the three months ended June 30, 1999, we had a net loss of $162.3
million, or $1.33 per share, compared with Old VERITAS' net income of $8.5
million, or $0.08 per share on a diluted basis, for the three months ended June
30, 1998. Included in the net loss for the three months ended June 30, 1999 were
one-time charges of $103.1 million for the write-off of in-process research and
development and $11.0 million for merger and restructuring costs. Also included
in the results for the three months ended June 30, 1999 was purchase accounting
amortization of $76.6 million.

     The following table sets forth selected financial data of Old VERITAS for
the five quarters ended March 31, 1999 and VERITAS for the quarter ended June
30, 1999:

<TABLE>
<CAPTION>
                                                                   THREE MONTHS ENDED
                                      ----------------------------------------------------------------------------
                                      MARCH 31,   JUNE 30,   SEPTEMBER 30,   DECEMBER 31,   MARCH 31,    JUNE 30,
                                        1998        1998         1998            1998         1999         1999
                                      ---------   --------   -------------   ------------   ---------   ----------
                                                         (IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                   <C>         <C>        <C>             <C>            <C>         <C>
AS REPORTED CONSOLIDATED STATEMENT
  OF OPERATIONS DATA:
  Total net revenue.................  $ 39,082    $ 48,113     $ 56,545        $ 67,125     $ 71,904    $  114,648
  Amortization of developed
    technology......................        --          --           --              --           --         5,006
  Amortization of goodwill and other
    intangibles.....................        --          --           --              --           --        71,557
  Merger-related costs..............        --          --           --              --           --        11,000
  In-process research and
    development.....................        --       2,250           --          (1,650)          --       103,100
  Income (loss) from operations.....     9,838       9,801       14,774          19,255       19,494      (159,340)
  Net income (loss).................     9,055       8,541       12,593          21,459       13,583      (162,329)
  Net income (loss) per share --
    basic(1)........................  $   0.10    $   0.09     $   0.13        $   0.23     $   0.14    $    (1.33)
  Net income (loss) per share --
    diluted(1)......................  $   0.09    $   0.08     $   0.12        $   0.21     $   0.13    $    (1.33)
  Number of shares used in computing
    per share amounts -- basic(1)...    92,868      93,724       94,458          95,034       95,644       122,430
  Number of shares used in computing
    per share
    amounts -- diluted(1)...........   101,900     102,708      104,652         104,084      106,272       122,430
</TABLE>

<TABLE>
<CAPTION>
                                                                         AS OF
                                      ----------------------------------------------------------------------------
                                      MARCH 31,   JUNE 30,   SEPTEMBER 30,   DECEMBER 31,   MARCH 31,    JUNE 30,
                                        1998        1998         1998            1998         1999         1999
                                      ---------   --------   -------------   ------------   ---------   ----------
                                                                     (IN THOUSANDS)
<S>                                   <C>         <C>        <C>             <C>            <C>         <C>
AS REPORTED CONSOLIDATED BALANCE
  SHEET DATA:
  Working capital...................  $197,979    $204,967     $218,938        $198,842     $196,180    $  161,325
  Total assets......................   258,883     278,382      308,293         349,117      374,876     4,058,408
  Long-term obligations.............   100,872     100,839      100,805         100,773      100,733       100,739
  Accumulated deficit...............   (72,009)    (63,468)     (50,877)        (29,416)     (15,833)     (178,162)
  Stockholders' equity..............   117,482     128,512      145,669         169,854      190,255     3,595,184
</TABLE>

- -------------------------
(1) Share and per share data applicable to prior periods have been restated to
    give retroactive effect to a 2-for-1 stock split in the form of a stock
    dividend effected in July 1999.
                                        4
<PAGE>   6

                               SUMMARY FINANCIAL DATA

     The following historical financial information is derived from the audited
consolidated financial statements of Old VERITAS for 1996 through 1998, audited
financial statements of TeleBackup for 1996 through 1998, audited combined
financial statements of the NSMG business for fiscal years 1996 through 1998,
and the unaudited financial statements of Old VERITAS, TeleBackup and the NSMG
business for the interim periods presented, all included elsewhere in this
prospectus.

     The following unaudited pro forma financial data is derived from the
VERITAS unaudited pro forma combined statements of operations for the year ended
December 31, 1998 and the three months ended March 31, 1999 included elsewhere
in this prospectus.

SUMMARY HISTORICAL FINANCIAL DATA OF OLD VERITAS AND PRO FORMA FINANCIAL DATA OF
VERITAS

<TABLE>
<CAPTION>
                                                                                             OLD VERITAS          VERITAS
                                                    OLD VERITAS              VERITAS          HISTORICAL         PRO FORMA
                                                    HISTORICAL              PRO FORMA     -------------------   ------------
                                           -----------------------------   ------------      THREE MONTHS       THREE MONTHS
                                              YEAR ENDED DECEMBER 31,       YEAR ENDED      ENDED MARCH 31,        ENDED
                                           -----------------------------   DECEMBER 31,   -------------------    MARCH 31,
                                            1996       1997       1998         1998         1998       1999         1999
                                           -------   --------   --------   ------------   --------   --------   ------------
                                                                 (IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                        <C>       <C>        <C>        <C>            <C>        <C>        <C>
CONSOLIDATED STATEMENT OF OPERATIONS
  DATA:
Total net revenue........................  $72,746   $121,125   $210,865    $ 409,998     $ 39,082   $ 71,904    $ 134,729
Income (loss) from operations............   11,858     20,076     53,668     (826,950)       9,838     19,494     (190,234)
Net income (loss)........................   12,129     22,749     51,648     (800,397)       9,055     13,583     (194,653)
Net income (loss) per share -- basic.....  $  0.14   $   0.25   $   0.55    $   (4.82)    $   0.10   $   0.14    $   (1.16)
Net income (loss) per share -- diluted...  $  0.13   $   0.23   $   0.50    $   (4.82)    $   0.09   $   0.13    $   (1.16)
Number of shares used in computing
  per share amounts -- basic.............   86,052     91,244     94,026      166,216       92,868     95,644      167,834
Number of shares used in computing
  per share amounts -- diluted...........   92,992     98,986    103,342      166,216      101,900    106,272      167,834
</TABLE>

<TABLE>
<CAPTION>
                                                               AS OF MARCH 31, 1999
                                                              ----------------------
                                                               ACTUAL     PRO FORMA
                                                              --------    ----------
                                                                  (IN THOUSANDS)
<S>                                                           <C>         <C>
CONSOLIDATED BALANCE SHEET DATA:
Working capital.............................................  $196,180    $  172,651
Total assets................................................   374,876     4,099,870
Long-term obligations.......................................   100,733       100,913
Accumulated deficit.........................................   (15,833)     (130,533)
Stockholders' equity........................................   190,255     3,633,508
</TABLE>

SUMMARY HISTORICAL FINANCIAL DATA OF THE NSMG BUSINESS

<TABLE>
<CAPTION>
                                                                                                    NINE MONTHS
                                                                        YEAR ENDED                     ENDED
                                                              -------------------------------   -------------------
                                                              JUNE 28,    JUNE 27,   JULY 3,    APRIL 3,   APRIL 2,
                                                                1996        1997       1998       1998       1999
                                                              ---------   --------   --------   --------   --------
                                                                                 (IN THOUSANDS)
<S>                                                           <C>         <C>        <C>        <C>        <C>
COMBINED STATEMENT OF OPERATIONS DATA:
Revenues....................................................  $ 116,742   $141,502   $175,046   $131,539   $170,225
Income (loss) from operations...............................   (102,655)   (41,208)     9,430      9,248     43,076
Net income (loss)...........................................    (94,596)   (33,200)     2,856      2,669     25,280
</TABLE>

<TABLE>
<CAPTION>
                                                                  AS OF
                                                              APRIL 2, 1999
                                                              -------------
<S>                                                           <C>
COMBINED BALANCE SHEET DATA:
Total assets................................................    $115,270
Group equity................................................      63,611
</TABLE>

                                        5
<PAGE>   7

SUMMARY HISTORICAL FINANCIAL DATA OF TELEBACKUP

<TABLE>
<CAPTION>
                                                                                                    THREE MONTHS
                                                                 YEAR ENDED DECEMBER 31,          ENDED MARCH 31,
                                                             --------------------------------    ------------------
                                                               1996        1997        1998       1998       1999
                                                             --------    --------    --------    -------    -------
                                                                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                                          <C>         <C>         <C>         <C>        <C>
STATEMENT OF OPERATIONS DATA:
  Canadian GAAP
Revenue....................................................  C$   252    C$   486    C$ 3,423    C$  708    C$1,237
Net loss...................................................    (1,141)     (1,870)     (1,570)      (200)      (517)
Net loss per share -- basic and fully diluted..............  C$ (0.18)   C$ (0.25)   C$ (0.17)   C$(0.02)   C$(0.05)
Number of shares used in computing per share
  amounts -- basic and fully diluted.......................     6,288       7,385       9,347      8,043     11,362
</TABLE>

<TABLE>
<CAPTION>
                                                                   AS OF MARCH 31, 1999
                                                                   --------------------
                                                                      (IN THOUSANDS)
<S>                                                           <C>  <C>
BALANCE SHEET DATA:
  Canadian GAAP
Working capital.............................................             C$ 3,483
Total assets................................................                7,678
Long-term obligations.......................................                  271
Accumulated deficit.........................................               (5,151)
Shareholders' equity (deficiency)...........................                4,021
</TABLE>

For a summary of the principal differences between U.S. and Canadian generally
accepted accounting principles, see Note 13 in the consolidated financial
statements of TeleBackup included in this prospectus.

     PRO FORMA FINANCIAL DATA -- EXCLUDING PURCHASE ACCOUNTING ADJUSTMENTS

     On a pro forma basis, which includes the operating results of NSMG and
TeleBackup for the three months ended June 30, 1999, we had revenue of $155.7
million. This represents an increase of 70% from the pro forma revenue of $91.6
million for the three months ended June 30, 1998, and an increase of 16% from
the pro forma revenue of $134.7 million for the three months ended March 31,
1999. Excluding nonrecurring charges of $114.1 million and purchase accounting
amortization of $76.6 million and related adjustments for income taxes, pro
forma net income increased to $29.2 million for the three months ended June 30,
1999. This represents an increase of 102% over the pro forma net income for the
three months ended June 30, 1998, and an 8% increase over the pro forma net
income of $27.0 million for the three months ended March 31, 1999. After giving
effect to the issuance of shares in the NSMG and the TeleBackup combinations to
all periods, pro forma net income per share on a diluted basis for the three
months ended June 30, 1999 was $0.16. This represents a 100% increase from pro
forma net income per share of $0.08 for the same period last year, and a 7%
increase from pro forma net income per share of $0.15 for the three months ended
March 31, 1999.
                                        6
<PAGE>   8

     The following pro forma statement of operations data is intended to present
VERITAS' operating results for each of the six quarters in the period ended June
30, 1999, excluding purchase accounting adjustments but including the results of
NSMG and TeleBackup and assuming the companies had been combined at the
beginning of the periods presented. These purchase accounting adjustments would
have included, on a pre-tax basis, amortization of developed technology of
approximately $15.0 million per quarter and amortization of goodwill and
intangibles of approximately $214.7 million per quarter. These adjustments would
have also included, on a pre-tax basis, approximately $103.1 million of
in-process research and development charges and approximately $11.0 million of
merger and restructuring costs during the three months ended June 30, 1999.

<TABLE>
<CAPTION>
                                                                    THREE MONTHS ENDED
                                        --------------------------------------------------------------------------
                                        MARCH 31,   JUNE 30,   SEPTEMBER 30,   DECEMBER 31,   MARCH 31,   JUNE 30,
                                          1998        1998         1998            1998         1999        1999
                                        ---------   --------   -------------   ------------   ---------   --------
                                                          (IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                     <C>         <C>        <C>             <C>            <C>         <C>
PRO FORMA CONSOLIDATED STATEMENT OF
  OPERATIONS DATA:
  Total net revenue...................  $ 87,308    $ 91,620     $105,078        $125,992     $134,729    $155,738
  Income from operations..............    21,454      21,602       25,618          35,713       40,508      43,912
  Net income..........................    14,224      14,498       17,116          23,896       26,969      29,228
  Net income per share -- basic.......  $   0.09    $   0.09     $   0.10        $   0.14     $   0.16    $   0.17
  Net income per share -- diluted.....  $   0.08    $   0.08     $   0.09        $   0.13     $   0.15    $   0.16
  Number of shares used in computing
    per share amounts -- basic........   165,057     165,913      166,647         167,224      167,834     168,932
  Number of shares used in computing
    per share amounts -- diluted......   179,080     179,937      181,880         181,312      183,500     184,113
</TABLE>

                                  THE OFFERING

<TABLE>
<S>                                           <C>
Common stock offered......................    12,000,000 shares
Common stock outstanding after this
  offering................................    169,706,808 shares
Nasdaq symbol.............................    VRTS
Concurrent offering.......................    We are offering for sale through another prospectus
                                              convertible subordinated notes with an aggregate
                                              principal amount at maturity of $662,000,000
                                              (excluding the over-allotment option).
</TABLE>

                                        7
<PAGE>   9

                                  RISK FACTORS

     You should carefully consider the following risk factors and all other
information contained in this prospectus before investing in VERITAS. Investing
in our securities involves a high degree of risk. Any of the following factors
could harm our business and could result in a partial or complete loss of your
investment.

WE MAY FAIL TO INTEGRATE OUR BUSINESS WITH THE BUSINESSES OF NSMG AND TELEBACKUP

     Product line integration will be difficult. We recently acquired the NSMG
business of Seagate Software, Inc. and TeleBackup and must integrate these
independent businesses with our own. If we fail to integrate these businesses,
our business and our quarterly and annual results of operations may be adversely
affected. One key issue will be the integration of our products with those of
NSMG and TeleBackup. This product line integration will involve consolidating
products with duplicative functionality, coordinating research and development
activities, and converging the technologies supporting the various products. For
example, Old VERITAS' NetBackup product and NSMG's Backup Exec product share
many features and functions, and NSMG's Client Exec product is very similar to
TeleBackup's TSInfoPro. Technology convergence will be particularly difficult
because Old VERITAS' products and NSMG's products lack a common technology
architecture. In particular, NSMG products were not designed for the degree of
scalability that Old VERITAS' products were designed for, nor for use on a
variety of operating systems. Further, we have no experience with product and
technology integration on the scale that resulted from the NSMG and TeleBackup
combinations.

     Other business integration issues, if not satisfactorily resolved, could
have a material negative impact on our business. Other problems inherent in
integrating Old VERITAS' business with the businesses of NSMG and TeleBackup
include:

     - maintaining brand recognition for key products formerly associated with
       NSMG, such as Backup Exec, and TeleBackup, such as TSInfoPro, while
       migrating customer identification of these brands to VERITAS;

     - resolving channel conflicts that may arise between the original equipment
       manufacturer and direct sales distribution channels of Old VERITAS and
       the retail channels acquired in the NSMG combination;

     - coordinating, integrating and streamlining geographically dispersed
       operations, such as engineering facilities in California, Minnesota,
       Florida, North Carolina, Maryland, Colorado, Massachusetts, Washington,
       Canada and India; and

     - coping with customers' uncertainty about continued support for
       duplicative products.

     The integration will be expensive and is likely to interrupt our ordinary
business activities. Any of these risks could harm our revenues and results of
operations.

     Management and employee integration issues, if not satisfactorily resolved,
could have a material negative impact on our business. Potential management and
employee integration problems include:

     - resolving differences between the corporate cultures of Old VERITAS and
       the NSMG business and TeleBackup; and

     - integrating the management teams of all three companies successfully. For
       example, Terence Cunningham, our President and Chief Operating Officer,
       who joined VERITAS from NSMG, recently resigned.

                                        8
<PAGE>   10

WE WILL INCUR SIGNIFICANT ACCOUNTING CHARGES IN CONNECTION WITH THE NSMG AND
TELEBACKUP COMBINATIONS THAT WILL REDUCE OUR EARNINGS IMMEDIATELY AND IN THE
FUTURE

     The significant costs of integration associated with the NSMG and
TeleBackup combinations increase the risk that we will not realize the
anticipated benefits. Because we accounted for the NSMG combination and the
TeleBackup combination as purchases, we recorded non-cash charges of $103.1
million in our statements of operations in the three months ended June 30, 1999,
related to the write-off of in-process research and development. We also
recorded goodwill and other intangible assets of approximately $3,678.5 million.
This amount will be amortized over four years, and will result in charges to
operations of approximately $229.7 million per quarter. We also recorded a
restructuring charge in the three months ended June 30, 1999 of $11.0 million
related primarily to costs for duplicative facilities of Old VERITAS which we
plan to vacate. These costs are in addition to the liability for the estimated
costs to vacate duplicative facilities of the NSMG business.

WE HAVE A SIGNIFICANT AMOUNT OF DEBT WHICH WE MAY BE UNABLE TO SERVICE OR REPAY

     In connection with the sale of the notes in our concurrent offering, we
will incur $662.0 million of indebtedness ($761.3 million if the over-allotment
option is exercised in full) which will result in our having as of March 31,
1999, a ratio of long-term debt to total capitalization of approximately 17%
(19% if the over-allotment option we granted the underwriters in our concurrent
note offering is exercised in full). We sold $100.0 million in aggregate
principal amount of 5.25% convertible subordinated notes due 2004 in October
1997. The annual interest payments on our outstanding notes are $5.3 million.
The annual interest payments on the notes offered in the concurrent offering is
expected to be $   million, which we expect to fund from cash flow from
operations.

     We will need to generate substantial amounts of cash from our operations to
fund interest payments and to repay the principal amount of debt when it
matures, while at the same time funding capital expenditures and our other
working capital needs. If we do not have sufficient cash to repay our debts as
they become due, we may be unable to refinance our debt on reasonable terms or
at all. For example, the notes we are offering concurrently could be declared
immediately due and payable if we do not make timely payments. While our cash
flow has been sufficient to fund interest payments to date, if we cannot meet
our debt obligations from the cash generated by our business, we may not be able
to develop and sell new products, respond to changing business or economic
conditions adequately, make acquisitions or otherwise fund our business.

OUR OPERATING RESULTS MAY FLUCTUATE SIGNIFICANTLY AS A RESULT OF FACTORS OUTSIDE
OUR CONTROL, WHICH COULD CAUSE THE MARKET PRICE OF OUR STOCK TO DECLINE

     Fluctuations in our operating results are likely to affect the market price
of our common stock in a manner that may be unrelated to our long-term operating
performance. The more likely it is that market prices of our common stock will
fluctuate, the riskier is your decision to acquire our common stock. In
addition, the number of factors that could affect our operating results makes an
investment in our common stock riskier than many other investments.

     Our revenues in any quarter will depend substantially on orders we receive
and ship in that quarter. In addition, we typically receive a significant
portion of orders in any quarter during the last two weeks of the quarter, and
we cannot predict whether those orders will be placed, fulfilled and shipped in
that period. If we have lower revenues than we expect, we probably will not be
able to reduce our operating expenses quickly in response. Therefore, any
significant shortfall in revenues or delay of customer orders could have an
immediate adverse effect on our operating results in that quarter.

                                        9
<PAGE>   11

     The operating results of Old VERITAS, as well as the operating results of
NSMG and TeleBackup, have fluctuated in the past, and our operating results are
likely to fluctuate significantly in the future. Factors that could affect our
operating results include:

     - the timing and magnitude of sales through original equipment
       manufacturers;

     - the unpredictability of the timing and level of sales to large
       distributors in the retail channel and our direct sales force, which tend
       to generate sales later in our quarters than original equipment
       manufacturer sales;

     - the timing and magnitude of large orders;

     - the timing and amount of our marketing, sales and product development
       expenses;

     - the cost and time required to develop new software products;

     - the introduction, timing and market acceptance of new products;

     - our ability to deliver products that are Year 2000 compliant;

     - the timing of revenue recognition for sales of software products and
       services;

     - changes in data storage and networking technology or introduction of new
       operating system upgrades by original equipment manufacturers, which
       could require us to modify our products or develop new products;

     - the relative growth rates of the Windows NT and UNIX markets;

     - the rate of adoption of Microsoft's release of the next version of
       Windows NT, or Windows 2000, by users;

     - pricing policies and distribution terms; and

     - the timing and magnitude of acquisitions.

WE DEPEND ON LARGE ORDERS WITH LENGTHY SALES CYCLES FOR A SIGNIFICANT PORTION OF
OUR REVENUES

     Our revenues for a quarter could fluctuate significantly based on whether a
large order is closed near the end of a quarter or delayed. Customer orders can
range in value from a few thousand to a few million dollars. The length of time
between initial contact with a potential customer and sale of a product, or our
sales cycle, outside the retail channel is typically complex and lengthy, so it
can last from three to nine months. These direct sales also represent our
largest orders. Therefore, our revenues for a period are likely to be affected
by the timing of larger orders, which makes those revenues difficult to predict.
The cycle factors that could delay or defer an order, include:

     - time needed for technical evaluations of our software by customers;

     - customer budget restrictions;

     - customer internal review and testing procedures; and

     - engineering work needed to integrate our software with the customers'
       systems.

WE FACE MANY NEW DIFFICULTIES MANAGING A LARGER COMPANY

     The NSMG and TeleBackup combinations have created new challenges for our
management. If we fail to meet those challenges, our business and quarterly and
annual results of operations may be harmed and the value of your investment may
decline. Old VERITAS grew rapidly before the NSMG and TeleBackup combinations.
After these combinations, our workforce is approximately twice the size of Old
VERITAS' workforce, and we still need to hire additional sales, engineering,
service and administrative personnel. This growth is likely to strain our
management control systems and resources, including decision support,
accounting, management information systems and facilities. We must

                                       10
<PAGE>   12

continue to improve our financial and management controls and our reporting
systems and procedures to manage our employees and to obtain additional
facilities.

WE MAY BE UNABLE TO HIRE AND RETAIN NEEDED SALES AND ENGINEERING PERSONNEL

     Our personnel needs are more acute than those facing most companies. As a
result of the NSMG and TeleBackup combinations, we must hire many additional
sales, engineering, service and administrative personnel. If we are unable to
hire and retain these employees, our business and quarterly and annual results
of operations will be adversely affected. Competition for people with the skills
we require is intense. Additions of new personnel and departures of existing
personnel may disrupt our business and may result in the departure of other
employees. We also depend on the continued service of our key personnel. Even
though we have entered into employment agreements with key management personnel,
these agreements cannot prevent their departure. For example, Terence
Cunningham, our President and Chief Operating Officer, who joined VERITAS from
NSMG, resigned effective August 30, 1999. We do not have key person life
insurance covering any of our personnel, nor do we currently intend to obtain
any of this insurance.

WE DISTRIBUTE OUR PRODUCTS THROUGH MULTIPLE DISTRIBUTION CHANNELS, EACH OF WHICH
IS SUBJECT TO RISKS

     Historically, Old VERITAS sold products through original equipment
manufacturers and through direct sales. As a result of the NSMG and TeleBackup
combinations, however, we also have a retail distribution channel as well. If we
fail to manage our distribution channels successfully, our business and
quarterly and annual results of operations may be materially and adversely
affected.

     Retail distribution. Certain software products of the former NSMG business
are sold primarily in the retail channel. Our management faces different
challenges than it faces in selling most of our other products. For example:

     - the VERITAS brand does not have the same level of recognition in the
       retail channel;

     - retail distribution typically involves shorter product life cycles; and

     - the retail channel has higher risks of product returns, higher marketing
       expenses and less predictable market demand.

Moreover, our retail distributors have no obligation to continue selling the
products previously sold by NSMG and TeleBackup and may terminate our
relationship at any time.

     Direct sales. We also depend on our direct sales force to sell our
products. This involves a number of risks, including:

     - longer sales cycles for direct sales;

     - our need to hire, train, retain and motivate our sales force; and

     - the length of time it takes our new sales representatives to become
       productive.

     Original equipment manufacturers. A portion of our revenue is expected to
come from original equipment manufacturers that incorporate our storage
management software into systems they sell. We have no control over the shipping
dates or volumes of systems the original equipment manufacturers ship and they
have no obligation to ship systems incorporating our software. They also have no
obligation to recommend or offer our software products exclusively or at all.
They have no minimum sales requirements and can terminate our relationship at
any time. These original equipment manufacturers also could choose to develop
their own storage management products internally and incorporate those products
into their systems in lieu of our products. Finally, the original equipment
manufacturers that we do business with compete with one another. To the extent
that one of our of original equipment manufacturer customers views the products
we have developed for another original equipment manufac-

                                       11
<PAGE>   13

turer as competing with its products, it may decide to stop doing business with
us, which could harm our business.

     Development agreements for original equipment manufacturers. We have
important original equipment manufacturer agreements with Hewlett-Packard, Sun
Microsystems, Microsoft, Dell, Seagate Technology and Compaq Computer. Under
these agreements we develop "lite" versions of our products to be included in
these original equipment manufacturers' systems software and products.
Developing products for these original equipment manufacturers causes us to
divert significant resources from other activities which are also important to
our business. If these "lite" versions do not result in substantial revenues,
our revenue could be adversely affected.

OUR DISTRIBUTION CHANNELS COULD CONFLICT WITH ONE ANOTHER

     We have many different distribution channels. If we cannot use these
distribution channels efficiently, our business and quarterly and annual results
of operations may be materially and adversely affected. Our original equipment
manufacturers, resellers and direct sales force might target similar sales
opportunities, which could lead to inefficient allocation of sales resources. We
may also try to sell full versions of the products to customers of the original
equipment manufacturers for whom we have developed "lite" versions of our
products. This would result in us marketing similar products to end-users. These
overlapping sales efforts could also adversely affect our relationships with our
original equipment manufacturers and other sales channels and result in them
being less willing to market our products aggressively. If our indirect sales
decline, we would need to accelerate our investments in alternative distribution
channels. We may not be able to do this in a timely manner, or at all.

OUR DEVELOPMENT AGREEMENTS WITH MICROSOFT COULD CAUSE US TO LOSE CUSTOMERS

     We have important agreements with Microsoft under which we develop software
for its Windows operating system. However, if we do not develop these products
in time for the release of Microsoft's Windows NT 5.0, or Windows 2000,
operating system, Microsoft will not include our products in this operating
system. Even if we do develop these products on time, Microsoft is not obligated
under the agreements to include them in this operating system. If for any reason
our software is not included in Windows 2000 we will lose our expected
opportunity to market additional products to the Windows NT installed customer
base, as well as suffer negative publicity. In addition, we would lose the
investment we have made in developing products for inclusion in Windows 2000.

     Risks of delay of release of Windows 2000. Microsoft is not required to
release Windows 2000 on any particular date. If the release of this operating
system is delayed it will be more difficult for us to market and sell our
products to Windows NT users.

     Microsoft could develop competing products. Microsoft can also develop
enhancements to and derivative products from our software products that are
embedded in Windows NT products. If Microsoft develops any enhancements or
derivative products, or enhances its own base products with equivalent
functionality, Microsoft could choose to compete with us.

SALES OF A SMALL NUMBER OF PRODUCT LINES MAKE UP A SUBSTANTIAL PORTION OF OUR
REVENUE

     For the foreseeable future, we expect to derive a substantial majority of
our revenue from a limited number of software products. If many customers do not
purchase these products as a result of competition, technological change or
other factors, our revenue would decrease and our business and quarterly and
annual results of operations would be materially and adversely affected. In the
year ended December 31, 1998, Old VERITAS derived approximately 87.4% of its
license revenue from storage management products, and the NSMG business derived
87.9% of its revenue from its Backup Exec product. In the three months ended
March 31, 1999, Old VERITAS derived approximately 75.5% of its license revenue
from storage management products and the NSMG business derived 90.2% from its

                                       12
<PAGE>   14

Backup Exec product. Also, Old VERITAS' NetBackup product and NSMG's Backup Exec
product perform some overlapping functions. Customers may select one product
over the other, resulting in reduced revenue for the product not selected.
Therefore, we may not receive the same aggregate level of revenue from these
products as we have received in the past.

OUR PRODUCTS HAVE RELATIVELY SHORT LIFE CYCLES

     Our software products have a limited life cycle and it is difficult to
estimate when they will become obsolete. This makes it difficult for us to
forecast revenue and makes your investment more risky. If we do not develop and
introduce new products before our existing products have completed their life
cycles, we will not be able to sustain our level of sales. In addition, to
succeed, many customers must adopt our new products early in each product's life
cycle. Therefore, if we do not attract sufficient customers early in a product's
life, we may not realize the amount of revenue we anticipated for the product.
We cannot be sure that we will continue to be successful in marketing our key
products.

WE DERIVE SIGNIFICANT REVENUES FROM ONLY A FEW CUSTOMERS

     Sales to a small number of customers generate a disproportionate amount of
our revenue. For example, in the year ended December 31, 1998, Old VERITAS
derived 12% of its revenue from sales to Sun Microsystems and the NSMG business
derived 28% of its revenue from sales to Ingram Micro Inc. In the three months
ended March 31, 1999 Old VERITAS derived 12% of its revenue from sales to Sun
Microsystems and the NSMG business derived 24% of its revenue from sales to
Ingram Micro Inc. If Sun Microsystems or Ingram Micro, or any other significant
customer, were to reduce its purchases from us, our revenue and therefore our
business would be harmed unless we were to increase sales to other customers
substantially. We do not have a contract with Sun Microsystems, Ingram Micro or
any other customer that requires the customer to purchase any specified number
of software licenses from us. Therefore, we cannot be sure that these customers
will continue to purchase our products at current levels.

WE FACE UNCERTAINTIES PORTING PRODUCTS TO NEW OPERATING SYSTEMS AND DEVELOPING
NEW PRODUCTS

     Some of our products operate primarily on the UNIX computer operating
system. We are currently redesigning, or porting, these products to operate on
the Windows NT operating system. We are also developing new products for UNIX
and for Windows NT. TeleBackup's products operate on the Sun Solaris version of
UNIX, the Windows and Windows NT operating systems. We intend to port the
TeleBackup products to other UNIX operating systems and subsequent releases of
Windows NT. We may not be able to accomplish any of this work quickly or
cost-effectively.

     These activities require substantial capital investment, substantial
employee resources and the cooperation of the owners of the operating systems to
or for which the products are being ported or developed. Our porting and
development work for the Windows NT market has required us to hire additional
personnel with Windows NT expertise and to devote engineering resources to these
projects. We must obtain from operating system owners a source code license to
certain portions of the operating system software to port some of our products
to or develop products for the operating system. Operating system owners have no
obligation to assist in these porting or development efforts. If they do not
grant us a license or if they do not renew our license, we would not be able to
expand our product line easily into other areas. For example, we rely on a
source code license from Microsoft with respect to our Windows NT development
projects. Microsoft is under no obligation to renew the source code license,
which is subject to annual renewal.

                                       13
<PAGE>   15

THE MARKET FOR TSINFOPRO IS UNPROVEN

     TeleBackup's primary product, TSInfoPro, which is designed to back up data
for remote PC users, represents new technology that has no proven market. A
market may not develop for this product or similarly unproven products in the
future. This could harm our business because our investment in TeleBackup, and
any additional development and marketing costs, would be lost, and any expected
revenue opportunities would not materialize.

WE FACE INTENSE COMPETITION ON SEVERAL FRONTS

     We face a variety of tough competitors, principal among which are:

     - internal development groups within original equipment manufacturers that
       provide storage management functions to support their systems;

     - other software vendors and hardware companies that offer products with
       some of our products' features, such as controller and disk subsystem
       manufacturers;

     - hardware and software vendors that offer storage application products;

     - hardware and software vendors that offer high availability and clustering
       products; and

     - software vendors focused on remote backup technologies and electronic
       data vaulting services.

     Many of our competitors have substantially greater financial and technical
resources than we do and may attempt to increase their presence in the storage
management market by acquiring or forming strategic alliances with other
competitors or business partners.

POTENTIAL YEAR 2000 RISKS MAY ADVERSELY AFFECT OUR BUSINESS

     We are in the process of conducting an extensive review of our products and
services and of our internal business systems and infrastructure to identify
potential Year 2000 problems and are implementing remedial action to address
those problems. While we do not expect to encounter any problems that would be
material to our business or to incur significant costs in fixing Year 2000
problems, if we do not identify and remedy these problems in a timely and
efficient manner, we could experience substantial disruptions to our operations.
Failure to achieve Year 2000 readiness of our systems or products could lead to
loss of existing and potential customers and subsequent costly litigation claims
against us. Factors outside our control, such as loss of water and power,
telecommunications systems, banking systems and transportation systems, could
also cause substantial business disruption. Please see "Management's Discussion
and Analysis of Financial Condition and Results of Operations -- Old
VERITAS -- Year 2000 Compliance" and "-- NSMG -- Year 2000 Readiness" for
detailed information on our Year 2000 readiness.

EXPANDING OUR INTERNATIONAL SALES DEPENDS ON ECONOMIC STABILITY IN REGIONS THAT
RECENTLY HAVE BEEN UNSTABLE

     An investment in our common stock is riskier than an investment in many
other companies because we plan to expand in overseas markets such as Asia,
Russia and Latin America that have experienced significant economic turmoil in
recent years. Continued turmoil could adversely affect our plans to increase
sales in these regions. Economic recession could also affect our ability to
maintain or increase sales in these or other regions in the future. Our concern
is that recession in these markets could lead to:

     - restrictions on government spending imposed by the International Monetary
       Fund;

     - customers' reduced access to working capital to fund software purchases;

     - higher interest rates; and

     - reduced bank lending or other sources of financing for customers and
       potential customers.

                                       14
<PAGE>   16

Any of these factors could cause foreign customers to substantially reduce their
purchase of our products.

OUR FOREIGN-BASED OPERATIONS AND SALES CREATE SPECIAL PROBLEMS THAT COULD HURT
OUR RESULTS

     An investment in our common stock is riskier than an investment in most
businesses because we have significant offshore operations, including
development facilities, sales personnel and customer support operations. For
example, as of July 15, 1999, we had approximately 141 engineers located in
Pune, India, performing product development work. These offshore operations are
subject to certain inherent risks, including:

     - potential loss of developed technology through piracy, misappropriation,
       or more lax laws regarding intellectual property protection;

     - imposition of governmental controls, including trade restrictions;

     - fluctuations in currency exchange rates and economic instability;

     - longer payment cycles for sales in foreign countries;

     - difficulties in staffing and managing the offshore operations;

     - seasonal reductions in business activity in the summer months in Europe
       and other countries; and

     - political unrest, particularly in areas in which we have facilities.

     In addition, our international sales are denominated in local currency,
creating risk of foreign currency translation gains and losses that could harm
our financial results. If we generate profits or losses in foreign countries,
our effective income tax rate could also be harmed. The currency instability in
Asia and other financial markets may make our products more expensive than
products sold by other vendors that are priced in one of the affected
currencies. Therefore, customers in these markets may choose not to purchase our
products.

OUR GROWTH STRATEGY IS RISKIER THAN OTHERS BECAUSE IT IS BASED UPON ACQUISITIONS
OF OTHER BUSINESSES

     An investment in our common stock is riskier than investments in other
companies because we plan to continue to pursue our strategy of growth through
acquisition. We have grown aggressively through acquisitions in the past and
expect to pursue acquisitions in the future. Acquisitions involve a number of
special risks and challenges, including:

     - diversion of management attention, particularly in the case of multiple
       concurrent acquisitions;

     - integration of the acquired company's operations and employees with an
       existing business;

     - incorporation of technology into existing product lines;

     - loss of key employees; and

     - presentation of a unified corporate image.

     In the past, we have lost certain employees of acquired companies whom we
desired to retain. In some cases, the integration of the operations of acquired
companies took longer than initially anticipated. In addition, if the employees
of target companies remain geographically dispersed from our existing staff, we
may not realize some or all of the anticipated economies of scale.

THE MARKET PRICE OF OUR COMMON STOCK HAS FLUCTUATED SIGNIFICANTLY

     The market price of our common stock has fluctuated in the past and is
likely to continue to fluctuate. In addition, the securities markets,
particularly with respect to technology stocks, have experienced significant
price and volume fluctuations that have often been unrelated to the operating
performance of companies.

                                       15
<PAGE>   17

                           FORWARD-LOOKING STATEMENTS

     An investment in our common stock involves a high degree of risk. In
addition to the other information contained in this prospectus, you should
carefully consider the foregoing risk factors before investing in our common
stock. All statements, trend analyses and other information contained in this
prospectus regarding markets for our products and services and net revenue,
gross margin and anticipated expense levels, and any statements that contain the
words "anticipate," "believe," "plan," "estimate," "expect," "intend" or other
similar expressions, constitute forward-looking statements. These forward-
looking statements are subject to business and economic risks, and our actual
results of operations may differ materially from those contained in the
forward-looking statements. The cautionary statements made in this prospectus
apply to all forward-looking statements wherever they appear in this prospectus.

                                USE OF PROCEEDS

     We will not receive any proceeds from the sale of shares of our common
stock by the selling stockholders.

                                       16
<PAGE>   18

                            COMMON STOCK PRICE RANGE

     Our common stock is listed on the Nasdaq National Market under the symbol
"VRTS." The table below shows the range of reported last sale prices on the
Nasdaq National Market for our common stock for the periods indicated. All
amounts have been adjusted to reflect the two-for-one stock split paid in the
form of a stock dividend in July 1999.

<TABLE>
<CAPTION>
                                                               COMMON STOCK
                                                                   PRICE
                                                              ---------------
                                                               HIGH     LOW
                                                              ------   ------
<S>                                                           <C>      <C>
Year ended December 31, 1997
  First Quarter.............................................  $12.67   $ 5.95
  Second Quarter............................................   12.03     5.06
  Third Quarter.............................................   16.84    10.97
  Fourth Quarter............................................   17.96    11.50
Year ended December 31, 1998
  First Quarter.............................................  $20.09   $13.04
  Second Quarter............................................   21.84    16.75
  Third Quarter.............................................   30.13    20.19
  Fourth Quarter............................................   32.50    11.88
Year ended December 31, 1999
  First Quarter.............................................  $44.75   $29.00
  Second Quarter............................................   49.88    30.50
  Third Quarter (through July 30, 1999).....................   63.44    46.44
</TABLE>


     On August 5, 1999, the last reported sale price of our common stock on the
Nasdaq National Market was $55 5/16.


                                DIVIDEND POLICY

     We have never declared or paid any cash dividends on our capital stock and
do not anticipate paying any cash dividends on our capital stock in the
foreseeable future. Old VERITAS also did not pay any cash dividends to their
stockholders. We may incur indebtedness in the future that may prohibit or
effectively restrict the payment of dividends.

                                       17
<PAGE>   19

                                 CAPITALIZATION

     The following table sets forth as of March 31, 1999 Old VERITAS' unaudited
capitalization on an actual basis and VERITAS' capitalization on a pro forma
combined basis to give effect to the completion of the NSMG and TeleBackup
acquisitions. In addition, the following table sets forth VERITAS' pro forma
capitalization as further adjusted to assume the completion of the concurrent
note offering after deducting underwriting discounts and commissions and other
offering expenses.

<TABLE>
<CAPTION>
                                                              AS OF MARCH 31, 1999
                                                      -------------------------------------
                                                                  PRO FORMA      PRO FORMA
                                                       ACTUAL      COMBINED     AS ADJUSTED
                                                      --------    ----------    -----------
                                                                 (IN THOUSANDS)
<S>                                                   <C>         <C>           <C>
Cash and cash equivalents...........................  $111,324    $  158,993    $  644,243
                                                      ========    ==========    ==========
Long-term obligations...............................  $    733    $      913    $      913
  5 1/4% convertible subordinated notes due 2004....   100,000       100,000       100,000
    % convertible subordinated notes due 2006.......        --            --       662,000
Stockholders' equity:
  Preferred stock, par value $.001 per share; 10,000
     shares authorized, none issued and
     outstanding....................................        --            --            --
  Common stock, $.001 par value per share, 500,000
     shares authorized, 96,185 issued and
     outstanding -- actual; 168,363 issued and
     outstanding -- pro forma combined and as
     adjusted.......................................   206,911     3,764,864     3,764,864
  Accumulated deficit...............................   (15,833)     (130,533)     (130,533)
  Accumulated other comprehensive income (loss).....      (823)         (823)         (823)
                                                      --------    ----------    ----------
     Total stockholders' equity.....................   190,255     3,633,508     3,633,508
                                                      --------    ----------    ----------
       Total capitalization.........................  $290,988    $3,734,421    $4,396,421
                                                      ========    ==========    ==========
</TABLE>

                                       18
<PAGE>   20

                            SELECTED FINANCIAL DATA

     The following financial information is derived from the audited
consolidated financial statements of Old VERITAS for 1994 through 1998, audited
financial statements of TeleBackup for 1995 through 1998, audited combined
financial statements of the NSMG business for the fiscal years 1996 through
1998, unaudited combined financial statements of the NSMG business for the
fiscal years 1994 and 1995, and the unaudited financial statements of Old
VERITAS, TeleBackup and the NSMG business for the interim periods presented. The
interim financial data reflects all adjustments, consisting only of normal
recurring adjustments, which are considered necessary to present fairly the
financial information for these periods. The information is only a summary and
you should read it in conjunction with each company's historical financial
statements and related notes included in this prospectus. The results of
operations for any interim period are not necessarily indicative of results for
a full fiscal year, and historical results are not necessarily indicative of
future results.

UNITED STATES AND CANADIAN GENERALLY ACCEPTED ACCOUNTING PRINCIPLES

     Old VERITAS and the NSMG business reported their quarterly and annual
results of operations using methods required by generally accepted accounting
principles in the United States. TeleBackup reported quarterly and annual
results of operations using methods required by generally accepted accounting
principles in Canada. United States and Canadian generally accepted accounting
principles are not materially different with respect to TeleBackup's financial
statements. For a summary of the principal differences between U.S. and Canadian
generally accepted accounting principles, see Note 13 in the consolidated
financial statements of TeleBackup included in this prospectus.

     Old VERITAS had never declared or paid cash dividends on its common stock.
We currently anticipate that we will retain future earnings to fund development
and growth of our business and do not anticipate paying any cash dividends in
the foreseeable future.

OLD VERITAS HISTORICAL FINANCIAL STATEMENTS

     The audited consolidated financial statements and notes of Old VERITAS as
of December 31, 1997 and 1998 and for the three years in the period ended
December 31, 1998 and the unaudited consolidated financial statements as of
March 31, 1999 and for the three months ended March 31, 1998 and March 31, 1999
are included in this prospectus.

NETWORK & STORAGE MANAGEMENT GROUP BUSINESS COMBINED FINANCIAL STATEMENTS

     The audited combined financial statements and notes of the NSMG business as
of June 27, 1997 and July 3, 1998, and for the three years in the period ended
July 3, 1998 and the unaudited combined financial statements as of April 2, 1999
and for the nine months ended April 3, 1998 and April 2, 1999, are included in
this prospectus. The NSMG business was an operating division of Seagate
Software, Inc. and had no formal capital structure, so its per share information
is not provided.

TELEBACKUP FINANCIAL STATEMENTS

     The audited financial statements and notes of TeleBackup as of December 31,
1997 and 1998 and for the three years in the period ended December 31, 1998 and
the unaudited financial statements as of March 31, 1999 and for the three months
ended March 31, 1998 and March 31, 1999 are included in this prospectus.

                                       19
<PAGE>   21

FINANCIAL STATEMENTS NOT INCLUDED IN THIS PROSPECTUS

     The selected historical financial data for Old VERITAS as of December 31,
1994, 1995 and 1996 and for the years ended December 31, 1994 and 1995 were
derived from audited consolidated financial statements not included or
incorporated by reference in this prospectus.

     The selected historical financial data for the NSMG business as of and for
the fiscal years ended July 1, 1994 and June 30, 1995 were derived from
unaudited combined financial statements not included in this prospectus.

     The selected historical financial data for TeleBackup as of December 31,
1995 and 1996, and for the period from May 5, 1995 (inception) through December
31, 1995 have been derived from audited financial statements not included in
this prospectus.

SELECTED HISTORICAL FINANCIAL DATA OF OLD VERITAS

<TABLE>
<CAPTION>
                                                                                                     THREE MONTHS
                                                          YEAR ENDED DECEMBER 31,                   ENDED MARCH 31,
                                             --------------------------------------------------   -------------------
                                               1994      1995      1996       1997       1998       1998       1999
                                             --------   -------   -------   --------   --------   --------   --------
                                                              (IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                          <C>        <C>       <C>       <C>        <C>        <C>        <C>
CONSOLIDATED STATEMENT OF OPERATIONS DATA:
Total net revenue..........................  $ 33,575   $47,826   $72,746   $121,125   $210,865   $ 39,082   $ 71,904
Merger-related costs.......................        --        --        --      8,490         --         --         --
In-process research and development........        --        --     2,200         --        600         --         --
Income (loss) from operations..............   (15,212)    1,193    11,858     20,076     53,668      9,838     19,494
Net income (loss)..........................   (15,274)    2,371    12,129     22,749     51,648      9,055     13,583
Net income (loss) per share -- basic.......  $  (0.19)  $  0.03   $  0.14   $   0.25   $   0.55   $   0.10   $   0.14
Net income (loss) per share -- diluted.....  $  (0.19)  $  0.03   $  0.13   $   0.23   $   0.50   $   0.09   $   0.13
Number of shares used in computing
  per share amounts -- basic...............    79,658    80,706    86,052     91,244     94,026     92,868     95,644
Number of shares used in computing
  per share amounts -- diluted.............    79,658    86,124    92,992     98,986    103,342    101,900    106,272
</TABLE>

<TABLE>
<CAPTION>
                                                                    AS OF DECEMBER 31,                        AS OF
                                                  -------------------------------------------------------   MARCH 31,
                                                    1994        1995        1996        1997       1998       1999
                                                  ---------   ---------   ---------   --------   --------   ---------
                                                                            (IN THOUSANDS)
<S>                                               <C>         <C>         <C>         <C>        <C>        <C>
CONSOLIDATED BALANCE SHEET DATA:
Working capital.................................  $  14,690   $  23,451   $  67,413   $188,578   $198,842   $196,180
Total assets....................................     36,830      48,100      94,524    241,880    349,117    374,876
Long-term obligations...........................      6,366       6,205       1,468    100,911    100,773    100,733
Accumulated deficit.............................   (124,064)   (115,942)   (103,813)   (81,064)   (29,416)   (15,833)
Stockholders' equity............................     14,052      23,602      74,955    104,193    169,854    190,255
</TABLE>

<TABLE>
<CAPTION>
                                                                 YEAR ENDED DECEMBER 31,           THREE MONTHS
                                                           ------------------------------------   ENDED MARCH 31,
                                                           1994    1995    1996    1997    1998        1999
                                                           ----    ----    ----    ----    ----   ---------------
<S>                                                        <C>     <C>     <C>     <C>     <C>    <C>
OTHER FINANCIAL DATA:
Ratio of earnings to fixed charges.......................   --     2.3x    13.1x   13.0x   9.9x        13.4x
</TABLE>

     Earnings consist of income (loss) before provision for income taxes plus
fixed charges. Fixed charges consist of interest charges, amortization of bond
issuance costs related to indebtedness, and that portion of rental expense
representative of interest. During the year ended December 31, 1994, there was a
deficiency of earnings to cover fixed charges of approximately $15.1 million.

                                       20
<PAGE>   22

SELECTED HISTORICAL FINANCIAL DATA OF THE NSMG BUSINESS

<TABLE>
<CAPTION>
                                                                                                                NINE
                                                                      YEAR ENDED                            MONTHS ENDED
                                                 -----------------------------------------------------   -------------------
                                                 JULY 1,    JUNE 30,   JUNE 28,    JUNE 27,   JULY 3,    APRIL 3,   APRIL 2,
                                                   1994       1995       1996        1997       1998       1998       1999
                                                 --------   --------   ---------   --------   --------   --------   --------
                                                                               (IN THOUSANDS)
<S>                                              <C>        <C>        <C>         <C>        <C>        <C>        <C>
COMBINED STATEMENT OF OPERATIONS DATA:
Revenues.......................................  $ 24,866   $ 81,325   $ 116,742   $141,502   $175,046   $131,539   $170,225
Gross profit...................................    18,187     59,837      89,397    109,390    151,711    112,373    156,697
In-process research and development............        --     73,177      61,066         --      6,800         --         --
Write-down of goodwill, developed technology
  and intangibles..............................        --         --       2,157     13,091      1,900      1,900         --
Restructuring costs............................        --         --       9,502      2,524         --         --         --
Income (loss) from operations..................   (12,270)   (82,958)   (102,655)   (41,208)     9,430      9,248     43,076
Net income (loss)..............................    (7,356)   (85,132)    (94,596)   (33,200)     2,856      2,669     25,280
</TABLE>

<TABLE>
<CAPTION>
                                                                                          AS OF
                                                              -------------------------------------------------------------
                                                              JULY 1,   JUNE 30,   JUNE 28,   JUNE 27,   JULY 3,   APRIL 2,
                                                               1994       1995       1996       1997      1998       1999
                                                              -------   --------   --------   --------   -------   --------
                                                                                     (IN THOUSANDS)
<S>                                                           <C>       <C>        <C>        <C>        <C>       <C>
COMBINED BALANCE SHEET DATA:
Total assets................................................  $13,089   $96,725    $137,600   $94,087    $74,721   $115,270
Group equity................................................    6,950    44,919      64,315    34,601     38,033     63,611
</TABLE>

SELECTED HISTORICAL FINANCIAL DATA OF TELEBACKUP

<TABLE>
<CAPTION>
                                                        PERIOD FROM
                                                        MAY 5, 1995                                       THREE MONTHS
                                                        (INCEPTION)                                           ENDED
                                                          THROUGH         YEAR ENDED DECEMBER 31,           MARCH 31,
                                                        DECEMBER 31,   ------------------------------   -----------------
                                                            1995         1996       1997       1998      1998      1999
                                                        ------------   --------   --------   --------   -------   -------
                                                                      (IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                                     <C>            <C>        <C>        <C>        <C>       <C>
STATEMENT OF OPERATIONS DATA:
  Canadian GAAP
Revenue...............................................    C $  --      C $  252   C $  486   C$ 3,423   C $ 708   C$1,237
Net loss..............................................        (53)       (1,141)    (1,870)    (1,570)     (200)     (517)
Net loss per share -- basic and fully diluted.........    C$(0.01)     C$ (0.18)  C$ (0.25)  C$ (0.17)  C$(0.02)  C$(0.05)
Number of shares used in computing per share
  amounts -- basic and fully diluted..................      5,475         6,288      7,385      9,347     8,043    11,362
</TABLE>

<TABLE>
<CAPTION>
                                                                        AS OF DECEMBER 31,               AS OF
                                                              --------------------------------------   MARCH 31,
                                                              1995      1996       1997       1998       1999
                                                              -----   --------   --------   --------   ---------
                                                                                (IN THOUSANDS)
<S>                                                           <C>     <C>        <C>        <C>        <C>
BALANCE SHEET DATA:
  Canadian GAAP
Working capital.............................................  C$ 35   C $  979   C$ 1,568   C$ 3,693   C$ 3,483
Total assets................................................    194      1,311      3,270      7,699      7,678
Long-term obligations.......................................     --        350      3,004        302        271
Accumulated deficit.........................................    (53)    (1,194)    (3,064)    (4,634)    (5,151)
Shareholders' equity (deficiency)...........................    120        835         (2)     4,252      4,021
</TABLE>

                                       21
<PAGE>   23

                      VERITAS SUMMARY UNAUDITED PRO FORMA
                       COMBINED CONDENSED FINANCIAL DATA

     We are providing the following summary unaudited pro forma financial data
to give you a better picture of what the results of operations and financial
position of the combined businesses of Old VERITAS, the NSMG business and
TeleBackup might have looked like had the NSMG combination and the TeleBackup
combination occurred at an earlier date. This information is provided for
illustrative purposes only and does not show what the results of operations or
financial position of VERITAS would have been if the NSMG combination and the
TeleBackup combination actually occurred on the dates assumed. In addition, this
information does not indicate what VERITAS' future consolidated operating
results or consolidated financial position will be. Both the NSMG combination
and the TeleBackup combination closed during the second quarter of 1999.

HOW THE PRO FORMA FINANCIAL DATA WAS PREPARED

     We derived this data from the VERITAS unaudited pro forma combined
condensed statements of operations for the year ended December 31, 1998 and
three months ended March 31, 1999 and the VERITAS unaudited pro forma combined
condensed balance sheet as of March 31, 1999. These statements give effect to
the NSMG combination and the TeleBackup combination accounted for using the
purchase method of accounting. The pro forma combined condensed statements of
operations for the year ended December 31, 1998 and March 31, 1999 assumes the
NSMG combination and the TeleBackup combination took place on January 1, 1998.
The pro forma combined condensed balance sheet assumes the NSMG combination and
the TeleBackup combination took place on March 31, 1999.

THESE PRO FORMA FINANCIAL STATEMENTS HAVE BEEN BASED ON ASSUMPTIONS

     We prepared these statements on the basis of assumptions described in the
notes, including assumptions relating to the allocation of the amount of
consideration paid for the assets and liabilities of the NSMG business and
TeleBackup based upon preliminary estimates of their fair values. The actual
allocation of the amount of consideration paid may differ from those assumptions
after valuations and other procedures to be performed have taken place.

CHARGES RESULTING FROM THE COMBINATIONS

     VERITAS recorded charges to operations during the three months ended June
30, 1999 related to in-process research and development of $101.2 million as a
result of the NSMG combination and $1.9 million as a result of the TeleBackup
combination.

     In addition, VERITAS recorded a restructuring charge in the three months
ended June 30, 1999 of $11.0 million, primarily related to exit costs with
respect to duplicate facilities of Old VERITAS that VERITAS plans to vacate.
These costs are in addition to the liability for the estimated costs to vacate
duplicative facilities of the NSMG business, which liability was assumed by
VERITAS and included as a part of the purchase price. The VERITAS unaudited pro
forma combined condensed balance sheet includes the effect of these charges.
However, the VERITAS unaudited pro forma combined condensed statements of
operations do not reflect these charges because they are non-recurring.

YOU SHOULD READ THESE SUMMARY PRO FORMA FINANCIAL STATEMENTS WITH THE HISTORICAL
FINANCIAL STATEMENTS

     The VERITAS summary unaudited pro forma combined condensed financial data
should be read in conjunction with the VERITAS unaudited pro forma combined
condensed financial statements and the related notes, which begin at page F-26.
They should also be read in conjunction with the audited financial statements of
Old VERITAS which begin at Page F-3 of this prospectus, the financial statements
of the NSMG business, which begin at page F-42 of this prospectus, and the
financial

                                       22
<PAGE>   24

statements of TeleBackup which begin at page F-74 of this prospectus. The
VERITAS summary unaudited pro forma combined condensed financial data are not
necessarily indicative of what the actual results of operations and financial
position would have been had the NSMG combination and the TeleBackup combination
taken place on January 1, 1998 or March 31, 1999, and do not indicate VERITAS'
future results of operations or financial position.

<TABLE>
<CAPTION>
                                                                                 THREE MONTHS
                                                              YEAR ENDED             ENDED
                                                          DECEMBER 31, 1998     MARCH 31, 1999
                                                          ------------------    ---------------
                                                          (IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                                       <C>                   <C>
VERITAS UNAUDITED PRO FORMA STATEMENT OF OPERATIONS
  DATA:
Total net revenue.......................................      $ 409,998            $ 134,729
Loss from operations....................................       (826,950)            (190,234)
Net loss................................................       (800,397)            (194,653)
Net loss per share -- basic.............................      $   (4.82)           $   (1.16)
Net loss per share -- diluted...........................          (4.82)               (1.16)
Number of shares used in computing per share
  amounts -- basic......................................        166,216              167,834
Number of shares used in computing per share amounts --
  diluted...............................................        166,216              167,834
</TABLE>

<TABLE>
<CAPTION>
                                                                  AS OF
                                                              MARCH 31, 1999
                                                              --------------
                                                              (IN THOUSANDS)
<S>                                                           <C>
VERITAS UNAUDITED PRO FORMA BALANCE SHEET DATA:
Working capital.............................................    $  172,651
Total assets................................................     4,099,870
Long-term obligations.......................................       100,913
Accumulated deficit.........................................      (130,533)
Stockholders' equity........................................     3,633,508
</TABLE>

<TABLE>
<CAPTION>
                                                                                THREE MONTHS
                                                             YEAR ENDED            ENDED
                                                         DECEMBER 31, 1998     MARCH 31, 1999
                                                         ------------------    --------------
                                                                    (IN THOUSANDS)
<S>                                                      <C>                   <C>
VERITAS UNAUDITED OTHER PRO FORMA DATA:
Deficiency of earnings to fixed charges................      $ (820,711)         $ (187,430)
</TABLE>

The pro forma deficiency of earnings to fixed charges was computed based on
amounts reflected in the VERITAS Unaudited Pro Forma Combined Condensed
Statement of Operations for the periods indicated.

                                       23
<PAGE>   25

                  VERITAS UNAUDITED COMPARATIVE PER SHARE DATA

     The following tables present certain unaudited historical and unaudited pro
forma per share data that reflect the completion of the NSMG combination and the
TeleBackup combination. This data should be read in conjunction with the VERITAS
unaudited pro forma combined condensed financial statements, and the historical
financial statements of Old VERITAS, the NSMG business and TeleBackup included
elsewhere in this document. VERITAS unaudited pro forma combined condensed per
share data does not necessarily indicate the operating results that would have
been achieved had the NSMG combination and the TeleBackup combination occurred
at the beginning of the periods presented, and do not indicate future results of
operations or financial position.

     The NSMG business was an operating division of Seagate Software and had no
formal capital structure. Therefore, historical per share information for the
NSMG business is not presented.

     The following options and other potential common securities, based upon the
options outstanding as of the periods presented and closing price of Old VERITAS
common stock as of the effective time, have not been included in the computation
of pro forma diluted net loss per share because their effect would be
antidilutive.

<TABLE>
<CAPTION>
                                                                 AS OF          AS OF
                                                              DECEMBER 31,    MARCH 31,
                                                                  1998          1999
                                                              ------------    ---------
                POTENTIAL COMMON SECURITIES:                       (IN THOUSANDS)
<S>                                                           <C>             <C>
Old VERITAS options outstanding.............................     16,422        16,254
Options issued in connection with the NSMG combination......      6,864         6,856
Options issued in connection with the TeleBackup
  combination...............................................        156           103
Common stock issuable upon conversion of VERITAS' 5.25%
  convertible notes.........................................      4,651         4,651
                                                                 ------        ------
                                                                 28,093        27,864
                                                                 ======        ======
</TABLE>

CALCULATION OF BOOK VALUE PER SHARE AMOUNTS

     The pro forma book value per share is computed by dividing pro forma
stockholders' equity by the pro forma number of shares outstanding at the end of
each period for which the computation is made. For purposes of computing the
book value per share of Old VERITAS as of December 31, 1998, book value of
$169.9 million was divided by actual shares outstanding of 95,257,484. For
purposes of computing the book value of Old VERITAS as of March 31, 1999, book
value of $190.3 million was divided by actual shares outstanding of 96,184,862.
For purposes of computing the book value per share of TeleBackup as of December
31, 1998, book value of C$4.3 million was divided by the actual shares
outstanding of 11,158,745. For purposes of computing the book value of
TeleBackup as of March 31, 1999, book value of C$4.0 million was divided by
actual shares outstanding of 11,363,445. For purposes of computing the pro forma
book value per share of VERITAS as of December 31, 1998, pro forma net book
value of $3,613.4 million was divided by pro forma actual shares outstanding of
167,447,484. For purposes of computing the pro forma book value of VERITAS as of
March 31, 1999, pro forma book value of $3,633.5 million was divided by pro
forma actual shares outstanding of 168,374,862.

                                       24
<PAGE>   26

CALCULATION OF TELEBACKUP EQUIVALENT PRO FORMA PER SHARE AMOUNTS

     The TeleBackup equivalent pro forma per share amounts are computed by
multiplying the VERITAS pro forma combined per share amounts by the exchange
ratio of 0.26466 shares of VERITAS common stock for each TeleBackup common
share.

<TABLE>
<CAPTION>
                                                                                THREE MONTHS
                                                             YEAR ENDED            ENDED
                                                                AS OF              AS OF
                                                          DECEMBER 31, 1998    MARCH 31, 1999
                                                          -----------------    --------------
<S>                                                       <C>                  <C>
OLD VERITAS HISTORICAL:
Basic net income per share............................          $0.55              $0.14
Diluted net income per share..........................          $0.50              $0.13
Book value per share..................................          $1.78              $1.98
</TABLE>

<TABLE>
<CAPTION>
                                                                                THREE MONTHS
                                                             YEAR ENDED            ENDED
                                                                AS OF              AS OF
                                                          DECEMBER 31, 1998    MARCH 31, 1999
                                                          -----------------    --------------
<S>                                                       <C>                  <C>
TELEBACKUP HISTORICAL:
Basic and fully diluted net loss per share............        C$(0.17)           C$(0.05)
Book value per share..................................         C$ 0.38            C$ 0.35
</TABLE>

<TABLE>
<CAPTION>
                                                                                THREE MONTHS
                                                             YEAR ENDED            ENDED
                                                                AS OF              AS OF
                                                          DECEMBER 31, 1998    MARCH 31, 1999
                                                          -----------------    --------------
<S>                                                       <C>                  <C>
VERITAS PRO FORMA COMBINED:
Basic net loss per share..............................         $(4.82)             $(1.16)
Diluted net loss per share............................         $(4.82)             $(1.16)
Book value per share..................................         $21.58              $21.58
Equivalent pro forma basic and fully diluted net loss
  per TeleBackup share................................         $(1.27)             $(0.31)
Equivalent pro forma book value per TeleBackup
  share...............................................         $ 5.71              $ 5.71
</TABLE>

                                       25
<PAGE>   27

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

     You should read the following discussion in conjunction with the Financial
Statements of Old VERITAS, the NSMG business and TeleBackup and accompanying
notes, each which appear elsewhere in this prospectus. The following discussion
contains forward-looking statements that reflect the plans, estimates and
beliefs of each of Old VERITAS, the NSMG business and TeleBackup. Our actual
results could differ materially from those discussed in the forward-looking
statements. Factors that could cause or contribute to such differences include,
but are not limited to, those discussed below and elsewhere in this prospectus,
particularly in "Risk Factors."

     VERITAS is the leading independent supplier of enterprise data storage
management solutions, providing advanced storage management software for open
system environments. Our products provide performance improvement and
reliability enhancement features that are critical for many commercial
applications. These products enable protection against data loss and file
corruption, rapid recovery after disk or system failure, the ability to process
large files efficiently and the ability to manage and back up data distributed
on large networks of systems without interrupting users. In addition, our
products provide an automated fail over between computer systems organized in
clusters sharing disk resources. Our highly scalable products can be used
independently, and certain products can be combined to provide interoperable
client/server storage management solutions. Some of our products offer
centralized administration with a high degree of automation, enabling customers
to manage complex, distributed environments cost-effectively by increasing
system administrator productivity and system availability. We also provide a
comprehensive range of services to assist customers in planning and implementing
storage management solutions. We market our products and associated services to
original equipment manufacturers and end-user customers through a combination of
direct sales and indirect sales channels. These indirect sales channels include
resellers, value added resellers, hardware distributors, application software
vendors and systems integrators.

     In connection with the NSMG combination, in consideration for the
contribution and transfer of contributed stock and assets by Seagate Technology,
Inc., which we refer to as "STI" and Seagate Software, Inc., which we refer to
as "SSI," and their respective subsidiaries, we issued to SSI 69,148,208 shares
of our common stock and issued options to purchase 6,945,048 shares of our
common stock to our employees who are former NSMG employees.

     We accounted for the NSMG and TeleBackup acquisitions using the purchase
method of accounting. We expect to incur charges of $229.7 million per quarter
primarily related to the amortization of acquired goodwill and other intangibles
over a four-year period. We recorded charges to operations of $103.1 million in
the three months ended June 30, 1999, for a one-time write-off related to
acquired in-process research and development costs. In addition, we recorded a
restructuring charge of $11.0 million in the three months ended June 30, 1999 as
a result of the NSMG combination. This one-time restructuring charge relates
primarily to exit costs with respect to duplicative facilities of Old VERITAS,
which we plan to vacate. These costs are in addition to the liability for the
costs to vacate duplicative facilities of the NSMG business, which liability we
assumed and included as a part of the purchase price.

     Pursuant to the rules of the SEC, the following discussion has been
separated into two parts to discuss Old VERITAS and the NSMG business without
giving effect to the NSMG combination. The TeleBackup combination is not
reflected in either of the following analyses.

OLD VERITAS

     The terms "we," "our," "us," and "VERITAS," when used in the section
captioned "-- OLD VERITAS" refer to VERITAS Software Corporation, a Delaware
corporation now known as VERITAS

                                       26
<PAGE>   28

Operating Corporation, and which is now a wholly-owned subsidiary of VERITAS
Software Corporation, formerly known as VERITAS Holding Corporation.

OVERVIEW

     We derive our user license fee revenue from shipments of our software
programs to end-user customers through direct sales channels, indirect sales
channels and original equipment manufacturer customers. Our original equipment
manufacturer customers either bundle our products with the original equipment
manufacturer products they license or offer them as options. Certain original
equipment manufacturers may also resell our products. We receive a user license
fee each time the original equipment manufacturer licenses a copy of the
original equipment manufacturer's products to a customer that incorporates one
or more of our products. Our license agreements with original equipment
manufacturer customers generally contain no minimum sales requirements and we
cannot assure you that any original equipment manufacturer will either commence
or continue shipping operating systems incorporating our products in the future.
Moreover, following the execution of new agreements between us and original
equipment manufacturer customers and resellers, a significant period of time may
elapse before any revenues are generated due to the development work which we
must generally undertake under such agreements and the time needed for the sales
and marketing organizations within such customers and distributors to become
familiar with and gain confidence in our products.

     Our services revenue consists of fees derived from annual maintenance
agreements, from consulting and training services and from porting fees. The
original equipment manufacturer maintenance agreements covering our products
provide for technical and emergency support and minor unspecified product
upgrades for a fixed annual fee. The maintenance agreements covering products
that are licensed through channels other than through original equipment
manufacturer channels provide for technical support and unspecified product
upgrades for an annual service fee based on the number of user licenses
purchased and the level of service subscribed. Porting fees consist of fees
derived from porting and other non-recurring engineering efforts when we port,
or adapt, our storage management products to an original equipment
manufacturer's operating system and when we develop new product features or
extensions of existing product features at the request of a customer. In most
cases, we retain the rights to technology derived from porting and non-recurring
engineering work for licensing to other customers and therefore generally do
such work on a relatively low, and sometimes negative, margin. We have made, and
intend to continue to make, a substantial investment in porting our products to
new operating systems, including Windows NT. The success of the Windows NT
product development may be dependent on receipt of development funding from
third parties, including Microsoft, and failure to receive such funding could
hamper our efforts to timely expand our products into the Windows NT market. The
porting and development process requires substantial capital investment and the
devotion of substantial employee resources to such effort and the added focus on
Windows NT development has required, and will continue to require, us to hire
additional personnel. Under an agreement with Microsoft, we have committed to
develop a functional subset of our Volume Manager product that will be ported to
and embedded in Windows NT. The agreement also requires us to develop a disk
management graphical user interface designed specifically for Windows NT.
Microsoft has provided us with significant funding towards such development
effort. We recognize revenue under the development contract with Microsoft on a
percentage-of-completion basis consistent with our policy for revenue
recognition for other similar agreements. The payment terms in the Microsoft
agreement do not directly correlate to the timing of development efforts and
therefore revenue recognition does not directly correlate to contract billings.
The Microsoft relationship requires us to expand our marketing and sales
operations to deal with higher volume markets in which we have limited
experience. See "Risk Factors  -- We face uncertainties porting products to new
operating systems and developing new products" and "-- We distribute our
products through multiple distribution channels, each of which is subject to
risks."

                                       27
<PAGE>   29

     Our international sales are generated primarily through our international
sales subsidiaries. International revenue outside the United States and Canada,
most of which is collectible in foreign currencies, accounted for 18% of our
total revenues for the three months ended March 31, 1999 and 22% of total
revenues for the three months ended March 31, 1998. Our international revenue
increased 56% from $8.4 million for the three months ended March 31, 1998 to
$13.1 million for the three months ended March 31, 1999. Since much of our
international operating expenses are also incurred in local currencies, the
relative impact of exchange rates on net income or loss is relatively less than
the impact on revenues. Although our operating and pricing strategies take into
account changes in exchange rates over time, our operating results may be
significantly affected in the short term by fluctuations in foreign currency
exchange rates. Our international subsidiaries purchase licenses from the parent
company resulting in intercompany receivables and payables. These receivables
and payables are carried on each company's books at the local currency that
existed at the time of the transaction. Such receivables and payables are
eliminated for financial statement reporting purposes. Prior to elimination, the
amounts carried in foreign currencies are converted to U.S. dollars at the then
current rate, or "marked to market." The marked to market process may give rise
to currency gains and losses. Such gains or losses are recognized on our
statement of operations as a component of other income, net. To date, such gains
or losses have not been material.

     We believe that our success depends upon continued expansion of our
international operations. We currently have sales and service offices in the
United States, Canada, Japan, the United Kingdom, Germany, France, Sweden,
Switzerland and the Netherlands, a development center in India, and resellers
located in North America, Europe, Asia Pacific, South America and the Middle
East. International expansion may require us to establish additional foreign
offices, hire additional personnel and recruit additional international
resellers, resulting in the diversion of significant management attention and
the expenditure of financial resources. To the extent that we are unable to
effect these additions efficiently, growth in international sales will be
limited, which would have a material adverse effect on our business, operating
results and financial condition. International operations also subject us to a
number of risks inherent in developing and selling products outside the United
States, including potential loss of developed technology, limited protection of
intellectual property rights, imposition of government regulation, imposition of
export duties and restrictions, cultural differences in the conduct of business,
and political and economic instability. Furthermore, certain global markets,
including Asia, Russia and Latin America, are currently undergoing significant
economic turmoil which could result in deferral of purchase of information
technology products and services by potential customers located in such markets,
thereby further limiting our ability to expand international operations. See
"Risk Factors -- Expanding our international sales depends on economic stability
in regions that recently have been unstable."

     On February 3, 1999, we completed the acquisition of OpenVision Australia
Pty. Ltd., a company principally engaged in reselling our software products and
services throughout Australia and New Zealand, for a total cost of approximately
$300,000 in cash. The business combination has been accounted for as a purchase
and the purchase price allocated to the fair value of specific net tangible and
intangible assets acquired.

     On February 8, 1999, we completed the acquisition of the Pune, India
operations of Frontier Software Development (India) Private Limited, a company
principally engaged in the development of customized software, for a total cost
of approximately $2.4 million. Of this amount, we paid $1.3 million in cash and
agreed to pay Frontier certain earn-out payments totaling $1.1 million over the
next two years. The business combination has been accounted for as a purchase
and the purchase price, including the $1.1 million of earn-out payments,
allocated to the fair value of specific net tangible and intangible assets
acquired.

                                       28
<PAGE>   30

RESULTS OF OPERATIONS

     The following table sets forth the percentage of total revenue represented
by certain line items from our condensed consolidated statement of operations
for the years 1996, 1997 and 1998, the three months ended March 31, 1998 and
March 31, 1999 and the percentage changes between the three months ended March
31, 1999 and the three months ended March 31, 1998:

<TABLE>
<CAPTION>
                                                                                PERIOD-TO-PERIOD
                                                                                     CHANGE
                                                                THREE MONTHS      THREE MONTHS
                                              YEARS ENDED           ENDED            ENDED
                                              DECEMBER 31,        MARCH 31,      MARCH 31, 1999
                                           ------------------   -------------     COMPARED TO
                                           1996   1997   1998   1998    1999          1998
                                           ----   ----   ----   -----   -----   ----------------
<S>                                        <C>    <C>    <C>    <C>     <C>     <C>
Net revenue:
  User license fees......................   81%    79%    80%     79%     78%          82%
  Services...............................   19     21     20      21      22           92%
                                           ---    ---    ---     ---     ---
          Total net revenue..............  100    100    100     100     100           84%
                                           ---    ---    ---     ---     ---
Cost of revenue:
  User license fees......................    4      4      4       5       3           (1)%
  Services...............................    6     10     10      12       9           45%
                                           ---    ---    ---     ---     ---
          Total cost of revenue..........   10     14     14      17      12           31%
                                           ---    ---    ---     ---     ---
Gross profit.............................   90     86     86      83      88           94%
Operating expenses:
  Selling and marketing..................   36     35     36      33      37          105%
  Research and development...............   25     21     19      19      19           83%
  General and administrative.............    9      7      5       6       5           52%
  Merger-related costs...................   --      7     --      --      --           --
  In-process research and development....    3     --     --      --      --           --
                                           ---    ---    ---     ---     ---
          Total operating expenses.......   73     70     60      58      61           93%
                                           ---    ---    ---     ---     ---
Income from operations...................   17     16     26      25      27
Interest and other income, net...........    4      4      6       7       4
Interest expense.........................   --     (1)    (3)     (4)     (2)
                                           ---    ---    ---     ---     ---
Income before income taxes...............   21     19     29      28      29
Provision for income taxes...............    3      1      4       5      10
                                           ---    ---    ---     ---     ---
Net income...............................   18%    18%    25%     23%     19%
                                           ===    ===    ===     ===     ===
</TABLE>

THREE MONTHS ENDED MARCH 31, 1999 VERSUS THREE MONTHS ENDED MARCH 31, 1998

Net Revenue

     Total net revenue increased 84% from $39.1 million for the three months
ended March 31, 1998 to $71.9 million for the three months ended March 31, 1999.
VERITAS believes that the percentage increase in total revenue achieved in this
period is not necessarily indicative of future results. VERITAS' revenue is
comprised of user license fees and service revenue. Growth in user license fees
has been driven primarily by increasing market acceptance of VERITAS' products,
introduction of new products and a larger percentage of total license revenue
generated through the direct sales channel. Service revenue is derived primarily
from contracts for software maintenance and technical support and, to a lesser
extent, consulting services, training services and porting fees. The growth in
service revenue has been driven primarily by increased sales of service and
support contracts on new license sales and, to a lesser extent, by increasing
renewals of these contracts by VERITAS' installed base of licensees. VERITAS
also

                                       29
<PAGE>   31

experienced an increase in demand for consulting and training services. Porting
fees are derived from VERITAS' funded development efforts that are typically
associated with VERITAS' agreements with original equipment manufacturers. User
license fees were 78% of total net revenue for the three months ended March 31,
1999, and 79% of total net revenue for the three months ended March 31, 1998.

     User License Fees. User license fees increased 82% from $30.7 million for
the three months ended March 31, 1998 to $55.8 million for the three months
ended March 31, 1999. The increase was primarily the result of continued growth
in market acceptance of VERITAS' software products, a greater volume of large
end-user transactions, increased revenue from original equipment manufacturer
resales of bundled and unbundled VERITAS products and the introduction of new
products. In particular, VERITAS' user license fees from storage products
increased by approximately 57% for the three months ended March 31, 1999 as
compared to the three months ended March 31, 1998, and accounted for 75% of user
license fees in the three months ended March 31, 1999 and 87% of user license
fees in the three months ended March 31, 1998.

     Service Revenue. Service revenue increased 92% from $8.4 million for the
three months ended March 31, 1998 to $16.1 million for the three months ended
March 31, 1999. The increase was primarily due to increased sales of service and
support contracts on new licenses, renewal of service and support contracts on
existing licenses and, to a lesser extent, an increase in demand for consulting
and training services.

Cost of Revenue

     Cost of user license fees consists primarily of royalties, media, manuals
and distribution costs. Cost of service revenue consists primarily of
personnel-related costs in providing maintenance, technical support, consulting
and training to customers, and development efforts in porting. Gross margin on
user license fees is substantially higher than gross margin on service revenue,
reflecting the low materials, packaging and other costs of software products
compared with the relatively high personnel costs associated with providing
maintenance, technical support, consulting, training services and development
efforts. Cost of service revenue also varies based upon the mix of maintenance,
technical support, consulting and training services.

     Cost of User License Fees. Cost of user license fees remained relatively
constant at $2.0 million for each of the three month periods ended March 31,
1999 and March 31, 1998. Gross margin on user license fees increased from 94%
for the three months ended March 31, 1998 to 96% for the three months ended
March 31, 1999. The gross margin on user license fees may vary from period to
period based on the license revenue mix and certain products having higher
royalty rates than other products. VERITAS does not expect significant
improvements in gross margin on user license fees.

     Cost of Service Revenue. Cost of service revenue increased 45% from $4.5
million for the three months ended March 31, 1998 to $6.5 million for the three
months ended March 31, 1999. Gross margin on service revenue increased from 46%
for the three months ended March 31, 1998 to 60% for the three months ended
March 31, 1999. The increase in absolute dollars was primarily due to personnel
additions in our customer support and training and consulting organizations, in
anticipation of increased demand for such services. The improvement in gross
margin in the three months ended March 31, 1999 compared to the three months
ended March 31, 1998 was a result of increased productivity and higher service
revenue growth due to a larger installed customer base paying support revenue.

Operating Expenses

     Selling and Marketing. Selling and marketing expenses consist primarily of
salaries, related benefits, commissions, consultant fees and other costs
associated with VERITAS' sales and marketing efforts. Selling and marketing
expenses increased 105% from $13.1 million for the three months ended March 31,
1998 to $26.8 million for the three months ended March 31, 1999. Selling and
marketing

                                       30
<PAGE>   32

expenses as a percentage of total net revenue increased from 33% for the three
months ended March 31, 1998 to 37% for the three months ended March 31, 1999.
The increase was primarily the result of higher personnel and related costs
associated with increased staffing. VERITAS intends to continue to expand its
global sales and marketing infrastructure, and accordingly, VERITAS expects its
selling and marketing expenses to increase in absolute dollars but not to change
significantly as a percentage of revenue in the future.

     Research and Development. Research and development expenses consist
primarily of salaries, related benefits, third-party consultant fees and other
engineering-related costs. Research and development expenses increased 83% from
$7.5 million for the three months ended March 31, 1998 to $13.8 million for the
three months ended March 31, 1999. The increase was due primarily to increased
staffing levels. As a percentage of total net revenue, research and development
expenses remained consistent at 19% for the three months ended March 31, 1999
and 1998. VERITAS believes that a significant level of research and development
investment is required to remain competitive, and expects such expenses will
continue to increase in absolute dollars in future periods, although such
expenses may decline slightly as a percentage of total net revenue to the extent
revenue increases. Research and development expenses can be expected to
fluctuate from time to time to the extent that VERITAS makes periodic
incremental investments in research and development and VERITAS' level of
revenue fluctuates.

     General and Administrative. General and administrative expenses consist
primarily of salaries, related benefits and fees for professional services, such
as legal and accounting services. General and administrative expenses increased
52% from $2.2 million for the three months ended March 31, 1998 to $3.3 million
for the three months ended March 31, 1999. General and administrative expenses
as a percentage of revenue declined from 6% to 5%. The increase in absolute
dollars was primarily due to additional personnel costs and other expenses
associated with VERITAS enhancing its infrastructure to support expansion of its
operations. General and administrative expenses are expected to increase in
absolute dollars, but not to change significantly as a percentage of revenue in
the future, as VERITAS expands its operations.

     Interest and Other Income, Net. Interest and other income, net increased
13% from $2.7 million for the three months ended March 31, 1998 to $3.0 million
for the three months ended March 31, 1999. The increase was due primarily to
increased amounts of interest income attributable to the higher level of funds
available for investment. Foreign exchange transaction gains and losses which
are included in other income, net, have not had a material effect on VERITAS'
results of operations.

     Interest Expense. Interest expense remained consistent at $1.4 million for
the three months ended March 31, 1999 and 1998. Interest expense consists
primarily of interest accrued under the 5.25% convertible subordinated notes
issued by VERITAS in October 1997.

     Income Taxes. VERITAS had effective tax rates of 36% for the three months
ended March 31, 1999 and 18% for the three months ended March 31, 1998. VERITAS'
1998 effective tax rate was lower than the combined federal and state statutory
rates primarily due to the utilization of federal net operating loss
carryforwards and other credit carryforwards, offset by the impact of state and
foreign taxes. VERITAS' effective tax rate for the three months ended March 31,
1999 was higher than the effective tax rate for the three months ended March 31,
1998 primarily due to a lower benefit being derived from net operating loss
carryforwards in 1999 relative to a higher level of pre-tax income.

     The realization of VERITAS' net deferred tax assets, which relate primarily
to net operating loss carryforwards and temporary differences, is dependent on
generating sufficient taxable income in future periods. Although realization is
not assured, management believes it is more likely than not that the net
deferred tax asset will be realized. The amount of the net deferred tax assets
considered realizable, however, could be reduced or increased in the near term
if estimates of future taxable income are

                                       31
<PAGE>   33

changed. Management intends to evaluate the realizability of the net deferred
tax assets on a quarterly basis to assess the need for the valuation allowance.

     New Accounting Pronouncements. In June 1998, the Financial Accounting
Standards Board issued Statement of Financial Accounting Standards No. 133,
"Accounting for Derivative Instruments and Hedging Activities" (SFAS No. 133).
SFAS No. 133 establishes methods of accounting for derivative financial
instruments and hedging activities related to those instruments as well as other
hedging activities. VERITAS will be required to implement SFAS No. 133 for its
fiscal year ending December 31, 2001. VERITAS' foreign currency exchange rate
hedging activities have been insignificant to date and VERITAS does not believe
that the impact of SFAS No. 133 will be material to its financial position,
results of operations or cash flows.

     In March 1998, the American Institute of Certified Public Accountants
(AICPA) issued Statement of Position (SOP) 98-1, "Accounting for the Costs of
Computer Software Developed or Obtained for Internal Use." SOP 98-1 requires
that entities capitalize certain costs related to internal-use software once
certain criteria have been met. VERITAS has adopted SOP 98-1 as of January 1,
1999. The impact of adopting SOP 98-1 was not material, nor is SOP 98-1 expected
to have a material impact on VERITAS' financial position, results of operations
and cash flows.

     In December 1998, the AICPA issued SOP 98-9, "Modification of SOP 97-2,
Software Revenue Recognition, with Respect to Certain Transactions." SOP 98-9
amends SOP 97-2 "Software Revenue Recognition" to require recognition of revenue
using the "residual method" when certain criteria are met. VERITAS will be
required to implement these provisions of SOP 98-9 for its fiscal year ending
December 31, 2000. Effective in December 1998, SOP 98-9 also amends SOP 98-4 (an
earlier amendment to SOP 97-2) to extend the deferral of the application of
certain passages of SOP 97-2 provided by SOP 98-4. VERITAS does not believe the
impact of SOP 98-9 will be material to VERITAS' financial position, results of
operations and cash flows.

FISCAL YEARS ENDED DECEMBER 31, 1996, 1997 AND 1998

Net Revenue

     Total net revenue increased 74% to $210.9 million in 1998 from $121.1
million in 1997, when it increased 67% from $72.7 million in 1996. VERITAS
believes that the percentage increases in total revenue achieved in these
periods are not necessarily indicative of future results. VERITAS' revenue is
comprised of user license fees and service revenue. Growth in user license fees
has been driven primarily by increasing market acceptance of VERITAS' products,
introduction of new products and a larger percentage of total license revenue
generated through the direct sales channel. Service revenue is derived primarily
from contracts for software maintenance and technical support and, to a lesser
extent, consulting services, training services and porting fees. The growth in
service revenue has been driven primarily by increased sales of service and
support contracts on new license sales and, to a lesser extent, by increasing
renewals of these contracts by VERITAS' installed base of licensees. VERITAS
also experienced an increase in demand for consulting and training services.
Porting fees are derived from VERITAS' funded development efforts that are
typically associated with VERITAS' agreements with original equipment
manufacturers.

     User License Fees. User license fees increased 75% to $167.7 million in
1998 from $95.7 million in 1997, when they increased 62% from $59.2 million in
1996. The increases in both 1998 and 1997 were primarily the result of continued
growth in market acceptance of VERITAS' software products, a greater volume of
large end-user transactions, increased revenue from original equipment
manufacturer resales of bundled and unbundled VERITAS products and the
introduction of new products. In particular, VERITAS' user license fees from
storage products increased by approximately 72% in 1998 from 1997, and accounted
for 88%, 89% and 79% of user license fees in 1998, 1997 and 1996, respectively.
User

                                       32
<PAGE>   34

license fee growth in 1998 and 1997 also included increases in direct sales and
sales from distributors other than original equipment manufacturers.

     Service Revenue. Service revenue increased 70% to $43.2 million in 1998,
from $25.4 million in 1997, when it increased 88% from $13.5 million in 1996.
The increases in both 1998 and 1997 were primarily due to increased sales of
service and support contracts on new licenses, renewal of service and support
contracts on existing licenses and, to a lesser extent in 1997, an increase in
demand for consulting and training services.

Cost of Revenue

     Cost of user license fees consists primarily of royalties, media, manuals
and distribution costs. Cost of service revenue consists primarily of
personnel-related costs in providing maintenance, technical support, consulting
and training to customers, and development efforts in porting. Gross margin on
user license fees is substantially higher than gross margin on service revenue,
reflecting the low materials, packaging and other costs of software products
compared with the relatively high personnel costs associated with providing
maintenance, technical support, consulting, training services and development
efforts. Cost of service revenue also varies based upon the mix of maintenance,
technical support, consulting and training services.

     Cost of User License Fees. Cost of user license fees increased 86% to $8.8
million in 1998 from $4.7 million in 1997, and increased 57% in 1997 from $3.0
million in 1996. The increases are primarily the result of a larger percentage
of license fees being generated from the sale of products with higher royalty
rates. Gross margin on user license fees remained constant at 95% in each of the
three years ended December 31, 1998, 1997 and 1996. The gross margin on user
license fees may vary from period to period based on the license revenue mix and
certain products having higher royalty rates than other products. VERITAS does
not expect improvements in gross margin on user license fees.

     Cost of Service Revenue. Cost of service revenue increased 76% to $20.7
million in 1998 from $11.7 million in 1997, and increased 164% in 1997 from $4.4
million in 1996. Gross margin on service revenue was 52%, 54% and 67% in 1998,
1997 and 1996, respectively. The decreases in gross margin were primarily due to
personnel additions in our customer support and training and consulting
organizations, in anticipation of increased demand for such services. In
addition, VERITAS devoted technical resources to fund porting activities in
excess of the amounts chargeable to customers.

Operating Expenses

     Selling and Marketing. Selling and marketing expenses consist primarily of
salaries, related benefits, commissions, consultant fees and other costs
associated with VERITAS' sales and marketing efforts. Selling and marketing
expenses increased 78% to $76.4 million in 1998 from $42.9 million in 1997, and
increased 65% in 1997 from $26.0 million in 1996. Selling and marketing expenses
as a percentage of total net revenue remained relatively consistent at 36%, 35%
and 36% in 1998, 1997 and 1996, respectively. The increase in absolute dollars
is primarily attributable to increased sales and marketing staffing and, to a
lesser extent, increased costs associated with new marketing programs. VERITAS
intends to continue to expand its global sales and marketing infrastructure, and
accordingly, VERITAS expects its selling and marketing expenses to increase in
absolute dollars but not change significantly as a percentage of revenue in the
future.

     Research and Development. Research and development expenses consist
primarily of salaries, related benefits, third-party consultant fees and other
engineering related costs. Research and development expenses increased 60% to
$40.2 million in 1998 from $25.2 million in 1997, and increased 36% in 1997 from
$18.5 million in 1996. The increase was due primarily to increased staffing
levels. As a percentage of total net revenue, research and development expenses
decreased to 19% in 1998 from 21% in 1997 and 25% in 1996. VERITAS believes that
a significant level of research and development

                                       33
<PAGE>   35

investment is required to remain competitive, and expects such expenses will
continue to increase in absolute dollars in future periods, although such
expenses may continue to decline as a percentage of total net revenue to the
extent revenue increases. Research and development expenses can be expected to
fluctuate from time to time to the extent that VERITAS makes periodic
incremental investments in research and development and VERITAS' level of
revenue fluctuates.

     General and Administrative. General and administrative expenses consist
primarily of salaries, related benefits and fees for professional services, such
as legal and accounting services. General and administrative expenses increased
31% to $10.5 million in 1998 from $8.0 million in 1997, and increased 19% in
1997 from $6.7 million in 1996. General and administrative expenses as a
percentage of revenue were 5%, 7% and 9% in 1998, 1997 and 1996, respectively.
The increases in absolute dollars in 1998 and 1997 were primarily due to
additional personnel costs and other expenses associated with VERITAS enhancing
its infrastructure to support expansion of its operations. General and
administrative expenses are expected to increase in future periods in absolute
dollars to the extent VERITAS expands its operations.

     Merger-Related Costs. As a result of the OpenVision merger, VERITAS
incurred charges to operations of $8.5 million in the second quarter of 1997,
consisting of approximately $4.2 million for transaction fees and professional
services, $1.9 million for contract terminations and asset write-offs and $2.4
million for other costs incident to the OpenVision merger. Of the total charge,
$1.2 million resulted from the write-down of redundant assets and facilities,
primarily consisting of intangible assets related to a prior acquisition which
were redundant as a result of OpenVision having a similar product line, and $7.3
million involved cash outflows for banking, legal and accounting fees and other
direct costs and payments in connection with the elimination of duplicative
facilities. The remaining unpaid amount of $0.2 million at December 31, 1998
related primarily to ongoing lease payments for vacated facilities through the
termination of the lease or the estimated date which such facilities will be
subleased.

     In-Process Research and Development. On April 1, 1996, VERITAS acquired all
of the outstanding capital stock of ACSC for a total cost of approximately $3.5
million. Of the total cost, $2.2 million was allocated to in-process research
and development and expensed in the second quarter of 1996. Approximately $1.3
million was allocated to intangible assets that originally were amortized and
then fully written off in the second quarter of 1997 as part of the OpenVision
merger-related costs, since the ACSC product line became redundant upon the
OpenVision merger. On May 15, 1998, VERITAS acquired all of the outstanding
stock of Windward for a total cost of $2.5 million. The transaction was
accounted for using purchase accounting. Of the total cost, $0.6 million was
allocated to in-process research and development and $1.9 million was allocated
to acquired intangibles which is being amortized over a five year period. Total
cash outflows in 1998 related to this purchase were $1.3 million. VERITAS agreed
to pay the sole shareholder of Windward certain earn-out payments of up to an
aggregate of $1.2 million over the next two years subject to satisfaction of
certain conditions (which it was probable would be met) and the amount was
accrued at the acquisition date. VERITAS also agreed to pay that shareholder a
royalty on certain future product revenue derived from the products acquired
over a five year period, up to a maximum of $2.5 million. The Consolidated
Statements of Operations include the results of operations of Windward
subsequent to the acquisition date.

     Interest and Other Income, Net. Interest and other income, net increased to
$11.8 million in 1998 from $4.9 million in 1997, and $2.8 million in 1996. The
increases were due primarily to increased amounts of interest income
attributable to the higher level of funds available for investment. Foreign
exchange transaction gains and losses which are included in other income, net,
have not had a significant effect on VERITAS' results of operations.

     Interest Expense. Interest expense increased to $5.7 million in 1998 from
$1.2 million in 1997, and $0.3 million in 1996. Interest expense in 1998 and
1997 consists primarily of interest accrued under the

                                       34
<PAGE>   36

5.25% convertible subordinated notes issued by VERITAS in October 1997. Interest
expense in 1996 was insignificant.

     Income Taxes. VERITAS had effective tax rates of 14%, 4% and 15% in 1998,
1997 and 1996, respectively. VERITAS' effective tax rate is lower than the
combined federal and state statutory rates primarily due to the utilization of
federal net operating loss carryforwards and other credit carryforwards, offset
by the impact of state and foreign taxes.

     VERITAS accounts for its income taxes under Statement of Financial
Accounting Standards No. 109 (SFAS No. 109), "Accounting for Income Taxes."
Under SFAS No. 109, deferred tax liabilities and assets are recognized for the
expected future tax consequences of temporary differences between the carrying
amount of assets and liabilities for financial reporting and the amounts used
for income taxes. The realization of VERITAS' net deferred tax assets, which
relate primarily to net operating loss carryforwards and temporary differences,
is dependent on generating sufficient taxable income in future periods. Although
realization is not assured, management believes it is more likely than not that
the net deferred tax asset will be realized. The amount of the net deferred tax
assets considered realizable, however, could be reduced or increased in the near
term if estimates of future taxable income are changed. Management intends to
evaluate the realizability of the net deferred tax assets on a quarterly basis
to assess the need for the valuation allowance.

LIQUIDITY AND CAPITAL RESOURCES

     Our cash, cash equivalents and short-term investments totaled $211.1
million and $208.5 million at December 31, 1998 and March 31, 1999, and
represented 60% and 56% of total assets, respectively. Cash and cash equivalents
are highly liquid with original maturities of ninety days or less. Short-term
investments consist mainly of investment grade commercial paper, market auction
preferreds and other medium-term notes. At December 31, 1998 and March 31, 1999,
we had $100.8 million and $100.7 million of long-term obligations, and
stockholders' equity was approximately $169.9 million and $190.3 million,
respectively.

     Net cash provided by operating activities was $62.8 million, $26.8 million
and $14.4 million in 1998, 1997 and 1996, respectively, and $15.2 million in the
three months ended March 31, 1999, compared to $15.3 million in the three months
ended March 31, 1998. Increases in 1998 and 1997 cash provided by operating
activities resulted primarily from net income and increases in accounts payable,
accrued liabilities and deferred revenue balances. These sources of cash were
offset somewhat by uses of cash in connection with an increase in balances of
accounts receivable and prepaid expenses, reflecting our overall growth. For the
three months ended March 31, 1999, cash provided by operating activities
resulted primarily from net income, an increase in deferred revenue, and a
reduction in accounts receivable offset somewhat by an increase in prepaid
expenses. For the three months ended March 31, 1998, cash provided by operating
activities increased primarily as a result of higher net income, increases in
accrued liabilities and deferred revenue balances and reductions in prepaid
expenses and accounts receivable.

     Our investing activities used cash of $49.8 million in the three months
ended March 31, 1999 primarily due to the net increase in short-term and
long-term investments of $41.1 million and capital expenditures of $8.6 million.
Our investing activities used cash of $28.0 million in the three months ended
March 31, 1998 due to the net increase in short-term investments of $23.3
million and capital expenditures of $4.7 million. Our investing activities used
cash of $13.4 million in 1998 primarily due to capital expenditures of $23.4
million. In addition, we used $1.3 million of cash for the purchase of Windward
in May 1998. Our investing activities used cash of $71.1 million in 1997
primarily for net purchases of short-term investments of $65.0 million, and
capital expenditures of $6.2 million. Our investing activities used cash of
$31.4 million in 1996 and consisted primarily of $22.7 million of net purchases
of short-term investments, $5.5 million used for capital expenditures and $3.5
million used for the purchase of ACSC.

                                       35
<PAGE>   37

     Financing activities provided cash of $7.1 million in the three months
ended March 31, 1999, and $4.3 million in the three months ended March 31, 1998
from the issuance of common stock under our employee stock plans. Financing
activities provided cash of $14.0 million in 1998, also arising primarily from
the issuance of common stock under our employee stock plans. Financing
activities provided cash of $102.9 million in 1997, primarily from the net
proceeds of $97.5 million from the issuance of the 5.25% convertible
subordinated notes due 2004 and issuance of common stock of $5.8 million under
our employee stock plans, partially offset by the payment against the note
payable. In 1996, financing activities provided cash of $31.0 million that
reflects the net proceeds of $36.4 million from OpenVision's May 1996 initial
public stock offering and issuance of common stock of $2.7 million under our
employee stock plans, partially offset by the payments made against notes
payable.

     In October 1997, we issued $100.0 million of 5.25% notes, for which we
received net proceeds of $97.5 million. The 5.25% notes provide for semi-annual
interest payments each May 1 and November 1, commencing on May 1, 1998. The
5.25% notes are convertible into shares of our common stock at any time prior to
the close of business on the maturity date, unless previously redeemed or
repurchased, at a conversion price of $21.50 per share, subject to adjustment in
certain events. On or after November 5, 2002, the 5.25% notes will be redeemable
over the period of time until maturity at our option at declining premiums to
par. The debt issuance costs are being amortized over the term of the 5.25%
notes using the interest method.

     Following the consummation of the offering of the notes, we will have a
ratio of long-term debt to total capitalization at March 31, 1999 of
approximately 17% (19% if the over-allotment option is exercised in full). As a
result of this additional indebtedness, our principal and interest payment
obligations will increase substantially. The degree to which we will be
leveraged could materially and adversely affect our ability to obtain financing
for working capital, acquisitions or other purposes and could make us more
vulnerable to industry downturns and competitive pressures. We will require
substantial amounts of cash to fund scheduled payments of principal and interest
on our indebtedness, including the notes, future capital expenditures and any
increased working capital requirements. If we are unable to meet our cash
requirements out of cash flow from operations, we cannot assure you that we will
be able to obtain alternative financing.

     During the first quarter of 1999, we signed a letter of intent to enter
into an agreement to lease real estate to be built by the lessor. In a separate
agreement, we were retained by the lessor as its agent for the construction of
the facility. The leases for land and improvements will be classified as
operating leases. The various agreements provide for minimum lease payments
which begin, generally, upon completion of construction, which is expected to be
June 2001, as well as certain residual value guarantees. Predevelopment costs
incurred by us were approximately $1.4 million through March 31, 1999, and were
subsequently reimbursed by the lessor.

     We believe that our current cash, cash equivalents and short-term
investment balances and cash flow from operations will be sufficient to meet our
expected working capital and capital expenditure requirements for at least the
next twelve months. However, we may require additional funds to support our
working capital requirements for other purposes and may seek to raise such
additional funds through public or private equity financing or from other
sources. We cannot assure you that additional financing will be available at all
or that if available, we will be able to obtain it on terms favorable to us.

YEAR 2000 COMPLIANCE

Background of Year 2000 Issues

     We are aware of the issues associated with the programming code in existing
computer systems as the millennium approaches. Many currently installed computer
systems and software products are unable to distinguish between twentieth
century dates and twenty-first century dates because such systems were developed
using two digits rather than four to determine the applicable year. For example,
computer

                                       36
<PAGE>   38

programs that have date-sensitive software may recognize a date using "00" as
the year 1900 rather than the year 2000. This error could result in system
failures, generation of erroneous data or miscalculations causing disruption of
operations, including, among other things, a temporary inability to process
transactions, send invoices or engage in similar normal business activities. As
a result, many companies' software and computer systems may need to be upgraded
or replaced to comply with such Year 2000 requirements. The Year 2000 problem is
pervasive and complex. Significant uncertainty exists in the software industry
concerning the potential impact of Year 2000 problems. We are assessing the
potential overall impact of the impending century change on our business,
financial condition and results of operations.

State of Readiness

     Based on our assessment to date, we believe the current versions of our
software products and services are "Year 2000 ready" -- that is, they are
capable of adequately distinguishing twenty-first century dates from twentieth
century dates. New products are being designed and tested to be Year 2000 ready.
Although our products have undergone, or will undergo, our normal quality
testing procedures, there can, however, be no assurance that our products will
contain all necessary date code changes. Furthermore, use of our products in
connection with other products which are not Year 2000 ready, including
non-compliant hardware, software and firmware may result in the inaccurate
exchange of dates and result in performance problems or system failure. In
addition, original equipment manufacturer derivative versions of older VERITAS
products may not be Year 2000 ready. Any failure of our products to perform,
including system malfunctions associated with the onset of year 2000, could
result in claims against us. However, success of our Year 2000 compliance
efforts may depend on the success of our customers in dealing with the Year 2000
issue, as we have formally notified all customers of the extent of the Year 2000
readiness of our products.

     Although we have not been a party to any litigation or arbitration
proceeding to date that involves Year 2000 compliance issues with our products
or services, there can be no assurance that we will not in the future be
required to defend our products or services in such proceedings, or to negotiate
resolutions of claims based on Year 2000 issues. The costs of defending and
resolving Year 2000 related disputes, regardless of the merits of such disputes,
and any liability we have for Year 2000 related damages, including consequential
damages, could harm our business.

     In addition, we believe that purchasing patterns of customers and potential
customers may be affected by Year 2000 compliance issues as organizations expend
significant resources to correct their current software systems for Year 2000
compliance. These expenditures may result in reduced funding available to such
entities for other information technology purchases, such as those products and
services offered by us. Furthermore, customers and potential customers may defer
information technology purchases generally until early in the next millennium to
avoid Year 2000 compliance problems. Any such deferral of purchases by our
customers or potential customers could harm our business.

     Our business depends on numerous systems that could potentially be impacted
by Year 2000 related problems. Those systems include, among others: hardware and
software systems used by us to deliver products and services to our customers
(including software supplied by third parties); communications networks such as
the wide area network and local area networks upon which we depend to
communicate product orders to our manufacturing and distribution operations and
to develop products; the internal systems of our customers and suppliers;
software products sold to customers; the hardware and software systems used
internally by us in the management of our business; and non-information
technology systems and services used by us in the management of our business,
such as power, telephone systems and building systems.

     We are currently in the process of evaluating our information technology
infrastructure in order to identify and modify any products, services or
systems, including hardware, software and firmware, that

                                       37
<PAGE>   39

are not Year 2000 ready. Based on our initial analysis of the systems
potentially impacted by conducting business in the twenty-first century, we are
applying a phased approach to making such systems, and accordingly, our
operations, ready for the year 2000. Beyond awareness of the issues and scope of
systems involved, the phases of activities in process include: an assessment of
specific underlying computer systems, programs and hardware; renovation or
replacement of Year 2000 non-compliant technology; validation and testing of
critical systems certified by third-party suppliers to be Year 2000 ready; and
implementation of Year 2000 ready systems. The table below describes the status
and timing of such phased activities.

<TABLE>
<CAPTION>
                                                                                  TARGETED
           IMPACTED SYSTEMS                             STATUS                   COMPLETION
           ----------------                             ------                  ------------
<S>                                     <C>                                     <C>
Software products sold to customers     Software products tested and available   Completed
                                        for customers
Communication networks used to carry    Assessment inventory completed           Completed
  products and provide services
Hardware and software systems used to   Assessment inventory completed           Completed
  manage our business
Hardware and software systems used to   Assessment completed                     Completed
  deliver products and services
Hardware and software systems used to   Validation, testing and remediation in    Q3 1999
  deliver products and provide          process
  services (including desktops)
Communication networks used to carry    Validation, testing and remediation in    Q3 1999
  products and provide services         process
Non-information technology systems and  Systems upgraded or replaced as           Q3 1999
  services                              appropriate, testing and
                                        implementation
Hardware and software systems used to   Validation, testing and remediation       Q4 1999
  manage our business
</TABLE>

     Extensive Year 2000 testing will be conducted on all systems considered
critical to us. To date, we have not encountered any material problems in this
regard with our computer systems or any other equipment that might be subject to
such problems. In the event that any of our significant suppliers or customers
does not successfully and timely achieve Year 2000 compliance, our business or
operations could be adversely affected. This could result in system failures or
generation of erroneous information and could cause significant disruption to
business activities. We are reviewing what further actions are required to make
all software systems used internally Year 2000 ready as well as actions needed
to mitigate vulnerability to problems with suppliers and other third parties'
systems.

Costs To Address Year 2000 Issues

     The total cost of our Year 2000 compliance activities has not been, and is
not anticipated to be, material to our business, results of operations and
financial condition. We estimate specific Year 2000 expenses to date to be not
more than $0.5 million and do not expect total costs of the compliance
activities to exceed $1.0 million. These costs and the timing in which we plan
to complete our Year 2000 modification and testing processes are based on our
estimates. However, we cannot assure you that we will timely identify and remedy
all significant Year 2000 problems, that remediation efforts will not involve
significant time and expense, or that such problems will not harm our business.

Contingency Plans

     We do not presently have a contingency plan for handling Year 2000 problems
that are not detected and corrected prior to their occurrence. If we fail to
address any unforeseen Year 2000 issue our business could be harmed. Full
contingency plans are scheduled for completion by September 1, 1999.

                                       38
<PAGE>   40

NSMG

OVERVIEW

     The NSMG business, sometimes referred to in this prospectus as the Network
& Storage Management Group, develops and markets software products and provides
related services enabling information technology professionals to manage
distributed network resources and to secure and protect enterprise data. The
Network & Storage Management Group operates in a single industry segment. Its
products offer features such as system backup, disaster recovery, migration,
replication, automated client protection, storage resource management,
scheduling, event correlation and desktop management.

     VERITAS acquired the Network & Storage Management Group on May 28, 1999.
Before then, the Network & Storage Management Group was an operating division of
Seagate Software, which is a majority-owned and consolidated subsidiary of
Seagate Technology. Seagate Technology is a data technology company that
provides products for storing, managing and accessing digital information on
computer systems. The Network & Storage Management Group was headquartered in
Scotts Valley, California and had 17 offices and operations in seven countries
worldwide. Neither Seagate Software nor Seagate Technology has updated the
following discussion from April 2, 1999 and has no obligation to do so in this
prospectus. In accordance with the rules of the SEC, VERITAS has not updated
this historical discussion.

     The statements of operations discussed below include all revenues and costs
attributable to the Network & Storage Management Group, including allocations of
certain corporate administration, finance, and management costs. These costs
were proportionately allocated to the Network & Storage Management Group based
on time studies and detailed inquiries performed with Seagate Software's
corporate marketing and general and administrative departmental managers. In
addition, some of Seagate Software's operations were shared locations involving
activities of the Network & Storage Management Group and to other businesses of
Seagate Software. Costs incurred in shared locations are allocated among the
Seagate Software businesses based on identification of the costs as relating to
the specific businesses. Where specific identification is not possible, the
costs are allocated between the Network & Storage Management Group and other
businesses of Seagate Software using methodologies that management believes are
reasonable. Transactions and balances between entities and locations within the
Network & Storage Management Group itself have been eliminated.

     From August 1994 to June 1996, Seagate Technology acquired seven software
companies that were engaged in developing and marketing network and/or storage
management software products. In addition, in February 1996, Seagate Technology
merged with Conner Peripherals, Inc. in a transaction accounted for as a pooling
of interests. In connection with the merger, Seagate Technology purchased the
outstanding minority interests in Conner's storage management software
operations under Arcada Software, Inc. for $85.1 million, which resulted in
allocations to goodwill and other intangibles of $47.4 million, a write-off of
in-process research and development of $43.9 million and a deferred tax
liability of $6.2 million. In June 1998, the Network & Storage Management Group
acquired Eastman Software Storage Management Group, Inc., a subsidiary of
Eastman Kodak Company, for $10.0 million in cash, which resulted in allocations
to goodwill and other intangibles of $3.2 million and a write-off of in-process
research and development of $6.8 million. The accompanying financial statements
present the combined results of operations of the acquired companies from the
dates of acquisition.

     The Network & Storage Management Group operated and reported financial
results on a fiscal year of 52 or 53 weeks ending on the Friday closest to June
30. Accordingly, fiscal 1998 ended on July 3, 1998, fiscal 1997 ended on June
27, 1997 and fiscal 1996 ended on June 28, 1996. Fiscal 1998 was comprised of 53
weeks and fiscal years 1997 and 1996 were comprised of 52 weeks.

                                       39
<PAGE>   41

     Arcada, which was acquired by the Network & Storage Management Group
pursuant to Seagate Technology's merger with Conner, had a fiscal year that
ended on the Saturday closest to December 31. Accordingly, Arcada's statement of
operations for the year ended December 30, 1995 has been combined with the
Network & Storage Management Group's statement of operations for the year ended
June 30, 1995. In order to conform Arcada's fiscal year end to the Network &
Storage Management Group's fiscal year end, the Network & Storage Management
Group's combined statement of operations for the year ended June 28, 1996
includes six months, July 1, 1995 through December 31, 1995, for Arcada which
are also included in the Network & Storage Management Group's combined statement
of operations for the year ended June 30, 1995. Arcada's duplicated results for
the period from July 1, 1995 to December 30, 1995 includes revenues of $37.7
million, operating expenses of $29.3 million, and a net loss of $80,000.

BUSINESS COMBINATIONS

VALUATION METHODOLOGY

     In accordance with the provisions of Accounting Principles Board Opinion
16, all identifiable assets, including identifiable intangible assets, were
assigned a portion of the cost of the acquired enterprise (purchase price) on
the basis of their respective fair values. This included the portion of the
purchase price properly attributed to incomplete research and development
projects that should be expensed according to the requirements of Interpretation
4 of Statement of Financial Accounting Standard No. 2.

     Intangible assets were identified through:

     - analysis of the acquisition agreement;

     - consideration of the Network & Storage Management Group's intentions for
       future use of the acquired assets; and

     - analysis of data available concerning the business's products,
       technologies, markets, historical financial performance, estimates of
       future performance and the assumptions underlying those estimates.

The economic and competitive environment in which the Network & Storage
Management Group and the company to be acquired operate was also considered in
the valuation analysis.

     Specifically, purchased research and development was identified and valued
through extensive interviews and discussions with the Network & Storage
Management Group and the company to be acquired's management and the analysis of
data provided by the company to be acquired concerning the company to be
acquired's developmental products, their respective stage of development, the
time and resources needed to complete them, their expected income generating
ability, target markets and associated risks. The Income Approach, which
includes an analysis of the markets, cash flows, and risks associated with
achieving such cash flows, was the primary technique utilized in valuing each
purchased research and development project. A portion of the purchase price was
allocated to the developmental projects based on the appraised fair values of
such projects.

ARCADA SOFTWARE, INC.

Overview

     As of the acquisition date, Arcada had spent a significant amount of money
on research and development related to the re-development efforts to add
features and utilities to the Desktop, NetWare and Windows NT products such as
disk grooming, hierarchical storage management, upgraded graphical user
interfaces, file and server replication, and server mirroring in order to
continue to meet increasingly complex user needs.

                                       40
<PAGE>   42

     In accordance with Statement of Financial Accounting Standards No. 86,
paragraph 38, "Accounting for the Costs of Computer Software to be Sold, Leased,
or Otherwise Marketed," "the cost of software purchased to be integrated with
another product or process will be capitalized only if technological feasibility
was established for the software component and if all research and development
activities for the other components of the product or process were completed at
the time of the purchase." Although Seagate Software purchased existing products
from Arcada, since the majority of the original underlying code and base
technology for the NetWare and Windows NT product families was completed in the
1990 time frame, the technologies, as of the date of valuation, were undergoing
significant re-development.

Assumptions

     Revenue. Future revenue estimates were generated for the following product
families:

     - Desktop;

     - NetWare; and

     - Windows NT.

     Aggregate revenue for Arcada products was estimated to be approximately $94
million for the ten and one-half months ending December 31, 1996. Revenues were
estimated to increase to approximately $161 million and $234 million for
calendar years 1997 and 1998 when most of the in-process projects were expected
to be complete and shipped. Thereafter, revenue was estimated to increase at
rates ranging from 35% to 40% for calendar years 1999 through 2002. Revenue
estimates were based on:

     - aggregate revenue growth rates for the business as a whole;

     - individual product revenues;

     - growth rates for the storage management software market;

     - the aggregate size of the storage management software market;

     - anticipated product development and introduction schedules;

     - product sales cycles; and

     - the estimated life of a product's underlying technology.

     The estimated product development cycle of the new products ranged from 12
to 18 months. Actual revenues for calendar years 1997 and 1998 were less than
those estimated.

     Operating expenses. Operating expenses used in the valuation analysis of
Arcada included:

     - cost of goods sold;

     - general and administrative expense;

     - selling and marketing expense; and

     - research and development expense.

     In developing future expense estimates, an evaluation of both Seagate
Software and Arcada's overall business model, specific product results,
including both historical and expected direct expense levels, as appropriate,
and an assessment of general industry metrics was conducted.

     Cost of goods sold. Cost of goods sold, expressed as a percentage of
revenue, for the developed and in-process technologies ranged from approximately
5% to 30% for Desktop, 10% for NetWare and 5% for Windows NT. The Network &
Storage Management Group's cost of goods sold was 23% for fiscal 1996, 23% for
fiscal 1997 and 13% for fiscal 1998.

                                       41
<PAGE>   43

     General and administrative expense. General and administrative expense,
expressed as a percentage of revenue, for the developed and in-process
technologies ranged from 12% in calendar 1996 to 8% in calendar 1998 and beyond.

     Selling and marketing expense. Selling and marketing expense, expressed as
a percentage of revenue, for the developed and in-process technologies was
estimated to be 30% throughout the estimation period.

     Research and development expense. Research and development expense consists
of the costs associated with activities undertaken to correct errors or keep
products updated with current information, also referred to as "maintenance"
research and development. Maintenance research and development includes all
activities undertaken after a product is available for general release to
customers to correct errors or keep the product updated with current
information. These activities include routine changes and additions. The
maintenance research and development expense was estimated to be 5% of revenue
for the developed technologies and 3% of revenue for the in-process technologies
throughout the estimation period.

     In addition, as of the date of acquisition, the Network & Storage
Management Group management anticipated the costs to complete the Desktop,
NetWare, and Windows NT technologies at approximately $6.8 million, $4.5 million
and $7.5 million, respectively. Since the acquisition date, all projects
originally acquired from Arcada were commercially released prior to the end of
the fourth quarter of fiscal 1997.

     Effective tax rate. The effective tax rate utilized in the analysis of
developed and in-process technologies was 38%, which reflects Seagate's combined
federal and state statutory income tax rates, exclusive of non-recurring charges
at the time of the acquisition and estimated for future years.

     Discount rate. The discount rates selected for Arcada's developed and
in-process technologies were 15% and 17.5%, respectively. In the selection of
the appropriate discount rates, consideration was given to (1) the weighted
average cost of capital, approximately 13% to 15% at the date of acquisition of
its parent, Seagate Technology, Inc. and (2) the weighted average return on
assets, approximately 18%. The discount rate utilized for the in-process
technology was determined to be higher than Seagate Technology's weighted
average cost of capital due to the fact that the technology had not yet reached
technological feasibility as of the date of valuation. In utilizing a discount
rate greater than Seagate Technology's weighted average cost of capital,
management has reflected the risk premium associated with achieving the
forecasted cash flows associated with these projects.

EASTMAN SOFTWARE STORAGE MANAGEMENT GROUP

Overview

     Eastman Software Storage Management Group's two primary products are
OPEN/stor for Windows NT and AvailHSM for NetWare. By integrating Eastman's
product line, the Network & Storage Management Group will be able to convert
their Storage Migrator product into a stand-alone hierarchical storage
management application for Windows NT environments. As of the date of
acquisition, the Network & Storage Management Group abandoned the AvailHSM
product and technology due to dated features and functionality; the valuation
analysis did not include a fair value for the AvailHSM product.

     As for OPEN/stor at the date of acquisition, the Network & Storage
Management Group planned to phase out the product over the following 12 to 15
months. The Network & Storage Management Group's purpose for the acquisition was
for the next generation technologies that were underway at Eastman, referenced
by project names Sakkara and Phoenix. These projects were complete re-writes of
Eastman's prior generation technology that would allow the product to be sold
stand-alone upon completion.

                                       42
<PAGE>   44

     In accordance with Statement of Financial Accounting Standards No. 86,
paragraph 38, "the cost of software purchased to be integrated with another
product or process will be capitalized only if technological feasibility was
established for the software component and if all research and development
activities for the other components of the product or process were completed at
the time of the purchase." Although the Network & Storage Management Group
purchased existing products from Eastman, the existing products did not operate
on a stand-alone basis. Therefore, as mentioned above, all of the original
underlying code and base technology for the next generation products were in the
process of being completely re-written as date of valuation.

Assumptions

     Revenue. Future revenue estimates were generated for the following
technologies:

     - OPEN/stor;

     - Sakkara; and

     - Phoenix.

     Aggregate revenue for existing Eastman products was estimated to be
approximately $167,000 for the one month ending June 30, 1998. Revenues were
estimated to increase to approximately $3.9 million and $7.1 million for fiscal
years 1999 and 2000 when most of the in-process projects were expected to be
complete and shipping. Thereafter, revenue was estimated to increase at rates
ranging from 20% to 30% for fiscal years 2001 through 2006. Revenue estimates
were based on:

     - aggregate revenue growth rates for the business as a whole;

     - individual product revenues;

     - growth rates for the storage management software market;

     - the aggregate size of the storage management software market;

     - anticipated product development and introduction schedules;

     - product sales cycles; and

     - the estimated life of a product's underlying technology.

     Operating expenses. Operating expenses used in the valuation analysis of
Eastman included:

     - cost of goods sold;

     - general and administrative expenses;

     - selling and marketing expense; and

     - research and development expense.

     In developing future expense estimates, an evaluation of both the Network &
Storage Management Group and Eastman's overall business model, specific product
results, including both historical and expected direct expense levels as
appropriate, and an assessment of general industry metrics was conducted.

     Cost of goods sold. Cost of goods sold, expressed as a percentage of
revenue, for the developed and in-process technologies was estimated to be
approximately 5% throughout the estimation period. The Network & Storage
Management Group's cost of goods sold was 23% for fiscal 1996 and 1997.

     General and administrative expense. General and administrative expense,
expressed as a percentage of revenue, for the developed and in-process
technologies was estimated to be approximately 10% throughout the estimation
period.

     Selling and marketing expense. Selling and marketing expense, expressed as
a percentage of revenue, for the developed and in-process technologies was
estimated to be 27% throughout the estimation period.

                                       43
<PAGE>   45

     Research and development expense. Research and development expense consists
of the costs associated with activities undertaken to correct errors or keep
products updated with current information, also referred to as "maintenance"
research and development. Maintenance research and development includes all
activities undertaken after a product is available for general release to
customers to correct errors or keep the product updated with current
information. These activities include routine changes and additions. The
maintenance research and development expense was estimated to be 5% of revenue
for the developed and in-process technologies throughout the estimation period.

     In addition, as of the date of acquisition, the Network & Storage
Management Group's management anticipated the costs to complete the in-process
technologies at approximately $1.8 million.

     Effective tax rate. The effective tax rate utilized in the analysis of
developed and in-process technologies was 38%, which reflects the Network &
Storage Management Group's combined federal and state statutory income tax
rates, exclusive of non-recurring charges at the time of the acquisition and
estimated for future years.

     Discount rate. The discount rates selected for Eastman's developed and
in-process technologies were 15% and 20%, respectively. In the selection of the
appropriate discount rates, consideration was given to (1) the weighted average
cost of capital, approximately 15% at the date of acquisition and (2) the
weighted average return on assets, approximately 18%. The discount rate utilized
for the in-process technology was determined to be higher than the Network &
Storage Management Group's weighted average cost of capital due to the fact that
the technology had not yet reached technological feasibility as of the date of
valuation. In utilizing a discount rate greater than the Network & Storage
Management Group's weighted average cost of capital, management has reflected
the risk premium associated with achieving the forecasted cash flows associated
with these projects.

CALYPSO SOFTWARE SYSTEMS, INC.

     Calypso was a software developer in the enterprise network/system
management market. Calypso provided software which was designed to enable
companies to automate the management of their distributed applications. At the
date of acquisition, Calypso had two main products: Maestro Vision and Atrium
Extendible Management System for Spectrum. Both existing products, as of the
acquisition date, were planned to be phased out over the following 24 months.
Calypso, at the acquisition date, was in the process of developing the next
generation Atrium Extendible Management System product that was to be sold
stand-alone. Both Maestro and Atrium Extendible Management System for Spectrum
were originally designed for use only on certain system platforms, Cabletron and
Spectrum, respectively. However, Atrium Extendible Management System,
stand-alone, would allow systems managers on any system platform to distribute
software; monitor central processing units, memory, and operating system
administration; manage applications, file systems, and print services; and
perform UNIX and NT system administration.

     As of the date of acquisition, Calypso had undergone or was in the process
of undergoing the re-write of code in C++, adding navigator capabilities,
developing web server and browser interoperability, developing CORBA
interoperability, and developing Network OLE/COM interoperability for Atrium
Extendible Management System, stand-alone. The estimated cost to complete, at
the date of acquisition, was approximately $750,000. These in-process research
and development projects were successfully completed prior to a restructuring of
operations in the third quarter of fiscal 1997. As a result of this
restructuring and a change in Seagate Software's strategic direction, in the
first quarter of fiscal 1998 Seagate Software disposed of all the developed and
in-process technologies originally acquired from Calypso.

                                       44
<PAGE>   46

ONDEMAND SOFTWARE, INC.

     OnDemand developed and marketed electronic software distribution products
for network management in the client/server environment. OnDemand's flagship
product was WinINSTALL. As of the date of acquisition, OnDemand was in the
process of developing the next generation of WinINSTALL Version 6.0. A
significant feature of Version 6.0 which is not available by any competitive
product, was a rollback with clone capability, which would allow the user to
selectively return a PC to a previous state upon installation failure or upon
user demand. In order for WinINSTALL Version 6.0 to become a commercially viable
product, OnDemand, as of the valuation date, had undergone or was in the process
of undergoing significant development efforts, including:

     - developing rollback facilities, including clone capability;

     - expanding global editor to be included in the WinINSTALL registry file;

     - improving WinINSTALL Remote to ease package generation and distribution;

     - adding a feature that would allow optional electronic mail notification
       on installation failure and on installation refusals due to license
       limitations; and

     - expanding copy options and interactive install displays, adding
       substitution variables and allowing version control of backup files.

     As of the date of acquisition, Seagate Software management anticipated the
costs to complete WinINSTALL Version 6.0 at approximately $920,000. Since the
acquisition date, the acquired in-process research and development from OnDemand
has been completed and the related products were released during fiscal 1997.

                                       45
<PAGE>   47

RESULTS OF OPERATIONS

     The following table sets forth, for the periods indicated, line items in
the Network & Storage Management Group's statements of operations expressed as a
percentage of total revenue.

<TABLE>
<CAPTION>
                                                  FISCAL YEAR ENDED            NINE MONTHS ENDED
                                           -------------------------------    --------------------
                                           JUNE 28,    JUNE 27,    JULY 3,    APRIL 3,    APRIL 2,
                                             1996        1997       1998        1998        1999
                                           --------    --------    -------    --------    --------
<S>                                        <C>         <C>         <C>        <C>         <C>
Revenues:
  Licensing..............................     88%         93%         91%        91%         92%
  Licensing from Seagate Technology......      8           3           3          3           3
  Maintenance, support and other.........      4           4           6          6           5
                                             ---         ---         ---        ---         ---
       Total revenues....................    100         100         100        100         100
Cost of revenues:
  Licensing..............................     11           8           8          9           5
  Licensing from Seagate Technology......      3           1           *          *           *
  Maintenance, support and other.........      *           1           1          1           2
  Amortization of developed
     technologies........................      9          12           4          5           1
                                             ---         ---         ---        ---         ---
       Total cost of revenues............     23          22          13         15           8
                                             ---         ---         ---        ---         ---
Gross profit.............................     77          78          87         85          92
Operating expenses:
  Sales and marketing....................     48          48          39         39          37
  Research and development...............     28          24          18         18          16
  General and administrative.............     17          18          13         13           9
  In-process research and development....     52           *           4         --          --
  Amortization of goodwill and other
     intangibles.........................     11          14           7          8           5
  Restructuring costs....................      8           2           *         --          --
                                             ---         ---         ---        ---         ---
       Total operating expenses..........    164         106          81         78          67
                                             ---         ---         ---        ---         ---
Income (loss) from operations............    (87)        (28)          6          7          25
  Interest expense.......................     (1)         (2)         (1)        (1)          *
  Other, net.............................      *           *           *          *           1
                                             ---         ---         ---        ---         ---
     Interest and other, net.............     (1)         (2)         (1)        (1)          1
                                             ---         ---         ---        ---         ---
Income (loss) before income taxes........    (88)        (30)          5          6          26
Benefit from (provision for) income
  taxes..................................      8           7          (3)        (4)        (11)
                                             ---         ---         ---        ---         ---
Net income (loss)........................    (80)%       (23)%         2%         2%         15%
                                             ===         ===         ===        ===         ===
</TABLE>

- -------------------------
* Less than 1%

RESTATEMENT OF FINANCIAL STATEMENTS

     The Network & Storage Management Group had previously allocated a portion
of goodwill to developed technology and evaluated the impairment of goodwill
based on the revenues from the related software. Using this method, the Network
& Storage Management Group recorded write-downs and write-offs of goodwill in
fiscal 1997 in the amount of $10.3 million. The Network & Storage Management
Group has re-evaluated its methodology and determined that goodwill should not
be allocated to developed technology under Accounting Principles Board Opinion
17, "Intangible Assets." As a result, the Network & Storage Management Group
subsequently made adjustments to decrease the amounts of goodwill previously
written-down and written-off from $10.3 million to $6.2 million in fiscal 1997.
The

                                       46
<PAGE>   48

additional goodwill of $4.1 million is being amortized over the remaining
estimated useful lives of approximately 5 years.

     The effect of this adjustment on previously reported combined financial
statements as of and for the years ended July 3, 1998 and June 27, 1997 is as
follows (in thousands):

<TABLE>
<CAPTION>
                                                    AS REPORTED             AS RESTATED
                                               ---------------------   ---------------------
                                                   AS OF AND FOR           AS OF AND FOR
                                                  THE YEARS ENDED         THE YEARS ENDED
                                               ---------------------   ---------------------
                                               JUNE 27,     JULY 3,    JUNE 27,     JULY 3,
                                                 1997        1998        1997        1998
                                               ---------   ---------   ---------   ---------
<S>                                            <C>         <C>         <C>         <C>
Amortization of goodwill.....................  $  23,987   $  12,456   $  20,250   $  13,236
Income (loss) from operations................    (44,945)     10,210     (41,208)      9,430
Net income (loss)............................    (36,937)      3,636     (33,200)      2,856
Goodwill and other intangible assets, net....     52,480      38,374      56,217      41,331
Accumulated deficit..........................   (227,146)   (223,510)   (223,409)   (220,553)
</TABLE>

     The effect of this adjustment on previously reported combined financial
statements as of and for the nine months ended April 3, 1998 is as follows (in
thousands):

<TABLE>
<CAPTION>
                                                        AS REPORTED          AS RESTATED
                                                     -----------------    -----------------
                                                     AS OF AND FOR THE    AS OF AND FOR THE
                                                     NINE MONTHS ENDED    NINE MONTHS ENDED
                                                     -----------------    -----------------
                                                       APRIL 3, 1998        APRIL 3, 1998
                                                     -----------------    -----------------
                                                        (UNAUDITED)          (UNAUDITED)
                                                     -----------------    -----------------
<S>                                                  <C>                  <C>
Amortization of goodwill...........................      $  10,071            $  10,656
Income from operations.............................          9,833                9,248
Net income.........................................          3,254                2,669
Goodwill and other intangible assets, net..........         36,014               39,168
Accumulated deficit................................       (223,892)            (220,741)
</TABLE>

NINE MONTHS ENDED APRIL 3, 1998 VERSUS NINE MONTHS ENDED APRIL 2, 1999

Revenues

     The Network & Storage Management Group's revenues are primarily derived
from the sale of product licenses, software maintenance, technical support,
training and consulting. The Network & Storage Management Group recognizes
license revenues in accordance with the American Institute of Certified Public
Accountants Statement of Position 97-2, "Software Revenue Recognition." Revenues
from software license agreements are recognized at the time of product delivery.
Service revenues from customer maintenance fees for ongoing customer support and
product updates are recognized ratably over the maintenance term, which is
typically 12 months. Service revenues from training and consulting are
recognized when such services are performed.

     Total revenues increased 29% from $131.5 million in the nine months ended
April 3, 1998 to $170.2 million in the nine months ended April 2, 1999.

     License revenues, excluding license revenues from Seagate Technology, grew
30% from $120.1 million in the nine months ended April 3, 1998 to $156.1 million
in the nine months ended April 2, 1999 due primarily to increased sales of
Seagate Backup Exec, the Network & Storage Management Group's leading storage
management product featuring backup and restore solutions for Microsoft's
Windows NT Server and Windows NT workstation operating systems.

                                       47
<PAGE>   49

     Indirect revenues, which include distribution and original equipment
manufacturer sales, increased 33% from $117.4 million in the nine months ended
April 3, 1998 to $ 155.8 million in the nine months ended April 3, 1999.

     Direct revenues, which include corporate licensing and other direct sales
to users, increased 2% from $14.1 million in the nine months ended April 3, 1998
to $14.5 million in the nine months ended April 2, 1999.

     Revenues increased 21% within the Americas from $88.2 million in the nine
months ended April 3, 1998 to $106.9 million in the nine months ended April 2,
1999. Revenues grew internationally 46% from $43.4 million in the nine months
ended April 3, 1998 to $63.3 million in the nine months ended April 2, 1999 due
in part to the Network & Storage Management Group's continued expansion of its
European distribution channel.

     Revenues from Seagate Technology increased 23% from $4.2 million in the
nine months ended April 3, 1998 to $5.1 million in the nine months ended April
2, 1999 primarily due to increased sales of Backup Exec for Windows NT to
Seagate Technology's original equipment manufacturer tape drive operations.

     Total maintenance, support and other revenues grew 23% from $7.3 million in
the nine months ended April 3, 1998 to $9.0 million in the nine months ended
April 2, 1999 primarily due to increases in the sales of maintenance agreements
and training and consulting services resulting from a larger installed customer
base.

Cost of revenues

     The cost of revenues consists of amortization of acquired developed
technology, royalties, product packaging, documentation, duplication, production
and the cost of maintenance, technical support and consulting services. Acquired
developed technology is amortized based on the greater of the straight-line
method over its estimated useful life, 30 to 48 months or the ratio of current
revenues to the total of current and anticipated future revenues.

     The total cost of revenues decreased 29% from $19.2 million in the nine
months ended April 3, 1998 to $13.5 million in the nine months ended April 2,
1999.

     Cost of license revenues decreased from $11.0 million in the nine months
ended April 3, 1998 to $8.2 million in the nine months ended April 2, 1999 and
represented 9% and 5% of related license revenues, respectively.

     The cost of license revenues from Seagate Technology decreased from
$402,000 in the nine months ended April 3, 1998 to $329,000 in the nine months
ended April 2, 1999 and represented 10% and 6% of related license revenues,
respectively. Both declines were due primarily to reductions in product
packaging and documentation costs resulting from a shift in mix to CD-ROMs from
disks and increased sales of higher-margin server products.

     The cost of maintenance, support and other revenues increased from $1.4
million in the nine months ended April 3, 1998 to $2.6 million in the nine
months ended April 2, 1999 and represented 19% and 29% of related service
revenues, respectively. The increase was primarily due to expansion of the
Network & Storage Management Group's professional services workforce necessary
to support the growth in training and consulting revenues.

     The amortization of developed technology decreased from $6.4 million in the
nine months ended April 3, 1998 to $2.4 million in the nine months ended April
2, 1999 representing 5% and 1% of total revenues, respectively. This decrease
was primarily due to decreases in amortization expense based on lower levels of
intangible assets because certain assets have become fully amortized.

                                       48
<PAGE>   50

Sales and marketing

     Sales and marketing expenses consist primarily of personnel-related
expenses, advertising, sales and marketing promotions and customer technical
support costs. Sales and marketing expenses increased from $51.4 million in the
nine months ended April 3, 1998 to $63.6 million in the nine months ended April
2, 1999 and represented 39% and 37% of total revenues, respectively. The
increase in terms of absolute dollars was primarily due to increases in
advertising, promotion and technical support costs in Europe and other
international regions necessary to support the related revenue growth.

Research and development

     Research and development expenses consist primarily of personnel-related
expenses, depreciation of development equipment and facilities and occupancy
costs. In accordance with Statement of Financial Accounting Standards No. 86,
software development costs are expensed as incurred until technological
feasibility has been established, at which time such costs are capitalized until
the product is available for general release to customers. The establishment of
technological feasibility of the Network & Storage Management Group's products
and general release of such software has substantially coincided. As a result,
software development costs qualifying for capitalization have been
insignificant.

     Research and development expenses increased from $24.0 million in the nine
months ended April 3, 1998 to $26.7 million in the nine months ended April 2,
1999 and represented 18% and 16% of total revenues, respectively. The increase
was primarily due to increases in personnel and related expenses and the
acquisition of development activities associated with the purchase of Eastman
Software Storage Management Group, Inc.

General and administrative

     General and administrative expenses consist primarily of personnel-related
expenses for finance, legal, information technology, human resources, general
management, fixed asset write-downs and outside services. General and
administrative expenses decreased from $17.1 million in the nine months ended
April 3, 1998 to $15.6 million in the nine months ended April 2, 1999 and
represented 13% and 9% of total revenues, respectively. The decrease was
primarily due to decreased information technology related expenses, partially
offset by increases in other general and administrative expenses necessary to
support the Network & Storage Management Group's growth.

Amortization of goodwill and other intangibles

     Goodwill represents the excess of the purchase price of acquired companies
over the estimated fair values of the tangible and intangible net assets
acquired. Goodwill is amortized on a straight-line basis over periods up to
seven years. Other intangible assets consist of acquired trademarks, assembled
workforces, distribution networks, developed technology, customer base, and
covenants not to compete. Amortization of other intangibles, other than acquired
developed technology, is provided based on the straight-line method over the
respective useful lives of the assets ranging from one to five years.

     The amortization of goodwill and other intangibles decreased from $10.7
million in the nine months ended April 3, 1998 to $7.7 million in the nine
months ended April 2, 1999. This amortization represented 8% of total revenues
in the nine months ended April 3, 1998 and 5% of total revenues in the nine
months ended April 2, 1999. The decrease was primarily due to decreases in
amortization expense based on lower levels of intangible assets and write-downs
and write-offs of the carrying value of goodwill and other intangible assets of
approximately $1.9 million during the quarter ended January 2, 1998, based on
asset values for the assembled work forces and associated goodwill that had
become impaired.

                                       49
<PAGE>   51

Interest and other, net

     Total interest and other, net increased from a net expense of $744,000 in
the nine months ended April 3, 1998 to a net income of $1.4 million in the nine
months ended April 2, 1999. This total interest and other, net represented 1% of
total revenues in the nine months ended April 3, 1998 and 1% of total revenues
in the nine months ended April 2, 1999. The increase in interest income and
other, net was primarily due to lower interest expense on a lower level of
outstanding borrowings from Seagate Technology.

Income taxes

     The Network & Storage Management Group expects its annual effective tax
rate on anticipated operating income for the 1999 fiscal year to approximate
43%. The projected effective tax rate exceeds the U.S. statutory rate primarily
due to the amortization of goodwill which is not deductible for tax purposes,
and foreign taxes on certain earnings generated in higher tax rate
jurisdictions. This expected annual effective tax rate of 43% has been used to
record the provision for income taxes for the nine month period ended April 2,
1999 compared with a 69% effective tax rate used to record the provision for
income taxes for the comparable year-ago period. The effective tax rate used to
record the provision for the income taxes for the nine month period ended April
3, 1998 was based on the expected annual effective tax rate applicable to
anticipated fiscal 1998 operating income as adjusted for amortization of
nondeductible goodwill.

     Prior to its acquisition by VERITAS, the Network & Storage Management Group
was included in the consolidated federal and certain combined and consolidated
state and foreign income tax returns of Seagate Technology. Seagate Technology
and the Network & Storage Management Group were parties to a tax allocation
agreement. Under the tax allocation agreement, Network & Storage Management
Group's ability to recognize the tax benefits of certain net operating loss
carryforwards and foreign and domestic tax credits was impacted by Seagate
Technology's operating income during the periods that NSMG was included in
Seagate Technology's consolidated federal and other tax returns.

FISCAL YEAR ENDED JUNE 27, 1997 VERSUS FISCAL YEAR ENDED JULY 3, 1998

Revenues

     Total revenues increased 24% from $141.5 million in fiscal 1997 to $175.0
million in fiscal 1998.

     License revenues, excluding license revenues from Seagate Technology, grew
23% from $130.7 million in fiscal 1997 to $160.2 million in fiscal 1998 due
primarily to increased sales of Seagate Backup Exec, the Network & Storage
Management Group's leading storage management product featuring backup and
restore solutions for Microsoft's Windows NT Server and Windows NT workstation
operating systems.

     The Network & Storage Management Group continued to expand both its
indirect and direct sales channels. Indirect revenues, which include
distribution and original equipment manufacturer sales, increased 25% from
$124.8 million in fiscal 1997 to $156.3 million in fiscal 1998 while direct
revenues, which include corporate licensing and other direct sales to users,
increased 12% from $16.7 million in fiscal 1997 to $18.7 million in fiscal 1998.

     Revenues increased within the Americas 13% from $102.2 million in fiscal
1997 to $115.3 million in fiscal 1998. Revenues grew internationally 52% from
$39.3 million in fiscal 1997 to $59.7 million in fiscal 1998 due in part to the
Network & Storage Management Group's continued expansion of its European
distribution channel.

                                       50
<PAGE>   52

     Revenues from Seagate Technology increased 3% from $4.9 million in fiscal
1997 to $5.0 million in fiscal 1998 primarily due to increased sales of Backup
Exec for Windows NT to Seagate Technology's original equipment manufacturer tape
drive operations.

     Total maintenance, support and other revenues grew 66% from $5.9 million in
fiscal 1997 to $9.8 million in fiscal 1998 primarily due to increases in the
sales of maintenance agreements and training and consulting services resulting
from a larger installed customer base.

     During fiscal 1998, the Network & Storage Management Group generated export
revenues from the United States of approximately $57.8 million. Expenses from
the Network & Storage Management Group's sales offices outside of the U.S. were
approximately $20.1 million as remeasured to the U.S. dollar from foreign
currencies. The principal currency for the sales offices is the British pound.
The Network & Storage Management Group believes that its exposure to foreign
currency fluctuations is not material and does not engage in foreign currency
hedging programs.

Cost of revenues

     The total cost of revenues decreased from $32.1 million in fiscal 1997 to
$23.3 million in fiscal 1998.

     The cost of license revenues increased from $11.8 million in fiscal 1997 to
$13.7 million in fiscal 1998 and remained consistent at 9% of related license
revenues during both fiscal years.

     The cost of license revenues from Seagate Technology decreased from $1.8
million in fiscal 1997 to $411,000 in fiscal 1998 and represented 37% and 8% of
related license revenues, respectively. The decrease was due primarily to
reductions in product packaging and documentation costs resulting from a shift
in mix to CD-ROMs from disks and increased sales of higher-margin server
products.

     The cost of maintenance, support and other revenues increased from $789,000
in fiscal 1997 to $2.1 million in fiscal 1998 and represented 13% and 21% of
related service revenues, respectively. This increase was primarily due to
expansion of the Network & Storage Management Group's professional services
workforce necessary to support the growth in training and consulting revenues.
The lower service revenue margins in 1998 were primarily due to increased
spending for additional personnel and new facilities to support higher levels of
customer support services, such as training, consulting and preferred technical
support.

     The amortization of developed technology decreased from $17.7 million in
fiscal 1997 to $7.1 million in fiscal 1998 and represented 12% and 4% of total
revenues, respectively. The decrease was primarily due to higher write-downs in
fiscal 1997 of certain developed technologies amounting to approximately $6.9
million as a result of asset values that had become impaired based on reductions
in estimated future cash flows and decreases in amortization expense based on
lower levels of intangible assets.

     In 1997 the unamortized software costs were reviewed under the guidance of
Statement of Financial Accounting Standards No. 86 for potential impairment. The
Network & Storage Management Group compared the net realizable value on a
product by product basis to the unamortized costs. Impairments were caused by a
number of factors including the Network & Storage Management Group's decision to
stop selling products or technologies such as DOS, new acquisitions, or new
product designs. Additionally in 1997, the Network & Storage Management Group
incurred a write-off to expected net realizable value related to the decision to
close down and sell one of its acquisitions, Calypso Software Systems, Inc. The
Network and Storage Management Group is not currently generating revenue from
any products for which the related developed technology has been impaired.

     The write-downs of inventory to net realizable value in fiscal 1998 were
the result of new product introductions and, in the second quarter of fiscal
1998, the consolidation of the Network & Storage Management Group's fulfillment
warehouses to a single outsourcing partner. As a result of the change in

                                       51
<PAGE>   53

strategy to move to a single outsourcing partner, the Network & Storage
Management Group was required contractually to purchase components from some of
its terminated vendors. This inventory was reviewed in conjunction the new
outsourcing partner and the components that were excess or obsolete were written
down.

     The inventory write-down in fiscal 1997 related to Sytron products for
which the decision was made in 1997 to no longer market these products.

Sales and marketing

     Sales and marketing expenses increased slightly from $68.2 million in
fiscal 1997 to $68.3 million in fiscal 1998. These expenses represented 48% of
total revenues in fiscal 1997 and 39% of total revenues in fiscal 1998. The
slight increase was primarily due to increases in advertising, promotion and
technical support costs necessary to support revenue growth. These increases
were partially offset by reductions in workforce in fiscal 1997 due to facility
consolidations.

Research and development

     Research and development expenses decreased from $33.6 million in fiscal
1997 to $31.7 million in fiscal 1998. These expenses represented 24% of total
revenues in fiscal 1997 and 18% of total revenues in fiscal 1998. The decrease
was primarily due to facility consolidations and reductions in workforce in
fiscal 1997.

General and administrative

     General and administrative expenses decreased from $26.0 million in fiscal
1997 to $22.3 million in fiscal 1998. These expenses represented 18% of total
revenues in fiscal 1997 and 13% of total revenues in fiscal 1998. The decrease
was primarily due to decreases in personnel-related expenses from facility
consolidations and reductions in workforce in fiscal 1997 and decreased legal
costs.

Write-off of in-process research and development

     During fiscal 1998, $6.8 million of in-process research and development was
written off in connection with the purchase of Eastman Software Storage
Management Group, Inc.

Amortization of goodwill and other intangibles

     The amortization of goodwill and other intangibles decreased from $20.3
million in fiscal 1997 to $13.2 million in fiscal 1998. This amortization
represented 14% of total revenues in fiscal 1997 and 8% of total revenues in
fiscal 1998. The decrease was primarily due to decreases in amortization expense
based on lower levels of intangible assets and write-downs and write-offs of the
carrying value of goodwill and other intangible assets of approximately $6.2
million in fiscal 1997 versus $1.9 million in fiscal 1998 as a result of asset
values that had become impaired.

     Long-lived assets other than developed technology, including associated
goodwill, are assessed for impairment under the guidance of Statement of
Financial Accounting Standards Board No. 121 (SFAS 121), and any write-offs or
write-downs are included in amortization of goodwill and other intangibles.
Goodwill not under the scope of SFAS 121 is assessed for impairment under the
guidance of Accounting Principles Board No. 17, and any write-offs or
write-downs are also included in amortization of goodwill and other intangibles.
Developed technology is assessed for impairment under the guidance of Statement
of Financial Accounting Standards Board No. 86, and any related write-offs or
write-downs are included in costs of revenues. During fiscal 1997 and 1998, the
Network & Storage Management

                                       52
<PAGE>   54

Group recorded impairment charges for write-offs and write-downs of acquired
intangible assets and goodwill, exclusive of amounts relating to developed
technology as follows:

     In 1997, the Network & Storage Management Group determined that it would
abandon and discontinue selling substantially all of the current and future
products and technologies obtained in the 1994 acquisition of Palindrome
Corporation in favor of selling and supporting the current and future products
and technologies obtained in the 1996 acquisition of Arcada Holdings, Inc.
Additionally, in 1997, the Network & Storage Management Group decided to close
down and sell Calypso Software Systems, Inc. and to abandon and discontinue
sales of the developed and future DOS products and technologies acquired from
Frye Computer Systems, Inc. In connection with these determinations, the Network
& Storage Management Group recorded impairment charges to write-off and
write-down goodwill amounting to approximately $6.2 million.

     In 1998, the Network & Storage Management Group assessed the recoverability
of long-lived assets and as a result wrote-off assembled workforce and related
goodwill amounting to $1.9 million for Network Computing, Inc., Netlabs, Inc.
and Creative Interaction Technologies, Inc.

Restructuring

     Restructuring charges were $2.5 million in fiscal 1997 and none in fiscal
1998. See management's discussion and analysis of restructuring costs for the
fiscal year ended June 28, 1996 versus fiscal year ended June 27, 1997.

Interest and other, net

     Total interest and other, net decreased from a net expense of $2.6 million
in fiscal 1997 to a net expense of $713,000 in fiscal 1998, representing 2% and
1% of total revenues, respectively. The decrease in interest and other, net was
primarily due to lower interest expense on a lower level of average outstanding
borrowings from Seagate Technology.

Income taxes

     The Network & Storage Management Group recorded a $10.6 million benefit
from income taxes at an effective rate of 24% for fiscal 1997 compared with a
$5.9 million provision for income taxes at an effective rate of 67% in fiscal
1998. The effective rate used to record the provision for income taxes in fiscal
1998 was greater than the statutory rate primarily due to foreign taxes in
excess of the U.S. statutory tax rate, state income taxes, and goodwill
amortization for certain acquisitions that was not deductible for tax purposes.
The effective rate used to record the benefit from income taxes in fiscal 1997
was less than the statutory rate primarily due to increases in the valuation
allowance for deferred tax assets and goodwill amortization for certain
acquisitions that were not deductible for tax purposes.

FISCAL YEAR ENDED JUNE 28, 1996 VERSUS FISCAL YEAR ENDED JUNE 27, 1997

Revenues

     Total revenues increased 21% from $116.7 million in fiscal 1996 to $141.5
million in fiscal 1997.

     License revenues, excluding license revenues from Seagate Technology,
increased 28% from $102.3 million in fiscal 1996 to $130.7 million in fiscal
1997. The increase in licensing revenues was due in part to growth in the market
for storage management software products and related services, expansion of the
Network & Storage Management Group's European distribution channels and
increased sales of Seagate Backup Exec for Windows NT.

                                       53
<PAGE>   55

     Total maintenance, support and other revenues increased from $4.5 million
in fiscal 1996 to $5.9 million in fiscal 1997. The increase in maintenance,
support and other revenues was due in part to higher training and consulting
revenues resulting from a larger customer base.

     Additionally, the fiscal 1997 results included a full year of operations
for the fiscal 1996 acquisition of OnDemand Software, Inc., which resulted in
increases in licensing revenues of approximately $6.8 million in fiscal 1997 as
compared with fiscal 1996.

     During fiscal 1997, the Network & Storage Management Group generated export
revenues from the United States of approximately $40.7 million. Expenses from
the Network & Storage Management Group's sales offices outside of the U.S. were
approximately $15.7 million as remeasured in the U.S. dollar from foreign
currencies, principally the British pound. The Network & Storage Management
Group believes that its exposure to foreign currency fluctuations is not
material and does not engage in foreign currency hedging programs.

Cost of revenues

     The total cost of revenues increased from $27.3 million in fiscal 1996 to
$32.1 million in fiscal 1997 and represented 23% of total revenues in fiscal
1996 and 22% of total revenues in fiscal 1997. The majority of the increase in
absolute dollars was due to an increase in the amortization of acquired
developed technology due to a higher level of intangible assets. Additionally,
in fiscal 1997 the Network & Storage Management Group wrote-off and wrote-down
certain developed technologies amounting to approximately $6.9 million as a
result of asset values that had become impaired based on the Network & Storage
Management Group's phasing out of certain products.

     In 1997 the unamortized software costs were reviewed under the guidance of
Statement of Financial Accounting Standards No. 86 for potential impairment. The
Network & Storage Management Group business compared the net realizable value on
a product by product basis to the unamortized costs including goodwill.
Impairments were caused by a number of factors including the Network & Storage
Management Group's decision to stop selling products or technologies such as
DOS, new acquisitions, or new product designs. Additionally in 1997, the Network
& Storage Management Group incurred a write-off related to the decision to close
down and sell one of its acquisitions, Calypso Software Systems, Inc. The
write-off was to the expected net realizable value. The Network and Storage
Management Group is not currently generating revenue from any products for which
the related developed technology has been impaired.

     The inventory write-down in fiscal 1997 related to Sytron products for
which the decision was made in 1997 to no longer market these products.

Sales and marketing

     Sales and marketing costs increased from $55.9 million in fiscal 1996 to
$68.2 million in fiscal 1997 and represented 48% of total revenues in both
periods. The increase in absolute dollars was due to increased personnel,
advertising and promotion costs necessary to support revenue growth and the
expansion of the Network & Storage Management Group's European distribution
channel. Additionally, the fiscal 1997 results included a full year of
operations for the Network & Storage Management Group's fiscal 1996 acquisitions
compared with a partial year of operations in fiscal 1996.

Research and development

     Research and development expenses increased from $32.5 million in fiscal
1996 to $33.6 million in fiscal 1997. These expenses represented 28% of total
revenues in fiscal 1996 and 24% total revenues in fiscal 1997. The increase in
absolute dollars was primarily due to increases in new product development and
localization costs, partially offset by facility consolidations and reductions
in workforce. Additionally,

                                       54
<PAGE>   56

the fiscal 1997 results included a full year of operations for the Network &
Storage Management Group's fiscal 1996 acquisitions compared with a partial year
of operations in fiscal 1996.

General and administrative

     General and administrative expenses increased from $20.0 million in fiscal
1996 to $26.0 million in fiscal 1997. These expenses represented 17% of total
revenues in fiscal 1996 and 18% of total revenues in fiscal 1997. The increase
in absolute dollars was primarily due to increases in corporate administrative
expenses, information systems and legal costs necessary to support the Network &
Storage Management Group's growth. Additionally, the fiscal 1997 results
included a full year of operations for the Network & Storage Management Group's
fiscal 1996 acquisitions compared with a partial year of operations in fiscal
1996.

Write-off of in-process research and development

     During fiscal 1996, total write-offs of in-process research and development
were $61.1 million as a result of the Network & Storage Management Group's
fiscal 1996 acquisitions.

Amortization of goodwill and other intangibles

     Amortization of goodwill and other intangibles increased from $13.0 million
in fiscal 1996 to $20.3 million in fiscal 1997. This amortization represented
11% of total revenues in fiscal 1996 and 14% of total revenues in fiscal 1997.
The increase in absolute dollars was primarily due to increased amortization
expense on a higher level of intangible assets and write-downs and write-offs of
the carrying value of goodwill and other intangible assets of approximately $6.2
million as a result of asset values that had become impaired.

     Long-lived assets other than developed technology, including associated
goodwill, are assessed for impairment under the guidance of Statement of
Financial Accounting Standards Board No. 121 (SFAS 121), and any write-offs or
write-downs are included in amortization of goodwill and other intangibles.
Goodwill not within the scope of SFAS 121 is assessed for impairment under the
guidance of Accounting Principals Board No. 17, and any write-downs or
write-offs are also included in amortization of goodwill and other intangibles.
Developed technology is assessed for impairment under the guidance of Statement
of Financial Accounting Standards Board No. 86, and any related write-offs or
write-downs are included in costs of revenues. During 1997 and 1996, the Network
& Storage Management Group recorded impairment charges for write-offs and
write-downs of acquired intangible assets and goodwill, exclusive of amounts
relating to developed technology as follows:

     In 1996, Mr. Frye, the former owner of Frye Computer Systems, Inc., a 1995
acquisition, left the Network & Storage Management Group. With his departure,
the Network & Storage Management Group decided to release Mr. Frye from his
remaining non-compete period and to not use the Frye name trademark in future
periods. As a result, the remaining carrying value of the intangible assets
relating to the covenant not to compete and the trademark, and associated
goodwill, totaling $2.2 million were written-off in their entirety.

     In 1997, the Network & Storage Management Group determined that it would
abandon and discontinue selling substantially all of the current and future
products and technologies obtained from the 1994 acquisition of Palindrome
Corporation in favor of selling and supporting the current and future products
and technologies obtained from the 1996 acquisition of Arcada Holdings, Inc.
Additionally, in 1997, the Network & Storage Management Group decided to close
down and sell Calypso Software Systems, Inc. and to abandon and discontinue
sales of the developed and future products and technologies acquired from Frye
Computer Systems, Inc. In connection with these determinations, the Network &
Storage Management Group recorded write-offs and write-downs of goodwill
amounting to approximately $6.2 million.

                                       55
<PAGE>   57

Restructuring

     Fiscal 1996 charges. Restructuring charges were $9.5 million in fiscal 1996
and $2.5 million in fiscal 1997. The 1996 restructuring charges pertain to the
acquisition of Arcada Holdings, Inc. in February 1996. As a result of the
acquisition, the Network & Storage Management Group business had obtained
duplicate technologies and product lines in data protection and storage
management software as those assets acquired in the Palindrome Corporation
acquisition in fiscal 1995. The Network & Storage Management Group determined
that it would be beneficial to consolidate the world-wide sales, marketing,
research and development, technical support and other operations and
administrative functions of its network and storage management business. A
restructuring plan was approved by the Seagate Software board of directors in
March 1996 and the plan resulted in facility closures and staff reductions of 43
at the Arcada facilities in Westboro, Massachusetts, the United Kingdom and
France, as well as staff reductions of 69 at the former Palindrome facility in
Naperville, Illinois. In addition, because Arcada had a better industry
reputation and superior products to those of Palindrome, the Network & Storage
Management Group's plan and strategy going forward was to focus on the
technologies and products acquired from Arcada. The revenue relating to products
acquired from Palindrome for fiscal 1996 was $15.9 million and the net operating
loss relating to products acquired from Palindrome for fiscal 1996 was $2.1
million. For fiscal 1997, the revenue relating to products acquired from
Palindrome was $3.3 million and the net operating loss relating to products
acquired from Palindrome for fiscal 1997 was $3.7 million.

     The non-cash restructuring charges included amounts for abandonment of the
Palindrome trademarks, impairment of the capitalized workforce intangible assets
pertaining to the acquisition of Palindrome because of the planned layoff of
personnel, write-off of a duplicate trade show booth, and write-off of obsolete
Palindrome marketing materials. Cash restructuring charges included amounts for
severance and benefits to terminated Palindrome employees, costs for facilities
lease termination, other contract cancellation fees, and merger related costs
incurred by Arcada in the acquisition of the Arcada minority pooling of
interests by Seagate Technology.

     Fiscal 1997 charges. The fiscal 1997 restructuring charges netted to $2.5
million, comprised of a $3.4 million restructuring charge that included the
closure of the Network & Storage Management Group's facility located in
Cupertino, California. This facility closure resulted in cash charges for
severance and benefits for 69 employee terminations and non-cash charges for
excess facilities and the write-down of equipment. In addition, the $3.4 million
included amounts related to the decision, after concluding a sale was no longer
viable, to no longer pursue the technologies acquired in the fiscal 1996
acquisition of Calypso Software Systems, Inc. and to shut down its operations.
This decision resulted in cash charges for severance and benefits for 35
employee terminations and non-cash charges for the write off of certain
remaining intangible assets of Calypso. The revenue and net operating loss
relating to products acquired from Calypso for fiscal 1996 was $444,000 and
$53,000, respectively. For fiscal 1997, the revenue and net operating loss
relating to products acquired from Calypso was $640,000 and $47,000,
respectively.

     The restructuring charges recorded in fiscal 1997 were reduced by $957,000
for the reversal of amounts pertaining to the fiscal 1996 restructuring charges
as a result of a higher than planned number of voluntary employee terminations
without severance benefits prior to the facility shutdown and completion of
other aspects of the restructuring plan at less than the originally estimated
cost, net of an increase in the accrual for facilities lease payments due to
changes in estimates of the costs to terminate leases after facilities closure.

                                       56
<PAGE>   58

     A summary of Network & Storage Management Group business restructuring
activities for the past three years is provided below in thousands:
<TABLE>
<CAPTION>
                               SEVERANCE                                                          CONTRACT     LEGAL AND
                              AND EMPLOYEE                                                      CANCELLATION   ACCOUNTING
                                BENEFITS     FACILITIES   EQUIPMENT   INVENTORY   INTANGIBLES       FEES          FEES
                              ------------   ----------   ---------   ---------   -----------   ------------   ----------
<S>                           <C>            <C>          <C>         <C>         <C>           <C>            <C>
1996 restructuring
 charges....................     $1,554        $1,571      $ 1,018      $ 300       $ 4,312         $ 67         $ 525
Cash charges................       (518)           --           --         --            --           --          (568)
Non-cash charges............         --          (121)        (116)        --        (4,052)          --            --
                                 ------        ------      -------      -----       -------         ----         -----
Reserve balances, June 28,
 1996.......................      1,036         1,450          902        300           260           67           (43)
1997 restructuring
 charges....................        770           505          728         --         1,378           --            --
Cash charges................       (975)         (915)          --         --            --           --            --
Non-cash charges............         --           (72)         (44)        --        (1,378)          --            --
Adjustments and
 reclassifications..........       (351)          267         (172)      (300)         (260)         (67)           43
                                 ------        ------      -------      -----       -------         ----         -----
Reserve balances, June 27,
 1997.......................        480         1,235        1,414         --            --           --            --
Cash charges................       (373)         (519)          (9)        --            --           --            --
Non-cash charges............         --            --       (1,045)        --            --           --            --
Adjustments and
 reclassifications..........       (107)          467         (360)        --            --           --            --
                                 ------        ------      -------      -----       -------         ----         -----
Reserve balances, July 3,
 1998.......................         --         1,183           --         --            --           --            --
Cash charges (unaudited)....         --          (375)          --         --            --           --            --
                                 ------        ------      -------      -----       -------         ----         -----
Reserve balances, April 2,
 1999
 (unaudited)................     $   --        $  808      $    --      $  --       $    --         $ --         $  --
                                 ======        ======      =======      =====       =======         ====         =====

<CAPTION>

                               OTHER
                              EXPENSES    TOTAL
                              --------   -------
<S>                           <C>        <C>
1996 restructuring
 charges....................   $ 155     $ 9,502
Cash charges................      --      (1,086)
Non-cash charges............    (138)     (4,427)
                               -----     -------
Reserve balances, June 28,
 1996.......................      17       3,989
1997 restructuring
 charges....................     100       3,481
Cash charges................      --      (1,890)
Non-cash charges............      --      (1,494)
Adjustments and
 reclassifications..........    (117)       (957)
                               -----     -------
Reserve balances, June 27,
 1997.......................      --       3,129
Cash charges................      --        (901)
Non-cash charges............      --      (1,045)
Adjustments and
 reclassifications..........      --          --
                               -----     -------
Reserve balances, July 3,
 1998.......................      --       1,183
Cash charges (unaudited)....      --        (375)
                               -----     -------
Reserve balances, April 2,
 1999
 (unaudited)................   $  --     $   808
                               =====     =======
</TABLE>

     The Network & Storage Management Group's remaining restructuring reserves
at April 2, 1999 pertain to continuing lease payments on facilities that were
closed and abandoned as a result of the Palindrome restructuring. The Network &
Storage Management Group has been unable to sublease these facilities and
anticipates that the remaining restructuring reserves will be utilized over the
period through lease termination in fiscal 2002.

     The fiscal 1996 restructuring reserve of $9,502,000 was for the following
specific items:

     Severance and employee benefits ($1,554,000) -- Severance and employee
benefits included amounts for consolidation of operations and termination of
employees at the Arcada facilities in Westboro, Massachusetts, the United
Kingdom and France, as well as at the former Palindrome facility in Naperville,
Illinois.

     Excess facilities ($1,571,000) -- This accrual was designed to provide for
rent termination costs and rent expense for facilities located in Naperville,
Westboro, the United Kingdom and France that are to be closed as a result of the
restructuring actions.

     Equipment ($1,018,000) -- This amount is a reserve for equipment at the
Naperville, Westboro, the United Kingdom and France facilities. It consists of
computer equipment, furniture and fixtures and software at these facilities that
will not be used after the locations are closed. All of the equipment provided
for in this reserve has been abandoned.

     Inventory ($300,000) -- This consists of obsolete packaging material that
will no longer be used and original equipment manufacturer inventory of $80,000
that will no longer be sold.

     Intangibles ($4,312,000) -- This writedown consists of Palindrome
intangible assets of $3,534,000, $390,000 of developed technology related to
Atlas and $388,000 of goodwill related to the Sytron acquisition. The Palindrome
intangible assets were further broken down into trademark of $1,000,000,
workforce of $1,188,000, distribution network of $69,000 and goodwill of
$1,277,000. The Network & Storage Management Group decided to pursue the Arcada
brand name and trademark and abandon the

                                       57
<PAGE>   59

Palindrome trademark. As a result, Network & Storage Management Group business
determined that it would lay off substantially all of the 121 employees of
Palindrome located at the Naperville facility. At the time of original purchase,
Network & Storage Management Group business proportionally allocated goodwill to
long-lived intangible assets based upon the original purchase price. The amounts
of goodwill included in the restructuring reserve relate to the remaining
unamortized goodwill associated with the intangible assets written off.

     Contract cancellation ($67,000) -- This $67,000 item is a canceled contract
for outsourced Technical Support with a vendor used by Palindrome.

     Legal/Accounting fees ($525,000) -- This $525,000 represents an estimate of
the legal and accounting fees that were to be incurred by Arcada from the
acquisition of Arcada stock by Seagate Technology.

     Other ($155,000) -- This represents a trade show booth valued at $100,000
that is redundant and $55,000 for obsolete marketing materials.

     The above assets were not impaired in a prior period because their
impairment arose specifically from the restructuring actions taken as a result
of the acquisition of the minority interest in Arcada in the third quarter of
fiscal 1996. Prior to the acquisition, Palindrome products were marketed and
sold as part of the Seagate Software portfolio.

     In fiscal 1997, Seagate Software recorded an additional restructuring
reserve of $3.5 million that resulted primarily from the plan to shutdown
Manchester operations and the decision to try to sell the Calypso technology and
a separate decision to consolidate the Network & Storage Management Group
operations which resulted in the shutdown of the NSMG's facility in Cupertino,
California which are as follows.

     Severance and employee benefits ($770,000) -- Severance and employee
benefits included amounts for the shutdown and termination of employees at the
Cupertino, California facility due to a consolidation of operations and the
shutdown and termination of employees at the Calypso facility in Manchester, New
Hampshire due to a decision to no longer pursue the Calypso products and
technologies.

     Excess facilities ($505,000) -- This accrual was designed to provide for
rent termination costs and rent expense for facilities closures in Manchester,
New Hampshire and Cupertino, California.

     Equipment ($728,000) -- This reserve is for equipment in the Manchester and
Cupertino facilities that would not be used after the shutdowns. It consisted of
largely of computer equipment but also included amounts for furniture and
fixtures and software. All of the equipment provided for in this reserve has
been abandoned.

     Intangibles ($1,378,000) -- This asset consisted of Calypso related
intangibles first capitalized upon the acquisition of Calypso in fiscal 1996.
The amounts written down included net developed technology of $1,086,000 and
assembled workforce of $292,000. These assets were written off based on
management's plan to sell Calypso and its products and technologies.

     Other ($100,000) -- This represents miscellaneous additional costs related
to the Manchester Calypso shutdown.

     The above assets were not impaired in a period prior to recording the
restructuring reserves because their impairment arose specifically from the
business decision and plan in the fourth quarter of fiscal 1997 to close the
Manchester Calypso facility and abandon that technology and the additional
decision to consolidate operations of the company and close the Cupertino
facility.

                                       58
<PAGE>   60

Interest and other, net

     Total interest and other, net increased from a net expense of $705,000 in
fiscal 1996 to a net expense of $2.6 million in fiscal 1997 and represented 1%
and 2% of total revenues, respectively. The increase in interest and other, net
was primarily due to higher interest expense on a higher level of outstanding
borrowings from Seagate Technology.

Income taxes

     The Network & Storage Management Group recorded a $8.8 million benefit from
income taxes at an effective rate of 8% for fiscal 1996 compared with a $10.6
million benefit from income taxes at an effective rate of 24% in fiscal 1997.
The effective rate used to record the benefit from income taxes in each fiscal
year was less than the statutory rate primarily from increases in the valuation
allowance for deferred tax assets, goodwill amortization, and charges in fiscal
1996 for in-process research and development for certain acquisitions that were
not deductible for tax purposes.

BALANCE SHEET DISCUSSION

     The Network & Storage Management Group's total cash was $4.9 million as of
July 3, 1998 and $2.0 million as of April 2, 1999. The decrease in cash was
primarily due to the Network & Storage Management Group's participation in the
consolidated cash management program of Seagate Technology and the differences
reflect the timing of the transfer of cash to the parent company. The accounts
receivable balance was $16.0 million on July 3, 1998 and $23.1 million as of
April 2, 1999. The increase in accounts receivable was primarily due to
increased sales and an increase in days sales outstanding. The loan receivable
from Seagate Technology and affiliates was $0 as of July 3, 1998 and $42.1
million as of April 2, 1999. The increase in the loan receivable is due to the
Network & Storage Management Group's participation in the consolidated cash
management program of Seagate Technology and the difference in the loan balance
reflects the timing of the transfer of cash to the parent company. The other
current assets balance was $480,000 as of July 3, 1998 and $3.3 million as of
April 2, 1999. This increase was primarily due to prepaid costs associated with
the NSMG combination with VERITAS. The goodwill and other intangibles balance
for the Network & Storage Management Group was $41.3 million as of July 3, 1998
and $31.6 million as of April 2, 1999. The decrease was due to ongoing goodwill
and intangible amortization.

     The Network & Storage Management Group's loan payable to Seagate Technology
and affiliates was $10.6 million as of July 3, 1998 and $0 as of April 2, 1999.
The decrease in the loan payable was due primarily to the Network & Storage
Management Group's participation in the consolidated cash management program of
Seagate Technology and the differences in the loan payable reflects the timing
of the transfer of cash to the parent company. Accrued employee compensation was
$8.0 million as of July 3, 1998 and $10.1 million as of April 2, 1999. The
increase is primarily due to increases in payroll costs associated with
increased headcount. Headcount increased from 959 employees as of July 3, 1998
to 1,060 employees as of April 2, 1999. Accrued expenses were $7.1 million as of
July 3, 1998 and $9.5 million as of April 2, 1999. The increase is primarily due
to accruals for expenses incurred as a result of the NSMG combination with
VERITAS. Accrued income taxes were $1.3 million as of July 3, 1998 and $18.8
million as of April 2, 1999, respectively. The increase was primarily due to
accrued income taxes on increased domestic and foreign earnings and the timing
of the settlement of the intercompany tax liability with Seagate Technology, the
parent company.

LIQUIDITY AND CAPITAL RESOURCES

     The Network & Storage Management Group's total cash was $4.9 million and
$2.0 million as of July 3, 1998 and April 2, 1999, respectively. The decrease in
cash was primarily due to loan repayments to Seagate Technology of $161.5
million offset by additional borrowings from Seagate Technology of

                                       59
<PAGE>   61

$108.8 million and purchases of equipment, leasehold improvements and intangible
assets, partially offset by cash provided by operating activities. The Network &
Storage Management Group's cash is maintained in highly liquid operating
accounts and primarily consists of bank deposits.

     The Network & Storage Management Group's operations were financed by cash
flows from operating activities and borrowings from Seagate Technology. Prior to
the NSMG combination, such borrowings were available to Seagate Software under a
revolving loan agreement between Seagate Software and Seagate Technology. Under
the loan agreement, the Network & Storage Management Group was in a net
receivable position of $42.1 million as of April 2, 1999.

     During the nine months ended April 2, 1999, the Network & Storage
Management Group made investments totaling approximately $7.7 million for new
office facilities, leasehold improvements, computers, furniture and office
equipment.

YEAR 2000 READINESS

     This section on the Year 2000 issue is as of April 2, 1999. It has not been
updated by Seagate Software, Seagate Technology or VERITAS.

     The Year 2000 issue is the result of computer programs being written using
two digits rather than four to define the applicable year. Computer programs
that have date-sensitive software may recognize a date using "00" as the year
1900 rather than the year 2000. This could result in a system failure or
miscalculation causing disruptions of operations, including, among other things,
a temporary inability to process transactions, send invoices, or engage in
normal business activities.

     The Network & Storage Management Group considers a product to be Year 2000
ready if the product's performance and functionality are unaffected by
processing of dates prior to, during and after the year 2000, but only if all
products, for example hardware, firmware, and software used with the products
properly exchange accurate date data with it.

The Network & Storage Management Group's products

     The Network & Storage Management Group's products are used in numerous
operating environments. The Network & Storage Management Group has assessed its
products to determine whether or not they are Year 2000 ready. Although the
Network & Storage Management Group believes certain of its software products are
Year 2000 ready, it has determined that certain of its software products are not
and will not be Year 2000 ready. Products that are not Year 2000 ready are not
material to the Network & Storage Management Group's business, financial
condition or results of operations. The inability of one or more of its products
to properly manage and manipulate dates related to the year 2000 could result in
a material adverse effect on its business, financial condition or results of
operations, including increased warranty costs, customer satisfaction issues and
potential lawsuits. The Network & Storage Management Group is taking measures to
inform customers that those products are not and will not be Year 2000 ready. To
assist customers in evaluating their Year 2000 issues, the Network & Storage
Management Group has developed a list of those products that are Year 2000 ready
as stand-alone products.

     The Network & Storage Management Group anticipates that substantial
litigation may be brought against vendors, including the Network & Storage
Management Group, of all software components of systems in which another
vendor's component products are unable to properly manage data related to the
Year 2000. The Network & Storage Management Group's customer agreements
typically contain provisions designed to limit the Network & Storage Management
Group's liability for such claims. As a result of existing or future federal,
state or local laws or ordinances or unfavorable judicial decisions, it is
possible that these measures will not provide the Network & Storage Management
Group with protection from liability claims. If any such claims are brought
against the Network & Storage Management Group,

                                       60
<PAGE>   62

regardless of their merit, the Network & Storage Management Group's business,
financial condition and results of operations could be materially adversely
affected from factors that include increased warranty costs, customer
satisfaction issues and the costs of potential lawsuits.

The Network & Storage Management Group's systems

     The Network & Storage Management Group has also initiated a comprehensive
program to address Year 2000 readiness in its internal systems and in those of
its customers and suppliers. The Network & Storage Management Group's program
has been designed to address its most critical internal systems first and to
gather information regarding the Year 2000 compliance of products supplied to
the Network & Storage Management Group and into which its products are
integrated. The scope of the Network & Storage Management Group's internal Year
2000 readiness project includes information technology, non-information
technology and embedded technology for all critical systems, and includes all
offices worldwide, critical vendors, suppliers, customers and partners. The
Network & Storage Management Group currently expects to be Year 2000 ready
before December 31, 1999.

     The Network & Storage Management Group is approaching Year 2000 readiness
in five stages: inventory, assessment, testing, remediation and contingency
planning. Anticipated dates of completion are as follows:

<TABLE>
<CAPTION>
                                       ANTICIPATED DATE
                                         OF COMPLETION
                                      AS OF APRIL 2, 1999
                                      -------------------
<S>                                   <C>
1. Inventory                          Complete
2. Assessment                         Complete
3. Testing                            Complete
4. Remediation                        September 30, 1999
5. Contingency Planning               September 30, 1999
</TABLE>

     These activities are intended to encompass all major categories of systems
in use by the Network & Storage Management Group, including operations,
technical support, engineering, sales, finance and human resources. To date, the
Network & Storage Management Group has not incurred material costs related to
assessment and remediation of Year 2000 readiness. The Network & Storage
Management Group is still in the process of conducting its Year 2000 audit. The
Network & Storage Management Group currently estimates the costs of internal
Year 2000 issues will be less than $3.0 million. However, if the costs of the
future remediation exceed such amount, then the costs required to address the
Year 2000 issue could have a material adverse effect on the Network & Storage
Management Group's business, financial condition or results of operations.

     The Network & Storage Management Group's material third party relationships
include relationships with fulfillment houses, banks, payroll services vendors,
utilities, distribution partners and key customers. These relationships have
been examined, and the Network & Storage Management Group is now assessing the
risks relating to these relationships. The Network & Storage Management Group
believes that certain of these relationships are of significant importance to
its future operations. The Network & Storage Management Group has contacted its
significant suppliers and has received assurances of Year 2000 compliance from a
number of those contacted. However, most of the Network & Storage Management
Group's suppliers are under no contractual obligation to provide such
information to the Network & Storage Management Group. The Network & Storage
Management Group does not currently have reason to believe that any such third
parties have significant internal Year 2000 problems that will not remediated.
However, in the event any such third parties were to have an unremediated Year
2000 problem, it could have a material adverse effect on The Network & Storage
Management Group's business, financial condition or results of operations.

                                       61
<PAGE>   63

Customer Purchasing Patterns

     The Network & Storage Management Group believes that the purchasing
patterns of customers and potential customers may be affected by Year 2000
issues as companies expend significant resources to correct or patch their
current software systems for Year 2000 readiness or defer purchases of new
systems to avoid encountering additional unforeseen Year 2000 problems.
Additional short-term expenditures for remediation of existing Year 2000
problems may result in reduced funds being available to purchase products such
as those offered by the Network & Storage Management Group, which could have a
material adverse effect on the Network & Storage Management Group's business,
operating results or financial condition.

     The Network & Storage Management Group believes that a most likely worst
case Year 2000 scenario would result in significant disruptions of its business,
including the possible loss of power and disruption of transportation system.
The Network & Storage Management Group believes that no effective contingency
planning for such disruption is possible. The Network & Storage Management Group
also believes that additional elements of the most likely worst case Year 2000
scenario include the loss of fulfillment services, banking services, and/or
distribution services. Although discussions of contingency planning for these
problems has begun, no contingency plan is yet in place. The Network & Storage
Management Group currently expects to complete contingency planning by September
30, 1999. The Network & Storage Management Group could experience material
adverse effects on its business if it fails to successfully implement a
contingency plan. Those material adverse effects could include delays in the
delivery or sale of products.

                                       62
<PAGE>   64

                    OLD VERITAS QUANTITATIVE AND QUALITATIVE
                         DISCLOSURES ABOUT MARKET RISK

FOREIGN EXCHANGE RATE SENSITIVITY

     We do not use derivative financial instruments for speculative purposes. We
engage in exchange rate hedging from time to time but such activity has been
insignificant to date and we do not hold or issue foreign exchange contracts for
trading purposes. Our international sales are generated primarily through our
international sales subsidiaries. Most international revenue outside the United
States and Canada is collectible in foreign currencies. Since much of our
international operating expenses are also incurred in local currencies, the
impact of exchange rates on net income or loss is relatively less than the
impact on revenues. Although our operating and pricing strategies take into
account changes in exchange rates over time, our operating results may be
significantly affected in the short term by fluctuations in foreign currency
exchange rates. Our international subsidiaries purchase licenses from the parent
company resulting in intercompany receivables and payables. These receivables
and payables are carried on each company's books at the historical local
currency that existed at the time of the transaction. Such receivables and
payables are eliminated for financial statement reporting purposes. Prior to
elimination, the amounts carried in foreign currencies are converted to U.S.
dollars at the then current rate or "marked to market." The marked to market
process may give rise to currency gains and losses. Such gains or losses are
recognized on our statement of operations as a component of other income, net.
To date, any such gains or losses have not been material. We do not believe that
our total exposure is significant.

INTEREST RATE SENSITIVITY

     Our exposure to market risk for changes in interest rates relates primarily
to our investment portfolio and long-term debt obligations. The primary
objective of our investment activities is to preserve principal while at the
same time maximizing yields without significantly increasing risk. Our portfolio
includes money markets funds, commercial paper, market auction preferreds,
government agency notes and medium-term notes. The diversity of our portfolio
helps us achieve our investment objective. As of March 31, 1999, approximately
91% of our entire portfolio will mature in one year or less and approximately
41% of our investment portfolio matures less than 90 days from the date of
purchase.

     Long-term debt of $100.0 million consists of 5.25% Convertible Subordinated
Notes due 2004. The interest rate on these notes is fixed and the notes provide
for semi-annual interest payments of approximately $2.6 million each May 1 and
November 1. The notes are convertible into our common stock at any time prior to
the close of business on the maturity date, unless previously redeemed or
repurchased, subject to adjustment in certain events.

     The following table presents the amounts of our cash equivalents,
investments and debt that may be subject to interest rate risk and the average
and fixed interest rates as of March 31, 1999 by year of maturity:

<TABLE>
<CAPTION>
                                                          2000 AND                 FAIR VALUE
                                               1999      THEREAFTER     TOTAL        TOTAL
                                             --------    ----------    --------    ----------
                                                 (DOLLAR AMOUNTS EXPRESSED IN THOUSANDS)
<S>                                          <C>         <C>           <C>         <C>
Cash equivalents and short-term
  investments..............................  $194,330           --     $194,330     $194,330
Average interest rate......................      5.04%          --         5.04%        5.04%
Long-term investments......................  $    499     $ 47,360     $ 47,859     $ 47,859
Average interest rate......................      5.86%        5.20%        5.21%        5.21%
Long-term debt.............................        --     $100,000     $100,000     $187,791
Fixed interest rate........................        --         5.25%        5.25%        5.25%
</TABLE>

                                       63
<PAGE>   65

                                    BUSINESS

     This section contains forward-looking statements, including but not limited
to statements with respect to future events and our plans and objectives.

OVERVIEW

     VERITAS is the leading independent supplier of enterprise data storage
management solutions, providing advanced storage management software for open
system environments. Our products provide performance improvement and
reliability enhancement features that are critical for many commercial
applications. These products enable protection against data loss and file
corruption, rapid recovery after disk or system failure, the ability to process
large files efficiently and the ability to manage and back up data distributed
on large networks of systems without interrupting users. In addition, our
products provide an automated fail over between computer systems organized in
clusters sharing disk resources. Our highly scalable products can be used
independently, and certain products can be combined to provide interoperable
client/server storage management solutions. Some of our products offer
centralized administration with a high degree of automation, enabling customers
to manage complex, distributed environments cost-effectively by increasing
system administrator productivity and system availability. We also provide a
comprehensive range of services to assist customers in planning and implementing
storage management solutions.

     We market our products and associated services to original equipment
manufacturers and end-user customers through a combination of direct sales and
indirect sales channels such as resellers, value-added resellers, hardware
distributors, application software vendors and systems integrators. Our original
equipment manufacturer customers include Compaq, Dell, Hewlett-Packard, Sun
Microsystems, Microsoft, Sequent Computer Systems and EMC Corporation. Our
end-user customers include AT&T, Bank of America, BMW, Boeing, British
Telecommunications, Daimler-Chrysler Corporation, Lucent Technologies, Oracle
Corporation and Motorola.

     The widespread deployment of mission-critical client-server applications,
coupled with the explosion of corporate data, is quickly exceeding the ability
of current computing architectures to efficiently handle availability,
scalability and manageability issues. A new storage-centric architecture, called
storage area networking, or SAN, is emerging to address these issues. A variety
of other key industry vendors in the platform, storage, communications, switch
and applications areas have recognized this emerging trend. In a storage area
network computing environment, large centralized data stores, accessible by all
attached host computers across a high speed, "storage area" network, extend the
"any to any" connectivity of local area network architectures to storage
sources. Any data on the network, in any location, is accessible, through
multiple paths, to any nodes, applications and users on the network.

     The ubiquitous data access provided by the storage area network "any to
any" connectivity can offer significant improvements in availability,
scalability and manageability over traditional "point to point" storage
architectures. The benefits of storage area networking are as follows:

     - Lower cost of availability. In storage area networking architecture, all
       nodes share physical access to all storage. This allows a single node to
       function as a high availability "failover" server to a much larger number
       of servers than is possible in traditional networks. When the switch
       fabric is redundant, which it is in many cases, a storage area network
       provides a significantly improved environment for clustering that can
       extend to tens of nodes. Clustering significantly lowers the hardware
       costs associated with high availability, allowing customers to use high
       availability for many applications not cost-justifiable in current two to
       four node cluster configurations. This will lead to significant
       improvement in the availability of an enterprise's data and applications.

     - Easy, modular scalability of server and storage resources. The fibre
       channel architecture of a storage area network supports ubiquitous access
       between all servers and all storage resources in

                                       64
<PAGE>   66

       the network, even while new servers, disk arrays and tape subsystems are
       added. Customers can add server and storage resources on-line without
       disrupting data access.

     - Improved administrative productivity through centralized storage
       management. A centralized pool of storage can be managed much more
       efficiently from a single management interface. Common administrative
       tasks such as volume and file system management, backup and restore,
       hierarchical storage management, replication and off-site data vaulting
       all can be centrally managed. This lowers the costs of storage management
       on a per unit basis, and significantly increases the span of control of
       existing administrators. The ability to leverage the channel speeds
       offered by a storage area network can dramatically shorten backup and
       restore windows compared with local area network-based backup and
       restore.

     - High performance data access. There is a much wider access to data at
       channel speeds rather than SCSI speeds. This allows more nodes to gain at
       least an order of magnitude faster access to more storage resources.
       Superior high performance is of particular interest in application
       environments that depend on bulk data transfer, such as imaging and
       decision support.

OLD VERITAS PRODUCTS

     Old VERITAS developed and we are integrating a family of innovative
solutions for end-to-end management of on-line, near-line and off-line resources
for the storage and management of enterprise-wide data. Our product line
encompasses products for:

     - on-line file and disk management;

     - off-line backup and hierarchical storage management;

     - centralized and automated data management in heterogeneous computing
       environments; and

     - components that include availability enhancing features such as
       multiserver failover to achieve fault tolerance and remote site
       replication to accomplish rapid recovery in the event of a site disaster.

     We have also developed application-specific customized packages that
provide storage management for major application environments such as the Sun
Microsystems NFS, Oracle and SAP, as well as for web servers.

     Storage Foundation Products

     VERITAS File System. This product enables fast system recovery, generally
within seconds, from operating system failure or disruption. It also allows
on-line performance tuning, file system defragmentation, file system
reconfiguration and file system back-up to be conducted without interrupting
users' access to files. Through the application of advanced journaling
technology, the VERITAS File System is designed to ensure that metadata, or
information describing the location, size and attributes of files, is maintained
in a consistent and correct state in the event of system failure or disruption.
In addition, the VERITAS File System incorporates advanced extent-based file
space allocation algorithms that can accelerate file access rates, thereby
providing enhanced system performance. Extent-based algorithms are particularly
critical in applications that require access to large, clustered or sequentially
accessed files.

     VERITAS Volume Manager. This product provides protection against data loss
due to disk failure, permits the acceleration of system performance by allowing
files to be spread across multiple disks and allows the system administrator to
reconfigure data locations without interrupting users. The technology
incorporated into the VERITAS Volume Manager provides a virtual software layer
on top of the

                                       65
<PAGE>   67

underlying physical disks connected to the system. Among the features that the
VERITAS Volume Manager provides are:

     - spanning, which allows segments of user data to span multiple physical
       disks and thereby overcome physical disk size limitations;

     - mirroring, which allows for duplication of data on separate disks for
       uninterrupted operations after disk failure;

     - striping or interleaving data storage across multiple disks to increase
       performance by providing multiple input/output data access points; and

     - Raid-5, or striping with the addition of redundant data for uninterrupted
       operations after disk failure.

     VERITAS Accelerator for NFS. This product is an extension to the VERITAS
File System and enhances performance of the Sun Microsystems NFS. The
Accelerator takes information that would have been logged in the VERITAS File
System intent logs and uses a single log on a separate device. Multiple file
system logs can be consolidated and accessed sequentially on one or many of
these accelerator volumes, removing the head movement latency costs associated
with writing file system intent logs.

     VERITAS SmartSync. This product was jointly developed with Oracle and is
licensed as a product option of the VERITAS Volume Manager. This product allows
Oracle redo logs to drive resynchronization of VERITAS Volume Manager mirrors to
cut down mirror resynchronization time to less than a minute as opposed to
hours. Resynchronization takes as long as the redo log replay. This
functionality works with Oracle 7.3.2 and later versions.

     VERITAS Quick I/O Database Accelerator. This product allows databases to
run on a VERITAS file system at the same speed as on a raw device. The database
views the file system as a raw device and the system administrator sees it as a
file system. Therefore, an administrator can get the speed of a raw device with
the manageability of a file system.

     VERITAS Clustered Volume Manager. Added as an extension to VERITAS Volume
Manager for parallel applications such as the Oracle Parallel Server, the
VERITAS Clustered Volume Manager offers the same functionality as the VERITAS
Volume Manager in a cluster of systems that can all read and update the same
data concurrently. The VERITAS Clustered Volume Manager ensures atomic, or all
or none, configuration updates and error event notification to all participating
servers. This provides consistent data and configuration updates, even in the
event of a system failure. For example, in the event of an Oracle Parallel
Server mirrored disk failure, all participating servers must automatically "see"
the failure. Without the VERITAS Clustered Volume Manager, there is a chance
that the error would only be seen by one server, resulting in the Oracle
Parallel Server delivering incorrect data.

     VERITAS Clustered File System. This product extends VERITAS base File
System, and increases disk performance by allowing shared access to file systems
residing on a pool of shared disk arrays.

     VERITAS Editions. VERITAS Editions, formerly referred to as VERITAS
ServerSuite, are integrated suites of products, providing customers with
complete data storage management and solutions optimized for specific server
environments including the Sun Microsystems NFS, Web servers and database
servers. VERITAS Editions include VERITAS Database Edition for Oracle, VERITAS
Edition for SAP, VERITAS Edition for NFS and VERITAS Edition for Web. VERITAS
Editions provides increased performance and availability on commodity servers.

                                       66
<PAGE>   68

     Storage Application Products

     VERITAS NetBackup. This product reduces the workload for systems
administrators of heterogeneous platforms by providing easily configured
centralized backup scheduling, user-directed backups and restores, automated
distribution and installation of client software over the network, and easy
configuration of clients. NetBackup has a database extension that provides
comprehensive on-line and hot database backup for Oracle, Sybase and Informix
databases that can be acquired and deployed by customers on an as-needed basis.

     VERITAS Global Data Manager. This product provides centralized management
of multiple and/or distributed NetBackup and Backup Exec storage domains. This
facilitates consistent policy management and monitoring of those domains.

     VERITAS HSM. This product automatically moves data between file systems and
storage devices supporting most disk, tape, optical and robotics devices.
VERITAS HSM is a server-based, policy-driven migration tool that works in
conjunction with VERITAS NetBackup. VERITAS HSM has an enterprise extension that
provides a simple, cost-effective means to transparently migrate, purge and
cache files between file systems on various platforms.

     VERITAS Media Librarian. This product operates and manages all types of
removable media volumes, devices and repositories. It provides a secure way to
share robotic libraries and media among multiple simultaneous applications.
VERITAS Media Librarian provides a simple interface to access and monitor
removable media in a heterogeneous network of servers and clients that
eliminates the need to deal with media types, device drivers and location
information. VERITAS Media Librarian provides protection against data loss,
enhances data accessibility and availability and reduces storage management
costs, in a scalable and cost-effective manner.

     VERITAS Volume Optimizer. This product, an add-on product for VERITAS
Storage Manager, provides proactive, system-wide configuration analysis and
recommends changes to storage layouts for optimizing system performance and
reliability. This product can detect performance issues and make recommendations
enabling reconfiguration to alleviate such problems.

     VERITAS Storage LookOut. This product, a storage application product,
identifies and notifies administrators of potential hardware failures before
they can cause outages or disrupt operations. Storage LookOut has been designed
and tested to deliver highly accurate fault detection and failure prediction.
With VERITAS Storage LookOut, administrators proactively manage data
availability. In addition, VERITAS Storage LookOut is a much more cost-effective
solution than the traditional fault tolerant hardware options.

     High Availability and Clustering Products

     VERITAS Storage Replicator for Volume Manager. This product allows
synchronous or asynchronous protocols, which support replicated volumes across
multiple servers, with all changes reflected and available for use at all
participating sites. It allows administrators to tailor replication
configurations to meet the requirements of specific sites and data types.
VERITAS Storage Replicator for Volume Manager can replicate any data type,
providing the flexibility to mirror entire servers or specific application data.
Through replication, application data can be sent from one primary site to
multiple secondary sites. Or, for more demanding disaster recovery environments
data can be replicated from many primary sites to a single secondary location
where data could then be warehoused. Although VERITAS Storage Replicator for
Volume Manager is targeted primarily for use in disaster recovery
configurations, it can also be used to address a wide range of data distribution
needs. Those include off-site backups, data vaulting, and data migration.

     VERITAS Storage Replicator for File Systems. This product is a robust,
flexible, general purpose, data replication tool designed for use in enterprise
environments. Through a transport layer independent

                                       67
<PAGE>   69

replication mechanism, designated file systems can be replicated to multiple
locations, local or remote. Storage Replicator manages file systems in parallel,
either locally across several file systems, remotely using standard NFS-mounted
file systems, or both. Based on a read-one-write-all replication protocol,
Storage Replicator ensures that writes to a replicated file system from any
participating server are reliably replicated to all servers. Local concurrency
control is managed by the underlying file system. Storage Replicator also tracks
the status of participating servers for fault management purposes. Replication
is continuous and all updates are immediately reflected and available for use in
active file systems across all servers.

     VERITAS FirstWatch. This product adds high availability capabilities to
open system servers, making it possible to provide highly reliable network
services to users of client/server applications, including Sun Microsystems'
NFSfile service and databases. VERITAS FirstWatch automates the failover of
services to designated backup systems when systems and subsystems fail or become
unavailable.

     VERITAS Cluster Server. This product, a high availability and clustering
product, is a comprehensive storage area networking-ready application
availability management solution, designed to minimize planned and unplanned
downtime. It is equally applicable in simple shared disk or storage area
networking configurations of up to 32 nodes, and compatible with single node,
parallel and distributed applications. VERITAS Cluster Server supports cascading
and multi-directional application failover. Also, application services can be
manually migrated to alternate nodes for maintenance purposes. VERITAS Cluster
Server provides continuous availability for the critical application
environments required to maintain smooth business operations.

     New Products

     We announced a new product that is expected to become available in mid
1999. Together with VERITAS Storage LookOut and VERITAS Cluster Server, this
product is part of an integrated suite which utilizes a centralized and
automated management interface to bring automated event, performance,
configuration and capacity management solutions to enterprise storage
configurations:

     VERITAS Storage Planner. This product, a storage application product,
another add-on product for VERITAS Storage Manager, is a predictive storage
resource analysis tool, which assists system administrators with capacity
planning for future storage needs. The product analyzes data gathered by VERITAS
Storage Manager to determine how quickly storage objects are reaching capacity,
and makes recommendations when additional storage objects are needed.

     Our new products may not be released on the anticipated schedule. It is
possible that they may not achieve market acceptance or adequately address the
changing needs of the marketplace on a timely basis, despite the dedication of
significant engineering resources to the development of the products. Any such
failure could cause us to receive little or no return on our investment of
significant resources which could adversely affect our business.

NSMG PRODUCTS

     As a result of the NSMG combination, we now also offer a breadth of network
and storage management products, featuring:

     VERITAS Backup Exec Desktop Editions. This product provides complete
plug-and-play backup and restore functions for desktop users running Microsoft
Windows NT Workstation, Windows 98, Windows 95, Windows 3.x and DOS.

     VERITAS Backup Exec Server and Enterprise Editions. This product provides a
backup and restore solution for server and network users running Novell NetWare,
Microsoft Windows NT LANs and workstations.

                                       68
<PAGE>   70

     VERITAS Backup Exec Storage Migrator. This product facilitates the
proactive management of inactive data by migrating it from on-line storage such
as disk drives, to near-line devices such as optical drives, or to archival
storage resources such as tape devices, over user-defined periods of time
through a multi-tier hierarchical storage management application delivering
enterprise functionality to client/server environments.

     VERITAS Client Exec. This product protects critical client data on
workstations and laptops. Users receive automatic, regular and transparent
protection of their critical data, and administrators have the flexibility to
control which users are protected, what type of data is protected and when the
protection should occur.

     VERITAS Desktop Management Suite. This product provides a fully integrated
suite of software solutions including network inventory, software distribution,
remote control, network backup and software metering.

     VERITAS ExecView. This product provides an integrated cross-platform
storage management console for enterprise networks using Microsoft Windows NT
and Novell NetWare. Users can manage both Backup Exec for NetWare and Backup
Exec for Windows NT servers from a single console.

     VERITAS Manage Exec. This product centralizes enterprise administration by
providing information technology professionals with a unique view of servers
worldwide and real-time problem analysis through a proactive server health
monitoring, alerting and reporting solution.

     VERITAS NerveCenter. This product provides an enterprise-event automation
solution for Windows NT and UNIX environments.

     VERITAS WinINSTALL. This product provides a script-free, automated software
distribution tool for 16- and 32-bit applications.

     VERITAS also has relationships with Microsoft that include a license that
allows Microsoft to bundle NSMG products with selected Microsoft products.
Additionally, NSMG developed the backup utility for Microsoft Windows 98 and is
developing the system disaster recovery and backup utilities for Windows NT 5.0.
NSMG has also licensed to Microsoft the hierarchical storage management
technology to be included in Windows NT Server 5.0.

TELEBACKUP PRODUCTS

     As a result of the TeleBackup combination, we now also market software
technology that enables the automated backup and recovery of electronic
information created and stored on networked, remote and mobile personal
computer-based computer systems. The TSInfoPRO technology that we acquired was
designed to provide automated online backup, storage and disaster recovery of
information on mobile personal computers such as laptops or notebooks, and
remote units, such as remote offices and telecommuting work sites, via wide area
network, local area network or dial-up communications infrastructure. We market
these products through distribution partners, who re-brand the product under
their own trade names, as well as through value-added resellers.

     TSInfoPRO EDV. This product is licensed to electronic data vaulting service
providers such as telephone and cable companies and Internet service providers,
who, on an out-sourced service basis, provide remote backup and recovery
services to personal computer users. The service provider establishes a safe,
offsite storage vault location at which the backup server farm and archived data
are stored and managed. Remote and mobile personal computer users subscribe to a
service offering and can back up their computer systems to that service provider
over their transmission medium of choice, such as telephone lines or the
Internet, through the TSInfoPro EDV technology.

     TSInfoPRO Corporate. This product was introduced in early 1998 and is
targeted for implementation on a wide range of server repository engines,
including SunSolaris, Windows NT and SCO Unix,

                                       69
<PAGE>   71

within the data center of enterprise customers. The Corporate product can be
used to back up and recover personal computer units on the organization's local
area network or wide area network, as well as remote and mobile users connecting
by dial-up communications infrastructure. These remote and mobile units can be
supported over the Internet or the organization's own intranet.

     TSInfoPRO also includes security features such as authentication codes for
session validation, user personal identification numbers for file or system
restoration, a data scrambling process that acts in a similar capacity to a DES
or RSA encryption technique, and the storage of files in a compressed,
unreadable format.

SERVICES

     Our customer service and support organization provides customers with
maintenance, technical support, consulting and training services. We believe
that providing a high level of customer service and technical support is
critical to customer satisfaction and our success. Most of our customers
currently have support agreements with us which typically provide for fixed fee,
renewable annual maintenance consisting of technical and emergency support as
well as minor product upgrades free of charge. Our service group provides the
following services:

     Maintenance and technical support

     We offer seven day-a-week, 24-hour telephone support as well as electronic
mail and fax customer support. Additional customer support is provided by some
of our value-added resellers, system integrators and original equipment
manufacturers. Initial product license fees do not cover maintenance.

     Consulting

     We believe that most customers need assistance before product selection and
not just for the implementation of purchased products. Therefore, we offer
strategy and analysis consulting services for planning the management and
control of client/server computing in their specific environment. In addition,
we offer services to assist customers with product implementation. As part of
our broad range of services, we believe we offer particular expertise in
analyzing network security threats and security policy integrity.

     Training

     We have a worldwide customer education and training organization which
offers training that enables the customer to better utilize our products,
reduces the need for technical support and provides the customer with a means to
optimize their personnel investment by allowing their technical staff access to
high quality, comprehensive instruction. The focus of this organization is
aligned with our strategy to offer end-to-end storage management solutions by
providing instruction from highly-experienced training professionals either at
the customer's location or at one of our multi-platform classrooms.

     Porting

     We port, or adapt, new and existing storage management products to customer
operating systems at the request of a customer. This may involve the development
of certain new product versions or features or extensions of existing products
to be ported to and embedded in the customer's operating system.

VERITAS MARKETING, SALES AND DISTRIBUTION

     We market our products and associated services through original equipment
manufacturers and a combination of other distribution channels such as direct
sales, resellers, value-added resellers, hardware distributors, application
software vendors and systems integrators. Original equipment manufacturers

                                       70
<PAGE>   72

incorporate the products into their operating systems on a bundled basis or
license them to third parties as an optional product. In most cases, we receive
a user license fee for each copy sublicensed by the original equipment
manufacturer to third parties. VERITAS provides its software products to
customers under non-exclusive license agreements, including shrink-wrap licenses
for certain products. As is customary in the software industry, in order to
protect its intellectual property rights, VERITAS does not sell or transfer
title to its software products to customers. VERITAS enters into both
object-code only and source-code licenses of its products.

     Agreement with Microsoft

     In August 1996, Old VERITAS entered into a development and license
agreement with Microsoft under which Old VERITAS agreed to develop a version of
our Volume Manager product, which Microsoft has called Logical Disk Manager, to
be ported to and embedded in version 5.0 of Microsoft's Windows NT operating
system. We believe that this will establish an installed customer base on the
Windows NT platform to which we can offer our products. We will not receive
royalties with respect to sales by Microsoft of the embedded product. Our
products may not become available for use in, and Microsoft is not required to
use our products in, future versions of Windows NT. Therefore it is possible
that we will not realize any expected benefits from the inclusion of this
embedded product in future versions of Windows NT.

     Agreement with Sun Microsystems

     In January 1997, Old VERITAS entered into a development, license and
distribution agreement with Sun Microsystems which provided a new distribution
channel for our products. Old VERITAS has developed a specialized, integrated
version of VERITAS Volume Manager that is bundled with the Solaris operating
system. The agreement also provides for the license of full versions of certain
VERITAS products and add-on modules to Sun Microsystems for bundling with
certain Sun Microsystems products. In connection with the merger with
OpenVision, Old VERITAS assumed an OpenVision development, license and
distribution agreement with Sun Microsystems, under which Sun Microsystems was
granted a limited exclusive license with respect to VERITAS NetBackup and
VERITAS HSM and to certain enhancements to and extensions of those products. In
August 1998, this development, license and distribution agreement was canceled
and replaced with an amendment to our development, license and distribution
agreement that granted a non-exclusive, except for several named resellers for
which Sun Microsystems retained exclusive distribution rights, license to
distribute and sub-license NetBackup, VERITAS HSM and all of the VERITAS
Editions. We may not be able to deliver our products to Sun Microsystems in a
timely manner despite the dedication of significant resources to the development
of the products. Also, simultaneous sales efforts by us and Sun Microsystems
with respect to our products could create certain channel conflicts.

     Agreement with Hewlett-Packard

     In November 1997, Old VERITAS entered into a marketing, engineering and
distribution agreement with Hewlett-Packard under which Hewlett-Packard will
offer certain components of the lite versions, or a functional subset of the
VERITAS Volume Manager, VERITAS Clustered Volume Manager, VERITAS NetBackup and
VERITAS File System with the HP-UX operating system. We will not receive
royalties with respect to the lite version of the VERITAS File System embedded
in the HP-UX operating system. Hewlett-Packard will become our reseller with
respect to certain of our products, including full feature versions of the above
named products, and we will offer full feature products and value-added products
to the HP-UX installed customer base. We may not be able to deliver our products
to Hewlett-Packard in a timely manner. Also, it is possible that our
deliverables and Hewlett-Packard deliverables under the agreement may not be
synchronized in a timely and successful manner and that Hewlett-Packard may not
be an effective reseller of our products. The simultaneous

                                       71
<PAGE>   73

sales efforts by us and Hewlett-Packard with respect to our products could
create certain channel conflicts.

     Sales, Marketing and Support Organization

     During 1998, Old VERITAS continued to build our sales, marketing and
customer support organization with a focus on delivery of our products to
resellers, integrators and end users. As of December 31, 1998, Old VERITAS' U.S.
sales, marketing and consulting force consisted of 360 employees, including 71
pre-sales engineers that provide technical sales assistance. We have sales
subsidiaries in Canada, Japan, the United Kingdom, Germany, France, Sweden, the
Netherlands and Australia. As of December 31, 1998, Old VERITAS' international
sales force consisted of 112 persons located in Europe and North America and 13
persons located in Asia and the Pacific Rim. Old VERITAS also had approximately
140 resellers as of December 31, 1998 located in North America, Europe, Asia
Pacific, South America and the Middle East.

     We expect to increase the number of our sales, marketing and customer
support employees in the future to expand our direct sales efforts to resellers
and end users. We may not have the necessary resources to accomplish this. It is
also possible that we will not be able to establish and expand these new
distribution channels successfully or complete the integration of our sales and
marketing efforts successfully. We expect to hire additional sales employees in
all regions in 1999. Competition for qualified sales, technical and other
personnel is intense, and we may not be able to attract, assimilate or retain
additional highly qualified employees in the future. We also may not be able to
manage our growth effectively.

NSMG SALES AND MARKETING

     Prior to the NSMG combination, the NSMG business utilized direct sales
forces and indirect sales channels, such as distributors and original equipment
manufacturers, for sales of its products to end users.

     Revenue from Ingram Micro Inc. accounted for 17% of the NSMG business total
revenues in fiscal 1996, 22% in fiscal 1997, 27% in fiscal 1998 and 28% in the
nine months ended April 2, 1999. Revenue from Tech Data, Inc. accounted for 12%
of total revenues in fiscal 1998. Indirect revenues, which include sales to
distributors and original equipment manufacturers, were 79% of total revenues
during fiscal 1996, 88% during fiscal 1997, 89% during fiscal 1998 and 92%
during the nine months ended April 2, 1999. Revenues outside of the Americas
were 10% during fiscal 1996, 28% during fiscal 1997, 34% during fiscal 1998, and
37% during the nine months ended April 2, 1999.

     The NSMG business generated export revenues from the United States of
approximately $32.5 million during fiscal 1996, $40.7 million during fiscal
1997, $57.8 million during fiscal 1998, and $50.6 million during the nine months
ended April 2, 1999.

COMPETITION

     The markets in which we compete are intensely competitive and rapidly
changing. Our principal competition in the storage foundation products area
consists of internal development groups of current and prospective original
equipment manufacturer customers, which have the resources and capability to
develop their own storage management solutions. Among the original equipment
manufacturers which have competing storage management products are:

     - Sun Microsystems for its Solaris system;

     - Compaq Computer for its UNIX system;

     - IBM for its AIX system; and

     - Microsoft for Windows NT.

                                       72
<PAGE>   74

     We also encounter competition from other third party software vendors and
hardware companies offering products that incorporate certain of the features
provided by our products, and from disk controller and disk subsystem
manufacturers which have included or may include similar features.

     Our primary competitors in the storage application products area include:

     - the Cheyenne division of Computer Associates, for its ARCserve product;

     - EMC, for its Enterprise Data Manager product;

     - IBM, for its ADSTAR Distributed Storage Manager product;

     - Sterling Software, for its Alexandria Network Librarian product;

     - StorageTek, for its REELbackup product;

     - Hewlett-Packard, for its Omniback product; and

     - Legato Systems, for its BudTool, NetWorker and GEMS products.

     Our main competitors in the high availability and clustering product area
include Legato Systems, for its FullTime HA Plus and FullTime Clusters, Sun
Microsystems, for its Sun Cluster product, and Hewlett-Packard, for its
HP-ServiceGuard product.

     Our competitors in the areas of remote backup technologies and electronic
data vaulting services include Connected Corp. in Framingham, Massachusetts,
Atrieva in Seattle, Washington, STAC Inc. in San Diego, California, and Core
Data in Phoenix, Arizona. These competitors are Windows NT-centric and differ in
the degree of system backup and recovery provided to users, with certain
companies offering data file set backup and recovery capability only.

     Many of our competitors have substantially greater financial, technical,
sales, marketing and other resources than we do, as well as greater name
recognition and a larger installed customer base. We expect that the market for
storage management software, which historically has been large and fragmented,
will become more consolidated with larger companies being better positioned to
compete in such an environment in the long term. As the storage management
software market develops, a number of companies with greater resources than us
could attempt to increase their presence in this market by acquiring or forming
strategic alliances with our competitors or business partners.

     Our success will depend significantly on our ability to adapt to these
competing forces, to develop more advanced products more rapidly and less
expensively than our competitors, and to educate potential customers as to the
benefits of licensing our products rather than developing their own products.
Our future and existing competitors could introduce products with superior
features, scalability and functionality at lower prices than our products and
could also bundle existing or new products with other more established products
in order to compete with us. In addition, because there are relatively low
barriers to entry for the software market, we expect additional competition from
other established and emerging companies. Increased competition is likely to
result in price reductions, reduced gross margins and loss of market share, any
of which could materially and adversely affect our business. We may not be able
to compete successfully against current and future competitors, and the failure
to do so would harm our business.

RESEARCH AND DEVELOPMENT

     Our core storage management and high availability products primarily
operate with certain versions of the UNIX operating system as well as Windows
NT, offering many features that are critical for commercial applications. Our
development efforts have been directed towards developing new products for the
UNIX operating system, developing new features and functionality for existing
products, integrating products in the existing product line and porting new and
existing products to new operating systems such as Windows NT.

                                       73
<PAGE>   75

     Currently, our major research and development initiatives include:

     - Additional integration of the full family of storage management products,
       including further integration of VERITAS Volume Manager, VERITAS File
       System and NetBackup;

     - Development of new intelligent-level storage products;

     - Porting of UNIX products to Windows NT; and

     - Development of storage area network products.

     Each of these initiatives involves technical and competitive challenges and
we may not be able to successfully overcome these challenges.

     Development Work under Microsoft and Sun Microsystems Agreements

     Our agreement with Microsoft provides for the development by us of a
version of our Volume Manager product, which Microsoft has called Logical Disk
Manager, to be ported to and embedded in version 5.0 of Windows NT. The
agreement also requires us to develop a disk management graphical user interface
designed specifically for Windows NT. Microsoft is providing funding for a
significant portion of the development expenses for this product payable in
quarterly increments. In order to perform under the agreement, we have hired
additional personnel with expertise in the Windows NT operating system
environment and are devoting substantial capital investment and resources to
successfully complete this project.

     Our agreements with Sun Microsystems and Hewlett-Packard also impose
development obligations on us. We are required to commit significant staffing to
our projects with these original equipment manufacturers. We may not have the
resources necessary to perform our obligations under these agreements and our
development efforts may not be as successful as planned.

     Size and Location of Research and Development Group

     As of July 15, 1999, our research and development staff consisted of 664
employees located at our Mountain View, California headquarters and at our
facilities in North America. In addition, our subsidiary in Pune, India employed
a research and development staff of approximately 141 people.

     Research and Development Expenditures

     Old VERITAS had research and development expenses of $13.8 million for the
three months ended March 31, 1999, $40.2 million in 1998, $25.2 million in 1997
and $18.5 million in 1996. These amounts exclude $0.6 million in 1998 and $2.2
million in 1996 for in-process research and development charges in connection
with acquisitions. We believe that technical leadership is essential to our
success and expect to continue to commit substantial resources to research and
development. Our future success will depend in large part on our ability to
enhance existing products, respond to changing customer requirements and develop
and introduce in a timely manner new products that keep pace with technological
developments and emerging industry standards. We continue to make substantial
investments in undisclosed new products, which may or may not be successful.
These research and development efforts may not be successfully completed and
therefore, future products may not be available on a timely basis or achieve
market acceptance.

     Need to Hire Research and Development Personnel

     We must hire additional research and development personnel for timely
completion of new products, including the adaptation of our products to Windows
NT and performance of obligations to key original equipment manufacturer
partners. The market for these personnel is very competitive and we cannot
assure you that we can hire them on a timely basis. We often consider acquiring
and purchasing technology to achieve certain of our objectives. We may not be
able to accomplish this successfully.

                                       74
<PAGE>   76

     Effect of Technological Advances

     From time to time, we or our competitors may announce new products,
capabilities or technologies that have the potential to replace or shorten the
life cycles of our existing products. Announcements of currently planned or
other new products could cause customers to defer purchasing our existing
products. Old VERITAS had from time to time in the past experienced delays of up
to several months due to the complex nature of software developed by us and
other software developers for whose systems or applications we offer products.
We could experience delays in connection with our current or future product
development activities. Any such delays could have a material adverse effect on
our business.

PROPRIETARY RIGHTS

     Measures We Take to Protect Our Intellectual Property

     We regard certain features of our internal operations, software and
documentation as proprietary and rely on contract, copyright, patent, trademark
and trade secret laws, confidentiality procedures and other measures to protect
our proprietary information. Other than the patents acquired in the NSMG and
TeleBackup combination as described below, we currently hold no patents
applicable to our current business, although we have filed several applications
for patents, and existing copyright and trade secret laws afford only limited
protection.

     As part of our confidentiality procedures, we generally enter into
non-disclosure agreements with our employees, distributors and corporate
partners, and license agreements with respect to our software, documentation and
other proprietary information. These licenses are generally non-transferable and
have a perpetual term.

     Infringement Risks

     We occasionally make source code available for certain of our products. The
provision of source code may increase the likelihood of misappropriation or
other misuse of our intellectual property. We also license some of our products
pursuant to shrink wrap license agreements that are not signed by licensees and
therefore may be unenforceable under the laws of certain jurisdictions. In
addition, the laws of some foreign countries do not protect our proprietary
rights to the same extent as do the laws of the United States. Thus, protection
of our proprietary rights may not be adequate. Our competitors also could
develop technology similar to our independently.

     Litigation Risks

     We are not aware that our products, trademarks or other proprietary rights
infringe the proprietary rights of third parties. However, from time to time, we
receive notices from third parties asserting that we have infringed their
patents or other intellectual property rights. We may find it necessary or
desirable in the future to obtain licenses from third parties relating to one or
more of our products or relating to current or future technologies. Third
parties could assert infringement claims against us in the future with respect
to current or future products. Any assertion could require us to enter into
royalty arrangements or result in costly litigation. As the number of software
products in the industry increases and the functionality of these products
further overlap, we believe that software developers may become increasingly
subject to infringement claims. Any claims, with or without merit, can be time
consuming and expensive to defend.

     Despite these precautions, it may be possible for a third party to copy or
otherwise obtain and use our products or technology without authorization, or to
develop similar technology independently. Policing unauthorized use of our
products is difficult and, although we are unable to determine the extent to
which piracy of our software products exists, software piracy can be expected to
be a persistent problem.

                                       75
<PAGE>   77

     Trademarks

     VERITAS, the VERITAS logo and FirstWatch are registered trademarks of
VERITAS. VERITAS Volume Manager, VERITAS File System, VERITAS NetBackup, VERITAS
HSM, VERITAS Clustered File System, VERITAS Clustered Volume Manager, VERITAS
Cluster Server, VERITAS Media Librarian, VERITAS Storage Replicator for Volume
Manager, VERITAS Storage Replicator for File Systems, VERITAS Volume Optimizer,
VERITAS Storage Planner and VERITAS Storage LookOut are trademarks of VERITAS.

     Nerve Center, Ashwin and Backup Exec are registered trademarks of VERITAS.
Client Exec, Exec View, Manage Exec and WinINSTALL are trademarks of VERITAS.

     TSInfoPRO is a registered trademark of VERITAS. TeleBackup, TSInfoPRO EDV,
TSInfoPRO Corporate and TSInfoPRO NT Enterprise are trademarks of VERITAS.

NSMG PATENTS AND INTELLECTUAL PROPERTY RIGHTS

     In connection with the NSMG combination, VERITAS acquired three United
States patents and other patent applications. Any patents obtained may not
provide substantial protection or be of commercial benefit to VERITAS. It is
also possible that their validity will be challenged.

     In connection with its acquisition of TeleBackup, VERITAS acquired rights
in one patent application related to TSInfoPRO technology.

EMPLOYEES

     As of July 15, 1999, we had 2,379 full-time employees, including 805 in
research and development, 1,334 in sales, marketing, consulting and customer
support and 240 in finance and administrative services. We have not entered into
any collective bargaining agreement with our employees, and believe that our
relations with our employees are good. We believe that our future success will
depend in part upon the continued service of our key employees and on our
continued ability to hire and retain qualified personnel. We may not be able to
retain our key employees and may not be successful in attracting and retaining
sufficient numbers of qualified personnel to conduct our business in the future.

FACILITIES

     Our executive offices are located in Mountain View, California. Our
principal facilities are located in California and Florida. Major portions of
our facilities are occupied under leases that expire at various

                                       76
<PAGE>   78

times through 2012. The table below summarizes the square footage of premises
leased by us as of July 15, 1999, excluding approximately 34 executive suites.

<TABLE>
<CAPTION>
                                                               APPROXIMATE
                          LOCATION                            SQUARE FOOTAGE
                          --------                            --------------
<S>                                                           <C>
North America
  California................................................     260,401
  Colorado..................................................      13,437
  Florida...................................................     112,397
  Georgia...................................................      11,364
  Illinois..................................................      10,027
  Maryland..................................................       4,685
  Massachusetts.............................................      39,020
  Minnesota.................................................      62,420
  New Jersey................................................       8,397
  New York..................................................       4,560
  North Carolina............................................       8,836
  Virginia..................................................      12,441
  Washington................................................      20,502
  Canada....................................................       5,870
                                                                 -------
     Total North America....................................     574,357
Europe
  England...................................................      65,000
  France....................................................       8,264
  Germany...................................................      31,619
                                                                 -------
     Total Europe...........................................     104,883
Asia
  India.....................................................      33,229
  Japan.....................................................       9,462
  Australia.................................................       4,500
  Malaysia..................................................       1,760
                                                                 -------
     Total Asia.............................................      48,951
     Total..................................................     728,191
</TABLE>

     California facilities exclude approximately 44,361 square feet of space
subleased to others. Illinois and Florida facilities exclude approximately
17,135 and 5,000 square feet, respectively, of unoccupied space. Facilities in
England exclude approximately 8,365 square feet of space subleased to others.

     We recently entered into a synthetic lease arrangement for the development
of a 425,000 square foot campus facility in Mountain View.

LEGAL PROCEEDINGS

     We are not currently subject to any material legal proceedings. We may from
time to time become a party to various legal proceedings arising in the ordinary
course of our business.

                                       77
<PAGE>   79

                                   MANAGEMENT

EXECUTIVE OFFICERS AND DIRECTORS

     The following table shows the name, age and position of each of our
executive officers and directors as of June 30, 1999.

<TABLE>
<CAPTION>
                  NAME                     AGE                   POSITION
                  ----                     ---                   --------
<S>                                        <C>   <C>
Mark Leslie..............................  53    Chief Executive Officer and Chairman of
                                                 the Board
Terence R. Cunningham....................  39    President and Chief Operating Officer,
                                                   Director (until August 30, 1999)
Geoffrey W. Squire.......................  52    Executive Vice-President and
                                                 Vice-Chairman of the Board
Fred van den Bosch.......................  52    Executive Vice President of Engineering,
                                                   Director
Peter J. Levine..........................  38    Senior Vice President, Strategic
                                                 Operations
Kenneth Lonchar..........................  41    Senior Vice President, Finance and Chief
                                                   Financial Officer
Paul A. Sallaberry.......................  43    Senior Vice President, Worldwide Sales
Jay A. Jones.............................  45    Senior Vice President, Chief
                                                 Administrative Officer and Secretary
Michael Colemere.........................  35    Vice President, Product Marketing
Michael Wentz............................  46    Vice President, Technical Services
David Hallmen............................  35    Vice President, Merger Integration
Steven Brooks............................  47    Director
William H. Janeway.......................  56    Director
Gregory B. Kerfoot.......................  39    Director
Stephen J. Luczo.........................  42    Director
Joseph D. Rizzi..........................  57    Director
</TABLE>

     Directors hold office until the next annual meeting of stockholders and
until their successors have been elected and qualified or until their earlier
resignation or removal. Executive officers will be chosen by and will serve at
the discretion of the Board of Directors.

     Mr. Leslie is our Chief Executive Officer and Chairman of the Board. Mr.
Leslie has served as President and Chief Executive Officer of VERITAS or its
predecessors since 1990, and as a director since 1988. Prior to 1990, he was the
principal and owner of Leslie Consulting, a management consulting firm and
President and Chief Executive Officer of Rugged Digital Systems, Inc., a
computer manufacturer. Mr. Leslie is also Chairman of the Board of Versant
Object Technology Corporation, an object-oriented database software company and
serves on the board of directors of Brocade Communications Systems, Inc.

     Mr. Cunningham has served as our President and Chief Operating Officer and
as a director since May 28, 1999. Prior to that date, Mr. Cunningham served as
Seagate Software's President and Chief Operating Officer and as President of the
Seagate Software Network & Storage Management Group. In May 1994, Mr. Cunningham
joined Seagate Technology in connection with its acquisition of Crystal Computer
Services, a computer services company founded by Mr. Cunningham in 1984. Mr.
Cunningham served as Crystal's President until May 1996, when he was named
President of the Storage Management Group. Later in 1996, he was named Executive
Vice President and General Manager of the NSMG business. From July 1997 to May
1999, Mr. Cunningham served as President and Chief Operating Officer for Seagate
Software as well as Executive Vice President and General

                                       78
<PAGE>   80

Manager of the NSMG business. In July 1999, we announced that Mr. Cunningham
would be leaving us, and that his resignation would become effective on August
30, 1999.

     Mr. Squire has served as Executive Vice-President and Vice-Chairman of the
Board of VERITAS or its predecessors since April 1997, when VERITAS merged with
OpenVision Technologies, Inc. Mr. Squire became a director of OpenVision in
January 1994 and was appointed Chief Executive Officer of OpenVision in July
1995. From January 1994 to November 1994, Mr. Squire was Executive Vice
President and Chief Executive Officer of International Operations and from
November 1994 to June 1995, he was President and Chief Operating Officer of
OpenVision. Prior to that time, Mr. Squire worked at Oracle Corporation, most
recently as a member of Oracle's Executive Committee as Chief Executive,
International Operations. Mr. Squire has sat on the Council of the U.K.
Computing Services and Software Association since 1990. In 1995, Mr. Squire was
elected as the founding President of the European Information Services
Association. Mr. Squire also serves as a director of Industri-Matematik
International Corp.

     Mr. van den Bosch has served as Executive Vice President, Engineering of
VERITAS or its predecessors since July 1997 and was appointed as a director in
February 1996. Mr. van den Bosch served as our Senior Vice President,
Engineering from 1991 to July 1997. From 1970 until 1990, he served in various
positions with Philips Information Systems, including Director of Technology.

     Mr. Levine has served as Senior Vice President of Strategic Operations of
VERITAS or its predecessors since January 1999, after serving as Senior Vice
President, OEM Sales from December 1997 to December 1998. Mr. Levine served as
our Vice President, OEM Sales from December 1995 to December 1997. From January
1995 to November 1995, Mr. Levine was our Director of Marketing. From July 1992
to December 1994, Mr. Levine was an original equipment manufacturer sales
representative at VERITAS. Prior to 1992, Mr. Levine held several software
engineering and consulting positions at MIT's Project Athena, the Open Software
Foundation and Apollo Computer.

     Mr. Lonchar has served as Chief Financial Officer of VERITAS or its
predecessors since April 1997 and as our Senior Vice President, Finance since
February 1999. Mr. Lonchar served as our Vice President, Finance from April 1997
until February 1999. Mr. Lonchar was Chief Financial Officer and Senior Vice
President of OpenVision Technologies, Inc. from December 1995 until the merger
in April 1997. Prior to joining OpenVision, Mr. Lonchar was Vice President,
Finance and Administration and Chief Financial Officer of Microtec Research,
Inc., a publicly-traded software company. Mr. Lonchar is a certified public
accountant.

     Mr. Sallaberry has served as Senior Vice President, Worldwide Sales of
VERITAS or its predecessors since July 1997. Mr. Sallaberry served as our Vice
President, North American Sales from April 1997 to July 1997. Mr. Sallaberry was
OpenVision's Senior Vice President of Sales from October 1992 until June 1994.
Mr. Sallaberry rejoined OpenVision in February 1995 as Senior Vice President of
North American Operations. From 1989 through 1992, he served in various
positions at Oracle Corporation, most recently as Vice President, Vertical Sales
Division.

     Mr. Jones has served as Senior Vice President, Chief Administrative Officer
of VERITAS since January 1999. Mr. Jones served as our Vice President, General
Counsel and Secretary since April 1997. Mr. Jones joined OpenVision
Technologies, Inc. as General Counsel in March 1993 and was appointed Vice
President, General Counsel and Secretary in July 1994 and served in those
capacities until the merger in April 1997. Prior to March 1993, Mr. Jones served
in various management positions at Oracle Corporation and WordStar International
Incorporated, a word-processing software company. Mr. Jones is a member of the
California Bar Association.

     Mr. Colemere has served as Vice President, Product Marketing of VERITAS
since May 28, 1999. From December 1996 until May 28, 1999, Mr. Colemere served
as Vice President of Product Management at Seagate Software. Before joining
Seagate Software, Mr. Colemere was the Director of

                                       79
<PAGE>   81

Strategic Business Development at Cheyenne from April 1994 to December 1996.
Prior to his position with Cheyenne, Mr. Colemere also held a range of product
management and development management positions with Novell, including Director
of Engineering Program Management for Novell's NetWare Products Division.

     Mr. Wentz has served as Vice President, Technical Services of VERITAS since
May 28, 1999. From February 1996 until May 28, 1999, Mr. Wentz served as Vice
President of Technical Services for the NSMG business of Seagate Software. He
joined Seagate Software in February 1996 as part of its acquisition of Arcada
Software, Inc. Mr. Wentz joined Arcada in May of 1994 where he served in a
similar capacity as Vice President of Technical Support Services. Prior to
joining Arcada, Mr. Wentz served as Director of Technical Support Operations at
Samna Corporation and then at Lotus Development Corporation after its
acquisition of Samna.

     Mr. Hallmen has served as Vice President, Merger Integration of VERITAS
since May 28, 1999. From February 1996 until May 28, 1999, Mr. Hallmen served as
Vice President of business development at Seagate Software. He joined Seagate
Software as part of its acquisition of Arcada Software, Inc. Before the
acquisition of Arcada Software, Mr. Hallmen was Vice President of marketing for
Arcada. Prior to joining Arcada, Mr. Hallmen was Vice President of sales and
marketing for Artisoft, Inc., a developer and manufacturer of personal computer
network hardware and software.

     Mr. Brooks has been a director of VERITAS or its predecessors since April
1996. Since February 1999, Mr. Brooks has been General Partner of Broadview
Capital Partners, a private equity firm. From September 1997 to February 1999,
Mr. Brooks was a managing director of Donaldson, Lufkin & Jenrette Securities
Corporation, an investment banking firm. From 1996 to 1997, Mr. Brooks was a
private investor and a consultant to technology companies. From 1994 to 1996,
Mr. Brooks served as Managing Director and Head of Global Technology Investment
Banking at the Union Bank of Switzerland Securities, LLC. Prior to 1994, Mr.
Brooks was a private investor and consultant to high-technology firms, and
served as Managing Partner of investment banking at Robertson, Stephens & Co., a
San Francisco-based investment bank. Mr. Brooks is a director of Paychex, Inc. a
national payroll processing and business services company, and QRS, an
electronic commerce company.

     Mr. Janeway has been a director of VERITAS or its predecessors since April,
1997. Mr. Janeway has been a Managing Director of E.M. Warburg Pincus & Co., LLC
since 1988. Prior to 1988, he served in a management capacity at F. Eberstadt &
Co., Inc. Mr. Janeway is a director of ECsoft Group, PLC, BEA Systems, Inc.,
Indus International, Inc., Inacom Corp. and Industri-Matematik International
Corp.

     Mr. Kerfoot has been a director of VERITAS since May 28, 1999. In May 1999,
Mr. Kerfoot became President and a director of Seagate Software. From May 1996
until May 1999, Mr. Kerfoot served as Seagate Software's Chief Strategic Officer
and as President of the Information Management Group. In May 1994, he joined
Seagate Technology in connection with its acquisition of Crystal Computer
Services, where he had previously served as Director of Research and Development
and Chief Architect of Crystal Reports, and continued as Crystal's Director of
Research and Development until May 1996, when he was named President of the
Information Management Group.

     Mr. Luczo has been a director of VERITAS since May 28, 1999. Mr. Luczo
serves as Chairman of the Board of Directors of Seagate Software and as Chief
Executive Officer, President and Director of Seagate Technology. From March 1995
to July 1997, Mr. Luczo served as Seagate Software's Chief Operating Officer.
Mr. Luczo joined Seagate Technology in October 1993 as Senior Vice President,
Corporate Development and was promoted to Executive Vice President, Corporate
Development in March 1995, where he served until September 1997. He was promoted
to President and Chief Operating Officer of Seagate Technology in September
1997, and served in the latter capacity until August 1998. In July 1998, Mr.
Luczo was promoted to Chief Executive Officer and appointed to the Board of
Directors. Before joining Seagate Technology in 1993, Mr. Luczo was Senior
Managing Director and co-head of

                                       80
<PAGE>   82

the Bear Stearns and Co. Global Technology Group. Mr. Luczo also serves on the
boards of directors of Gadzoox Microsystems, Inc. and Dragon Systems, Inc.

     Mr. Rizzi has been a director of VERITAS or its predecessors since 1987.
Prior to that date, he served as a general partner of Matrix Partners, a venture
capital firm and as Chief Executive Officer of Elxsi, a computer company.

COMMITTEES OF THE BOARD OF DIRECTORS

     Our board of directors has the following committees:

Audit Committee

     The audit committee reviews with our independent public accountants and
with our internal accounting staff the scope and results of the independent
accountants' audit work, our annual financial statements, and our internal
accounting and control systems. The audit committee also recommends to the Board
the firm of independent public accountants to be selected to audit our accounts
and makes further inquiries as it deems necessary or desirable to inform itself
as to the conduct of our affairs.

     Mr. Brooks and Mr. Rizzi are the members of the audit committee.

Compensation Committee

     The compensation committee reviews and makes recommendations to the board
regarding the compensation for officers and compensation guidelines for our
employees and administers our stock purchase and stock option plans.

     Mr. Rizzi and Mr. Brooks are the members of the compensation committee.

COMPENSATION OF DIRECTORS

How Board Members Are Compensated

     Non-employee directors of VERITAS receive a specified number of stock
options under our directors' plan. None of the members of our board of directors
has received or will receive any fees for attending board or board committee
meetings, other than reimbursement of actual expenses they incur to attend
meetings.

Grant of Options to Directors

     The VERITAS 1993 Directors' Stock Option Plan provides that each
non-employee director who is first elected or reelected to the board, is granted
an option to purchase 54,000 shares of our common stock on the later to occur of
(1) the date he or she is first elected or reelected to the board or (2) the
date his or her most recent prior option becomes fully vested as to all shares.

     Each non-employee director will receive a succeeding grant of an option to
purchase 13,500 shares of our common stock each year on the anniversary date of
the most recent prior option granted to him or her provided the individual is
still a member of the board. A non-employee director shall not receive a
succeeding grant earlier than the first anniversary of his or her initial grant.

Exercisability of Options

     Options granted under the directors' plan are immediately exercisable. Once
exercised, we will have a right to repurchase unvested shares. This repurchase
right lapses as the shares vest. Initial grants vest as to 3,375, and succeeding
grants vest as to 844, of the shares on the last day of each calendar quarter,
provided that the non-employee director attends at least one board meeting
during the quarter. If the

                                       81
<PAGE>   83

non-employee director attends a meeting that occurs prior to the date the option
was granted, he or she will not receive vesting credit with respect to that
particular option as a result of attending the meeting.

Terms of Options

     Options have a ten year term and will fully vest as to any shares that
remain unvested on the day immediately preceding the tenth anniversary of the
date the option is granted. Options cease vesting but remain exercisable if the
non-employee director ceases to be a member of the board, so long as he or she
continues to provide services to VERITAS as a consultant.

Effect of Mergers, Consolidations, Dissolutions or Liquidations

     In the event of a merger, consolidation, dissolution or liquidation of
VERITAS, the sale of substantially all of the assets of VERITAS or any other
similar corporate transaction, the vesting of all options granted pursuant to
the directors' plan will accelerate and the options will become exercisable in
full and will terminate in accordance with termination provisions of the
directors' plan.

Number of Shares Reserved for Issuance under the Plan

     An aggregate of 1,125,000 shares of our common stock is reserved for
issuance under the directors' plan. In the event that any outstanding option
under the directors' plan expires or terminates for any reason, the shares of
common stock allocable to the unexercised portion of the option shall be
available again for the grant. As of July 15, 1999 options to purchase 347,872
shares were outstanding, 183,692 had been exercised and 593,436 shares were
eligible for future grant.

Amendment to the Plan

     On April 15, 1999, the VERITAS board of directors approved an amendment to
the directors' plan to provide that, if the number of outstanding shares of
common stock is changed as a result of a stock dividend, stock split, reverse
stock split, combination or other similar capital change, the board of directors
will have discretion to determine whether the number of shares available under
the directors' plan, the maximum number of shares that can be granted to a
director, the number of shares subject to outstanding options or the other terms
of such outstanding options, will be adjusted to reflect the capital change.

COMPENSATION OF EXECUTIVE OFFICERS

     The following table sets forth all compensation awarded to, earned by or
paid for services rendered to VERITAS in all capacities during 1996, 1997 and
1998 by our chief executive officer and four other most highly compensated
executive officers. This information includes the dollar value of base salaries,
commissions and bonus awards, the number of shares subject to stock options
granted and certain other

                                       82
<PAGE>   84

compensation, whether paid or deferred. We do not grant stock appreciation
rights and provide no long-term compensation benefits other than stock options.

                           SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                                                                     LONG TERM
                                                                                    COMPENSATION
                                                            ANNUAL COMPENSATION        AWARDS
                                                          -----------------------    SECURITIES
                                                                     OTHER ANNUAL    UNDERLYING
     NAME AND PRINCIPAL POSITION        YEAR    SALARY     BONUS     COMPENSATION     OPTIONS
     ---------------------------        ----   --------   --------   ------------   ------------
<S>                                     <C>    <C>        <C>        <C>            <C>
Mark Leslie...........................  1998   $300,000   $398,765     $ 1,200        247,500
  President, Chief                      1997    250,000    326,400       1,200        382,496
  Executive Officer                     1996    230,000    170,800           0        337,500
Geoffrey W. Squire....................  1998    240,213    236,867           0         82,500
  Executive Vice President              1997    169,689    208,875      18,444              0
                                        1996          0          0           0              0
Fred van den Bosch....................  1998    220,000    219,321       1,200        165,000
  Executive Vice President              1997    160,000    140,598       1,200        224,996
  of Engineering                        1996    145,000     78,082           0        101,250
Paul A. Sallaberry....................  1998    300,350     99,691       1,200         75,000
  Senior Vice President,                1997    284,170     58,485       1,200        157,496
  Worldwide Sales                       1996          0          0           0              0
Kenneth Lonchar.......................  1998    191,200    179,444           0         45,000
  Chief Financial Officer               1997    114,667    133,680           0         44,996
  Sr. Vice President, Finance           1996          0          0           0              0
</TABLE>

     Portions of bonuses for services rendered in fiscal year 1996, 1997 and
1998 were each paid in the following year. Share data has been restated to give
retroactive effect to a 2-for-1 stock split in the form of a stock dividend to
be effected on July 8, 1999. Mr. Lonchar, Mr. Sallaberry and Mr. Squire joined
VERITAS in April 1997 when we merged with OpenVision Technologies, Inc. The
compensation amounts include sales commissions paid to Mr. Sallaberry by us in
the amount of $118,965 in 1997 and $170,837 in 1998.

OPTION GRANTS IN 1998

     The following table sets forth further information regarding the individual
grants of stock options pursuant to our stock option plans during fiscal 1998 to
each of our named officers. The table illustrates the hypothetical gains or
"option spreads" that would exist for the options at the end of the ten-year
term of the option based on assumed annualized rates of compound stock price
appreciation of 5% and 10% from the dates the options were granted to the end of
the term. The 5% and 10% assumed rates of annual compound stock price
appreciation are mandated by rules of the Securities and Exchange Commission and
do not represent our estimate or projection of future common stock prices.
Actual gains,

                                       83
<PAGE>   85

if any, on option exercises will depend on the future performance of our common
stock and overall market conditions. The potential realizable values shown in
this table may never be achieved.

<TABLE>
<CAPTION>
                                                                                   POTENTIAL REALIZABLE
                                                                                     VALUE AT ASSUMED
                                       PERCENT OF                                     ANNUAL RATES OF
                         NUMBER OF       TOTAL                                          STOCK PRICE
                         SECURITIES     OPTIONS                                        APPRECIATION
                         UNDERLYING    GRANTED TO                                     FOR OPTION TERM
                          OPTIONS     EMPLOYEES IN   EXERCISE PRICE   EXPIRATION   ---------------------
         NAME             GRANTED     FISCAL YEAR      (US$/SHR)         DATE         5%          10%
         ----            ----------   ------------   --------------   ----------   ---------   ---------
<S>                      <C>          <C>            <C>              <C>          <C>         <C>
Mark Leslie............   247,500         5.4            19.59         4/14/08     3,048,176   7,724,677
Geoffrey W. Squire.....    82,500         1.8            19.59         4/14/08     1,016,059   2,574,892
Fred van den Bosch.....   165,000         3.6            19.59         4/14/08     2,032,117   5,149,785
Kenneth Lonchar........    45,000         1.0            19.59         4/14/08       554,214   1,404,487
Paul A. Sallaberry.....    75,000         1.6            19.59         4/14/08       923,690   2,340,811
</TABLE>

     The exercise price of all stock options was equal to the fair market value
of our common stock on the date of grant. Stock options vest over four years at
the rate of 1/48 per month, such vesting to accelerate in the event of an
acquisition or merger. The options were granted for a term of ten years, subject
to earlier termination upon termination of employment. Share and per share data
has been restated to give retroactive effect to a 2-for-1 stock split in the
form of a stock dividend to be effected in July 1999.

AGGREGATE OPTION EXERCISES IN 1998 AND FISCAL YEAR-END OPTION VALUES

     The following table sets forth certain information concerning the exercise
of stock options during 1998 by each of the named officers, including the
aggregate amount of gains on the date of exercise. In addition, the table
includes the number of shares covered by both vested and unvested stock options
held on December 31, 1998 by each of the named officers. Also reported are
values for "in the money" stock options that represent the positive spread
between the respective exercise prices of outstanding stock options and the fair
market value of the our common stock as of December 31, 1998. The fair market
value is determined by the closing price of our common stock on December 31,
1998, which was $29.97 per share.

<TABLE>
<CAPTION>
                                                  NUMBER OF SECURITIES
                                                       UNDERLYING
                                                      UNEXERCISED         VALUE OF UNEXERCISED
                                                   OPTIONS AT FISCAL     IN-THE-MONEY OPTIONS AT
                          SHARES        VALUE           YEAR-END          FISCAL YEAR-END($US)
                        ACQUIRED ON   REALIZED    --------------------   -----------------------
         NAME            EXERCISE       (US$)      VESTED    UNVESTED      VESTED      UNVESTED
         ----           -----------   ---------   --------   ---------   ----------   ----------
<S>                     <C>           <C>         <C>        <C>         <C>          <C>
Mark Leslie...........     59,998       940,623   757,502     674,998    19,043,997   12,459,417
Geoffrey W. Squire....    172,800     1,948,165   213,790     318,710     5,094,057    6,791,675
Fred van den Bosch....          0             0   581,602     362,624    15,290,591    6,194,667
Kenneth Lonchar.......     27,412       667,551    23,790      83,074       413,934    1,330,341
Paul A. Sallaberry....     89,998     1,710,374   167,234     277,322     3,634,233    5,306,142
</TABLE>

     Share data has been restated to give retroactive effect to a 2-for-1 stock
split in the form of a stock dividend to be effected in July 1999. The value
realized for option exercises is the aggregate fair market value of our common
stock on the date of exercise less the exercise price. The valuations shown
above for unexercised in-the-money options are based on the difference between
the option exercise price and the fair market value of the stock on December 31,
1998. These values have not been, and may never be, realized.

                                       84
<PAGE>   86

EMPLOYMENT AGREEMENTS

     All of the executive officers of VERITAS entered into employment agreements
with VERITAS effective May 28, 1999.

Terms of the Agreements

     Under the employment agreements, these officers will be paid a base salary
and will be entitled to receive a performance bonus as determined by the board
of directors or the compensation committee. All these employment agreements
provide for a term of one year, except for Mark Leslie and Terence Cunningham,
which provide for a term of two years. In addition, each employment agreement
provides that at the end of its term, the employee shall continue on a
month-to-month basis on the terms and conditions in the employment agreement.

Severance Provisions

     Generally, if we terminate one of these employment agreements as a result
of an involuntary termination described below, then the affected employee shall
be entitled to six months of the employee's base compensation, plus any unpaid
quarterly bonuses, and 50% of the employee's target bonus for the fiscal year.
In addition, the employee will be entitled to the continued vesting of all stock
options and restricted stock held by the employee through the consulting period
described below, and the continued exercisability of all stock options for three
months following the end of the consulting period. The employee shall also be
entitled to continue to receive health, dental and life insurance coverage and
shall be retained as a consultant as set forth in the applicable agreement.

     The employee shall not be entitled to receive severance benefits if the
employee's employment terminates by reason of the employee's voluntary
resignation, if we terminate the employee's employment after the last day of the
employment term or if the termination is for cause as described below, except
those under our severance and benefits plans.

     "Involuntary termination" means:

     - without employee's consent, the reduction of employee's duties, authority
       or responsibilities, or the assignment to employee of reduced duties,
       authority or responsibilities;

     - a reduction in the employee's base salary;

     - a reduction in the employee's target bonus opportunity with the result
       that employee's overall cash compensation package is significantly
       reduced;

     - the relocation of employee to a facility or a location more than 30 miles
       away, without employee's consent;

     - any termination of employee not for cause; and

     - any act or set of acts that would, under California case law or statute,
       constitute a constructive termination of employee.

     The "consulting period" is a period of twelve months after the date of
involuntary termination if the involuntary termination occurs within six months
after the effective date of the NSMG combination or nine months after the date
of involuntary termination if the involuntary termination is more than six
months after the effective date of the NSMG combination.

Noncompetition Provisions

     The employment agreements provide that until the end of the consulting
period, the employee will not be owner, consultant, director, or employee of any
business which has products which compete directly with our products, or without
our authorization. In addition, until one year after the employee's

                                       85
<PAGE>   87

termination for any reason, the employee shall not take away any of our
employees or cause an employee to leave.

                           RELATED PARTY TRANSACTIONS

     From January 1, 1998 to the present, there have not been any and there are
currently no proposed transactions in which the amount involved exceeded $60,000
to which we or any of our subsidiaries were or are to be a party and in which
any executive officer, director, 5% beneficial owner of our common stock or
member of the immediate family of them had or will have a direct or indirect
material interest and there are no business relationships between us and any
entity, of which a director of VERITAS is an executive officer or of which a
director of VERITAS owns equity interest in excess of 10%, involving payments
for property or services in excess of five percent of our consolidated gross
revenues for 1998, except as described above under "Management" and as described
below.

     On May 28, 1999, VERITAS acquired the Network & Storage Management Group
business of Seagate Software, Inc. As a result of this transaction, Seagate
Software owns approximately 40% of the outstanding common stock of VERITAS and
Stephen J. Luczo, who is a director of VERITAS, is Chairman of the board of
directors of Seagate Software, and President, Chief Executive Officer and member
of the board of directors of Seagate Technology, Inc., and Gregory B. Kerfoot,
President and a director of Seagate Software joined our Board of Directors. To
implement the transaction, VERITAS entered into the agreements described below
with Seagate Software and its parent, Seagate Technology.

     VERITAS, VERITAS Operating Corporation and Seagate Software entered into a
Stockholder Agreement on May 28, 1999 that gives Seagate Software the right to
(1) nominate up to two members of the VERITAS board, (2) sell up to 4,000,000
shares of VERITAS common stock in each of the first three full quarters after
May 28, 1999 and up to 6,000,000 shares of VERITAS common stock in the fourth
full quarter after May 28, 1999 and the right to require VERITAS to register up
to 12,000,000 shares of VERITAS common stock during the first four full quarters
after May 28, 1999, and (3) for five years maintain its ownership percentage if
VERITAS issues stock to third parties in certain transactions. Pursuant to the
board nomination rights of Seagate Software, Gregory B. Kerfoot and Stephen J.
Luczo are members of the VERITAS board of directors.

     VERITAS and Seagate Software entered into a registration rights agreement
on May 28, 1999 that gives Seagate Software the right to require, once in any
nine-month period, VERITAS to register for public resale the shares of the
VERITAS stock owned by Seagate Software.

     VERITAS, VERITAS Operating Corporation and Seagate Software Information
Management Group, Inc., a subsidiary of Seagate Software, entered into a
three-year Cross-License and OEM Agreement on October 5, 1998 and, on April 16,
1999, amended the agreement. VERITAS, VERITAS Operating Corporation and Seagate
Technology entered into a ten-year Development and License Agreement on October
5, 1998. These agreements provide for the development and/or licensing of
certain products among the parties and restrictions on the parties' ability to
compete with each other or to enter into relationships with competitors of the
other party. The royalty fees under these agreements, if any, are to be
determined at a later date.

     VERITAS, VERITAS Operating Corporation, Seagate Technology and Seagate
Software entered into a Transition Services and Facilities Use Agreement on May
28, 1999. This agreement sets forth the terms by which VERITAS, Seagate
Technology and Seagate Software will continue to share certain facilities and
services. The term and payment for the services which VERITAS is receiving are
as follows: (1) $56,500 per month for the cost of transitional warehousing,
distribution, billing and collection services from Seagate Technology
Netherlands, the Netherlands division of Seagate Technology International, a
Cayman Islands corporation and wholly owned subsidiary of Seagate Technology,
which VERITAS expects to cease using within twelve months; (2) $6,300 per month
for the cost of information technology services from Seagate Software, which
VERITAS expects to cease using by

                                       86
<PAGE>   88

February 2000; and (3) for various shared facilities, between $775 to $1,375 per
employee per month for shared facilities in Singapore, Australia and Hong Kong,
which facilities VERITAS expects to vacate no later than September 1999,
2,439,423 yen per month for a shared facility in Japan, which VERITAS expects to
vacate no later than February 2000, and $15,500 per month for a shared facility
in France, which VERITAS expects to vacate no later than September 2003. The
term and payment for the services which VERITAS is providing are as follows:
$32,100 per month for shared facilities in Florida, California and South Africa,
which facilities VERITAS expects to be vacated by Seagate Software no later than
March 2000.


     On July 13, 1999, Terence Cunningham announced his resignation as
President, Chief Operating Officer and as a director of VERITAS, effective as of
August 30, 1999. In connection with his resignation, we agreed, in addition to
the terms and conditions of the employment agreement by and between us and Mr.
Cunningham effective as of May 1999, to transfer to Mr. Cunningham rights and
title to an automobile and specified items of his office equipment. As a result
of his resignation, Mr. Cunningham will receive an aggregate severance payment
of $250,000 and will be entitled to the continued vesting of 244,388 options to
purchase common stock until May 2001.


                                       87
<PAGE>   89

                             PRINCIPAL STOCKHOLDERS

     The table below reflects beneficial ownership as of July 15, 1999,
determined in accordance with the rules of the Securities and Exchange
Commission. To our knowledge, the persons named in the table have sole voting
and investment power with respect to all shares shown as beneficially owned by
them subject to community property laws where applicable, unless we indicate
otherwise below. We have included in each person's beneficial ownership that
person's options to purchase common stock that he or she can exercise within 60
days after July 15, 1999. However, we have not included any other person's
options for the purpose of computing percentage ownership.


<TABLE>
<CAPTION>
                                                       AMOUNT AND NATURE OF
                                                       BENEFICIAL OWNERSHIP
                                                -----------------------------------   PERCENT OF
               BENEFICIAL OWNER                   SHARES      OPTIONS      TOTAL        CLASS
               ----------------                 ----------   ---------   ----------   ----------
<S>                                             <C>          <C>         <C>          <C>
Seagate Technology, Inc.......................  69,148,208          --   69,148,008     40.75%
Seagate Software, Inc.........................  69,148,208          --   69,148,208     40.75%
Gregory Kerfoot...............................  69,148,208          --   69,148,208     40.75%
Stephen Luczo.................................  69,148,208          --   69,148,208     40.75%
Janus Capital Corporation.....................  10,816,800          --   10,816,800      6.37%
William H. Janeway............................   4,923,590          --    4,923,590      2.90%
Mark Leslie...................................   1,218,416     902,082    2,120,498      1.24%
Geoffrey Squire...............................     560,000     333,505      895,505         *
Fred van den Bosch............................       6,348     694,168      700,516         *
Peter Levine..................................     234,950      54,754      289,704         *
Joseph Rizzi..................................     110,166     129,936      240,102         *
Paul Sallaberry...............................      58,052     197,630      255,682         *
Terence Cunningham............................          --     254,476      254,476         *
Kenneth Lonchar...............................      87,044      46,064      133,108         *
Michael Colemere..............................          --      77,916       77,916         *
Steven Brooks.................................       9,000      67,754       76,754         *
Jay Jones.....................................      30,788      32,241       63,029         *
Michael Wentz.................................          --      58,383       58,383         *
David Hallmen.................................          --      44,385       44,385         *
All executive officers and directors as a
  group (16 persons)..........................  76,386,562   2,895,294   79,281,856     45.93%
</TABLE>


- -------------------------
* Less than one percent.

     Unless otherwise noted, each holder has an address of c/o VERITAS Software
Corporation, 1600 Plymouth Street, Mountain View, CA, 94043.

     Seagate Software is a majority-owned subsidiary of Seagate Technology. Mr.
Luczo, a director of VERITAS, is President, Chief Executive Officer and a member
of the Board of Directors of Seagate Technology and Chairman of the Board of
Directors of Seagate Software. Mr. Kerfoot, a director of VERITAS, is the
President and a director of Seagate Software. As such, Mr. Luczo and Mr. Kerfoot
may be deemed to have an indirect pecuniary interest within the meaning of Rule
16a-1 under the Exchange Act in an indeterminate portion of the shares
beneficially owned by Seagate Software. Mr. Luczo and Mr. Kerfoot each disclaim
beneficial ownership of these shares for the purposes of Section 16 of the
Securities Exchange Act of 1934 or otherwise. Seagate Technology may be deemed
to beneficially own the shares held by Seagate Software.

     The business address of Mr. Kerfoot and Seagate Software is 915 Disc Drive,
Scotts Valley, CA 95066. The business address of Mr. Luczo and Seagate
Technology is 920 Disc Drive, Scotts Valley, CA 95067.

                                       88
<PAGE>   90

     Janus Capital Corporation, an institutional investment manager, holds
shares on behalf of various client accounts, and shares voting power and holds
sole dispositive power. This information is current as of June 10, 1999.

     Mr. Janeway, a director of VERITAS, is a managing director and member of
E.M. Warburg, Pincus & Co., LLC, or EMW LLC, and a general partner of Warburg,
Pincus & Co., or WP. As such, Mr. Janeway may be deemed to have an indirect
pecuniary interest within the meaning of Rule 16a-1 under the Securities
Exchange Act of 1934 in an indeterminate portion of the 4,817,590 shares
beneficially owned by WP and EMW LLC. Mr. Janeway disclaims beneficial ownership
of those shares for the purposes of Section 16 of the Exchange Act or otherwise.

     The business address of Mr. Janeway and of each Warburg, Pincus entity is
466 Lexington Avenue, New York, NY 10017.

                                       89
<PAGE>   91

                              SELLING STOCKHOLDERS

     The shares the selling stockholders are offering hereby were issued by
VERITAS to the selling stockholders pursuant to a registration statement on Form
S-4.

     The following table sets forth information regarding the selling
stockholders with respect to the shares that are being offered pursuant to this
prospectus. We have obtained this information from the selling stockholders.
Except as provided below, none of the selling stockholders has, or within the
past three years has had, any position, office or other material relationship
with VERITAS or any of its predecessors or affiliates.

<TABLE>
<CAPTION>
                                                                 MAXIMUM NUMBER
                                     SHARES BENEFICIALLY OWNED   OF SHARES TO BE   SHARES BENEFICIALLY OWNED
                                       PRIOR TO THE OFFERING     OFFERED BY EACH      AFTER THE OFFERING
                                     -------------------------       SELLING       -------------------------
               NAME                    NUMBER        PERCENT       STOCKHOLDER       NUMBER        PERCENT
               ----                  -----------   -----------   ---------------   -----------   -----------
<S>                                  <C>           <C>           <C>               <C>           <C>
Seagate Software, Inc..............  69,148,208       40.75%       10,600,000      58,548,208       36.80%
Warburg, Pincus Investors, L.P. ...   4,446,308        2.62         1,400,000       3,046,308        1.81
</TABLE>

     The percentages of outstanding common stock were calculated based on
169,706,808 shares of common stock outstanding as of July 15, 1999. The table
assumes that the underwriters have not exercised their over-allotment option to
purchase 1,800,000 shares from the selling stockholders. If the over-allotment
option is exercised in full, the number of our shares held by each selling
stockholder after the offering will be reduced and the percentages of
outstanding common stock owned by each selling stockholder will decline.

     Unless a selling stockholder's address is provided elsewhere in this
section, the business address of each selling stockholder is VERITAS Software
Corporation, 1600 Plymouth Street, Mountain View, California 94043.

     Seagate Software, Inc. Seagate Software's products permit analysis and
interpretation of data in order to make business decisions. Seagate Software
currently has one operating group, the Information Management Group. Prior to
May 28, 1999, Seagate Software also operated its Network & Storage Management
Group business, which was contributed to VERITAS on that date in exchange for
69.1 million shares of VERITAS common stock. Former employees of Seagate
Software who became employees of VERITAS in connection with contribution of the
NSMG business received options to purchase 6.9 million shares of VERITAS common
stock in exchange for Seagate Software options terminated as a result of the
transaction.

     Two members of the board of directors of VERITAS, Stephen J. Luczo and
Gregory B. Kerfoot, are representatives of Seagate Software. Mr. Luczo is the
Chairman of the board of directors of Seagate Software and the President and
Chief Executive Officer of Seagate Technology, Inc., Seagate Software's majority
stockholder. Mr. Kerfoot is a director of Seagate Software and serves as its
President. As such, Mr. Luczo and Mr. Kerfoot may be deemed to have an indirect
pecuniary interest within the meaning of Rule 16a-1 under the Exchange Act in an
indeterminate portion of the shares beneficially owned by Seagate Software. Mr.
Luczo and Mr. Kerfoot each disclaim beneficial ownership of these shares for the
purposes of Section 16 of the Securities Exchange Act of 1934 or otherwise.
Seagate Technology may be deemed to beneficially own the shares held by Seagate
Software. For additional information regarding the relationship between Seagate
Software and VERITAS, see "Related Transactions."

     Headquartered in Scotts Valley, California, Seagate Software has 32 offices
and operations in 17 countries worldwide. Seagate Software is a majority-owned
and consolidated subsidiary of Seagate Technology. As of July 2, 1999, Seagate
Technology held approximately 99% of all outstanding shares of Seagate Software.
Current and former employees, directors and consultants of Seagate Software,
Seagate Technology and their subsidiaries hold the remaining shares of Seagate
Software. Seagate

                                       90
<PAGE>   92

Software's principal executive offices are located at 915 Disc Drive, Scotts
Valley, California 95066, and its telephone number is (831) 438-6550.

     Seagate Technology, Inc. Seagate Technology designs, manufactures and
markets products for storage, retrieval and management of data on computer
systems and other systems that receive, store and transmit data. These products
include disc drives and disc drive components, tape drives and software. Seagate
Technology designs, manufactures and markets a broad line of rigid disc drives.
These products are used in computer systems ranging from desktop personal
computers to large, sophisticated enterprise computers. Seagate Technology also
designs and markets tape drives ranging in capacity from 8 gigabytes to 200
gigabytes for low cost storage and protection of large volumes of data
electronically. Seagate Technology's common stock trades on the New York Stock
Exchange under the symbol "SEG." Seagate Technology's principal executive
offices are located at 920 Disc Drive, Scotts Valley, California 95066, and its
telephone number at that location is (831) 438-6550.

     Warburg, Pincus Investors, L.P. Warburg, Pincus Investors, L.P., or WPI, is
a Delaware limited partnership. The general partner of WPI is Warburg, Pincus &
Co., a New York general partnership, or WP, and the manager of WPI is E.M.
Warburg, Pincus & Co., LLC, a New York limited liability company or EMW LLC.
Lionel I. Pincus is the managing partner of WP and the managing member of EMW
LLC and may be deemed to control both WP and EMW LLC. The members of EMW LLC are
substantially the same as the partners of WP.

     William Janeway, a director of VERITAS, is a managing director and member
of EMW LLC and a general partner of WP. As such, Mr. Janeway may be deemed to
have an indirect pecuniary interest within the meaning of Rule 16a-1 under the
Securities Exchange Act of 1934 in an indeterminate portion of the shares
beneficially owned by Warburg, Pincus. Mr. Janeway disclaims beneficial
ownership of those shares for the purposes of Section 16 of the Exchange Act or
otherwise.

     The business address of Mr. Janeway and of each Warburg, Pincus entity is
466 Lexington Avenue, New York, NY 10017.

     In connection with its acquisition of shares of Old VERITAS in connection
with VERITAS' merger with OpenVision Technologies, Inc., Warburg entered into a
registration rights agreement and a nomination agreement with Old VERITAS that
we assumed. The terms of the registration rights agreement grant Warburg certain
rights to register specified shares of our common stock. The terms of the
nomination agreement obligate us, in connection with each stockholder
solicitation for the election of our board of directors, to nominate two
candidates for our board of directors (one of which must not be a partner or
employee of Warburg) while Warburg holds more than 15% of our outstanding common
stock, and to nominate one candidate for our board of directors while Warburg
holds more than 5%, but not more than 15% of our outstanding common stock.

     The remaining selling stockholders are directors and/or officers of
VERITAS. Biographies regarding these persons are located in "Management" and
additional information regarding their stock and option information is located
in "Principal Stockholders."

     VERITAS expects to incur expenses of $             in connection with this
offering. The selling stockholders will incur any expenses of their own counsel
in connection with this offering, but the remaining expenses (other than
underwriting discounts and commissions) will be paid by VERITAS.

                                       91
<PAGE>   93

                          DESCRIPTION OF CAPITAL STOCK

     Our authorized capital stock consists of 500,000,000 shares of common
stock, 10,000,000 shares of preferred stock and one share of special voting
stock. As of July 15, 1999 there were outstanding 169,706,808 shares of common
stock held of record by approximately 398 stockholders, options to purchase
24,469,866 shares of common stock and no warrants to purchase shares of common
stock.

COMMON STOCK

     The holders of outstanding shares of common stock are entitled to receive
dividends out of assets legally available at the times and amounts that the
board of directors determines, subject to preferences that apply to any
outstanding preferred stock at the time. Each stockholder is entitled to one
vote for each share of common stock held on all matters submitted to a vote of
stockholders. Stockholders do not have cumulative voting rights. This means that
the holders of a majority of the shares voted can elect all of the directors in
an election. Our common stock is not entitled to preemptive rights and is not
subject to conversion or redemption. Upon liquidation, dissolution or winding up
of VERITAS, the assets legally available for distribution to stockholders are
distributable ratably among the holders of common stock and any participating
preferred stock after payment of liquidation preferences, if any, on any
outstanding preferred stock and payment of other claims of creditors. Each
outstanding share of common stock is, and all shares of common stock to be
issued upon conversion of the notes and upon exchange of the Exchangeco
exchangeable shares will be upon payment for those shares, duly and validly
issued, fully paid and nonassessable.

SPECIAL VOTING STOCK

     A single share of special voting stock is authorized for issuance and
outstanding. The holder of the voting share is not entitled to receive
dividends. The voting share possesses a number of votes equal to the number of
outstanding Exchangeco exchangeable shares not owned by us or any entity
controlled by us for the election of directors and on all other matters
submitted to a vote of our stockholders, except as otherwise required by law or
our amended and restated certificate of incorporation. The holders of common
stock and the holder of the voting share will vote together as a single class on
all matters, except as required by law. The voting share is not entitled to
preemptive rights and is not convertible into other securities. Upon
liquidation, dissolution or winding-up of VERITAS, the holder of the voting
share will not be entitled to receive any assets available for distribution to
its stockholders. The voting share will be canceled when the voting share has no
votes attached to it because there are no Exchangeco exchangeable shares
outstanding not owned by us or an entity controlled by us, and there are no
shares of stock, debt, options or other agreements of TeleBackup that could give
rise to the issuance of any exchangeable shares to any person. Other than the
cancellation described above, the voting share is not subject to any right of
redemption.

ANTI-TAKEOVER PROVISIONS

Charter and bylaw provisions

     Staggered board. Our board of directors is divided into three classes as
nearly equal in size as possible with staggered three-year terms. The
classification of the board of directors could have the effect of making it more
difficult for a third party to acquire, or of discouraging a third party from
acquiring, control of VERITAS because a majority of the board of directors
cannot be elected in any one year.

     Stockholder Actions. Stockholder actions must be taken at meetings. Any
action required or permitted to be taken by the stockholders of VERITAS at an
annual meeting or a special meeting of the stockholders may be taken only if it
is properly brought before the meeting and may not be taken by written action in
lieu of a meeting.

                                       92
<PAGE>   94

     Limits on ability to call special meetings. The bylaws also provide that
special meetings of the stockholders may be called only by the chairman of the
board, the chief executive officer or by a majority of the members of the board
of directors.

     Indemnification. Our amended and restated certificate of incorporation and
its bylaws provide that we will indemnify officers and directors against losses
that they may incur in investigations and legal proceedings resulting from their
services to us. These may include services in connection with takeover defense
measures. These provisions may have the effect of preventing changes in our
management.

Delaware anti-takeover law

     We are subject to the provisions of Delaware's anti-takeover law regulating
corporate takeovers. The anti-takeover law prevents certain Delaware
corporations, including those whose securities are listed on the Nasdaq National
Market, from engaging, under certain circumstances, in a "business combination,"
which includes a merger or sale of more than 10% of the corporation's assets
with any "interested stockholder" for three years following the date that such
stockholder became an "interested stockholder." An interested stockholder is a
stockholder who owns 15% or more of the corporation's outstanding voting stock.
A Delaware corporation may "opt out" of the anti-takeover law with an express
provision in its original certificate of incorporation or an express provision
in its certificate of incorporation or bylaws resulting from a stockholders'
amendment approved by at least a majority of the outstanding voting shares. We
have not "opted out" of the provisions of the anti-takeover law.

Stockholder rights plan

     Our board of directors has declared a dividend of one preferred share
purchase right for each outstanding share of common stock. The dividend was paid
to stockholders of record on June 25, 1999. We will issue one right with each
share of common stock that we issue between the record date and the earliest of
the distribution date described below, the date the rights are redeemed or the
date the rights expire. After the distribution date, we will issue one right
with each common share we issue upon the exercise of stock options or under any
employee plan or arrangement or upon the exercise, conversion or exchange of
other securities (including the TeleBackup exchangeable shares) that were
outstanding before the distribution date, until the date the rights are either
redeemed or expire. Each right entitles the registered holder to purchase one
one-hundredth of a share of Series A junior participating preferred stock at a
price of $550.00 per one one-hundredth of a preferred share. The description and
terms of the rights are set forth in a rights agreement between us and
ChaseMellon Shareholder Services, L.L.C., as rights agent.

Exercisability and duration of rights

     The rights are not exercisable until the distribution date described below.
The rights will expire on June 16, 2009, unless the expiration date is extended
or unless the rights are earlier redeemed or exchanged, in each case, as
described below.

Evidence and transfer of rights

     The rights will be evidenced, with respect to any of the common stock share
certificates outstanding as of the record date, by the common stock share
certificates with a copy of the summary of rights distributed to stockholders of
record on June 25, 1999 attached. Common stock share certificates issued after
the record date will contain a notation incorporating the rights agreement by
reference, until the distribution date or earlier redemption or expiration of
the rights. Until the distribution date, the rights can be transferred only with
VERITAS common stock and the transfer of any VERITAS common stock certificates
will constitute the transfer of the rights associated with the common stock
(even without notation or a copy of the summary of rights). After the
distribution date, separate certificates

                                       93
<PAGE>   95

representing the rights will be mailed to record holders of VERITAS common stock
on the distribution date and the separate certificates alone will evidence the
rights.

Triggering of rights

     The rights became exercisable after the lapse of either:

     - 10 days following a public announcement or disclosure that a person or
       group of affiliated or associated persons, or an acquiring person, has
       acquired beneficial ownership of 15% or more of the outstanding shares of
       our common stock; or

     - 10 business days, or later date as may be determined by the board prior
       to the time a person or group becomes an acquiring person, following the
       announcement of an intention to make a tender offer or exchange offer the
       consummation of which would result in a person or group becoming an
       acquiring person.

The earlier of those dates is called the distribution date. Seagate Technology,
Inc., Seagate Software, Inc. and their subsidiaries are not "acquiring persons"
as a result of the NSMG combination, unless Seagate Technology or Seagate
Software acquires shares in addition to the 69,148,208 shares of VERITAS common
stock issued to Seagate Software in the NSMG combination and unless all other
stockholders of VERITAS also acquire additional shares through the event, such
as the July 1999 stock dividend. No person or group will be an acquiring person
if the board determines in good faith that the person or group who would
otherwise be an acquiring person has become one inadvertently, and that person
or group promptly takes the actions necessary so that it would no longer be
considered an acquiring person.

Adjustments for stock splits or other transactions

     The purchase price payable and the number of preferred shares or other
securities or property issuable upon exercise of the rights will be adjusted
from time to time to prevent dilution:

     - in the event of a stock dividend on, or a subdivision, combination or
       reclassification of, the preferred shares;

     - upon the grant to holders of the preferred shares of certain rights or
       warrants to subscribe for or purchase preferred shares at a price, or
       securities convertible into preferred shares with a conversion price,
       less than the then current market price of the preferred shares;

     - upon the distribution to holders of the preferred shares of evidences of
       indebtedness or assets excluding regular periodic cash dividends, if any,
       or dividends payable in preferred shares or of subscription rights or
       warrants other than those referred to above;

     - in the event of a stock dividend on our common stock payable in shares of
       common stock prior to the distribution date; or

     - subdivisions, consolidations or combinations of the shares of common
       stock occurring, prior to the distribution date.

Terms of preferred shares

     The preferred shares will have the terms described under "-- Preferred
stock."

     Because of the nature of the preferred shares' dividend, liquidation and
voting rights, the value of the one one-hundredth interest in a preferred share
purchasable upon exercise of each right should approximate the value of one
share of common stock.

                                       94
<PAGE>   96

Rights could purchase shares of common stock at a discount

     If any person or group becomes an acquiring person, each holder of a right,
other than the acquiring person, will have the right to receive upon exercise
that number of shares of common stock having a market value of two times the
exercise price of the right unless the event causing the person or group to
become an acquiring person is a merger, acquisition or other business
combination described in the next paragraph. If we do not have a sufficient
amount of authorized common stock to satisfy the obligation to issue shares of
common stock, we must deliver upon payment of the exercise price of a right an
amount of cash or other securities equivalent in value to the shares of common
stock issuable upon exercise of a right.

     In the event that any person or group becomes an acquiring person and (1)
we merge into or engage in certain other business combination transactions with
an acquiring person, or (2) 50% or more of our consolidated assets or earning
power are sold to an acquiring person, each holder of a right, other than the
acquiring person, will have the right to receive that number of shares of common
stock of the acquiring company which will have a market value of two times the
exercise price of the right.

     At any time after any person becomes an acquiring person and prior to that
person or group acquiring 50% or more of the outstanding shares of common stock,
the board may exchange the rights, other than rights owned by the acquiring
person, at an exchange ratio of one share of common stock, or one one-hundredth
of a preferred share per right.

Adjustments to the purchase price

     With certain exceptions, no adjustment in the purchase price will be
required until cumulative adjustments require an adjustment of at least 1% in
the purchase price. No fractional preferred shares will be issued. However,
fractions which are integral multiples of one one-hundredth of a preferred share
may, at our election, be evidenced by depositary receipts. In lieu of fractional
shares, an adjustment in cash will be made based on the market price of the
preferred shares on the last trading day prior to the date of exercise.

The board may redeem the rights

     At any time prior to such time as a person or group becomes an acquiring
person, the board of directors may redeem all, but not some, of the rights at a
price of $0.001 per right. The redemption of the rights may be made effective at
the time, on the basis and with any conditions as the board of directors in its
sole discretion may establish. After the period for redemption of the rights has
expired, the board may not amend the rights agreement to extend the period for
redemption of the rights. The right to exercise the rights terminates
immediately when they are redeemed and the only right of the holders of rights
after that time will be to receive the redemption price.

The board may amend the rights

     The terms of the rights may be amended by a resolution of the board of
directors without the consent of the holders of the rights. However, from and
after such time as any person or group becomes an acquiring person, no amendment
may adversely affect the interests of the holders of the rights other than an
acquiring person.

Holders of unexercised rights do not have privileges of a stockholder

     Until a right is exercised, the holder will have no rights as a stockholder
of VERITAS, including, without limitation, the right to vote or to receive
dividends.

                                       95
<PAGE>   97

Reasons for stockholder rights plan

     The rights in the stockholder rights plan are designed to protect and
maximize the value of the outstanding equity interests in VERITAS in the event
of an unsolicited attempt by an acquirer to take over VERITAS, in a manner or on
terms not approved by the board of directors. Takeover attempts frequently
include coercive tactics to deprive a company's board of directors and its
stockholders of any real opportunity to determine the destiny of the company.
The rights will be declared in order to deter these types of coercive tactics,
which, include a gradual accumulation of shares in the open market of a 15% or
greater position to be followed by a merger or a partial or two-tier tender
offer that does not treat all stockholders equally. These tactics unfairly
pressure stockholders, squeeze them out of their investment without giving them
any real choice and deprive them of the full value of their shares. The rights
are not intended to prevent a takeover of VERITAS and will not do so. Rather,
they are intended to provide the protections of the VERITAS stockholders rights
plan. Because the rights may be redeemed by VERITAS, they should not interfere
with any merger or business combination approved by the board of directors.

     Issuance of the rights does not in any way weaken our financial strength or
interfere with our business plans. The issuance of the rights themselves has no
dilutive effect, will not affect reported earnings per share, should not be
taxable to us or to our stockholders and will not change the way in which our
shares are presently traded. Our board of directors believes that the rights
will represent a sound and reasonable means of addressing the complex issues of
corporate policy created by the current takeover environment. However, the
rights may have the effect of rendering more difficult or discouraging an
acquisition of VERITAS deemed undesirable by the board of directors. The rights
may cause substantial dilution to a person or group that attempts to acquire
VERITAS on terms or in a manner not approved by our board of directors.

PREFERRED STOCK

     The board is authorized, subject to any limitations prescribed by Delaware
law, to issue up to 10,000,000 additional shares of preferred stock. This
preferred stock may be issued in one or more series and the board may determine
the number of shares to be included in each series. The board may fix the
powers, preferences and rights of the shares of each series and any
qualifications, limitations or restrictions on any series of preferred stock.
The board may also increase or decrease the number of shares of any series but
not below the number of shares of such series then outstanding. All of these
actions may be taken without vote or action by the stockholders. Of these
shares, 2,000,000 shares are designated as the Series A junior participating
preferred shares that are reserved for issuance under the rights plan. The
rights of the Series A junior participating preferred shares are described
below.

Terms of preferred shares subject to the stockholder rights plan

     Dividends. Each preferred share will be entitled to a quarterly dividend
payment of 100 times the dividend declared per share of common stock.

     Voting. Each preferred share will have 100 votes, voting together with the
shares of common stock. In the event of any merger, consolidation or other
transaction in which shares of common stock are exchanged, each preferred share
will be entitled to receive 100 times the amount received per share of common
stock.

     Liquidation or dissolution. In the event of liquidation, each preferred
share will be entitled to a $1.00 preference, and after the holders of the
preferred shares will be entitled to an aggregate payment of 100 times the
aggregate payment made per share of common stock.

     Redemption. The preferred shares purchasable upon exercise of the rights,
described above, will not be redeemable.

                                       96
<PAGE>   98

Anti-takeover effect of undesignated preferred stock

     With respect to the remaining authorized but undesignated shares of
preferred stock, the board of directors may authorize and issue preferred stock
with voting or conversion rights that could adversely affect the voting power or
other rights of the holders of common stock. This is because the terms of the
preferred stock could conceivably prohibit consummation of any merger,
reorganization, sale of substantially all of our assets or other extraordinary
corporate transaction without approval of the outstanding shares of preferred
stock. Thus, the issuance of preferred stock may have the effect of delaying,
deferring or preventing a change in control of VERITAS.

THE BOARD OF DIRECTORS

     Number of directors. The number of directors on the board of directors
shall be fixed exclusively by the board of directors, subject to the rights of
the holders of preferred stock. We currently have ten directors.

     Adding directors. Newly created directorships or any vacancies in the board
of directors may be filled only by a majority vote of the directors then in
office or by a sole remaining director, subject to the rights of the holders of
any outstanding preferred stock.

     Removal of directors. Any director may be removed from office at any time,
but only for cause and only by the affirmative vote of the holders of at least
two-thirds of the voting power of all outstanding shares entitled to vote
generally in the election of directors.

AMENDMENT OF THE AMENDED AND RESTATED CERTIFICATE OF INCORPORATION AND THE
BYLAWS OF VERITAS

     Our amended and restated certificate of incorporation provides that either
the board of directors or the stockholders may adopt, amend or repeal the
bylaws. Any adoption, amendment or repeal of the bylaws by the board of
directors requires the approval of a majority of the total number of authorized
directors regardless of vacancies, or by the whole board. Any adoption,
amendment or repeal of the bylaws by the stockholders requires the affirmative
vote of at least two-thirds of the affirmative voting power of all outstanding
shares entitled to vote generally, voting as a single class.

     Provisions of the amended and restated certificate of incorporation may be
amended or repealed by the stockholders in the manner prescribed by Delaware
law. However, the amendment, adoption, or repeal of any provision inconsistent
with the provisions relating to the following require the approval of at least
two-thirds of the affirmative voting power of all outstanding shares entitled to
vote generally, voting as a single class:

     - the composition of the board of directors;

     - the amendment of bylaws;

     - the prohibition of actions of the stockholders written consent; or

     - the amendment of the amended and restated certificate of incorporation.

REGISTRATION RIGHTS

WARBURG PINCUS' REGISTRATION RIGHTS

     Warburg Pincus has the right, on up to two occasions, to require us to
register for public resale the securities held by it. The securities to be sold
must have an aggregate offering price of at least $5.0 million. We have the
right to delay any registration for up to 60 days under various circumstances.

     In addition, Warburg Pincus has certain "piggyback" registration rights. If
we propose to register any of our securities under the Securities Act, Warburg
Pincus may require us to include all or a portion of its shares in the
registration. This right does not apply to registrations in connection with the
issuance

                                       97
<PAGE>   99

of debt securities, its employee benefit plans or a merger or reorganization
transaction. This piggyback right is subject to the right of the managing
underwriter, if any, to limit the number of shares to be included by Warburg
Pincus in the registration.

Expiration

     These registration rights will expire at the time that all shares of
VERITAS received by Warburg Pincus in the NSMG combination may be resold in a
three month period under Rule 144 of the Securities Act.

Expenses

     We will pay all expenses incurred in connection with the above
registration, other than the underwriters' and brokers' discounts and
commissions and the fees of counsel for Warburg Pincus.

SEAGATE SOFTWARE REGISTRATION RIGHTS

     In connection with the NSMG combination, VERITAS and Seagate Software and
Seagate Technology entered into a stockholder agreement limiting the rights of
Seagate Software and Seagate Technology to resell and acquire additional shares
of VERITAS common stock. VERITAS and Seagate Software also entered into a
registration rights agreement pursuant to which VERITAS granted SSI rights to
have the resale of the shares of VERITAS common stock it holds registered under
the Securities Act. Under the registration rights agreement, until all of the
registrable shares could be resold under Rule 144 under the Securities Act,
VERITAS will permit Seagate Software to "piggyback" on other registration
statements, and to request registration of resales once in any nine-month
period.

     So long as Seagate Software and Seagate Technology collectively own at
least 5.0% of VERITAS' outstanding common stock, Seagate Software and Seagate
Technology may only sell shares of VERITAS common stock as follows:

     - no shares in the quarter ending in June, 1999;

     - 4,000,000 shares in the quarter ending in September, 1999;

     - 4,000,000 shares in the quarter ending in December, 1999;

     - 4,000,000 shares in the quarter ending in March, 2000; and

     - 6,000,000 shares in the quarter ending in June, 2000.

They will also have the right to sell up to 12,000,000 shares in an underwritten
public offering once in the first year after completion of the NSMG combination,
but if they exercise this right, they will be prohibited from selling other
shares in the quarter that the offering is completed. They may not transfer,
assign, pledge or otherwise dispose of any VERITAS securities for one year after
the closing of the NSMG combination except in the manner noted above.

     After that date, they may not sell their VERITAS stock except:

     - to VERITAS or to a person or persons that VERITAS has previously approved
       in writing;

     - in a bona fide underwritten public offering;

     - under Rule 144 under the Securities Act;

     - in other private transactions so long as such private transactions do not
       result in any single person or group owning 5% or more of the total
       outstanding voting stock of VERITAS;

     - in response to a tender offer not opposed by the VERITAS board;

                                       98
<PAGE>   100

     - in a merger or consolidation approved by the VERITAS board in which
       VERITAS is acquired; or

     - in a plan of liquidation that is authorized by the VERITAS board.

TRANSFER AGENT AND REGISTRAR

     The transfer agent and registrar for our common stock is ChaseMellon
Shareholder Services LLC.

LISTING

     Our common stock is quoted on Nasdaq under the trading symbol VRTS.

                                       99
<PAGE>   101

                                  UNDERWRITERS

     Under the terms and subject to the conditions contained in an underwriting
agreement dated                  , 1999, the U.S. underwriters named below, for
whom Morgan Stanley & Co. Incorporated, Credit Suisse First Boston Corporation,
Goldman, Sachs & Co., Donaldson, Lufkin & Jenrette Securities Corporation and SG
Cowen Securities Corporation are acting as U.S. representatives, and the
international underwriters named below for whom Morgan Stanley & Co.
International Limited, Credit Suisse First Boston (Europe) Limited, Goldman
Sachs International, Donaldson, Lufkin & Jenrette International and Societe
Generale S.A. are acting as international representatives, have severally agreed
to purchase, and the selling stockholders have agreed to sell to them,
severally, the respective number of shares of common stock set forth opposite
the names of such underwriters below:

<TABLE>
<CAPTION>
                                                              NUMBER OF
                            NAME                                SHARES
                            ----                              ----------
<S>                                                           <C>
U.S. Underwriters:
  Morgan Stanley & Co. Incorporated.........................
  Credit Suisse First Boston Corporation....................
  Goldman, Sachs & Co. .....................................
  Donaldson, Lufkin & Jenrette Securities Corporation.......
  SG Cowen Securities Corporation...........................
                                                              ----------
     Subtotal...............................................
                                                              ----------
International Underwriters:
  Morgan Stanley & Co. International Limited................
  Credit Suisse First Boston (Europe) Limited...............
  Goldman Sachs International...............................
  Donaldson, Lufkin & Jenrette International................
  Societe Generale S.A......................................
                                                              ----------
     Subtotal...............................................
                                                              ----------
          Total.............................................  12,000,000
                                                              ==========
</TABLE>

     The underwriting agreement provides that the obligations of the several
underwriters to pay for and accept delivery of the shares of common stock are
subject to the approval of certain legal matters by their counsel and to certain
other conditions. The underwriters are obligated to take and pay for all of the
shares of common stock offered hereby (other than those covered by the U.S.
underwriters' over-allotment option described below) if any such shares are
taken.

     In the Agreement between U.S. and International Underwriters, sales may be
made between U.S. underwriters and international underwriters. The per share
price of any shares sold by the underwriters will be the public offering price
set forth on the cover page of this prospectus of any number of shares as may be
mutually agreed, in United States dollars, less an amount not greater than
$     a share.

     The underwriters initially propose to offer part of the shares of common
stock directly to the public at the public offering price set forth on the cover
page of this prospectus and part to certain dealers at a price that represents a
concession not in excess of $          a share under the public offering price.
Any underwriter may allow, and such dealers may reallow, a concession not in
excess of $          a share to other underwriters or to certain dealers. After
the initial offering of the shares of common stock, the offering price and other
selling terms may from time to time be varied by the representatives.

     The selling stockholders have granted to the U.S. underwriters an option,
exercisable for 30 days from the date of the underwriting agreement, to purchase
up to an aggregate of 1,800,000 additional shares of common stock at the public
offering price set forth on the cover page hereof, less underwriting discounts
and commissions. The U.S. underwriters may exercise such option solely for the
purpose of covering over-allotments, if any, made in connection with the
offering of the shares of common stock. To the extent such option is exercised,
each U.S. underwriter will become obligated, subject to certain

                                       100
<PAGE>   102

conditions, to purchase approximately the same percentage of such additional
shares of common stock as the number set forth next to such underwriter's name
in the preceding table bears to the total number of shares of common stock set
forth next to the names of all underwriters in the preceding table.

     The underwriting agreement provides that VERITAS and the selling
stockholders will indemnify the underwriters against certain liabilities under
the Securities Act.

     VERITAS, certain of its directors, executive officers (except as to 600,000
shares of common stock in the aggregate) and other selling stockholders (who, as
of July 15, 1999, owned an aggregate of approximately 63 million shares of
common stock) have agreed that they will not (a) offer, pledge, sell, contract
to sell, sell any option or contract to purchase, purchase any option or
contract to sell, grant any option, right or warrant to purchase, lend, or
otherwise transfer or dispose of, directly or indirectly, any shares of common
stock or any securities convertible into or exercisable or exchangeable for
common stock, or (b) enter into any swap or other arrangement that transfers to
another person, in whole or in part, any of the economic consequences of
ownership of the common stock, whether any such transaction described in clause
(a) or (b) above is to be settled by delivery of common stock or such other
securities, in cash or otherwise, for a 90-day period after the date of the
final prospectus related to this offering, without the prior written consent of
Morgan Stanley & Co. Incorporated, except that VERITAS may, without such
consent, (1) issue the common stock offered hereby, (2) grant options or issue
stock upon the exercise of outstanding stock options pursuant to VERITAS' stock
option plans and (3) take any of the proscribed actions in connection with
acquisitions of technologies, businesses or portions thereof.

     In order to facilitate the offering of the common stock, the underwriters
may engage in transactions that stabilize, maintain or otherwise affect the
price of the common stock. Specifically, the underwriters may over-allot in
connection with the offering, creating a short position in the common stock for
their own account. In addition, to cover over-allotments or to stabilize the
price of the common stock, the underwriters may bid for, and purchase, shares of
common stock in the open market. Finally, the underwriters may reclaim selling
concessions allowed to an underwriter or a dealer for distributing the common
stock in the offering, if the underwriters repurchase previously distributed
common stock in transactions to cover underwriters short positions, in
stabilization transactions or otherwise. Any of these activities may stabilize
or maintain the market price of the common stock above independent market
levels. The underwriters are not required to engage in these activities, and may
end any of these activities at any time.

     Some of the underwriters have engaged in transactions with and performed
various investment banking and other services for VERITAS in the past, and may
do so from time to time in the future.

                                       101
<PAGE>   103

                        SHARES ELIGIBLE FOR FUTURE SALE

     Future sales of substantial amounts of common stock in the public market
could adversely affect prevailing market prices from time to time.

     Upon completion of this offering, and based on shares outstanding at July
15, 1999 VERITAS will have outstanding an aggregate of 169,706,808 shares of
common stock, assuming no exercise of outstanding options. Of these shares,
105,926,246 shares, including all of the shares sold in this offering, are
freely tradeable without restriction or further registration under the
Securities Act, unless such shares are purchased by "affiliates" of VERITAS as
that term is defined in Rule 144 under the Securities Act (the "Affiliates"). As
a result of certain contractual restrictions described below, 63,786,562
additional shares will be eligible for sale 90 days after the date of the final
prospectus related to this offering, with all of such shares subject to the
volume limitations and other conditions of Rule 144 described below.

     The selling stockholders have agreed not to offer, pledge, sell, contract
to sell, sell any option or contract to purchase, purchase any option or
contract to sell, grant any option, right or warrant to purchase, or otherwise
transfer or dispose of, directly or indirectly (or enter into any swap or other
arrangement that transfers to another, in whole or in part, any of the economic
consequences of ownership of), any shares of common stock or any securities
convertible into or exercisable or exchangeable for shares of common stock, for
a period of 90 days after the date of the underwriting agreement, without the
prior written consent of Morgan Stanley & Co. Incorporated. Morgan Stanley & Co.
Incorporated may in its sole discretion choose to release a certain number of
these shares from such restrictions prior to the expiration of such 90 day
period.

     In general, under Rule 144 as currently in effect, a person (or persons
whose shares are aggregated) who has beneficially owned restricted shares for at
least one year including the holding period of any prior owner except an
Affiliate would be entitled to sell within any three-month period a number of
shares that does not exceed the greater of: (i) 1% of the number of shares of
common stock then outstanding (which will equal approximately 1.7 million shares
immediately after this offering); or (ii) the average weekly trading volume of
the common stock on the Nasdaq National Market during the four calendar weeks
preceding the filing of a notice on Form 144 with respect to such sale. Sales
under Rule 144 are also subject to certain manner of sale provisions and notice
requirements and to the availability of current public information about
VERITAS.

REGISTRATION RIGHTS

     Warburg Pincus and Seagate Software have agreed that they will not exercise
their rights to require us to register shares of our common stock held by them
for resale for a period of 90 days after the date of the underwriting agreement.

                                 LEGAL MATTERS

     Fenwick & West LLP, Palo Alto, California, will provide VERITAS with an
opinion as to legal matters in connection with the notes and common stock
offered by this prospectus. Certain legal matters will be passed upon for the
underwriters by Davis Polk & Wardwell, New York, New York.

                                    EXPERTS

     Ernst & Young LLP, independent auditors, have audited our consolidated
financial statements and schedule at December 31, 1998 and 1997, and for each of
the three years in the period ended December 31, 1998, as set forth in their
report. We have included our financial statements and schedule in the prospectus
and elsewhere in the registration statement in reliance on Ernst & Young LLP's
report, given on their authority as experts in accounting and auditing.

                                       102
<PAGE>   104

     Ernst & Young LLP, independent auditors, have audited the combined
financial statements of the Network & Storage Management Group at July 3, 1998
and June 27, 1997, and for each of the three years in the period ended July 3,
1998, as set forth in their report. We have included the Network & Storage
Management Group's financial statements in the prospectus and elsewhere in the
registration statement in reliance on Ernst & Young LLP's report, given on their
authority as experts in accounting and auditing.

     The financial statements of TeleBackup at December 31, 1997 and 1998 and
for the years in the three year period ended December 31, 1998 have been
included in this document in reliance upon the report of KPMG LLP, independent
chartered accountants, appearing elsewhere in this document, and upon the
authority of that firm as experts in accounting and auditing.

                      WHERE YOU CAN FIND MORE INFORMATION

     We have filed with the SEC a registration statement on Form S-1 with
respect to the notes and common stock offered by us. This prospectus, which
constitutes a part of the registration statement, does not contain all of the
information in the registration statement or the exhibits and schedules that are
part of the registration statement. For further information with respect to
VERITAS and the common stock, please see the registration statement and the
exhibits and schedules that are part of the registration statement. You may read
and copy any document we file at the SEC's public reference rooms in Washington,
D.C., New York, New York and Chicago, Illinois. Please call the SEC at
1-800-SEC-0330 for further information about the public reference rooms. Our SEC
filings are also available to the public from the SEC's Web site at
http://www.sec.gov.

     We are subject to the information and periodic reporting requirements of
the Securities Exchange Act. As required by the Securities Exchange Act, we will
file periodic reports, proxy statements and other information with the SEC.
These periodic reports, proxy statements and other information will be available
for inspection and copying at the SEC's public reference rooms and the Web site
of the SEC referred to above.

                                       103
<PAGE>   105

                         INDEX TO FINANCIAL STATEMENTS

<TABLE>
<S>                                                           <C>
VERITAS SOFTWARE CORPORATION -- CONSOLIDATED FINANCIAL
  STATEMENTS
     Report of Ernst & Young LLP, Independent Auditors......   F-2
     Consolidated Balance Sheets
       As of December 31, 1997 and 1998 and March 31, 1999
        (unaudited).........................................   F-3
     Consolidated Statements of Operations
       Years Ended December 31, 1996, 1997 and 1998 and
      Three Months Ended March 31, 1998 and 1999
      (unaudited)...........................................   F-4
     Consolidated Statements of Stockholders' Equity
       Years Ended December 31, 1996, 1997 and 1998 and
        Three Months Ended March 31, 1999 (unaudited).......   F-5
     Consolidated Statements of Cash Flows
       Years Ended December 31, 1996, 1997 and 1998 and
      Three Months Ended March 31, 1998 and 1999
      (unaudited)...........................................   F-6
     Notes to Consolidated Financial Statements.............   F-7
VERITAS SOFTWARE CORPORATION -- UNAUDITED PRO FORMA COMBINED
  CONDENSED FINANCIAL STATEMENTS
     Overview...............................................  F-26
     Pro Forma Combined Condensed Statements of Operations
       Year Ended December 31, 1998 and Three Months Ended
        March 31, 1999......................................  F-28
     Pro Forma Combined Condensed Balance Sheet
       As of March 31, 1999.................................  F-30
     Notes to Pro Forma Combined Condensed Financial
      Statements............................................  F-31
NETWORK & STORAGE MANAGEMENT GROUP COMBINED FINANCIAL STATEMENTS
     Report of Ernst & Young LLP, Independent Auditors......  F-41
     Combined Balance Sheets
       As of June 27, 1997, July 3, 1998 and April 2, 1999
        (unaudited).........................................  F-42
     Combined Statements of Operations
       Years Ended June 28, 1996, June 27, 1997, July 3,
        1998, and Nine Months Ended April 3, 1998, and April
        2, 1999 (unaudited).................................  F-43
     Combined Statements of Cash Flows
       Years Ended June 28, 1996, June 27, 1997, July 3,
        1998, and Nine Months Ended April 3, 1998, and April
        2, 1999 (unaudited).................................  F-44
     Combined Statements of Group Equity
       Years Ended June 28, 1996, June 27, 1997, July 3,
        1998 and Nine Months Ended April 2, 1999
        (unaudited).........................................  F-45
     Notes to Combined Financial Statements.................  F-46
TELEBACKUP SYSTEMS INC.
     Auditors' Report to the Directors......................  F-73
     Balance Sheets as of December 31, 1997 and 1998 and
      March 31, 1999 (unaudited)............................  F-74
     Statements of Operations and Deficit
       Years Ended December 31, 1996, 1997 and 1998 and
        Three Months Ended March 31, 1998 and 1999
        (unaudited).........................................  F-75
     Statements of Changes in Financial Position
       Years Ended December 31, 1996, 1997 and 1998 and
        Three Months Ended March 31, 1998 and 1999
        (unaudited).........................................  F-76
     Notes to Financial Statements..........................  F-77
</TABLE>

                                       F-1
<PAGE>   106

               REPORT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS

The Stockholders and Board of Directors
VERITAS Software Corporation

     We have audited the accompanying consolidated balance sheets of VERITAS
Software Corporation as of December 31, 1998 and 1997, and the related
consolidated statements of operations, stockholders' equity, and cash flows for
each of the three years in the period ended December 31, 1998. Our audits also
included the financial statement schedule listed in the index at Item 16(b).
These financial statements and schedule are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements and schedule 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 consolidated financial statements referred to above
present fairly, in all material respects, the consolidated financial position of
VERITAS Software Corporation at December 31, 1998 and 1997, and the consolidated
results of its operations and its cash flows for each of the three years in the
period ended December 31, 1998, in conformity with generally accepted accounting
principles. Also, in our opinion, the related financial statement schedule, when
considered in relation to the basic financial statements taken as a whole,
presents fairly, in all material respects, the information set forth therein.

                                          /s/ ERNST & YOUNG LLP

San Jose, California
January 27, 1999

                                       F-2
<PAGE>   107

                          VERITAS SOFTWARE CORPORATION

                          CONSOLIDATED BALANCE SHEETS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

                                     ASSETS

<TABLE>
<CAPTION>
                                                              DECEMBER 31,
                                                           -------------------    MARCH 31,
                                                             1997       1998        1999
                                                           --------   --------   -----------
                                                                                 (UNAUDITED)
<S>                                                        <C>        <C>        <C>
Current assets:
  Cash and cash equivalents..............................  $ 75,629   $139,086     $111,324
  Short-term investments.................................   115,131     72,040       97,225
  Accounts receivable, net of allowance for doubtful
     accounts of $1,597, $2,572 and $2,800 at December
     31, 1997, 1998 and March 31, 1999, respectively.....    30,296     52,697       50,210
  Prepaid expenses.......................................     4,298     13,509       21,309
                                                           --------   --------     --------
       Total current assets..............................   225,354    277,332      280,068
Long-term investments....................................        --     31,925       47,859
Property and equipment, net..............................    10,109     26,518       32,528
Other assets.............................................     6,417     13,342       14,421
                                                           --------   --------     --------
                                                           $241,880   $349,117     $374,876
                                                           ========   ========     ========

                            LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable.......................................  $  1,552   $  4,958     $  4,390
  Accrued compensation and benefits......................     6,595     11,267        7,473
  Other accrued liabilities..............................     8,407     11,196       11,488
  Income taxes payable...................................     2,773     13,424       17,388
  Deferred revenue.......................................    17,449     37,645       43,149
                                                           --------   --------     --------
       Total current liabilities.........................    36,776     78,490       83,888
Deferred rent............................................       911        773          733
Convertible subordinated notes...........................   100,000    100,000      100,000
Commitments and contingencies
Stockholders' equity:
  Preferred stock, $.001 par value:
     10,000 shares authorized: none issued and
     outstanding.........................................        --         --           --
  Common stock, $.001 par value:
     500,000 shares authorized; 92,255, 95,257 and 96,185
     shares issued and outstanding at December 31, 1997
     and 1998 and March 31, 1999 respectively............        46         48           48
  Additional paid-in capital.............................   185,841    199,810      206,863
  Accumulated deficit....................................   (81,064)   (29,416)     (15,833)
  Deferred compensation..................................       (64)       (32)         (24)
  Accumulated other comprehensive loss...................      (566)      (556)        (799)
                                                           --------   --------     --------
       Total stockholders' equity........................   104,193    169,854      190,255
                                                           --------   --------     --------
                                                           $241,880   $349,117     $374,876
                                                           ========   ========     ========
</TABLE>

See accompanying notes to consolidated financial statements.

                                       F-3
<PAGE>   108

                          VERITAS SOFTWARE CORPORATION

                     CONSOLIDATED STATEMENTS OF OPERATIONS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                                                         THREE MONTHS ENDED
                                           YEARS ENDED DECEMBER 31,           MARCH 31,
                                         -----------------------------   -------------------
                                          1996       1997       1998       1998       1999
                                         -------   --------   --------   --------   --------
                                                                             (UNAUDITED)
<S>                                      <C>       <C>        <C>        <C>        <C>
Net revenue:
  User license fees....................  $59,223   $ 95,714   $167,703   $30,689    $55,786
  Services.............................   13,523     25,411     43,162     8,393     16,118
                                         -------   --------   --------   -------    -------
       Total net revenue...............   72,746    121,125    210,865    39,082     71,904
Cost of revenue:
  User license fees....................    3,020      4,731      8,798     1,966      1,955
  Services.............................    4,442     11,714     20,663     4,500      6,527
                                         -------   --------   --------   -------    -------
       Total cost of revenue...........    7,462     16,445     29,461     6,466      8,482
                                         -------   --------   --------   -------    -------
Gross profit...........................   65,284    104,680    181,404    32,616     63,422
Operating expenses:
  Selling and marketing................   25,998     42,868     76,392    13,059     26,823
  Research and development.............   18,480     25,219     40,239     7,549     13,816
  General and administrative...........    6,748      8,027     10,505     2,170      3,289
  Merger-related costs.................       --      8,490         --        --         --
  In-process research and
     development.......................    2,200         --        600        --         --
                                         -------   --------   --------   -------    -------
       Total operating expenses........   53,426     84,604    127,736    22,778     43,928
                                         -------   --------   --------   -------    -------
Income from operations.................   11,858     20,076     53,668     9,838     19,494
Interest and other income, net.........    2,785      4,889     11,821     2,685      3,031
Interest expense.......................     (343)    (1,206)    (5,700)   (1,420)    (1,433)
                                         -------   --------   --------   -------    -------
Income before income taxes.............   14,300     23,759     59,789    11,103     21,092
Provision for income taxes.............    2,171      1,010      8,141     2,048      7,509
                                         -------   --------   --------   -------    -------
Net income.............................  $12,129   $ 22,749   $ 51,648   $ 9,055    $13,583
                                         =======   ========   ========   =======    =======
Net income per share -- basic..........  $  0.14   $   0.25   $   0.55   $  0.10    $  0.14
                                         =======   ========   ========   =======    =======
Net income per share -- diluted........  $  0.13   $   0.23   $   0.50   $  0.09    $  0.13
                                         =======   ========   ========   =======    =======
Number of shares used in computing per
  share amounts -- basic...............   86,052     91,244     94,026    92,868     95,644
                                         =======   ========   ========   =======    =======
Number of shares used in computing per
  share amounts -- diluted.............   92,992     98,986    103,342   101,900    106,272
                                         =======   ========   ========   =======    =======
</TABLE>

See accompanying notes to consolidated financial statements.

                                       F-4
<PAGE>   109

                          VERITAS SOFTWARE CORPORATION

                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>

                                            CONVERTIBLE                                                      NOTES
                                          PREFERRED STOCK     COMMON STOCK     ADDITIONAL                  RECEIVABLE
                                          ---------------   ----------------    PAID-IN     ACCUMULATED       FROM
                                          SHARES   AMOUNT   SHARES    AMOUNT    CAPITAL       DEFICIT     STOCKHOLDERS
                                          ------   ------   -------   ------   ----------   -----------   ------------
<S>                                       <C>      <C>      <C>       <C>      <C>          <C>           <C>
BALANCE AT DECEMBER 31, 1995............   9,384   $ 120     64,608    $32      $140,153     $(115,942)      $(527)
 Comprehensive income
   Net income...........................      --      --         --     --            --        12,129          --
   Foreign currency translation
     adjustment.........................      --      --         --     --            --            --          --
   Comprehensive income.................      --      --         --     --            --            --          --
 Conversion of preferred stock to common
   stock................................  (9,384)   (120)    18,768      9           117            --          --
 Issuance of common stock...............      --      --      4,534      2        36,437            --          --
 Exercise of stock options and
   warrants.............................      --      --      1,326      1         1,091            --          --
 Issuance of common stock under employee
   stock purchase plan..................      --      --        842      1         1,567            --          --
 Payments on notes receivable from
   stockholders.........................      --      --         --     --            --            --         245
 Amortization of deferred
   compensation.........................      --      --         --     --            --            --          --
                                          ------   -----    -------    ---      --------     ---------       -----
BALANCE AT DECEMBER 31, 1996............      --      --     90,078     45       179,365      (103,813)       (282)
 Comprehensive income
   Net income...........................      --      --         --     --            --        22,749          --
   Foreign currency translation
     adjustment.........................      --      --         --     --            --            --          --
   Comprehensive income.................      --      --         --     --            --            --          --
 Exercise of stock options..............      --      --      1,666      1         3,269            --          --
 Issuance of common stock under employee
   stock purchase plan..................      --      --        510     --         2,507            --          --
 Payments on notes receivable from
   stockholders.........................      --      --         --     --            --            --         282
 Amortization of deferred
   compensation.........................      --      --         --     --            --            --          --
 Tax benefit related to stock options...      --      --         --     --           700            --          --
                                          ------   -----    -------    ---      --------     ---------       -----
BALANCE AT DECEMBER 31, 1997............      --      --     92,254     46       185,841       (81,064)         --
 Comprehensive income
   Net income...........................      --      --         --     --            --        51,648          --
   Foreign currency translation
     adjustment.........................      --      --         --     --            --            --          --
   Comprehensive income.................      --      --         --     --            --            --          --
 Exercise of stock options..............      --      --      2,466      1        10,402            --          --
 Issuance of common stock under employee
   stock purchase plan..................      --      --        538      1         3,567            --          --
 Amortization of deferred
   compensation.........................      --      --         --     --            --            --          --
                                          ------   -----    -------    ---      --------     ---------       -----
BALANCE AT DECEMBER 31, 1998............      --      --     95,258     48       199,810       (29,416)         --
 Comprehensive income
   Net income (unaudited)...............      --      --         --     --            --        13,583          --
   Foreign currency translation
     adjustment (unaudited).............      --      --         --     --            --            --          --
   Comprehensive income (unaudited).....      --      --         --     --            --            --          --
 Exercise of stock options
   (unaudited)..........................      --      --        760     --         4,515            --          --
 Issuance of common stock under employee
   stock purchase plan (unaudited)......      --      --        166     --         2,538            --          --
 Amortization of deferred compensation
   (unaudited)..........................      --      --         --     --            --            --          --
                                          ------   -----    -------    ---      --------     ---------       -----
BALANCE AT MARCH 31, 1999 (UNAUDITED)...      --   $  --     96,184    $48      $206,863     $ (15,833)      $  --
                                          ======   =====    =======    ===      ========     =========       =====

<CAPTION>
                                                          ACCUMULATED
                                                             OTHER
                                                         COMPREHENSIVE       TOTAL
                                            DEFERRED        INCOME       STOCKHOLDERS'
                                          COMPENSATION      (LOSS)          EQUITY
                                          ------------   -------------   -------------
<S>                                       <C>            <C>             <C>
BALANCE AT DECEMBER 31, 1995............     $(129)          $(105)        $ 23,602
 Comprehensive income
   Net income...........................        --              --           12,129
   Foreign currency translation
     adjustment.........................        --            (158)            (158)
                                                                           --------
   Comprehensive income.................        --              --           11,971
 Conversion of preferred stock to common
   stock................................        --              --                6
 Issuance of common stock...............        --              --           36,439
 Exercise of stock options and
   warrants.............................        --              --            1,092
 Issuance of common stock under employee
   stock purchase plan..................        --              --            1,568
 Payments on notes receivable from
   stockholders.........................        --              --              245
 Amortization of deferred
   compensation.........................        32              --               32
                                             -----           -----         --------
BALANCE AT DECEMBER 31, 1996............       (97)           (263)          74,955
 Comprehensive income
   Net income...........................        --              --           22,749
   Foreign currency translation
     adjustment.........................        --            (303)            (303)
                                                                           --------
   Comprehensive income.................        --              --           22,446
 Exercise of stock options..............        --              --            3,270
 Issuance of common stock under employee
   stock purchase plan..................        --              --            2,507
 Payments on notes receivable from
   stockholders.........................        --              --              282
 Amortization of deferred
   compensation.........................        33              --               33
 Tax benefit related to stock options...        --              --              700
                                             -----           -----         --------
BALANCE AT DECEMBER 31, 1997............       (64)           (566)         104,193
 Comprehensive income
   Net income...........................        --              --           51,648
   Foreign currency translation
     adjustment.........................        --              10               10
                                                                           --------
   Comprehensive income.................        --              --           51,658
 Exercise of stock options..............        --              --           10,403
 Issuance of common stock under employee
   stock purchase plan..................        --              --            3,568
 Amortization of deferred
   compensation.........................        32              --               32
                                             -----           -----         --------
BALANCE AT DECEMBER 31, 1998............       (32)           (556)         169,854
 Comprehensive income
   Net income (unaudited)...............        --              --           13,583
   Foreign currency translation
     adjustment (unaudited).............        --            (243)            (243)
                                                                           --------
   Comprehensive income (unaudited).....        --              --           13,340
 Exercise of stock options
   (unaudited)..........................        --              --            4,515
 Issuance of common stock under employee
   stock purchase plan (unaudited)......        --              --            2,538
 Amortization of deferred compensation
   (unaudited)..........................         8              --                8
                                             -----           -----         --------
BALANCE AT MARCH 31, 1999 (UNAUDITED)...     $ (24)          $(799)        $190,255
                                             =====           =====         ========
</TABLE>

See accompanying notes to consolidated financial statements.

                                       F-5
<PAGE>   110

                          VERITAS SOFTWARE CORPORATION

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                    THREE MONTHS ENDED
                                                    YEARS ENDED DECEMBER 31,            MARCH 31,
                                                --------------------------------   --------------------
                                                  1996       1997        1998        1998        1999
                                                --------   ---------   ---------   ---------   --------
                                                                                       (UNAUDITED)
<S>                                             <C>        <C>         <C>         <C>         <C>
Cash flows from operating activities:
  Net income..................................  $ 12,129   $  22,749   $  51,648   $   9,055   $ 13,583
  Adjustments to reconcile net income to net
    cash provided by operating activities:
    Depreciation and amortization.............     3,672       3,116       7,056       1,171      2,718
    Amortization of bond issuance costs.......        --          91         428         107        107
    Deferred rent.............................       411         (94)       (138)        (39)       (40)
    In-process research and development.......     2,200          --         600          --         --
    Benefit from deferred income taxes........        --      (4,200)     (8,000)         --         --
    Non-cash merger-related costs.............        --       1,218          --          --         --
    Changes in operating assets and
       liabilities:
       Accounts receivable....................    (5,966)    (14,601)    (22,127)        463      2,487
       Prepaid expenses and other assets......    (1,001)       (267)     (8,136)        781     (9,071)
       Accounts payable and accrued
         liabilities..........................     1,840       9,438      21,299       2,717       (106)
       Deferred revenue.......................     1,084       9,370      20,167       1,072      5,504
                                                --------   ---------   ---------   ---------   --------
Net cash provided by operating activities.....    14,369      26,820      62,797      15,327     15,182
Cash flows from investing activities:
  Purchases of investments....................   (69,761)   (144,907)   (284,819)   (105,748)   (83,409)
  Investment maturities.......................    47,025      79,921     296,048      82,474     42,290
  Payment received on note....................       282         108          --          --         --
  Purchase of property and equipment..........    (5,469)     (6,181)    (23,424)     (4,691)    (8,635)
  Purchase of Windward Technologies, Inc......        --          --      (1,250)         --         --
  Purchase of ACSC............................    (3,450)         --          --          --         --
                                                --------   ---------   ---------   ---------   --------
Net cash used for investing activities........   (31,373)    (71,059)    (13,445)    (27,965)   (49,754)
Financing activities:
  Repayment of short-term borrowings..........    (2,061)         --          --          --         --
  Proceeds from issuance of common stock......    39,105       5,777      13,971       4,309      7,053
  Net proceeds from issuance of convertible
    debt......................................        --      97,500          --          --         --
  Principal payments under capital lease
    obligations...............................      (116)         --          --          --         --
  Payments of notes payable...................    (6,153)       (612)         --          --         --
  Payments on notes receivable from
    stockholders..............................       245         282          --          --         --
                                                --------   ---------   ---------   ---------   --------
Net cash provided by financing activities.....    31,020     102,947      13,971       4,309      7,053
Effect of exchange rate changes...............      (132)       (490)        134           3       (243)
                                                --------   ---------   ---------   ---------   --------
Net increase (decrease) in cash and cash
  equivalents.................................    13,884      58,218      63,457      (8,326)   (27,762)
Cash and cash equivalents at beginning of
  period......................................     3,527      17,411      75,629      75,629    139,086
                                                --------   ---------   ---------   ---------   --------
Cash and cash equivalents at end of period....  $ 17,411   $  75,629   $ 139,086   $  67,303   $111,324
                                                ========   =========   =========   =========   ========
Supplemental disclosures:
  Cash paid for interest......................  $  1,289   $      --   $   5,521   $      --   $     --
                                                ========   =========   =========   =========   ========
  Cash paid for income taxes..................  $  1,341   $   1,703   $   6,245   $     513   $  3,217
                                                ========   =========   =========   =========   ========
  Conversion of preferred stock to common
    stock.....................................  $ 71,806   $      --   $      --   $      --   $     --
                                                ========   =========   =========   =========   ========
</TABLE>

See accompanying notes to consolidated financial statements.

                                       F-6
<PAGE>   111

                          VERITAS SOFTWARE CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)

NOTE 1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     VERITAS Software Corporation, a Delaware corporation (the Company)
develops, markets and supports enterprise data storage management solutions,
providing advanced storage management software for open system environments. The
Company's products provide performance improvement and reliability enhancement
features that are critical for many commercial applications. These products
provide protection against data loss and file corruption, rapid recovery after
disk or system failure, the ability to process large files efficiently and the
ability to manage and backup large networks of systems without interrupting
users. In addition, the Company's products provide an automated failover between
computer systems organized in clusters sharing disk resources. The Company's
highly scalable products can be used independently, and certain products can be
combined to provide interoperable client/server storage management solutions.
The Company's products offer centralized administration with a high degree of
automation, enabling customers to manage complex, distributed environments cost
effectively by increasing system administrator productivity and system
availability. The Company also provides a comprehensive range of services to
assist customers in planning and implementing storage management solutions. The
Company markets its products and associated services to OEM and end-user
customers through a combination of direct sales and indirect sales channels.
These indirect sales channels include resellers, VARs, hardware distributors,
application software vendors and systems integrators.

     Basis of Presentation

     The consolidated financial statements include the accounts of the Company
and its wholly owned subsidiaries. All significant intercompany transactions and
balances have been eliminated in consolidation. As more fully described in Note
2, the Company merged with OpenVision Technologies, Inc. (OpenVision) in April
1997 in a pooling of interests transaction.

     Interim Financial Information

     The interim financial information at March 31, 1999 and for the three
months ended March 31, 1998 and 1999 is unaudited but, in the opinion of
management, includes all adjustments, consisting only of normal recurring
adjustments, which the Company considers necessary for a fair presentation of
the financial position and results of operations for the interim periods. The
results for the three months ended March 31, 1999 are not necessarily indicative
of results for the full year.

     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 amounts reported in the consolidated financial
statements and accompanying notes. Actual results could differ from those
estimates.

     Cash, Cash Equivalents and Short-Term Investments

     Cash and cash equivalents include cash and highly liquid investments with
maturities of less than ninety days when purchased. The Company invests its
excess cash in diversified instruments maintained primarily in U.S. financial
institutions in an effort to preserve principal and to maintain safety and
liquidity.

                                       F-7
<PAGE>   112
                          VERITAS SOFTWARE CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)

NOTE 1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
     The Company has determined its short-term investments are held to maturity
under the provisions of Statement of Financial Accounting Standards No. 115,
"Accounting for Certain Investments in Debt and Equity Securities", (SFAS No.
115) and accordingly such amounts are recorded at amortized cost. At December
31, 1998, amortized cost approximated fair value for all cash equivalents and
short-term investments. To date, there have been no significant realized or
unrealized gains or losses on the short-term investments. The cost of securities
sold is based on the specific identification method.

     Long-Term Investments

     Investments with original maturities greater than one year from date of
purchase are classified as long-term. The Company accounts for its long-term
investments in accordance with SFAS No. 115 and these investments are classified
as held to maturity as of the balance sheet date. At December 31, 1998,
amortized cost approximated fair value for all long-term investments and, to
date, there have been no significant realized or unrealized gains or losses on
the Company's long-term investments.

     Property and Equipment

     Property and equipment are recorded at cost. Depreciation and amortization
are calculated using the straight-line method over the estimated useful lives
or, in the case of leasehold improvements, the term of the related lease, if
shorter. The estimated useful lives of furniture and equipment and computer
equipment is generally three to five years. The Company also depreciates a
building located in India over fifteen years. Depreciation and amortization of
property and equipment charged to costs and expenses was approximately $3.3
million, $3.1 million and $6.9 million for the years ended December 31, 1996,
1997 and 1998, respectively.

     Revenue Recognition

     In October of 1997 the Accounting Standards Executive Committee issued
Statement of Position (SOP) 97-2, as amended by SOP 98-4 and SOP 98-9, "Software
Revenue Recognition". These statements provide guidance on applying generally
accepted accounting principles in recognizing revenue on software transactions.
SOP 97-2, as amended by SOP 98-4 was effective for revenue recognized under
software license and service arrangements beginning January 1, 1998.

     The Company derives revenue from software licenses and customer support and
other services. Service revenue includes contracts for software maintenance and
technical support, consulting, training, and porting fees. In software
arrangements that include rights to multiple software products and/or services,
the Company allocates the total arrangement fee among each of the deliverables
based on the relative fair value of each of the deliverables, determined based
on vendor-specific objective evidence of fair value.

     The Company recognizes revenue from licensing of software products to an
end user upon delivery of the software product to the customer, unless the fee
is not fixed or determinable, or collectibility is not considered probable. For
licensing of the Company's software to OEMs, revenue is not recognized until the
software is sold by the OEM to an end-user customer. The Company considers all
arrangements with payment terms extending beyond twelve months and other
arrangements with payment terms longer than

                                       F-8
<PAGE>   113
                          VERITAS SOFTWARE CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)

NOTE 1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
normal not to be fixed or determinable. If collectibility is not considered
probable, revenue is recognized when the fee is collected.

     Customer support revenue is recognized on a straight-line basis over the
period that the support is provided. Other software service arrangements are
evaluated to determine whether those services are essential to the functionality
of the other elements of the arrangement. When software services are considered
essential, revenue under the arrangement is recognized using contract
accounting. When software services are not considered essential, the revenue
allocable to the software services is recognized as the services are performed.
The Company generally considers software services essential unless the software
is paid for before the services commence and the services are limited to
training or nominal installation.

     Revenue is recognized using contract accounting for arrangements involving
customization or modification of the software or where software services are
considered essential to the functionality of the software. Revenue from these
software arrangements is recognized using the percentage-of-completion method
with progress-to-completion measured using labor cost inputs.

     Software Development Costs

     Under Statement of Financial Accounting Standards No. 86 "Accounting for
the Costs of Computer Software to be Sold, Leased or Otherwise Marketed,"
certain software development costs incurred subsequent to the establishment of
technological feasibility are capitalized and amortized over the estimated lives
of the related products. Technological feasibility is established upon
completion of a working model, which is typically demonstrated by initial beta
shipment. The period between the achievement of technological feasibility and
the general release of the Company's products has been of short duration. As of
December 31, 1998 such capitalizable software development costs were
insignificant and all software development costs have been charged to research
and development expense in the accompanying consolidated financial statements of
operations.

     Concentrations of Credit Risk

     Financial instruments that potentially subject the Company to
concentrations of credit risk consist principally of investments in debt
securities and trade receivables. The Company primarily invests its excess cash
in commercial paper rated A-1/P-1, market auction preferreds, government agency
notes, medium-term notes, certificates of deposit with approved financial
institutions, and other specific money market instruments of similar liquidity
and credit quality. The Company is exposed to credit risks in the event of
default by the financial institutions or issuers of investments to the extent
recorded on the balance sheet. The Company generally does not require
collateral. The Company maintains allowances for credit losses, and such losses
have been within management's expectations. For the year ended December 31,
1998, one customer accounted for approximately 12% or $25.8 million of the
Company's revenue. For the years ended December 31, 1996 and 1997 no customer
accounted for greater than 10% of revenues.

                                       F-9
<PAGE>   114
                          VERITAS SOFTWARE CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)

NOTE 1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
     Net Income Per Share

     The Company calculates net income per share in accordance with Statement of
Financial Accounting Standards No. 128, "Earnings Per Share" (SFAS No. 128).
Basic earnings per share is computed using the weighted average number of common
shares outstanding during the period. Diluted earnings per share is computed
using the weighted average number of common shares and dilutive potential common
shares outstanding during the period. Dilutive common shares consist of employee
stock options using the treasury stock method.

     Accounting for Stock-Based Compensation

     The Company accounts for employee stock based compensation in accordance
with APB Opinion No. 25 "Accounting for Stock Issued to Employees" and related
interpretations. Pro forma net income and net income per share disclosures
required by Statement of Financial Accounting Standards No. 123, Accounting for
Stock Based Compensation", are included in Note 8.

     Translation of Foreign Currencies

     Assets and liabilities of certain foreign subsidiaries, whose functional
currency is the local currency, are translated at year-end exchange rates.
Income and expense items are translated at the average rates of exchange
prevailing during the year. The adjustment resulting from translating the
financial statements of such foreign subsidiaries is reflected as a separate
component of stockholder's equity. Certain other transaction gains or losses,
which have not been material, are reported in results of operations.

     Impairment of Long-Lived Assets

     When an event or change in circumstance indicates that the carrying amount
of property and equipment or other long-lived assets may not be recoverable, the
Company reviews the asset for impairment. The Company determines recoverability
by comparing the carrying amount of the asset to net future discounted cash
flows that the asset is expected to generate. The impairment recognized is the
amount by which the carrying amount exceeds the fair market value of the asset.

     Recent Accounting Pronouncements

     In June 1998, the Financial Accounting Standards Board issued Statement No.
133, "Accounting for Derivative Instruments and Hedging Activities" (SFAS No.
133). SFAS No. 133 establishes methods of accounting for derivative financial
instruments and hedging activities related to those instruments as well as other
hedging activities. The Company will be required to implement SFAS No. 133 for
its fiscal year ending December 31, 2001. The Company's exchange rate hedging
activities have been insignificant to date and the Company does not believe the
impact of SFAS No. 133 will be material to its financial position, results of
operations or cash flows.

     In March 1998, the American Institute of Certified Public Accountants
(AICPA) issued Statement of Position (SOP) 98-1, "Accounting for the Costs of
Computer Software Developed or Obtained for Internal Use". SOP 98-1 requires
that entities capitalize certain costs related to internal-use software once
certain criteria have been met. The Company implemented SOP 98-1 effective
January 1, 1999.

                                      F-10
<PAGE>   115
                          VERITAS SOFTWARE CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)

NOTE 1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
The adoption of SOP 98-1 did not have a material impact on the Company's
financial statements, and the Company does not believe that the impact of SOP
98-1 will have material effect to the Company's financial position, results of
operations and cash flows.

     In December 1998, the AICPA issued SOP 98-9, "Modification of SOP 97-2,
Software Revenue Recognition, with Respect to Certain Transactions". SOP 98-9
amends SOP 97-2 "Software Revenue Recognition" to require recognition of revenue
using the "residual method" when certain criteria are met. The Company will be
required to implement these provisions of SOP 98-9 for its fiscal year ending
December 31, 2000. Effective in December 1998, SOP 98-9 also amended SOP 98-4
(an earlier amendment to SOP 97-2) to extend the deferral of the application of
certain passages of SOP 97-2 provided by SOP 98-4. The Company does not believe
the impact of SOP 98-9 will be material to the Company's financial position,
results of operations and cash flows.

NOTE 2. BUSINESS COMBINATIONS

     On February 8, 1999, VERITAS completed the acquisition of the Pune, India
operations of Frontier Software Development (India) Private Limited, a company
principally engaged in the development of customized software, for a total cost
of approximately $2.4 million. Of this amount, VERITAS paid $1.3 million in cash
and agreed to pay Frontier certain earn-out payments totaling $1.1 million over
the next two years. The business combination has been accounted for as a
purchase and the purchase price, including the $1.1 million of earn-out
payments, allocated to the fair value of specific tangible and intangible assets
acquired.

     On February 3, 1999, VERITAS completed the acquisition of OpenVision
Australia Pty. Ltd., a company principally engaged in reselling VERITAS software
products and services throughout Australia and New Zealand, for a total cost of
approximately $300,000 in cash. The business combination has been accounted for
as a purchase and the purchase price allocated to the fair value of specific
tangible and intangible assets acquired.

     On May 15, 1998, the Company acquired all of the outstanding stock of
Windward for a total cost of $2.5 million. The transaction was accounted for
using purchase accounting. Of the total cost, $0.6 million was allocated to
in-process research and development and $1.9 million was allocated to acquired
intangibles, which will be amortized over a five year period. Total cash
outflows related to this purchase through December 31, 1998, were $1.3 million.
The Company has agreed to pay the sole shareholder of Windward certain earn-out
payments of up to an aggregate of $1.2 million over a two year period, subject
to satisfaction of certain conditions (which it was probable would be met) and
the amount was accrued at the acquisition date. VERITAS also agreed to pay that
shareholder a royalty on certain future product revenue derived from the
products acquired over a five year period, up to a maximum of $2.5 million. The
Consolidated Statements of Operations include the results of operations of
Windward subsequent to the acquisition date. The results of operations of
Windward were not material to the Company's results of operations for 1998 or
1997. Accordingly, pro forma information has not been presented.

     Effective April 25, 1997, the Company merged with OpenVision, a
publicly-held company that provided storage management applications and services
for client/server computing environments. This transaction was accounted for as
a pooling of interests. Approximately 29.2 million shares of the Company's
common stock were issued in the OpenVision merger and the Company reserved
approxi-

                                      F-11
<PAGE>   116
                          VERITAS SOFTWARE CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)

NOTE 2. BUSINESS COMBINATIONS (CONTINUED)
mately 4.4 million shares of its common stock for issuance pursuant to the
assumption of outstanding options, warrants and other rights to purchase
OpenVision common stock.

     The following information shows revenue and net income of the separate
companies during the periods preceding the merger (in thousands):

<TABLE>
<CAPTION>
                                                      1996        1997
                                                     -------    --------
<S>                                                  <C>        <C>
Net revenue:
  VERITAS..........................................  $36,090    $ 12,454
  OpenVision.......................................   36,656      13,156
  Combined company.................................       --      95,515
                                                     -------    --------
                                                     $72,746    $121,125
                                                     =======    ========
Net income:
  VERITAS..........................................  $ 9,768    $  3,752
  OpenVision.......................................    2,361       1,665
  Combined company.................................       --      17,332
                                                     -------    --------
                                                     $12,129    $ 22,749
                                                     =======    ========
</TABLE>

     Note: April 1, 1997 was used as an approximation of the effective date of
the Merger.

     As a result of the OpenVision merger, the Company incurred charges to
operations of $8.5 million during the second quarter of 1997, consisting of
approximately $4.2 million for transaction fees and professional services, $1.9
million for contract terminations and asset write-offs and $2.4 million for
other costs incident to the merger. Of the total charge, $1.2 million resulted
from the write-down of redundant assets and facilities, primarily consisting of
intangible assets related to a prior acquisition which became redundant as a
result of OpenVision having a similar product line, and $7.3 million involved
cash outflows for banking, legal and accounting fees and other direct costs and
payments in connection with the elimination of duplicative facilities. The
remaining unpaid amount of $0.2 million at December 31, 1998 related primarily
to ongoing lease payments for vacated facilities through the termination of the
lease or the estimated date when such facilities will be subleased.

     On April 1, 1996, the Company acquired all of the outstanding stock of ACSC
for a total cost of approximately $3.5 million. Of the total charge, $2.2
million was allocated to in-process research and development which was expensed
in the second quarter of 1996 and approximately $1.3 million was allocated to
acquired intangibles that were originally amortized and then fully written off
in the second quarter of 1997. The write-off was part of the OpenVision
merger-related costs, as the ACSC product line became redundant upon
consummation of the OpenVision merger.

                                      F-12
<PAGE>   117
                          VERITAS SOFTWARE CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)

NOTE 3. CASH, CASH EQUIVALENTS AND INVESTMENTS

     Cash, cash equivalents and short-term investments consist of the following
(in thousands):

<TABLE>
<CAPTION>
                                                        YEARS ENDED
                                                        DECEMBER 31,
                                                    --------------------
                                                      1997        1998
                                                    --------    --------
<S>                                                 <C>         <C>
Cash and cash equivalents:
  Cash............................................  $  7,817    $  6,893
  Money market funds..............................     2,717         172
  Commercial paper................................    65,095     132,021
                                                    --------    --------
Cash and cash equivalents.........................    75,629     139,086
                                                    --------    --------
Short-term investments:
  Commercial paper................................    50,640       1,357
  Market auction preferreds.......................    19,061      20,659
  Government agency notes.........................    19,748          --
  Short-term corporate notes......................    25,682      50,024
                                                    --------    --------
Short-term investments............................   115,131      72,040
                                                    --------    --------
Cash, cash equivalents and short-term
  investments.....................................  $190,760    $211,126
                                                    ========    ========
</TABLE>

     Long-term investments consist of the following (in thousands):

<TABLE>
<CAPTION>
                                                         YEARS ENDED
                                                        DECEMBER 31,
                                                     -------------------
                                                      1997        1998
                                                     -------    --------
<S>                                                  <C>        <C>
Long-term investments:
  Government agency notes.........................   $    --    $  9,497
  Medium-term corporate notes.....................        --      22,428
                                                     -------    --------
Long-term investments.............................   $    --    $ 31,925
                                                     =======    ========
</TABLE>

NOTE 4. PROPERTY AND EQUIPMENT

     Property and equipment is stated at cost and consisted of the following (in
thousands):

<TABLE>
<CAPTION>
                                                        YEARS ENDED
                                                        DECEMBER 31,
                                                    --------------------
                                                      1997        1998
                                                    --------    --------
<S>                                                 <C>         <C>
Furniture and equipment...........................  $  2,758    $  6,962
Computer equipment................................    18,624      34,251
Building..........................................        --       1,008
Leasehold improvements............................     1,384       3,765
                                                    --------    --------
                                                      22,766      45,986
Less -- accumulated depreciation and
  amortization....................................   (12,657)    (19,468)
                                                    --------    --------
Property and equipment, net.......................  $ 10,109    $ 26,518
                                                    ========    ========
</TABLE>

                                      F-13
<PAGE>   118
                          VERITAS SOFTWARE CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)

NOTE 5. CONVERTIBLE SUBORDINATED NOTES

     In October 1997, the Company issued $100.0 million aggregate principal
amount of 5.25% Convertible Subordinated Notes due 2004 (the Notes), for which
the Company received net proceeds of $97.5 million. The Notes provide for
semi-annual interest payments of approximately $2.6 million each May 1 and
November 1, commencing on May 1, 1998. The Notes are convertible into the
Company's Common Stock at any time prior to the close of business on the
maturity date, unless previously redeemed or repurchased, at a conversion price
of $21.50 per share, subject to adjustment in certain events. On or after
November 5, 2002, the Notes will be redeemable over the period of time until
maturity at the option of the Company at declining premiums to par. The debt
issuance costs are being amortized as interest expense ratably over the term of
the Notes. The fair value of the notes as of December 31, 1998 was $139.1
million, and is calculated using the conversion price of $21.50 per share on the
principal amount of the notes and the closing price of the Company's stock.

NOTE 6. COMMITMENTS AND CONTINGENCIES

     The Company currently has operating leases for its facilities through
October 31, 2012. Rental expense under operating leases was approximately $3.0
million, $4.3 million and $6.1 million for the years ended December 31, 1996,
1997, and 1998, respectively. In addition to the basic rent, the Company is
responsible for all taxes, insurance and utilities related to the facilities.
The approximate minimum lease payments as of December 31, 1998 are as follows
(in thousands):

<TABLE>
<S>                                                      <C>
1999...................................................  $10,019
2000...................................................    9,644
2001...................................................    8,324
2002...................................................    5,785
2003...................................................    5,136
Thereafter.............................................   17,318
                                                         -------
Minimum lease payments.................................  $56,226
                                                         =======
</TABLE>

     In the ordinary course of business, various lawsuits and claims have been
filed against the Company. While the outcome of these matters is currently not
determinable, management believes that the ultimate resolution of these matters
will not have a material adverse effect on the Company's consolidated financial
position, results of operations or cash flows.

NOTE 7. BENEFIT PLANS

     The Company has adopted a retirement savings plan (the VERITAS Software
401(k) Plan), qualified under Section 401(k) of the Internal Revenue Code, which
is a pretax savings plan covering substantially all United States employees.
Under the plan employees may contribute up to 20% of their pretax salary,
subject to certain limitations. Employees are eligible to participate beginning
the first day of the calendar quarter following their date of hire. The Company
matches approximately 25% of the employee contributions up to $1,200 per year
and contributed approximately $0.1 million in 1996, $0.3 million in 1997 and
$0.6 million in 1998. The Company also has a retirement savings plan that was
assumed under the merger with OpenVision (the OpenVision Employee Investment
Plan), which will terminate in 1999. Employees no longer contribute to the
OpenVision plan and the remaining balances will be transferred to the Company's
plan upon termination.

                                      F-14
<PAGE>   119
                          VERITAS SOFTWARE CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)

NOTE 8. STOCK COMPENSATION PLANS

     At December 31, 1998, the Company had three stock-based compensation plans,
which are described below. The Company applies APB Opinion No. 25 and related
interpretations in accounting for its plans. Since the exercise price of options
granted under such plans is generally equal to the market value on the date of
grant, no compensation cost has been recognized for grants under its stock
option plans and stock purchase plans. If compensation cost for the Company's
stock-based compensation plans had been determined consistent with SFAS No. 123,
the Company's net income and earnings per share would have been reduced to the
pro forma amounts indicated below (in thousands, except per share amounts):

<TABLE>
<CAPTION>
                                             1996       1997       1998
                                            -------    -------    -------
<S>                                         <C>        <C>        <C>
Net income
  As reported.............................  $12,129    $22,749    $51,648
  Pro forma...............................  $ 7,669    $12,358    $32,102
Basic earnings per share
  As reported.............................  $  0.14    $  0.25    $  0.55
  Pro forma...............................  $  0.09    $  0.14    $  0.34
Diluted earnings per share
  As reported.............................  $  0.13    $  0.23    $  0.50
  Pro forma...............................  $  0.09    $  0.13    $  0.32
</TABLE>

     Because the method of accounting prescribed by SFAS No. 123 has not been
applied to options granted prior to January 1, 1995, the resulting pro forma
compensation cost may not be representative of that to be expected in future
years.

     Stock Option Plans

     The Company has two stock option plans. The Company's 1993 Equity Incentive
Plan (the 1993 Plan) provides for the issuance of either incentive or
nonstatutory stock options to employees and consultants of the Company. The
options generally are granted at the fair market value of the Company's common
stock at the date of grant, expire ten years from the date of grant, vest over a
four-year period and are exercisable immediately upon vesting. The Company has
reserved 32,000,000 shares of common stock for issuance under the 1993 Plan. The
Company has also reserved 1,125,000 shares for issuance under the Company's 1993
Director's Stock Option Plan (the Director's Plan). Generally options expire ten
years from date of grant, vest over the term of each directors board membership
and are exercisable immediately upon vesting. As of December 31, 1998,
20,956,938 shares were available for future grant under the plans.

     The Company's 1991 Executive Stock Option Plan and 1985 Employee Stock
Option Plan were terminated, and no further options may be granted under these
plans. Options previously granted under the 1991 and 1985 plans will continue to
be administered under such plans, and any options that expire or become
unexercisable for any reason without having been exercised in full shall be
available for issuance under the 1993 Plan.

     The fair value of each option grant is estimated on the date of grant using
the Black-Scholes option-pricing model with the following weighted-average
assumptions used for grants in 1996, 1997 and 1998: risk-free interest rates
averaging 5.99% in 1996, 6.19% in 1997 and 5.15% in 1998; a dividend yield of

                                      F-15
<PAGE>   120
                          VERITAS SOFTWARE CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)

NOTE 8. STOCK COMPENSATION PLANS (CONTINUED)
0.0% for all years; a weighted-average expected life of 5 years for all years;
and a volatility factor of the expected market price of the Company's common
stock of 0.65 for 1996, 0.60 for 1997 and 0.65 for 1998.

     A summary of the status of the Company's stock option plans (including the
options assumed in the Merger) as of December 31, 1996, 1997 and 1998 and
changes during the years ended on those dates is presented below (number of
shares in thousands):

<TABLE>
<CAPTION>
                                 1996                    1997                    1998
                         ---------------------   ---------------------   ---------------------
                                     WEIGHTED-               WEIGHTED-               WEIGHTED-
                                      AVERAGE                 AVERAGE                 AVERAGE
                          NUMBER     EXERCISE     NUMBER     EXERCISE     NUMBER     EXERCISE
                         OF SHARES     PRICE     OF SHARES     PRICE     OF SHARES     PRICE
                         ---------   ---------   ---------   ---------   ---------   ---------
<S>                      <C>         <C>         <C>         <C>         <C>         <C>
Outstanding at
  beginning of year....     7,172     $ 1.49      11,474      $ 3.57      15,378      $ 6.43
Granted................     6,038     $ 5.63       6,386      $10.53       4,654      $21.95
Exercised..............      (888)    $ 1.15      (1,544)     $ 2.08      (2,466)     $ 4.23
Forfeited..............      (848)    $ 3.21        (938)     $ 6.61      (1,144)     $ 9.07
                          -------     ------      ------      ------      ------      ------
Outstanding at end of
  year.................    11,474     $ 3.57      15,378      $ 6.43      16,422      $10.97
                          =======     ======      ======      ======      ======      ======
Options exercisable at
  year end.............     3,414                  5,118                   6,756
Weighted-average fair
  value of options
  granted during the
  year.................   $  3.53                 $ 6.06                  $12.94
</TABLE>

     The following table summarizes information about stock options outstanding
at December 31, 1998 (number of shares in thousands):

<TABLE>
<CAPTION>
                            OPTIONS OUTSTANDING
                  ----------------------------------------      OPTIONS EXERCISABLE
                                    WEIGHTED-                --------------------------
                      NUMBER         AVERAGE     WEIGHTED-       NUMBER       WEIGHTED-
                  OUTSTANDING AT    REMAINING     AVERAGE    EXERCISABLE AT    AVERAGE
   RANGE OF        DECEMBER 31,    CONTRACTUAL   EXERCISE     DECEMBER 31,    EXERCISE
EXERCISE PRICES        1998           LIFE         PRICE          1998          PRICE
- ---------------   --------------   -----------   ---------   --------------   ---------
<S>               <C>              <C>           <C>         <C>              <C>
$ 0.03 - $ 0.67        1,520          5.17        $ 0.47         1,438         $ 0.48
$ 0.71 - $ 3.74        1,358          6.28        $ 3.00         1,104         $ 2.90
$ 3.78 - $ 6.82        4,618          7.41        $ 5.42         2,296         $ 5.37
$ 6.89 - $14.84        4,234          8.46        $11.37         1,428         $11.19
$14.92 - $24.85        2,860          9.28        $18.98           408         $18.35
$25.06 - $31.19        1,832          9.67        $26.19            82         $25.51
                      ------          ----        ------         -----         ------
$ 0.03 - $31.19       16,422          7.96        $10.97         6,756         $ 6.19
                      ======          ====        ======         =====         ======
</TABLE>

     Employee Stock Purchase Plans

     Under the terms of the Merger with OpenVision, the Company assumed the
OpenVision Employee Stock Purchase Plan (the 1996 Purchase Plan). Upon
consummation of the Merger, each 1996 Purchase

                                      F-16
<PAGE>   121
                          VERITAS SOFTWARE CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)

NOTE 8. STOCK COMPENSATION PLANS (CONTINUED)
Plan option was converted into a right to purchase shares of the Company's
common stock. No new offering periods will be commenced under the 1996 Purchase
Plan, and the 1996 Purchase Plan was terminated on October 31, 1998. Under the
Company's 1993 Employee Stock Purchase Plan (the 1993 Purchase Plan), the
Company is authorized to issue up to 4,000,000 shares of common stock to its
full-time employees, nearly all of whom are eligible to participate. Under the
terms of the 1993 Purchase Plan, employees can choose to have up to 10% of their
wages withheld to purchase the Company's common stock. The purchase price of the
stock is 85% of the lower of the subscription date fair market value and the
purchase date fair market value. Substantially all of the eligible employees
have participated in the either the 1993 Purchase Plan or the 1996 Purchase Plan
in 1996, 1997 and 1998. Under the 1993 Purchase Plan, the Company issued
458,890, 199,228, and 339,810 shares to employees in 1996, 1997 and 1998,
respectively. Under the 1996 Purchase Plan, the Company issued 102,446, 140,978
and 197,834 shares to employees in 1996, 1997 and 1998, respectively.

     In accordance with APB 25, the Company does not recognize compensation cost
related to employee purchase rights under the Plan. To comply with the pro forma
reporting requirements of SFAS No. 123, compensation cost is estimated for the
fair value of the employees' purchase rights using the Black-Scholes
option-pricing model with the following assumptions for these rights granted in
1996, 1997 and 1998: a dividend yield of 0.0% for all years; an expected life
ranging up to 2 years for all years; an expected volatility factor of 0.65 in
1996, 0.60 in 1997 and 0.65 in 1998; and risk-free interest rates ranging from
4.81% to 6.01% in 1996, from 5.27% to 5.84% in 1997 and from 5.14% to 5.39% in
1998. The weighted average fair value of the purchase rights granted in 1996,
1997 and 1998 was $6.88, $13.90 and $14.16, respectively.

NOTE 9. STOCKHOLDERS' EQUITY

     On October 4, 1998, the Board of Directors of the Company adopted a
Stockholder Rights Plan, declaring a dividend of one preferred share purchase
right (a Right) for each outstanding share of common stock, par value $0.001 per
share, of VERITAS. The rights are initially attached to the Company's common
stock and will not trade separately. If a person or group acquires 20 percent or
more of the Company's common stock, or announces an intention to make a tender
offer for the Company's common stock the consummation of which would result in
acquiring 20 percent or more of the Company's common stock, then the rights will
be distributed and will then trade separately from the common stock. Each Right
entitles the registered holder to purchase from the Company one one-hundredth of
a share of Series A Junior Participating Preferred Stock, par value $0.001 per
share, of the Company. The rights expire October 5, 2008, unless the expiration
date is extended or unless the rights are earlier redeemed or exchanged by the
Company.

     Share and per share amounts applicable to prior periods in the consolidated
financial statements have been restated to reflect a 3-for-2 stock split in the
form of a stock dividend executed by the Company in May 1998.

     The Company is authorized to issue up to 10,000,000 shares of undesignated
preferred stock. No such preferred shares have been issued to date.

     Total common shares reserved for issuance at December 31, 1998 under all
stock compensation plans are 37,125,000 shares (see Note 8).

                                      F-17
<PAGE>   122
                          VERITAS SOFTWARE CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)

NOTE 10. INCOME TAXES

     The provision for income taxes consists of the following (in thousands):

<TABLE>
<CAPTION>
                                               YEARS ENDED DECEMBER 31,
                                             ----------------------------
                                              1996      1997       1998
                                             ------    -------    -------
<S>                                          <C>       <C>        <C>
Federal
  -- current...............................  $  366    $   539    $11,858
  -- deferred..............................      --     (3,500)    (8,075)
State
  -- current...............................   1,119      1,939      2,514
  -- deferred..............................      --       (700)        75
Foreign....................................     686      2,732      1,769
                                             ------    -------    -------
     Total.................................  $2,171    $ 1,010    $ 8,141
                                             ======    =======    =======
</TABLE>

     The provision for income taxes differs from the amount computed by applying
the federal statutory rate as follows:

<TABLE>
<CAPTION>
                                                   YEARS ENDED DECEMBER 31,
                                                  --------------------------
                                                   1996      1997      1998
                                                  ------    ------    ------
<S>                                               <C>       <C>       <C>
Federal tax at statutory rate...................   35.0%     35.0%     35.0%
Benefit of loss carryforwards...................  (35.0)    (35.9)     (9.3)
State taxes.....................................    5.3       5.4       4.2
Foreign taxes...................................    3.0       9.4       3.0
Change in valuation allowance...................     --     (17.7)    (13.4)
Merger-related costs............................     --       6.5        --
In-process research and development charge......    5.2        --        --
Alternative minimum tax, net....................    2.7       2.3        --
Tax credits.....................................     --        --      (7.1)
Other...........................................   (1.0)     (0.7)      1.2
                                                  -----     -----     -----
  Total.........................................   15.2%      4.3%     13.6%
                                                  =====     =====     =====
</TABLE>

                                      F-18
<PAGE>   123
                          VERITAS SOFTWARE CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)

NOTE 10. INCOME TAXES (CONTINUED)
     Significant components of the Company's deferred tax assets are as follows
(in thousands):

<TABLE>
<CAPTION>
                                             YEARS ENDED DECEMBER 31,
                                         --------------------------------
                                           1996        1997        1998
                                         --------    --------    --------
<S>                                      <C>         <C>         <C>
Net operating loss carryforwards         $28,566..   $ 22,499    $ 23,276
Reserves and accruals not currently
  deductible                             2,984...       2,205       6,146
Acquired intangibles                     5,400...       2,114       1,895
Tax credit carryforwards                 1,385...       2,246          --
Other                                    994.....         887       1,655
                                         --------    --------    --------
  Total                                  39,329..      29,951      32,972
Valuation allowance....................   (39,329)    (25,751)    (20,772)
                                         --------    --------    --------
Net deferred tax assets................  $     --    $  4,200    $ 12,200
                                         ========    ========    ========
</TABLE>

     The valuation allowance decreased by approximately $3.9, $13.6 and $5.0
million in 1996, 1997 and 1998, respectively. As of December 31, 1998
approximately $11.6 million of the valuation allowance reflected above relates
to the tax benefits of stock option deductions which will be credited to equity
when realized.

     As of December 31, 1998, the Company had federal tax loss carryforwards of
approximately $63.0 million which will expire in 2007 through 2011, if not
utilized. Because of the change in ownership provisions of the Internal Revenue
Code, a substantial portion of the Company's net operating loss carryforwards
may be subject to annual limitations. The annual limitation may result in the
expiration of net operating loss carryforwards before utilization.

     Management has determined based on the Company's history of prior earnings,
its expectations for the future and the extended period over which the benefits
of certain deferred tax assets will be realized, as well as the limitations on
its ability to utilize certain net operating loss carryforwards, that a
substantial valuation allowance continues to be necessary.

     The realization of the Company's net deferred tax assets, which relate
primarily to net operating loss carryforwards and temporary differences is
dependent on generating sufficient taxable income in future periods. Although
realization is not assured, management believes it is more likely than not that
the net deferred tax assets will be realized.

                                      F-19
<PAGE>   124
                          VERITAS SOFTWARE CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)

NOTE 11. EARNINGS PER SHARE

     The following table sets forth the computation of basic and diluted
earnings per share (in thousands, except per share amounts):

<TABLE>
<CAPTION>
                                                                        THREE MONTHS ENDED
                                           YEARS ENDED DECEMBER 31,          MARCH 31,
                                         ----------------------------   -------------------
                                          1996      1997       1998       1998       1999
                                         -------   -------   --------   --------   --------
<S>                                      <C>       <C>       <C>        <C>        <C>
Numerator:
  Net income...........................  $12,129   $22,749   $ 51,648   $  9,055   $ 13,583
                                         =======   =======   ========   ========   ========
Denominator:
  Weighted average shares..............   81,360    91,244     94,026     92,868     95,644
  Shares related to Staff Accounting
    Bulletin No. 98 Convertible
    preferred stock....................    4,692        --         --         --         --
                                         -------   -------   --------   --------   --------
  Denominator for basic earnings per
    share..............................   86,052    91,244     94,026     92,868     95,644
  Common stock equivalents.............    6,940     7,742      9,316      9,032     10,628
                                         -------   -------   --------   --------   --------
  Denominator for diluted earnings per
    share..............................   92,992    98,986    103,342    101,900    106,272
                                         =======   =======   ========   ========   ========
Basic earnings per share...............  $  0.14   $  0.25   $   0.55   $   0.10   $   0.14
                                         =======   =======   ========   ========   ========
Diluted earnings per share.............  $  0.13   $  0.23   $   0.50   $   0.09   $   0.13
                                         =======   =======   ========   ========   ========
</TABLE>

     Common stock equivalents used in the determination of the denominator of
diluted earnings per share does not include 4,651,163 shares issuable upon
conversion of the 5.25% Convertible Subordinated Notes, as their effect would be
anti-dilutive for all periods presented (see Note 5).

NOTE 12. COMPREHENSIVE INCOME

     As of January 1, 1998, the Company adopted Statement of Financial
Accounting Standards No. 130, "Reporting Comprehensive Income" (SFAS No. 130).
SFAS No. 130 establishes new rules for the reporting and display of
comprehensive income and its components; however, the adoption of this Statement
had no significant impact on the Company's net income or stockholders' equity.
SFAS No. 130 requires foreign currency translation adjustments, which prior to
adoption were reported separately in stockholders' equity, to be included in
other comprehensive income.

     The following are the components of comprehensive income:

<TABLE>
<CAPTION>
                                                                     THREE MONTHS ENDED
                                        YEARS ENDED DECEMBER 31,          MARCH 31,
                                       ---------------------------   -------------------
                                        1996      1997      1998       1998       1999
                                       -------   -------   -------   --------   --------
<S>                                    <C>       <C>       <C>       <C>        <C>
Net income...........................  $12,129   $22,749   $51,648   $ 9,055    $13,583
Foreign currency translation
  adjustments........................     (158)     (303)       10       (83)      (243)
                                       -------   -------   -------   -------    -------
Comprehensive income.................  $11,971   $22,446   $51,658   $ 8,972    $13,340
                                       =======   =======   =======   =======    =======
</TABLE>

NOTE 13. SIGNIFICANT DEVELOPMENT AND LICENSE AGREEMENTS

     In August of 1996 the Company entered into a development and license
agreement with Microsoft pursuant to which Microsoft would pay the Company up to
$5.0 million to develop a version of its

                                      F-20
<PAGE>   125
                          VERITAS SOFTWARE CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)

NOTE 13. SIGNIFICANT DEVELOPMENT AND LICENSE AGREEMENTS (CONTINUED)
Volume Manager product to be ported and embedded in Windows NT 5.0. The
Company's development efforts under this agreement are on a "best efforts"
basis, and there is no obligation for the Company to repay amounts received
under the agreement if the development effort is not successful. Accordingly,
Microsoft bears the risk of the development effort and will own the resulting
technology and/or products developed under the agreement. Under the terms of the
agreement, the Company is allowed to market any developed add-on products to the
Windows NT installed customer base in exchange for paying Microsoft a royalty
fee, the aggregate of which is not to exceed $5.0 million. Such royalties become
payable if the Company is successful in its development effort. The Company is
accounting for this arrangement in accordance with Statement of Financial
Accounting Standards No. 68, "Research and Development Arrangements" (SFAS No.
68) using the percentage of completion method. Amounts earned by the Company
under the agreement are recorded as service revenue while costs incurred to
complete the development efforts are recorded as cost of service revenue in the
accompanying Statements of Operations. The Company recognized revenue under this
agreement of approximately $0.5 million in 1996, $3.7 million in 1997 and $0.8
million in 1998, and incurred costs of $0.2 million in 1996, $2.4 million in
1997, and $0.7 million in 1998. Payments received from Microsoft during 1996,
1997 and 1998 were $0.2 million, $2.8 million and $2.0 million, respectively.

     In January 1997 the Company entered into a cross-license and development
arrangement with Sun Microsystems whereby each party granted the other a
royalty-based license to bundle or resell substantially all then-available
products of both companies. Under this arrangement, 5% of each royalty dollar
received by the Company is to be set aside to fund future "best efforts",
non-recurring engineering services to be performed by the Company at the
direction of Sun. Under these NRE projects, the scope of which is mutually
agreed to by both parties, Sun bears the risk of the development effort. In
accordance with SFAS No. 68 the Company has recognized a liability equal to 5%
of each royalty dollar received from Sun under this arrangement. The liability
to Sun as of December 31, 1997 was $174,000. As of December 31, 1998 there was
no liability to Sun.

NOTE 14. SEGMENT INFORMATION

     The Company adopted Statement of Financial Accounting Standards No. 131,
"Disclosures about Segments of an Enterprise and Related Information" (SFAS No.
131), in fiscal 1998. SFAS No. 131 supersedes Statement of Financial Accounting
Standards No. 14, "Financial Reporting for Segments of a Business Enterprise"
and establishes standards for reporting information about operating segments.
Operating segments are defined as components of an enterprise about which
separate financial information is available that is evaluated regularly by the
chief operating decision maker, or group, in deciding how to allocate resources
and in assessing performance.

     The Company operates in one segment, storage management solutions. The
Company's products and services are sold throughout the world, through direct,
OEM, reseller and distributor channels. The Company's chief operating decision
maker, the chief executive officer, evaluates the performance of the Company
based upon stand-alone revenue of product channels and the geographic regions of
the segment and does not receive discrete financial information about asset
allocation, expense allocation or profitability from the Company's storage
products or services.

                                      F-21
<PAGE>   126
                          VERITAS SOFTWARE CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)

NOTE 14. SEGMENT INFORMATION (CONTINUED)
     Geographic information (in thousands):

<TABLE>
<CAPTION>
                                                                       THREE MONTHS
                                                                           ENDED
                                       YEARS ENDED DECEMBER 31,          MARCH 31,
                                     -----------------------------   -----------------
                                      1996       1997       1998      1998      1999
                                     -------   --------   --------   -------   -------
                                                                        (UNAUDITED)
<S>                                  <C>       <C>        <C>        <C>       <C>
User license fees(1):
  United States....................  $44,286   $ 67,888   $121,910   $22,447   $43,228
  Europe(2)........................   10,696     12,971     33,172     5,416     8,917
  Other(3).........................    4,241     14,855     12,621     2,826     3,641
                                     -------   --------   --------   -------   -------
     Total.........................  $59,223   $ 95,714   $167,703   $30,689   $55,786
                                     =======   ========   ========   =======   =======
Services(1):
  United States....................  $10,195   $ 20,463   $ 34,759   $ 6,606   $12,578
  Europe(2)........................    3,186      4,865      7,869     1,663     2,679
  Other(3).........................      142         83        534       124       861
                                     -------   --------   --------   -------   -------
     Total.........................  $13,523   $ 25,411   $ 43,162   $ 8,393   $16,118
                                     =======   ========   ========   =======   =======
Total net revenue..................  $72,746   $121,125   $210,865   $39,082   $71,904
                                     =======   ========   ========   =======   =======
</TABLE>

<TABLE>
<CAPTION>
                                                  DECEMBER 31,
                                           ---------------------------    MARCH 31,
                                            1996      1997      1998         1999
                                           -------   -------   -------   ------------
                                                                         (UNAUDITED)
<S>                                        <C>       <C>       <C>       <C>
Long-lived assets(4):
  United States..........................  $ 6,268   $ 9,412   $25,202     $31,625
  Europe(2)..............................      633     1,114     3,644       4,184
  Other(3)...............................       96        67       380         578
                                           -------   -------   -------     -------
     Total...............................  $ 6,997   $10,593   $29,226     $36,387
                                           =======   =======   =======     =======
</TABLE>

- -------------------------
(1) License and Service revenues are attributed to geographic regions based on
    location of customers.

(2) Europe includes the Middle East and Africa.

(3) Other includes Canada and the Asia Pacific region.

(4) Long-lived assets include all long-term assets except those specifically
    excluded under SFAS No. 131, such as deferred income taxes and financial
    instruments. Reconciliation to total assets reported:

                                      F-22
<PAGE>   127
                          VERITAS SOFTWARE CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)

NOTE 14. SEGMENT INFORMATION (CONTINUED)

<TABLE>
<CAPTION>
                                                   DECEMBER 31,
                                           -----------------------------    MARCH 31,
                                            1996       1997       1998        1999
                                           -------   --------   --------   -----------
                                                                           (UNAUDITED)
<S>                                        <C>       <C>        <C>        <C>
Total long-lived assets..................  $ 6,997   $ 10,593   $ 29,226    $ 36,387
Other assets, including current..........   87,527    231,287    319,891     338,489
                                           -------   --------   --------    --------
  Total consolidated assets..............  $94,524   $241,880   $349,117    $374,876
                                           =======   ========   ========    ========
</TABLE>

     One customer represents approximately 12% or $25.8 million of the Company's
net revenues in 1998.

NOTE 15. RELATED PARTY TRANSACTIONS

     In fiscal 1998 the Company paid $0.8 million in service fees relating to
the potential acquisition of NSMG to Donaldson, Lufkin & Jenrette (DLJ), a
company affiliated with a director of the Company during 1998. The Company had
no outstanding receivable or payable balance with DLJ at December 31, 1998.

NOTE 16. POTENTIAL ACQUISITIONS

     On October 5, 1998, the Company entered into an Agreement and Plan of
Reorganization pursuant to which the Company will acquire the Network and
Storage Management Group business (NSMG) of Seagate Software, Inc. (SSI), a
subsidiary of Seagate Technology, Inc. As part of the Agreement, SSI and certain
holders of options to purchase common stock of SSI will receive common stock and
rights to acquire common stock representing approximately 40% of the combined
company's fully-diluted equity securities.

     On September 1, 1998, the Company entered into a Combination Agreement to
acquire TeleBackup Systems Inc., a Canadian corporation. Upon completion,
TeleBackup will become a wholly-owned subsidiary of VERITAS in exchange for the
issuance, to the holders of TeleBackup common shares and TeleBackup options, of
3,110,000 shares of our common stock. The acquisition will be structured to
qualify as a tax-free stock transaction in Canada.

     The NSMG and TeleBackup acquisitions will be accounted for by the Company
using the purchase method of accounting. Following consummation of the NSMG and
TeleBackup transactions, the Company currently expects to incur a charge of
approximately $227.5 million per fiscal quarter primarily related to the
amortization of goodwill and other intangible assets over a four-year period.
The Company also expects to incur charges to operations for a one-time write-off
related to in-process research and development costs in the fiscal quarter in
which these transactions are consummated. These charges are currently estimated
to be approximately $103.1 million. Such amounts are preliminary and are subject
to change upon the final determination of the purchase price of both NSMG and
TeleBackup at the time of closing of each transaction. In addition, as a result
of the NSMG acquisition, the Company expects to incur a restructuring charge in
the same fiscal quarter that these transactions are consummated. This one-time
restructuring charge relates primarily to exit costs with respect to duplicate
facilities of the Company, which the Company plans to vacate. The Company
estimates this restructuring charge to be in the range of $8.0 to $11.0 million.
Such costs are in addition to the liability for the estimated costs to

                                      F-23
<PAGE>   128
                          VERITAS SOFTWARE CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)

NOTE 16. POTENTIAL ACQUISITIONS (CONTINUED)
vacate facilities of NSMG, which will become duplicative upon the closing of the
NSMG transaction, which liability will be assumed by the Company and included as
a part of the purchase price.

NOTE 17. QUARTERLY FINANCIAL DATA (UNAUDITED)

<TABLE>
<CAPTION>
                                                    FIRST      SECOND     THIRD      FOURTH
                                                   QUARTER    QUARTER    QUARTER    QUARTER
                                                   --------   --------   --------   --------
                                                   (in thousands, except per share amounts)
<S>                                                <C>        <C>        <C>        <C>
FISCAL 1998
Total net revenue................................  $ 39,082   $ 48,113   $ 56,545   $ 67,125
Gross profit.....................................    32,616     40,191     48,702     59,895
Income before income taxes.......................    11,103     11,239     16,355     21,092
Net income.......................................     9,055      8,541     12,593     21,459
Net income per share -- basic....................  $   0.10   $   0.09   $   0.13   $   0.23
Net income per share -- diluted..................  $   0.09   $   0.08   $   0.12   $   0.21
Number of shares used in computing per share
  amounts basic..................................    92,868     93,724     94,458     95,034
Number of shares used in computing per share
  amounts diluted................................   101,900    102,708    104,652    104,084
FISCAL 1997
Total net revenue................................  $ 25,610   $ 28,934   $ 30,821   $ 35,760
Gross profit.....................................    22,840     25,590     26,442     29,808
Income (loss) before income taxes................     6,484     (1,013)     8,315      9,973
Net income (loss)................................     5,417     (1,682)     6,736     12,278
Net income (loss) per share -- basic.............  $   0.06   $  (0.02)  $   0.08   $   0.13
Net income (loss) per share -- diluted...........  $   0.05   $  (0.02)  $   0.07   $   0.12
Number of shares used in computing per share
  amounts -- basic...............................    90,440     90,984     91,490     91,948
Number of shares used in computing per share
  amounts -- diluted.............................    97,218     90,984    100,304    101,002
</TABLE>

NOTE 18. SUBSEQUENT EVENTS (UNAUDITED)

     The acquisition of NSMG was completed on May 28, 1999. Based on the
capitalization of VERITAS and Seagate Software as of May 28, 1999 and the
average closing price of VERITAS common stock of $45.57 per share for the 5 days
before and after June 7, 1999, the measurement date for the transaction, the
total purchase price for NSMG was approximately $3.5 billion. The actual
purchase price will depend on the capitalization of Seagate Software as of June
7, 1999.

                                      F-24
<PAGE>   129
                          VERITAS SOFTWARE CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)

NOTE 18. SUBSEQUENT EVENTS (UNAUDITED) (CONTINUED)
     The acquisition of TeleBackup was completed on June 1, 1999. Based upon the
average of the closing price of VERITAS common stock for a few days before and
after June 1, 1999 of $44.09, the total purchase price for TeleBackup was
approximately $143.1 million.

     During the first quarter of 1999, VERITAS signed a letter of intent to
enter into an agreement to lease real estate to be built by the lessor. In a
separate agreement, VERITAS was retained by the lessor as its agent for the
construction of the facility. The leases for land and improvements are
anticipated to be classified as operating leases. The various agreements provide
for minimum lease payments which begin, generally, upon completion of
construction, which is expected to be June 2001, as well as certain residual
value guarantees. Pre development costs incurred by VERITAS were approximately
$1.4 million through March 31, 1999, and were subsequently reimbursed by the
lessor.

     Share and per share amounts applicable to prior periods in the consolidated
financial statements have been restated to reflect a 2-for-1 stock split to be
effected in the form of a stock dividend to be distributed on July 8, 1999 to
shareholders of record as of June 18, 1999.

     Share amounts reflected in this document have also been adjusted to reflect
the following proposals that were approved at the May 27, 1999 special meeting
of the Company's stockholders:

     - To increase the authorized number of shares of common stock from
       75,000,000 to 500,000,000.

     - To amend the 1993 Employee Stock Purchase plan to increase the number of
       shares reserved for issuance from 2,250,000 to 4,000,000.

     - To amend the 1993 Equity Incentive Plan to increase the number of shares
       reserved for issuance from 9,225,000 to 16,000,000.

                                      F-25
<PAGE>   130

OVERVIEW OF VERITAS SOFTWARE CORPORATION UNAUDITED PRO FORMA COMBINED CONDENSED
                              FINANCIAL STATEMENTS

     The following unaudited pro forma combined condensed financial statements
consist of the VERITAS unaudited pro forma combined condensed statement of
operations for the year ended December 31, 1998 and three months ended March 31,
1999 and the VERITAS unaudited pro forma combined condensed balance sheet as of
March 31, 1999.

     The VERITAS unaudited pro forma combined condensed financial statements
give effect to the NSMG combination and the TeleBackup combination accounted for
using the purchase method of accounting. The VERITAS unaudited pro forma
combined condensed statements of operations for the year ended December 31, 1998
and three months ended March 31, 1999 assumes the NSMG combination and the
TeleBackup combination took place on January 1, 1998. The VERITAS unaudited pro
forma combined condensed balance sheet assumes the NSMG combination and the
TeleBackup combination took place on March 31, 1999.

     The VERITAS unaudited pro forma combined condensed statement of operations
for the year ended December 31, 1998 combine VERITAS' and TeleBackup's
historical results of operations for the year ended December 31, 1998 with the
Network & Storage Management Group's twelve months ended January 1, 1999. The
VERITAS unaudited pro forma combined condensed statement of operations for the
three months ended March 31, 1999 combine VERITAS' and TeleBackup's historical
results of operations for the three months ended March 31, 1999 with the Network
& Storage Management Group's three months ended April 2, 1999.

     Basis of presentation

     The VERITAS unaudited pro forma combined condensed financial statements
reflect the NSMG combination and the TeleBackup combination accounted for using
the purchase method of accounting and have been prepared on the basis of
assumptions described in the notes including assumptions relating to the
allocation of the amount of consideration paid, to the assets and liabilities of
the Network & Storage Management Group and TeleBackup based upon preliminary
estimates of their fair value. The actual allocation of the consideration paid
may differ from those assumptions reflected in the VERITAS unaudited pro forma
combined condensed financial statements after valuations and other procedures to
be performed after the closing of the NSMG combination and the TeleBackup
combination are completed. Both the NSMG combination and the TeleBackup
combination closed during the second quarter of 1999.

     Charges for in-process research and development

     VERITAS recorded charges to income in the second quarter of 1999 related to
in-process research and development of $101.2 million as a result of the NSMG
combination and $1.9 million as a result of the TeleBackup combination.

     Restructuring charges

     In addition, as a result of the NSMG combination, VERITAS recorded a
restructuring charge of $11.0 million during the second quarter of 1999,
primarily related to exit costs with respect to duplicate facilities of Old
VERITAS which VERITAS plans to vacate. These costs are in addition to the
liability for the estimated costs to vacate facilities of the Network & Storage
Management Group business which will become duplicative upon the closing of the
NSMG combination, which liability will be assumed by VERITAS and included as a
part of the purchase price. The VERITAS unaudited pro forma combined condensed
balance sheet includes the effect of these charges; however, the VERITAS
unaudited pro forma combined condensed statements of operations do not reflect
these charges since they are non-recurring. These charges will be reflected in
VERITAS' consolidated financial statements during the

                                      F-26
<PAGE>   131

second quarter of 1999, the period in which the NSMG combination and TeleBackup
combination were consummated.

     The VERITAS unaudited pro forma combined condensed financial statements
should be read in conjunction with the related notes included in this document
and the audited financial statements of VERITAS, the Network & Storage
Management Group and TeleBackup, including the notes to each, that are included
elsewhere in this document. The VERITAS unaudited pro forma combined condensed
financial statements do not necessarily indicate what the actual operating
results or financial position would have been had the NSMG combination and the
TeleBackup combination taken place on January 1, 1998 or March 31, 1999. They
also do not purport to indicate VERITAS' future results of operations or
financial position.

                                      F-27
<PAGE>   132

                      VERITAS UNAUDITED PRO FORMA COMBINED
                       CONDENSED STATEMENT OF OPERATIONS
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                  VERITAS      NETWORK & STORAGE                                     VERITAS
                                                  SOFTWARE        MANAGEMENT        TELEBACKUP                      PRO FORMA
                                                CORPORATION          GROUP         SYSTEMS INC.                      COMBINED
                                                    YEAR         TWELVE MONTHS         YEAR                            YEAR
                                                   ENDED             ENDED            ENDED                           ENDED
                                                DECEMBER 31,      JANUARY 1,       DECEMBER 31,    PRO FORMA       DECEMBER 31,
                                                    1998             1999              1998       ADJUSTMENTS          1998
                                                ------------   -----------------   ------------   -----------      ------------
<S>                                             <C>            <C>                 <C>            <C>              <C>
Net revenue:
  User license fees...........................    $167,703         $188,072          $   934       $    (934)(15)   $  355,775
  Services....................................      43,162           11,061            1,376          (1,376)(15)       54,223
                                                  --------         --------          -------       ---------        ----------
    Total net revenue.........................     210,865          199,133            2,310          (2,310)          409,998
Cost of revenue:
  User license fees...........................       8,798           11,981              211                            20,990
  Services....................................      20,663            2,917              345                            23,925
  Amortization of developed technology........          --            3,985               --          58,425(6)         64,060
                                                                                                       1,650(12)
                                                  --------         --------          -------       ---------        ----------
    Total cost of revenue.....................      29,461           18,883              556          60,075           108,975
                                                  --------         --------          -------       ---------        ----------
Gross profit..................................     181,404          180,250            1,754         (62,385)          301,023
Operating expenses:
  Selling and marketing.......................      76,392           75,905              994                           153,291
  Research and development....................      40,239           33,677              824                            74,740
  General and administrative..................      10,505           21,121              930                            32,556
  In-process research and development.........         600            6,800               --                             7,400
  Amortization of goodwill and other
    intangibles...............................          --           10,380               --         815,893(6)        859,986
                                                                                                      33,713(12)
                                                  --------         --------          -------       ---------        ----------
    Total operating expenses..................     127,736          147,883            2,748         849,606         1,127,973
                                                  --------         --------          -------       ---------        ----------
Income (loss) from operations.................      53,668           32,367             (994)       (911,991)         (826,950)
Interest and other income, net................      11,821              423               --                            12,244
Interest expense..............................      (5,700)            (240)             (65)                           (6,005)
                                                  --------         --------          -------       ---------        ----------
Income (loss) before income taxes.............      59,789           32,550           (1,059)       (911,991)         (820,711)
Provision for (benefit from) income taxes.....       8,141           15,121               --         (43,576)(14)      (20,314)
                                                  --------         --------          -------       ---------        ----------
Net income (loss).............................    $ 51,648         $ 17,429          $(1,059)      $(868,415)       $ (800,397)
                                                  ========         ========          =======       =========        ==========
Net income (loss) per share -- basic..........    $   0.55                                                          $    (4.82)
                                                  ========                                                          ==========
Net income (loss) per share -- diluted........    $   0.50                                                          $    (4.82)
                                                  ========                                                          ==========
Number of shares used in computing per share
  amounts -- basic............................      94,026                                            72,180           166,216
                                                  ========                                         =========        ==========
Number of shares used in computing per share
  amounts -- diluted..........................     103,342                                            62,874           166,216
                                                  ========                                         =========        ==========
</TABLE>

See accompanying Notes to VERITAS Unaudited Pro Forma Combined Condensed
Financial Statements.

                                      F-28
<PAGE>   133

                      VERITAS UNAUDITED PRO FORMA COMBINED
                       CONDENSED STATEMENT OF OPERATIONS
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                VERITAS      NETWORK & STORAGE                                     VERITAS
                                                SOFTWARE        MANAGEMENT        TELEBACKUP                      PRO FORMA
                                              CORPORATION          GROUP         SYSTEMS INC.                      COMBINED
                                              THREE MONTHS     THREE MONTHS      THREE MONTHS                    THREE MONTHS
                                                 ENDED             ENDED            ENDED                           ENDED
                                               MARCH 31,         APRIL 2,         MARCH 31,      PRO FORMA        MARCH 31,
                                                  1999             1999              1999       ADJUSTMENTS          1999
                                              ------------   -----------------   ------------   -----------      ------------
<S>                                           <C>            <C>                 <C>            <C>              <C>
Net revenue:
  User license fees.........................    $55,786           $59,780           $ 382        $    (382)(15)   $ 115,566
  Services..................................     16,118             3,045             436             (436)(15)      19,163
                                                -------           -------           -----        ---------        ---------
    Total net revenue.......................     71,904            62,825             818              818          134,729
Cost of revenue:
  User license fees.........................      1,955             3,273             149                             5,377
  Services..................................      6,527               865              97                             7,489
  Amortization of developed technology......         --               780              --           14,606(6)        15,799
                                                                                                       413(12)
                                                -------           -------           -----        ---------        ---------
    Total cost of revenue...................      8,482             4,918             246           15,019           28,665
                                                -------           -------           -----        ---------        ---------
Gross profit................................     63,422            57,907             572          (15,837)         106,064
Operating expenses:
  Selling and marketing.....................     26,823            22,674             304                            49,801
  Research and development..................     13,816             8,815             253                            22,884
  General and administrative................      3,289             5,111             267                             8,667
  Amortization of goodwill and other
    intangibles.............................         --             2,545              --          203,973(6)       214,946
                                                                                                     8,428(12)
                                                -------           -------           -----        ---------        ---------
    Total operating expenses................     43,928            39,145             824          212,401          296,298
                                                -------           -------           -----        ---------        ---------
Income (loss) from operations...............     19,494            18,762            (252)        (228,238)        (190,234)
Interest and other income, net..............      3,031             1,173              38                             4,242
Interest expense............................     (1,433)               --              (5)                           (1,438)
                                                -------           -------           -----        ---------        ---------
Income (loss) before income taxes...........     21,092            19,935            (219)        (228,238)        (187,430)
Provision for (benefit from) income taxes...      7,509             7,974              --           (8,260)(14)       7,223
                                                -------           -------           -----        ---------        ---------
Net income (loss)...........................    $13,583           $11,961           $(219)       $(219,978)       $(194,653)
                                                =======           =======           =====        =========        =========
Net income (loss) per share -- basic........    $  0.14                                                           $   (1.16)
                                                =======                                                           =========
Net income (loss) per share -- diluted......    $  0.13                                                           $   (1.16)
                                                =======                                                           =========
Number of shares used in computing per share
  amounts -- basic..........................     95,644                                             72,190          167,834
                                                =======                                          =========        =========
Number of shares used in computing per share
  amounts -- diluted........................    106,272                                             61,562          167,834
                                                =======                                          =========        =========
</TABLE>

See accompanying Notes to VERITAS Unaudited Pro Forma Combined Condensed
Financial Statements.

                                      F-29
<PAGE>   134

                      VERITAS UNAUDITED PRO FORMA COMBINED
                            CONDENSED BALANCE SHEET
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                     VERITAS     NETWORK & STORAGE                                    VERITAS
                                                    SOFTWARE        MANAGEMENT        TELEBACKUP                     PRO FORMA
                                                   CORPORATION         GROUP         SYSTEMS INC.                     COMBINED
                                                    MARCH 31,        APRIL 2,         MARCH 31,      PRO FORMA       MARCH 31,
                                                      1999             1999              1999       ADJUSTMENTS         1999
                                                   -----------   -----------------   ------------   -----------      ----------
<S>                                                <C>           <C>                 <C>            <C>              <C>
ASSETS
Current assets:
  Cash and cash equivalents......................   $111,324         $   2,024         $ 3,534      $   42,111(1)    $  158,993
  Short-term investments.........................     97,225                --              --                           97,225
  Loan receivable -- affiliate...................         --            42,111                         (42,111)(1)           --
  Accounts receivable............................     50,210            23,090             906                           74,206
  Other current assets...........................     21,309             3,748             125            (532)(7)       22,650
                                                                                                        (2,000)(15)
                                                    --------         ---------         -------      ----------       ----------
    Total current assets.........................    280,068            70,973           4,565          (2,532)         353,074
Long-term investments............................     47,859                --              --                           47,859
Property and equipment, net......................     32,528            12,733             536                           45,797
Goodwill and other intangibles, net..............         --            31,564              --         (31,564)(1)    3,638,719
                                                                                                     3,497,271(1)
                                                                                                       141,448(8)
Other assets.....................................     14,421                --              --                           14,421
                                                    --------         ---------         -------      ----------       ----------
    Total assets.................................   $374,876         $ 115,270         $ 5,101      $3,604,623       $4,099,870
                                                    ========         =========         =======      ==========       ==========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable...............................   $  4,390         $   4,754         $   180      $       --       $    9,324
  Accrued compensation and benefits..............      7,473            10,107              --                           17,580
  Other accrued liabilities......................     11,488             9,533              83                           21,104
  Income taxes payable...........................     17,388            18,828              --                           36,216
  Accrued acquisition and restructuring costs....         --                --              --          31,700(3)        48,900
                                                                                                         6,200(9)
                                                                                                        11,000(16)
  Deferred revenue...............................     43,149             7,740           1,912          (4,102)(1)       47,299
                                                                                                        (1,400)(15)
                                                    --------         ---------         -------      ----------       ----------
    Total current liabilities....................     83,888            50,962           2,175          43,398          180,423
Non-current liabilities:
  Convertible subordinated notes.................    100,000                --              --                          100,000
  Other non-current liabilities..................        733                --             180                              913
  Deferred income taxes..........................         --               697              --         181,297(7)       185,026
                                                                                                         3,032(13)
                                                    --------         ---------         -------      ----------       ----------
    Total non-current liabilities................    100,733               697             180         184,329          285,939
Stockholders' equity:
  Common stock...................................    206,911           258,884           6,349       3,162,207(4)     3,764,864
                                                                                                       130,513(10)
  Accumulated deficit............................    (15,833)         (195,273)         (3,510)         94,073(5)      (130,533)
                                                                                                         1,610(11)
                                                                                                          (600)(15)
                                                                                                       (11,000)(16)
  Deferred compensation..........................        (24)               --              --                              (24)
  Accumulated other comprehensive income
    (loss).......................................       (799)               --             (93)             93(8)          (799)
                                                    --------         ---------         -------      ----------       ----------
    Total stockholders' equity...................    190,255            63,611           2,746       3,376,896        3,633,508
                                                    --------         ---------         -------      ----------       ----------
    Total liabilities and stockholders' equity...   $374,876         $ 115,270         $ 5,101      $3,604,623       $4,099,870
                                                    ========         =========         =======      ==========       ==========
</TABLE>

See accompanying Notes to VERITAS Unaudited Pro Forma Combined Condensed
Financial Statements.

                                      F-30
<PAGE>   135

                      NOTES TO VERITAS UNAUDITED PRO FORMA
                    COMBINED CONDENSED FINANCIAL STATEMENTS

 1. BASIS OF PRO FORMA PRESENTATION

     NSMG combination

     The VERITAS unaudited pro forma combined condensed financial statements
reflect the contribution of assets and liabilities of the Network & Storage
Management Group and the issuance of 69,148,208 shares of VERITAS common stock
which was based on the average closing price of VERITAS common stock of $45.57
per share for 5 days before and after June 7, 1999, the measurement date for the
transaction. In addition VERITAS issued options to purchase VERITAS shares, of
which 2,942,640 options were vested and 4,002,408 options were unvested. The
value of the options to be issued by VERITAS in exchange for the Seagate
Software options was determined by estimating their fair value as of May 28,
1999 using the Black-Scholes option pricing model with the following weighted
average assumptions:

     - risk free interest rate of 5.15%;

     - dividend yield of 0.0%;

     - expected option life of 0.5 years for vested options;

     - expected option life of 3.0 years for unvested options; and

     - volatility factor of the expected market price of VERITAS common stock of
       0.65.

     The NSMG combination will be accounted for under the purchase method of
accounting.

     TeleBackup combination

     The VERITAS unaudited pro forma combined condensed financial statements
also reflect the issuance of 3,041,242 shares for the outstanding equity
interest of TeleBackup based on the capitalization of VERITAS and TeleBackup as
of June 1, 1999 and the average closing price of VERITAS common stock of $44.09
per share for 5 days before and after June 1, 1999, the closing date of the
transaction. In addition, TeleBackup's outstanding options at the closing date
were exchanged for options to purchase VERITAS shares. As of June 1, 1999,
outstanding options to purchase 259,800 shares of TeleBackup common stock were
exchanged for options to purchase 68,759 shares of VERITAS common stock, of
which all the options are vested. The value of the options issued by VERITAS in
the exchange for the TeleBackup options, was determined by estimating their fair
value as of June 1, 1999 using the Black-Scholes option pricing model with the
following weighted average assumptions:

     - risk-free interest rate of 5.15%;

     - dividend yield of 0.0%;

     - expected option life of 0.5 years; and

     - volatility factor of the expected market price of VERITAS common stock of
       0.65.

     The TeleBackup combination will be accounted for under the purchase method
of accounting.

     The VERITAS unaudited pro forma combined condensed financial statements
have been prepared on the basis of assumptions relating to the allocation of the
amount of consideration paid, to the assets and liabilities of the Network &
Storage Management Group business and TeleBackup based on preliminary estimates
of their fair value. The actual allocation of the amount such consideration may
differ from that reflected in the VERITAS unaudited pro forma combined condensed
financial statements after valuations and other procedures to be performed after
the closing of the NSMG combination and the TeleBackup combination have been
completed. Below is a table of the estimated

                                      F-31
<PAGE>   136
                      NOTES TO VERITAS UNAUDITED PRO FORMA
              COMBINED CONDENSED FINANCIAL STATEMENTS (CONTINUED)

 1. BASIS OF PRO FORMA PRESENTATION (CONTINUED)
acquisition cost, purchase price allocation and annual amortization of the
intangible assets acquired, in thousands:

                  NETWORK & STORAGE MANAGEMENT GROUP BUSINESS

<TABLE>
<CAPTION>
                                                                               ANNUAL
                                                            AMORTIZATION    AMORTIZATION
                                                                LIFE       OF INTANGIBLES
                                                            ------------   --------------
<S>                                            <C>          <C>            <C>
Estimated acquisition cost
  Estimated value of securities to be
     issued..................................
     Common stock............................   3,151,350
     Stock options...........................     269,741
  Acquisition costs..........................      31,700
                                               ----------
       Total estimated acquisition cost......  $3,452,791
                                               ==========
Purchase price allocation
  Tangible net assets acquired...............  $   36,149
  Intangible assets acquired:
     Distribution channel/OEM agreements.....     257,200        4            $ 64,300
     Developed technology....................     233,700        4              58,425
     Trademark/assembled workforce/other
       intangibles...........................      37,110        4               9,278
     In-process research and development.....     101,200
     Goodwill................................   2,969,261        4             742,315
     Deferred tax liabilities................    (181,829)
                                               ----------                     --------
       Total.................................  $3,452,791                     $874,318
                                               ==========                     ========
</TABLE>

                                      F-32
<PAGE>   137
                      NOTES TO VERITAS UNAUDITED PRO FORMA
              COMBINED CONDENSED FINANCIAL STATEMENTS (CONTINUED)

 1. BASIS OF PRO FORMA PRESENTATION (CONTINUED)
                                   TELEBACKUP

<TABLE>
<CAPTION>
                                                                            ANNUAL
                                                        AMORTIZATION     AMORTIZATION
                                                            LIFE        OF INTANGIBLES
                                                        ------------    --------------
<S>                                         <C>         <C>             <C>
Estimated acquisition cost
  Estimated value of securities to be
     issued...............................
     Common stock.........................  $134,100
     Stock options........................     2,762
  Acquisition costs.......................     6,200
                                            --------
       Total estimated acquisition cost...  $143,062
                                            ========
Purchase price allocation
  Tangible net assets acquired............  $  2,746
  Intangible assets acquired
     Distribution channel/OEM
       agreements.........................     3,100         4             $   775
     Developed technology.................     6,600         4               1,650
     Trademark/assembled workforce........     1,630         4                 408
     In-process research and
       development........................     1,900
     Goodwill.............................   130,118         4              32,530
     Deferred tax liabilities.............    (3,032)
                                            --------                       -------
       Total..............................  $143,062                       $35,363
                                            ========                       =======
</TABLE>

     Tangible net assets of the Network & Storage Management Group business
acquired principally include cash, accounts receivable, fixed assets and other
current assets. Liabilities assumed principally include accounts payable,
accrued compensation and other current liabilities.

     The tangible net assets of TeleBackup acquired principally include cash and
fixed assets. Liabilities assumed principally include convertible debentures and
other non-current liabilities.

     To determine the value of the developed technology, the expected future
cash flows attributable to all existing technology was discounted, taking into
account risks related to the characteristics and applications of the technology,
existing and future markets, and assessments of the life cycle stage of the
technology. The analysis resulted in a valuation for developed technology which
had reached technological feasibility and therefore was capitalizable. The
developed technology is being amortized on the straight-line basis over its
estimated useful life of four years which is expected to exceed the ratio of
current revenues to the total of current and anticipated revenues.

     The value of the distribution channels and original equipment manufacturer
agreements was determined by considering, among other factors, the size of the
current and potential future customer bases, the quality of existing
relationships with customers, the historical costs to develop customer
relationships, the expected income and associated risks. Associated risks
included the inherent difficulties and uncertainties in transitioning the
business relationships from the acquired entity to VERITAS and risks related to
the viability of and potential changes to future target markets.

     The value of trademarks was determined by considering, among other factors,
the assumption that in lieu of ownership of a trademark, a company would be
willing to pay a royalty in order to exploit the related benefits of such
trademark.

                                      F-33
<PAGE>   138
                      NOTES TO VERITAS UNAUDITED PRO FORMA
              COMBINED CONDENSED FINANCIAL STATEMENTS (CONTINUED)

 1. BASIS OF PRO FORMA PRESENTATION (CONTINUED)
     The value of the assembled workforce was derived by estimating the costs to
replace the existing employees, including recruiting, hiring, and training costs
for each category of employee.

     The value allocated to projects identified as in-process research and
development of the Network & Storage Management Group business and TeleBackup
was charged to expense during the second quarter of 1999 but has not been
reflected in the VERITAS unaudited pro forma combined condensed statements of
operations as it is non-recurring in nature. However, this charge has been
reflected in the VERITAS unaudited pro forma combined condensed balance sheet.

     The write-offs were necessary because the acquired in-process research and
development had not yet reached technological feasibility and had no future
alternative uses. VERITAS expects that the acquired in-process research and
development will be successfully developed, but these products may not achieve
commercial viability.

     The nature of the efforts required to develop the purchased in-process
research and development into commercially viable products principally relate to
the completion of all planning, designing, prototyping, verification and testing
activities that are necessary to establish that the product can be produced to
meet its design specifications, including functions, features and technical
performance requirements.

     The value of the purchased in-process research and development was
determined by estimating the projected net cash flows related to the products,
including costs to complete the development of the technology and the future
revenues to be earned upon commercialization of the products. These cash flows
were then discounted back to their net present value. The projected net cash
flows from the projects were based on management's estimates of revenues and
operating profits related to the projects.

     Management's overview of the in-process projects and the estimates for the
remaining development efforts are described below:

     Network & Storage Management Group business products

     - Seagate Backup Exec for NT -- Backup Exec(TM) for Windows NT offers a
       compatible backup solution for Windows NT environments. Integrated
       wizards provide steps through routine operations and a new graphical user
       interface simplifies management tasks. Intelligent Disaster Recovery(TM)
       automates data recovery with the only point-in-time rapid recovery
       system. With its Microsoft common object model-based scaleable
       architecture, virus detection and cleaning, and agent accelerator
       technology, total cost of ownership is minimized, performance is
       maximized and data is secured. Management estimates the completion and
       release of version 8.0 of this product in November 1999.

     - Backup Exec for Netware -- Backup Exec for NetWare is the first NetWare 5
       compatible data protection solution that offers reliability, high
       performance and full Netware directory services integration for
       enterprise-wide data sharing. To minimize total cost of ownership and
       administration overhead, ExecView provides centralized monitoring and
       management. Intelligent disaster recovery combined with "working set"
       backup delivers fast and reliable disaster recovery for every server
       protected by Backup Exec. Advanced barcode reader and media portal
       support provides ease-of-use and complete automation to further simplify
       network administration. Management estimates the completion and release
       of version 8.1 of this product in September 1999.

                                      F-34
<PAGE>   139
                      NOTES TO VERITAS UNAUDITED PRO FORMA
              COMBINED CONDENSED FINANCIAL STATEMENTS (CONTINUED)

 1. BASIS OF PRO FORMA PRESENTATION (CONTINUED)
     - Storage Migrator(TM) -- Storage Migrator is a multi-tier hierarchical
       storage management application for Windows NT that delivers enterprise
       functionality to client/server environments. The product reduces the
       total cost of ownership by proactively managing inactive data, migrating
       it from on-line storage, such as disc drives, to near-line devices, such
       as optical drives, then finally to archival storage resources, such as
       tape devices over user defined periods of time. This product was released
       in June 1999.

     - Desktop Management Suite(TM) -- Desktop Management Suite is a fully
       integrated suite of software solutions including network inventory,
       WinLand, software installation, or WinInstall, and software metering, or
       WinSmart or Desktop Management Suite centralizes the management of
       distributed network desktops by automating tasks such as inventory,
       software distribution, application metering, backup and remote control.
       Desktop Management Suite reduces the total cost of managing network
       desktops and standardizes the administration of desktops across the
       enterprise. Seagate has begun development to create a more complete
       personal computer client management solution with WinInstall and WinLand.
       Management estimates the completion and release of Desktop Management
       Suite version 4.0 and WinInstall version 7.0 in December 1999.

     - Manage Exec(TM) -- Manage Exec is a proactive server health monitoring,
       alerting and reporting solution that centralizes enterprise
       administration by providing information technology professionals with a
       unique view of servers worldwide and real-time problem analysis. Manage
       Exec is a powerful, simple, scaleable solution for managing the behavior
       of heterogeneous networks worldwide from one central location. Manage
       Exec automatically monitors, analyzes and reports on Windows NT and
       Novell NetWare systems health, establishes profiles of normal server and
       application behavior and proactively sends alerts when these policies are
       broken. As a result, problems that once may have resulted in catastrophic
       failure are now effectively resolved before network users are impacted.
       To make this product suitable for enterprise sales, Seagate began
       "enterprization." Management estimates the completion and release of
       version 6.0 of this product in September 1999.

     - NerveCenter(TM) -- NerveCenter is a market leading, rules-based event
       management application designed to ensure high levels of network and
       application availability. NerveCenter uses graphical network behavior
       models to filter through voluminous network messages, identify critical
       problems and automatically launch appropriate corrective actions.
       NerveCenter is the first end-to-end event management solution across
       network devices, applications and UNIX, Windows NT systems. Version 3.7
       was under development at the Network & Storage Management Group which
       would provide a basis for a storage area network management solution.
       Management estimates the completion and release of version 3.7 in
       September 1999.

     - Policy Exec(TM) version 1.0 -- Policy Exec is a policy management system
       that creates policies according to goals, completely automates storage
       management tasks, and provides fault isolation and automated corrective
       action. Management estimates the completion and release of this product
       in October 1999.

     - Replication Exec(TM) -- Replication Exec provides real time data
       protection for NT servers, back-up staging, rapid recovery, disaster
       protection bandwidth throttling, and intelligent data distribution.
       Replication Exec delivers the most flexible and intelligent data
       replication for Windows NT environments. It can efficiently and
       automatically duplicate files or file systems at any number of locations
       for complete data protection or information distribution. Replication

                                      F-35
<PAGE>   140
                      NOTES TO VERITAS UNAUDITED PRO FORMA
              COMBINED CONDENSED FINANCIAL STATEMENTS (CONTINUED)

 1. BASIS OF PRO FORMA PRESENTATION (CONTINUED)
       Exec offers centralized management, high replication performance, minimal
       system overhead, both real-time and schedule-based replication, and
       selectable bandwidth usage. Replicate remote data to a central site for
       centralized backup, offload backup from production servers for 24x7
       operations, or distribute information to any number of servers on the
       local area network or wide area network from a central site. In August
       1998, the Network & Storage Management Group business released the first
       version of this product. However, this version does not have sufficient
       features to serve the enterprise customer. A next release version 2.0 was
       under development at the Network & Storage Management Group business to
       add these required features. Management estimates the completion and
       release of version 2.0 of this product in December 1999.

     TeleBackup was founded in 1995 to further the development of remote backup
technology. TeleBackup is an information technology company that is developing
dynamic software that allows corporations and end-users to backup their data
remotely. TeleBackup's software initiates all backups automatically with no
required intervention by the user. It also safeguards against disaster by
storing the data at an offsite location. TeleBackup's unique features make the
process of backing up large amounts of data significantly faster than any other
known technology using standard modems.

     TeleBackup products

     - TSInfoPro 2.05 -- TSInfoPro is a new system for eliminating data loss
       designed to support Microsoft Windows 98. Features include enhanced
       compact disc disaster recovery, improved querying, open file manger, and
       encryption. Management estimates the completion and release of this
       product in August 1999.

     - TSInfoPro 3.00 -- An improved system for eliminating data loss with a
       graphical user interface. Features include increased bandwidth,
       redesigned client and server interfaces, file processing, and
       administrative applications. Significant development efforts were begun
       and TeleBackup including, creating a larger bandwith, a major redesign of
       the graphical user interface and changing 90% of the server to be
       available for NT. Management estimates the completion and release of this
       product in April 2000.

     Some of the potential risks involved in completing the development for the
TeleBackup releases include, but are not limited to the following. The user
interface development could be expensive due to the options and technologies
needed in identifying the target customer. In addition, the hierarchical storage
management and NetBackup will likely need some more modification to run or work
well together.

     The server product is not quite available for NT, but is expected to be
soon, and the admin. station for NT is in the beginning phase of several phases.

     Research and development effort

     The Network & Storage Management Group business estimates approximately
$6.0 million to complete the development of the identified in-process projects
that are being acquired by VERITAS. TeleBackup estimates approximately $630,000
to complete the development of the identified in-process

                                      F-36
<PAGE>   141
                      NOTES TO VERITAS UNAUDITED PRO FORMA
              COMBINED CONDENSED FINANCIAL STATEMENTS (CONTINUED)

 1. BASIS OF PRO FORMA PRESENTATION (CONTINUED)
projects that are being acquired. The Network & Storage Management Group's and
TeleBackup's research and development expenditure forecasts include, but are not
limited to:

     - technology coding;

     - feasibility tests;

     - platform integration; and

     - alpha and beta testing.

     Due to the fact that the transactions have only recently been consummated,
the calculations are preliminary. Therefore, more information will be
forthcoming as the analysis is completed of the in-process research and
development acquired at the Network & Storage Management Group and TeleBackup.

     Factors that could affect analysis.

     The following factors have the potential to affect analysis:

     - the effect of the uncertainty surrounding the successful development of
       the in-process research and development products is one of the many
       factors that comprise the selected discount rate;

     - there is risk associated with the revenue of all of the identified
       in-process research and development projects. The expected benefit from
       the in-process research and development projects is expected to occur at
       the release dates for each of the projects discussed previously; and

     - if any of the estimates for release dates, product life cycle, or product
       revenue are different, then there may be an impact on the future results
       of the company.

     Goodwill is determined based on the residual difference between the amount
paid and the values assigned to identified tangible and intangible assets.

 2. PRO FORMA NET LOSS PER SHARE

     The VERITAS unaudited pro forma combined condensed statements of operations
have been prepared as if the NSMG combination and the TeleBackup combination had
occurred at the beginning of the periods presented. The pro forma basic and
diluted net loss per share are based on the weighted average number of shares of
VERITAS common stock outstanding during each period and the number of shares of
VERITAS common stock to be issued in connection with the NSMG combination and
the TeleBackup combination. The following options and other potential common
securities, based upon the options outstanding as of the periods presented and
closing price of VERITAS common stock as of the

                                      F-37
<PAGE>   142
                      NOTES TO VERITAS UNAUDITED PRO FORMA
              COMBINED CONDENSED FINANCIAL STATEMENTS (CONTINUED)

 2. PRO FORMA NET LOSS PER SHARE (CONTINUED)
effective time, have not been included in the computation of pro forma diluted
net loss per share because their effect would be antidilutive.

<TABLE>
<CAPTION>
                                                                  AS OF         AS OF
                                                               DECEMBER 31,   MARCH 31,
                POTENTIAL COMMON SECURITIES                        1998         1999
                ---------------------------                    ------------   ---------
                                                                    (IN THOUSANDS)
<S>                                                            <C>            <C>
VERITAS options outstanding.................................      16,422       16,254
Options to be issued in connection with the NSMG
  combination...............................................       6,864        6,856
Options to be issued in connection with the TeleBackup
  combination...............................................         156          103
Common stock issuable upon conversion of VERITAS' 5.25%
  convertible notes.........................................       4,651        4,651
                                                                  ------       ------
                                                                  28,093       27,864
                                                                  ======       ======
</TABLE>

 3. CONVERSION OF TELEBACKUP TO U.S. GENERALLY ACCEPTED ACCOUNTING PRINCIPLES
AND US$

     The financial statements for TeleBackup which were prepared in accordance
with Canadian generally accepted accounting principles have been conformed to
U.S. generally accepted accounting principles for purposes of including them in
the VERITAS unaudited pro forma combined condensed financial statements. None of
the adjustments necessary to conform the TeleBackup financial statements to U.S.
generally accepted accounting principles were material to either the historical
financial statements of TeleBackup or the VERITAS unaudited pro forma combined
condensed financial statements. The balance sheet and statements of operations
for TeleBackup were translated to U.S. dollars using average exchange rates for
the VERITAS unaudited pro forma combined condensed statements of operations and
period-end and historical exchange rates for the VERITAS unaudited pro forma
combined condensed balance sheet, as applicable.

 4. PRO FORMA ADJUSTMENTS

     The VERITAS unaudited pro forma combined condensed financial statements
give effect to the following pro forma adjustments:

      (1) To state the assets and liabilities of the Network Storage &
Management Group business at their fair values.

      (2) To reclassify certain customer support costs of the Network & Storage
Management Group business to cost of revenues to conform to VERITAS'
presentation.

      (3) To reflect the accrual of acquisition costs arising from the NSMG
combination, estimated to be approximately $31.7 million consisting of:

        - $20.0 million of direct transaction costs, consisting primarily of
          financial advisory services, legal, accounting and government filing
          fees;

        - $8.2 million for operating lease commitments on sales and
          administrative facilities of the Network & Storage Management Group
          business that become duplicative and will be vacated. The costs
          accrued represent operating lease obligations from the date the
          facilities are expected to be vacated through the end of the lease
          term, net of any anticipated sublease payments. VERITAS expects that
          all duplicate facilities will be vacated within

                                      F-38
<PAGE>   143
                      NOTES TO VERITAS UNAUDITED PRO FORMA
              COMBINED CONDENSED FINANCIAL STATEMENTS (CONTINUED)

 4. PRO FORMA ADJUSTMENTS (CONTINUED)
          one year after consummation of the NSMG combination. The operating
          leases on these duplicate facilities have various termination dates
          through 2012; and

        - $3.5 million for liabilities related to involuntary employee
          termination benefits to be paid to Network & Storage Management Group
          business employees whose positions are redundant with current VERITAS
          positions and relocations of Network & Storage Management Group
          business employees whose function is being relocated to support a
          centralized infrastructure. The involuntary terminations and
          relocation benefits relate to employees across all functional
          organizations.

     VERITAS expects that a plan will be finalized in the quarter following the
consummation of the NSMG combination and initial execution of this plan will
begin in the second quarter of 1999. VERITAS also expects the plan to be fully
implemented within one year from the consummation of the NSMG combination.

      (4) To reflect the elimination of the Network & Storage Management Group's
contributed capital of $258.9 million and the issuance of VERITAS common stock
and stock options of $3,421.1 million in connection with the NSMG combination.

      (5) To reflect the elimination of the Network & Storage Management Group's
accumulated deficit of $195.3 million and the write-off of in-process research
and development $101.2 million.

      (6) To reflect amortization of goodwill, distribution channel/original
equipment manufacturer agreements, developed technology and trademark/assembled
workforce/other intangibles related to the NSMG combination.

      (7) To reflect the net tax effect of book/tax basis differences in the
acquired intangibles, excluding goodwill and in-process research and
development. Deferred tax assets have been recognized based on the projected
reversal of taxable temporary differences and have been netted against deferred
tax liabilities for purposes of allocating the purchase price related to the
NSMG combination.

      (8) To state the assets and liabilities of TeleBackup at their fair
values.

      (9) To reflect the accrual of acquisition costs arising from the
TeleBackup combination, estimated to be approximately $6.2 million consisting
of:

        - $5.5 million of direct transaction costs, consisting primarily of
          financial advisory services, legal, accounting and government filing
          fees;

        - $600,000 for liabilities related to involuntary employee termination
          benefits to be paid to TeleBackup employees whose positions are
          redundant with current VERITAS employee positions and relocations of
          TeleBackup employees whose function is being relocated to support a
          centralized infrastructure. The involuntary terminations and
          relocation benefits relate to engineering and administrative
          employees; and

        - $100,000 for operating lease commitments on facilities of TeleBackup
          that will be vacated. The costs accrued represent operating lease
          obligations from the date the facilities are expected to be vacated
          through the end of the lease term in 2000, net of any anticipated
          sublease payments. VERITAS expects that all duplicate facilities will
          be vacated within one year after consummation of the Telebackup
          combination.

                                      F-39
<PAGE>   144
                      NOTES TO VERITAS UNAUDITED PRO FORMA
              COMBINED CONDENSED FINANCIAL STATEMENTS (CONTINUED)

 4. PRO FORMA ADJUSTMENTS (CONTINUED)
     VERITAS expects that the plan will be finalized in the quarter following
the consummation of the TeleBackup combination and initial execution of the plan
will begin in the second quarter of 1999. VERITAS also expects that the plan
will be fully implemented within one year from the consummation of the
TeleBackup combination.

     (10) To reflect the elimination of the TeleBackup's common stock of $6.3
million and the issuance of New VERITAS common stock and stock options of $136.9
million in connection with the TeleBackup combination.

     (11) To reflect the elimination of the TeleBackup's accumulated deficit of
$3.5 million and the write-off of in-process research and development of $1.9
million.

     (12) To reflect amortization of goodwill, distribution channel/original
equipment manufacturer agreements, developed technology, and trademark/assembled
workforce related to the TeleBackup combination.

     (13) To reflect the net tax effect of book/tax basis differences in the
acquired intangibles, excluding goodwill and in-process research and
development. Deferred tax assets have been recognized based on the projected
reversal of taxable temporary differences have been netted against deferred tax
liabilities for purposes of allocating the purchase price related to the
TeleBackup combination.

     (14) To reflect tax benefits for VERITAS based upon pro forma losses
incurred.

     (15) To eliminate the effect of the intercompany transactions between
VERITAS and TeleBackup.

     (16) To reflect the accrual for restructuring costs to be incurred as a
result of the NSMG combination of $11.0 million. The $11.0 million includes
$10.0 million for costs to exit duplicate facilities of VERITAS which VERITAS
plans to vacate and $1.0 million for liabilities related to involuntary employee
termination benefits to be paid to VERITAS employees.

                                      F-40
<PAGE>   145

               REPORT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS

The Board of Directors and Stockholders
Seagate Software, Inc.

     We have audited the accompanying combined balance sheets of the Network &
Storage Management Group, a division of Seagate Software, Inc., as of July 3,
1998 and June 27, 1997, and the related combined statements of operations, group
equity and cash flows for each of the three years in the period ended July 3,
1998. These combined 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 combined financial statements referred to above present
fairly, in all material respects, the combined financial position of the Network
& Storage Management Group at July 3, 1998 and June 27, 1997, and the combined
results of its operations and its cash flows for each of the three years in the
period ended July 3, 1998, in conformity with generally accepted accounting
principles.

     As discussed more fully in the Summary of Significant Accounting Policies
footnote, the Network & Storage Management Group has modified the methods used
to assess impairment of goodwill and, accordingly, has restated the consolidated
financial statements for the fiscal years ended July 3, 1998 and June 27, 1997
to reflect this change.

                                                 /s/ ERNST & YOUNG LLP

San Jose, California
September 21, 1998,
except for the second paragraph of the Summary
of Significant Accounting Policies footnote, as to
which the date is
April 8, 1999

                                      F-41
<PAGE>   146

                       NETWORK & STORAGE MANAGEMENT GROUP

                            COMBINED BALANCE SHEETS
                                 (IN THOUSANDS)
                                     ASSETS

<TABLE>
<CAPTION>
                                                      JUNE 27,      JULY 3,      APRIL 2,
                                                        1997         1998          1999
                                                      ---------    ---------    -----------
                                                                                (UNAUDITED)
<S>                                                   <C>          <C>          <C>
Cash................................................  $     921    $   4,879    $     2,024
Accounts receivable, net............................     14,387       15,982         23,090
Inventories.........................................      2,907          711            399
Loan receivable from Seagate Technology and
  affiliates........................................         --           --         42,111
Other current assets................................      2,589          480          3,349
                                                      ---------    ---------    -----------
  Total current assets..............................     20,804       22,052         70,973
Equipment and leasehold improvements, net...........     17,066       11,338         12,733
Goodwill and other intangibles, net.................     56,217       41,331         31,564
                                                      ---------    ---------    -----------
  Total assets......................................  $  94,087    $  74,721    $   115,270
                                                      =========    =========    ===========

                                        LIABILITIES
Loan payable to Seagate Technology and affiliates...  $  25,616    $  10,636    $        --
Accounts payable....................................      5,674        3,782          4,754
Accrued employee compensation.......................      8,304        8,011         10,107
Accrued expenses....................................      9,785        7,143          9,533
Accrued income taxes................................         --        1,290         18,828
Deferred revenue....................................      3,573        3,880          7,740
                                                      ---------    ---------    -----------
  Total current liabilities.........................     52,952       34,742         50,962
Deferred income taxes...............................      6,233        1,691            697
Other liabilities...................................        301          255             --
                                                      ---------    ---------    -----------
  Total liabilities.................................     59,486       36,688         51,659
Commitments and contingencies

                                       GROUP EQUITY
Contributed capital.................................    258,010      258,586        258,884
Accumulated deficit.................................   (223,409)    (220,553)      (195,273)
                                                      ---------    ---------    -----------
  Total group equity................................     34,601       38,033         63,611
                                                      ---------    ---------    -----------
  Total liabilities and group equity................  $  94,087    $  74,721    $   115,270
                                                      =========    =========    ===========
</TABLE>

See notes to combined financial statements.

                                      F-42
<PAGE>   147

                       NETWORK & STORAGE MANAGEMENT GROUP

                       COMBINED STATEMENTS OF OPERATIONS
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                               FOR THE YEARS ENDED          NINE MONTHS ENDED
                                         -------------------------------   -------------------
                                         JUNE 28,    JUNE 27,   JULY 3,    APRIL 3,   APRIL 2,
                                           1996        1997       1998       1998       1999
                                         ---------   --------   --------   --------   --------
                                                                               (UNAUDITED)
<S>                                      <C>         <C>        <C>        <C>        <C>
Revenues:
Licensing..............................  $ 102,869   $130,661   $160,192   $120,102   $156,118
Licensing from Seagate Technology......      9,374      4,920      5,048      4,167      5,135
Maintenance, support and other.........      4,499      5,921      9,806      7,270      8,972
                                         ---------   --------   --------   --------   --------
  Total revenues.......................    116,742    141,502    175,046    131,539    170,225
Cost of revenues:
Licensing..............................     13,211     11,834     13,714     10,991      8,241
Licensing from Seagate Technology......      3,999      1,834        411        402        329
Maintenance, support and other.........        194        789      2,067      1,379      2,598
Amortization of developed
  technologies.........................      9,941     17,655      7,143      6,394      2,360
                                         ---------   --------   --------   --------   --------
  Total cost of revenues...............     27,345     32,112     23,335     19,166     13,528
                                         ---------   --------   --------   --------   --------
Gross profit...........................     89,397    109,390    151,711    112,373    156,697
Operating expenses:
Sales and marketing....................     55,875     68,238     68,314     51,365     63,649
Research and development...............     32,543     33,565     31,677     24,015     26,718
General and administrative.............     20,031     26,021     22,254     17,089     15,557
In-process research and development....     61,066         --      6,800         --         --
Amortization of goodwill and other
  intangibles..........................     13,035     20,250     13,236     10,656      7,697
Restructuring costs....................      9,502      2,524         --         --         --
                                         ---------   --------   --------   --------   --------
  Total operating expenses.............    192,052    150,598    142,281    103,125    113,621
                                         ---------   --------   --------   --------   --------
Income (loss) from operations..........   (102,655)   (41,208)     9,430      9,248     43,076
Interest expense.......................     (1,013)    (2,733)      (768)      (768)       (74)
Other, net.............................        308        155         55         24      1,472
                                         ---------   --------   --------   --------   --------
Interest and other, net................       (705)    (2,578)      (713)      (744)     1,398
                                         ---------   --------   --------   --------   --------
Income (loss) before income taxes......   (103,360)   (43,786)     8,717      8,504     44,474
Benefit from (provision for) income
  taxes................................      8,764     10,586     (5,861)    (5,835)   (19,194)
                                         ---------   --------   --------   --------   --------
Net income (loss)......................  $ (94,596)  $(33,200)  $  2,856   $  2,669   $ 25,280
                                         =========   ========   ========   ========   ========
</TABLE>

See notes to combined financial statements.

                                      F-43
<PAGE>   148

                       NETWORK & STORAGE MANAGEMENT GROUP

                       COMBINED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                            FOR THE YEARS ENDED            NINE MONTHS ENDED
                                                     ---------------------------------   ---------------------
                                                     JUNE 28,    JUNE 27,     JULY 3,    APRIL 3,    APRIL 2,
                                                       1996        1997        1998        1998        1999
                                                     ---------   ---------   ---------   ---------   ---------
                                                                                              (UNAUDITED)
<S>                                                  <C>         <C>         <C>         <C>         <C>
OPERATING ACTIVITIES
Net income (loss)..................................  $ (94,596)  $ (33,200)  $   2,856   $   2,669   $  25,280
Adjustments to reconcile net income (loss) to net
  cash from operating activities:
    Depreciation and amortization..................     24,274      32,642      28,018      23,783      16,314
    Deferred income taxes..........................     (1,700)     (7,505)     (4,542)     (3,508)       (994)
    Write-off of in-process research and
       development.................................     61,066          --       6,800          --          --
    Write-off or write-down of goodwill and
       intangibles.................................      2,157      13,106       1,900       1,900          --
    Write-offs due to restructure..................      4,427       1,494          --          --          --
    Other..........................................        400          --          --          --          --
    Changes in operating assets and liabilities:
       Accounts receivable.........................     (8,420)      7,432      (1,360)     (3,050)     (7,108)
       Inventories.................................        117      (1,588)      2,206       2,358         312
       Other current assets........................        848        (419)      2,118         768      (2,869)
       Accounts payable............................      2,636      (1,581)     (2,218)     (1,757)        972
       Accrued employee compensation...............      1,211       1,738        (371)      1,146       2,096
       Accrued expenses............................      5,899          --      (2,671)     (1,342)      2,390
       Accrued income taxes........................       (950)      3,486       1,866       7,598      17,836
       Deferred revenue............................         88         (81)        232        (101)      3,860
       Other liabilities...........................     (3,130)       (399)        (46)        (40)       (255)
                                                     ---------   ---------   ---------   ---------   ---------
    Net cash provided by (used in) operating
       activities..................................     (5,673)     15,125      34,788      30,424      57,834
INVESTING ACTIVITIES
Acquisitions of businesses, net of cash acquired...    (31,102)         --     (10,000)         --          --
Acquisition of equipment and leasehold
  improvements, net................................     (9,380)    (12,625)     (3,530)     (4,034)     (7,652)
Acquisition of intangibles.........................         --          --      (2,320)         --        (290)
Other, net.........................................          4          --          --          --          --
                                                     ---------   ---------   ---------   ---------   ---------
    Net cash used in investing activities..........    (40,478)    (12,625)    (15,850)     (4,034)     (7,942)
FINANCING ACTIVITIES
Funding by Seagate Technology for acquisitions of
  businesses.......................................     27,143          --          --          --          --
Borrowings from Seagate Technology.................    131,287     144,427     160,347     104,202     108,784
Repayments to Seagate Technology...................   (113,665)   (150,398)   (175,327)   (129,938)   (161,531)
                                                     ---------   ---------   ---------   ---------   ---------
    Net cash provided by (used in) financing
       activities..................................     44,765      (5,971)    (14,980)    (25,736)    (52,747)
Effect of exchange rate changes on cash............         (2)         --          --          --          --
                                                     ---------   ---------   ---------   ---------   ---------
    Increase (decrease) in cash....................     (1,388)     (3,471)      3,958         654      (2,855)
    Elimination of Arcada's net cash activity for
       the duplicated six months ended December 30,
       1995........................................      1,768          --          --          --          --
Cash at the beginning of the period................      4,012       4,392         921         921       4,879
                                                     ---------   ---------   ---------   ---------   ---------
Cash at the end of the period......................  $   4,392   $     921   $   4,879   $   1,575   $   2,024
                                                     =========   =========   =========   =========   =========
SUPPLEMENTAL CASH FLOW INFORMATION
  Cash paid for interest...........................  $      32   $     156   $      --   $      --   $      --
  Cash paid for income taxes.......................      1,694         304       1,814   $     451   $   1,055
</TABLE>

See notes to combined financial statements.

                                      F-44
<PAGE>   149

                       NETWORK & STORAGE MANAGEMENT GROUP

                      COMBINED STATEMENTS OF GROUP EQUITY
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                               ACCUMULATED
   FOR THE NINE MONTHS ENDED APRIL 2, 1999,                       OTHER
AND FOR THE YEARS ENDED JULY 3, 1998, JUNE 27,  CONTRIBUTED   COMPREHENSIVE   ACCUMULATED
           1997 AND JUNE 28, 1996,                CAPITAL        INCOME         DEFICIT      TOTAL
- ----------------------------------------------  -----------   -------------   -----------   --------
<S>                                             <C>           <C>             <C>           <C>
BALANCE AT JUNE 30, 1995....................     $140,610        $    2        $ (95,693)   $ 44,919
Acquisition by Seagate Technology of OnDemand
  Software, Inc. and minority interest of
  Arcada Holdings, Inc......................       98,249            --               --      98,249
Acquisition by Seagate Technology of Calypso
  Software Systems, Inc.....................       13,799            --               --      13,799
Income tax benefit from Seagate Technology
  stock option exercises....................        1,866            --               --       1,866
Foreign currency translation adjustment.....           --            (2)              --          (2)
Net loss....................................           --            --          (94,596)    (94,596)
Elimination of Arcada Holdings, Inc. activity
  for the duplicated six months ended December
  30, 1995..................................           --            --               80          80
                                                 --------        ------        ---------    --------
BALANCE AT JUNE 28, 1996....................      254,524            --         (190,209)     64,315
Income tax benefit from Seagate Technology
  stock option exercises....................        3,486            --               --       3,486
Net loss....................................           --            --          (33,200)    (33,200)
                                                 --------        ------        ---------    --------
BALANCE AT JUNE 27, 1997....................      258,010            --         (223,409)     34,601
Income tax benefit from Seagate Technology
  stock option exercises....................          576            --               --         576
Net income..................................           --            --            2,856       2,856
                                                 --------        ------        ---------    --------
BALANCE AT JULY 3, 1998.....................      258,586            --         (220,553)     38,033
Income tax benefit from Seagate Technology
  stock option exercises (unaudited)........          298            --               --         298
Net income (unaudited)......................           --            --           25,280      25,280
                                                 --------        ------        ---------    --------
BALANCE AT APRIL 2, 1999
(unaudited).................................     $258,884            --        $(195,273)   $ 63,611
                                                 ========        ======        =========    ========
</TABLE>

See notes to combined financial statements.

                                      F-45
<PAGE>   150

                       NETWORK & STORAGE MANAGEMENT GROUP

                     NOTES TO COMBINED FINANCIAL STATEMENTS

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Description of business. The Network & Storage Management Group ("NSMG" or
the "Network & Storage Management Group") develops and markets software products
and provides related services enabling information technology ("IT")
professionals to manage distributed network resources and to secure and protect
enterprise data. The Network & Storage Management Group operates in a single
industry segment, and its products offer features such as system backup,
disaster recovery, migration, replication, automated client protection, storage
resource management, scheduling, event correlation and desktop management.

     The Network & Storage Management Group is an operating division of Seagate
Software, Inc. ("Seagate Software"), which is a majority-owned and consolidated
subsidiary of Seagate Technology, Inc. ("Seagate Technology"), a data technology
company that provides products for storing, managing and accessing digital
information on computer systems. Seagate Software is headquartered in Scotts
Valley, California and has 49 offices and operations in 18 countries worldwide.

     Restatement of Financial Statements. The Network & Storage Management Group
had previously allocated a portion of goodwill to developed technology and
evaluated the impairment of goodwill based on the revenues from the related
software. Using this method, the Network & Storage Management Group recorded
write-downs and write-offs of goodwill in fiscal 1997 in the amount of
$10,259,000. The Network & Storage Management Group has re-evaluated its
methodology and determined that goodwill should not be allocated to developed
technology under Accounting Principles Board Opinion 17, "Intangible Assets." As
a result, the Network & Storage Management Group has made adjustments to
decrease the amounts of goodwill previously written-down and written-off from
$10,259,000 to $6,173,000 in fiscal 1997. The additional goodwill of $4,086,000
is being amortized over the remaining estimated useful lives of approximately 5
years.

     The effect of this adjustment on previously reported combined financial
statements as of and for the years ended July 3, 1998 and June 27, 1997 is as
follows (in thousands, except per share amounts):

<TABLE>
<CAPTION>
                                              AS REPORTED               AS RESTATED
                                             AS OF AND FOR             AS OF AND FOR
                                            THE YEARS ENDED           THE YEARS ENDED
                                         ----------------------    ----------------------
                                         JUNE 27,      JULY 3,     JUNE 27,      JULY 3,
                                           1997         1998         1997         1998
                                         ---------    ---------    ---------    ---------
<S>                                      <C>          <C>          <C>          <C>
Amortization of goodwill...............  $  23,987    $  12,456    $  20,250    $  13,236
Income (loss) from operations..........    (44,945)      10,210      (41,208)       9,430
Net income (loss)......................    (36,937)       3,636      (33,200)       2,856
Goodwill and other intangible assets,
  net..................................     52,480       38,374       56,217       41,331
Accumulated deficit....................   (227,146)    (223,510)    (223,409)    (220,553)
</TABLE>

                                      F-46
<PAGE>   151
                       NETWORK & STORAGE MANAGEMENT GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

     The effect of this adjustment on previously reported combined financial
statements as of and for the nine months ended April 3, 1998 is as follows (in
thousands, except per share amounts):

<TABLE>
<CAPTION>
                                                        AS REPORTED          AS RESTATED
                                                     -----------------    -----------------
                                                     AS OF AND FOR THE    AS OF AND FOR THE
                                                     NINE MONTHS ENDED    NINE MONTHS ENDED
                                                       APRIL 3, 1998        APRIL 3, 1998
                                                     -----------------    -----------------
                                                        (UNAUDITED)          (UNAUDITED)
                                                     -----------------    -----------------
<S>                                                  <C>                  <C>
Amortization of goodwill...........................      $  10,071            $  10,656
Income from operations.............................          9,833                9,248
Net income.........................................          3,254                2,669
Goodwill and other intangible assets, net..........         36,014               39,168
Accumulated deficit................................       (223,892)            (220,741)
</TABLE>

     Basis of presentation. These financial statements have been prepared using
the historical basis of accounting and are presented as if the Network & Storage
Management Group had existed as an entity separate from Seagate Software and
Seagate Technology during the periods presented. These financial statements
include the historical assets, liabilities, revenues and expenses that are
directly related to the Network & Storage Management Group's operations. For
certain assets and liabilities of Seagate Software that are not specifically
identifiable with the Network & Storage Management Group, estimates have been
used to allocate such assets and liabilities to the Network & Storage Management
Group by applying methodologies management believes are appropriate.

     The unaudited quarterly consolidated financial statements presented have
been prepared on a basis consistent with the audited consolidated financial
statements, pursuant to the rules and regulations of the Securities and Exchange
Commission.

     The statements of operations include all revenues and costs attributable to
the Network & Storage Management Group, including allocations of certain
corporate administration, finance, and management costs. Such costs were
proportionately allocated to the Network & Storage Management Group based on
detailed inquiries and estimates of time incurred by Seagate Software's
corporate marketing and general and administrative departmental managers. In
addition, certain of Seagate Software's operations are shared locations
involving activities that pertain to the Network & Storage Management Group as
well as to other businesses of Seagate Software. Costs incurred in shared
locations are allocated based on specific identification, or where specific
identification is not possible, such costs are allocated between the Network &
Storage Management Group and other businesses of Seagate Software using
methodologies that management believes are reasonable. Transactions and balances
between entities and locations within the Network & Storage Management Group
have been eliminated.

     From August 1994 to June 1996, Seagate Technology acquired seven software
companies that were engaged in developing and marketing network and/or storage
management software products. In addition, in February 1996, Seagate Technology
merged with Conner Peripherals, Inc. ("Conner") in a transaction accounted for
as a pooling-of-interests. In connection with the merger, Seagate Technology
purchased the outstanding minority interests in Conner's storage management
software operations under Arcada Holdings, Inc. ("Arcada"). Also, in June 1998,
the Network & Storage Management Group acquired Eastman Software for $10,000,000
in cash. The amount of capital contributed by Seagate Technology for
acquisitions is determined by the amounts paid for such acquisitions by Seagate
Technology on behalf of the Network & Storage Management Group. The accompanying
financial

                                      F-47
<PAGE>   152
                       NETWORK & STORAGE MANAGEMENT GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

statements present the combined results of operations of the acquired companies
from the dates of acquisition.

     The Network & Storage Management Group operates and reports financial
results on a fiscal year of 52 or 53 weeks ending on the Friday closest to June
30. Accordingly, fiscal 1996 ended on June 28, 1996, fiscal 1997 ended on June
27, 1997, and fiscal 1998 ended on July 3, 1998. Fiscal years 1996 and 1997 were
comprised of 52 weeks, and fiscal 1998 was comprised of 53 weeks. Fiscal 1999
will be a 52-week year and will end on July 2, 1999. All references to years in
the notes to combined financial statements represent fiscal years unless
otherwise noted.

     Arcada, which was acquired by the Network & Storage Management Group
pursuant to Seagate Technology's merger with Conner, had a fiscal year that
ended on the Saturday closest to December 31. Accordingly, Arcada's statement of
operations for the year ended December 30, 1995 has been combined with the
Network & Storage Management Group's statement of operations for the year ended
June 30, 1995. In order to conform Arcada's fiscal year end to the Network &
Storage Management Group's fiscal year end, the Network & Storage Management
Group's combined statement of operations for the year ended June 28, 1996
includes six months (July 1, 1995 through December 30, 1995) for Arcada which
are also included in the Network & Storage Management Group's combined statement
of operations for the year ended June 30, 1995.

     Economic dependence on Seagate Technology. The Network & Storage Management
Group incurred net losses of $94,596,000 and $33,200,000 during 1996 and 1997,
respectively, and had a working capital deficit of $12,690,000 at July 3, 1998.
On July 4, 1998, Seagate Software and Seagate Technology renewed the Revolving
Loan Agreement on substantially the same terms and conditions as the prior
agreement that was dated June 28, 1996. Under the Revolving Loan Agreement,
Seagate Technology finances certain of Seagate Software's working capital needs.
The Revolving Loan Agreement provides for maximum outstanding borrowings of up
to $60,000,000 and is renewable every two years. Outstanding borrowings by the
Network & Storage Management Group from Seagate Technology and affiliates were
$25,616,000 and $10,636,000 at June 27, 1997 and July 3, 1998, respectively and
a net receivable of $42,111,000 (unaudited) at April 2, 1999. Borrowings from
Seagate Technology consist primarily of amounts used to fund the Network &
Storage Management Group's operating activities. A net receivable position
existed as of April 2, 1999 primarily due to an increase in loan repayments to
Seagate Technology resulting from an increase in cash generated from operations.
The loan balance is offset and presented on the balance sheet as a net
receivable or net payable in accordance with the terms of the loan agreement.
Beginning in fiscal 1999, the Network & Storage Management Group will pay
interest at the LIBOR rate plus 2% per annum on such borrowings; the Network &
Storage Management Group previously paid interest at 6%. Interest expense as
presented in the statement of operations primarily relates to interest incurred
under the Revolving Loan Agreement.

     The Network & Storage Management Group and Seagate Software are
economically dependent on Seagate Technology and believe that to the extent
future cash flows from operations and borrowings under the existing loan
agreement with Seagate Technology are not sufficient to fund the Network &
Storage Management Group's working capital deficit and planned activities during
the next 12 months, that additional funding will be available at a reasonable
cost from Seagate Technology.

     Accounting estimates. The preparation of financial statements in conformity
with generally accepted accounting principles requires management to make
estimates and assumptions that affect the amounts reported in the financial
statements and accompanying notes. Actual results could differ materially from
those estimates.

                                      F-48
<PAGE>   153
                       NETWORK & STORAGE MANAGEMENT GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

     Concentration of credit risk. Financial instruments that potentially
subject the Network & Storage Management Group to significant concentrations of
credit risk consist primarily of cash and accounts receivable. The Network &
Storage Management Group places its cash and cash equivalents in high credit
quality financial institutions. Accounts receivable are derived from revenues
earned from customers primarily located in North America. The Network & Storage
Management Group performs ongoing credit evaluations of its customers and
generally does not require collateral. The Network & Storage Management Group
maintains reserves for potential credit losses and historically such losses have
been immaterial. Revenue from one third-party customer, Ingram Micro, accounted
for 17%, 22% and 27% of the Network & Storage Management Group's total revenues
in 1996, 1997 and 1998, and 28% (unaudited) in the nine months ended April 3,
1998 and 28% (unaudited) in the nine months ended April 2, 1999. Revenue from
another third-party customer, Tech Data, accounted for 12% of the Network &
Storage Management Group's total revenues in 1998.

     Foreign currency translation. The U.S. dollar is the functional currency
for all of the Network & Storage Management Group's foreign operations. Gains
and losses on the remeasurement into U.S. dollars of amounts denominated in
foreign currencies are included in net income.

     Earnings per share. The Network & Storage Management Group is a division of
Seagate Software and has no formal capital structure. Accordingly, earnings per
share information is not presented.

     Cash management. Seagate Technology uses a centralized cash management
function for all of its domestic operations, including domestic operations of
the Network & Storage Management Group.

     Cash and cash equivalents. The Network & Storage Management Group considers
all highly liquid investments with an original maturity of 90 days or less at
the time of purchase to be cash equivalents. The Network & Storage Management
Group typically uses available cash in excess of amounts required for operating
activities to pay amounts due under the Revolving Loan Agreement. Accordingly,
the Network & Storage Management Group has not had significant cash equivalents
to date.

     Inventories. Inventories are stated at the lower of cost (first in, first
out method) or market, and consist primarily of materials used in software
products, related supplies and packaging materials.

     Equipment and leasehold improvements. Equipment and leasehold improvements
are stated at cost. Depreciation is computed using the straight-line method over
the estimated useful lives of the assets, which range from two to five years.
Assets under capital leases and leasehold improvements are amortized using the
straight-line method over the shorter of the estimated useful lives of the
assets or the remaining lease term.

     Goodwill and other intangible assets. Goodwill represents the excess of the
purchase price of acquired companies over the estimated fair values of tangible
and intangible net assets acquired. Goodwill is amortized on a straight-line
basis over five to seven years. The carrying values of long-term assets and
intangibles other than developed technology ("other intangibles") are reviewed
if facts and circumstances suggest that they may be impaired. If this review
indicates that carrying values of long-term assets and other intangibles and
associated goodwill will not be recoverable based on projected undiscounted
future cash flows, carrying values are reduced to estimated fair values by first
reducing goodwill and second by reducing long-term assets and other intangibles.

     Other intangible assets consist of trademarks, assembled workforces,
distribution networks, developed technology, customer bases, and covenants not
to compete related to acquisitions accounted for by the purchase method. See
Note on Business Combinations and Acquisitions. Amortization of purchased
intangibles, other than acquired developed technology, is provided on the
straight-line basis over the

                                      F-49
<PAGE>   154
                       NETWORK & STORAGE MANAGEMENT GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

respective useful lives of the assets ranging from 36 to 60 months for
trademarks, 24 to 48 months for assembled workforces and distribution networks,
12 to 36 months for customer bases and 18 to 24 months for covenants not to
compete. In-process research and development without alternative future use is
expensed when acquired.

     Developed technology and capitalized software development costs. The
Network & Storage Management Group applies Statement of Financial Accounting
Standards No. 86 ("SFAS 86"), "Accounting for the Costs of Computer Software to
Be Sold, Leased, or Otherwise Marketed", to software technologies developed
internally, acquired in business acquisitions, and purchased.

     Internal development costs are included in research and development and are
expensed as incurred. SFAS 86 requires the capitalization of certain internal
development costs once technological feasibility is established, which based on
the Network & Storage Management Group's development process generally occurs
upon the completion of a working model. As the time period between the
completion of a working model and the general availability of software has been
short, capitalization of internal development costs has not been material to
date. Capitalized costs are amortized based on the greater of the straight-line
basis over the estimated product life (generally 30 to 48 months) or the ratio
of current revenues to the total of current and anticipated future revenues.

     Purchased developed technology, including developed technology acquired in
business acquisitions, is amortized based on the greater of the straight-line
basis over the estimated useful life (30 to 48 months) or the ratio of current
revenues to the total of current and anticipated future revenues. The
recoverability of the carrying value of purchased developed technology and
associated goodwill is reviewed periodically. The carrying value of developed
technology is compared to the estimated future gross revenues from that product
reduced by the estimated future costs of completing and disposing of that
product, including the costs of performing maintenance and customer support (net
undiscounted cash flows) and to the extent that the carrying value exceeds the
undiscounted cash flows the difference is written off. If the developed
technology was acquired in a business combination the carrying value of any
related goodwill is also compared to the estimated net discounted cash flows
less the carrying value of the developed technology and if the carrying value of
the goodwill exceeds the net undiscounted cash flows the difference is written
off.

     Fair value disclosures. The Network & Storage Management Group maintains
its cash principally with major banks in interest- and non-interest-bearing bank
accounts. There are no realized or unrealized gains or losses and fair value
approximates carrying value for all cash balances.

     Pushdown and carveout accounting. Seagate Technology has provided
substantial services to Seagate Software, including general management,
treasury, tax, financial reporting, benefits administration, insurance,
information technology, legal, accounts payable and receivable and credit
functions. Seagate Technology has charged Seagate Software for these services
through corporate expense allocations, and such expenses in turn have been
reallocated by Seagate Software to the Network & Storage Management Group and to
the other businesses of Seagate Software. The amount of corporate expense
allocations is dependent upon the total amount of allocable costs incurred by
Seagate Technology on behalf of Seagate Software and the Network & Storage
Management Group less amounts charged as a specific cost or expense rather than
by allocation. Included in the Network & Storage Management Group's general and
administrative expenses are Seagate Technology allocation charges of $1,771,000,
$1,462,000 and $730,000 for 1996, 1997 and 1998, respectively and $525,000
(unaudited) and $387,000 (unaudited) for the nine months ended April 3, 1998 and
April 2, 1999, respectively. Included in sales and marketing expenses are
Seagate Technology allocation charges of

                                      F-50
<PAGE>   155
                       NETWORK & STORAGE MANAGEMENT GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

$14,000, $12,000 and $462,000 for 1996, 1997 and 1998, respectively and $459,000
(unaudited) and $216,000 (unaudited) for the nine months ended April 3, 1998 and
April 2, 1999, respectively. The increase in sales and marketing expenses in
1998 was due to proportional cost allocations from Seagate Technology's
corporate branding program, which consisted of television and newspaper
advertisements.

     The Network & Storage Management Group's employees participated in Seagate
Technology's profit sharing plan through the first quarter of fiscal 1998 and in
Seagate Technology's management bonus plan during 1997. The Network & Storage
Management Group has since adopted its own bonus plan. Compensation expenses
recorded by the Network & Storage Management Group under Seagate Technology's
plans totaled $700,000, $2,664,000 and $0 for 1996, 1997 and 1998, respectively.

     The employees of the Network & Storage Management Group also participate in
Seagate Technology Employee Stock Purchase Plan (the "Purchase Plan"). The
Purchase Plan permits eligible employees who have completed thirty days of
employment prior to the inception of the offering period to purchase common
stock of Seagate Technology through payroll deductions at the lower of 85% of
the fair market value of the common stock at the beginning or at the end of each
six-month offering period. Under the plan, approximately 34,500, 71,200 and
75,700 shares of common stock of Seagate Technology were issued to the Network &
Storage Management Group's employees in 1996, 1997 and 1998, respectively.

     The U.S. employees of the Network & Storage Management Group also
participate in the Seagate Technology tax-deferred savings plan, the Seagate
Technology, Inc. Savings and Investment Plan (the "401(k) plan"). The 401(k)
plan is designed to provide qualified employees with an accumulation of funds at
retirement. Qualified employees may elect to make contributions to the 401(k)
plan on a monthly basis. The Network & Storage Management Group may make annual
contributions to the 401(k) plan at the discretion of the Board of Directors.
Network & Storage Management Group contributions were immaterial in fiscal years
1996 and 1997 and were $560,000 in fiscal year 1998.

     Revenue recognition. During fiscal 1998 and prior, the Network & Storage
Management Group recognized revenue in accordance with the American Institute of
Certified Public Accountants Statement of Position 91-1, "Software Revenue
Recognition". The Network & Storage Management Group's total revenues are
derived from license revenues for its various software products as well as
maintenance, support, training and consulting. Revenues for maintenance, support
services, training and consulting are recognized separately from software
licenses. License revenues are recognized upon delivery of the product if no
significant vendor obligations remain and collection of the resulting receivable
is probable. Allowances for estimated future returns are provided upon shipment.
Maintenance and support revenues consist of ongoing support and product updates
and are recognized ratably over the term of the contract, which is typically
twelve months. Revenues from training and consulting are recognized when the
services are performed.

     Revenues from resellers, including VARs, OEMs, distributors and Seagate
Technology, are primarily recognized at the time of product delivery to the
reseller. The Company's policy is to defer such revenues if resale contingencies
exist. Factors considered in the determination of whether such contingencies
exist include, but are not limited to, payment terms, collectibility and past
history with the customer.

     Product returns are reserved for in accordance with SFAS 48. Such returns
are estimated based on historical return rates. The Company considers other
factors such as fixed and determinable fees, resale contingencies, arms length
contract terms and the ability to reasonably estimate returns to ensure
compliance with SFAS 48. Additionally, the Network and Storage Management Group
continually

                                      F-51
<PAGE>   156
                       NETWORK & STORAGE MANAGEMENT GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

reviews its estimated product return provisions to ensure that they are
reasonable in relation to actual product returns, which are quantified based on
approved return authorization forms received prior to fiscal cutoff dates.
Historically, the Network and Storage Management Group's estimated product
return rates have not varied materially from actual product return rates.

     In October 1997 and March 1998, the American Institute of Certified Public
Accountants issued Statements of Position 97-2, "Software Revenue Recognition"
("SOP 97-2") and 98-4, "Deferral of the Effective Date of a Provision of SOP
97-2, Software Revenue Recognition" ("SOP 98-4"). SOP 97-2 and SOP 98-4 provide
guidance on recognizing revenue on software transactions and supersede SOP 91-1.
The Network & Storage Management Group has assessed the impact of the
requirements of SOP 97-2 and SOP 98-4 and has changed certain of its policies
and procedures. The Network & Storage Management Group's adoption of SOP 97-2
and SOP 98-4 for transactions entered into after July 3, 1998 did not have a
significant impact on revenues or results of operations for the first nine
months of fiscal 1999.

     Advertising expense. The cost of advertising is expensed as incurred. The
Network & Storage Management Group does not incur any direct response
advertising costs. Advertising costs totaled $13,914,000, $18,571,000 and
$12,358,000 in 1996, 1997 and 1998, respectively.

     Accounts receivable. Accounts receivable are summarized below, in
thousands:

<TABLE>
<CAPTION>
                                                         JUNE 27,    JULY 3,     APRIL 2,
                                                           1997       1998         1999
                                                         --------    -------    -----------
                                                                                (UNAUDITED)
<S>                                                      <C>         <C>        <C>
Accounts receivable....................................  $15,340     $16,780     $ 33,165
Less allowance for non-collection......................     (953)       (798)     (10,075)
                                                         -------     -------     --------
                                                         $14,387     $15,982     $ 23,090
                                                         =======     =======     ========
</TABLE>

     Inventory. The write-downs of inventory to the lower of cost or market were
$800,000, $531,000 and $3,674,000 in 1996, 1997 and 1998, respectively. The
write-down in fiscal 1998 was a result of consolidating Seagate Software's
fulfillment warehouses and changing their strategy to have fulfillment
activities handled by an outsourcing partner. As a result of this consolidation
excess and obsolete components and finished goods were written down. The
write-down in fiscal 1997 and 1996 related to excess and obsolete components and
finished goods inventory.

     Equipment and leasehold improvements. Equipment and leasehold improvements
consisted of the following, in thousands:

<TABLE>
<CAPTION>
                                                       JUNE 27,    JULY 3,      APRIL 2,
                                                         1997        1998         1999
                                                       --------    --------    -----------
                                                                               (UNAUDITED)
<S>                                                    <C>         <C>         <C>
Equipment............................................  $ 24,063    $ 21,366     $ 24,616
Leasehold improvements...............................     5,274       5,783        8,276
                                                       --------    --------     --------
                                                         29,337      27,149       32,892
Less accumulated depreciation and amortization.......   (12,271)    (15,811)     (20,159)
                                                       --------    --------     --------
                                                       $ 17,066    $ 11,338     $ 12,733
                                                       ========    ========     ========
</TABLE>

     Depreciation is recognized on the straight-line basis over the respective
useful lives of the assets, ranging from two to five years for equipment and the
life of the lease for building and leasehold

                                      F-52
<PAGE>   157
                       NETWORK & STORAGE MANAGEMENT GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

improvements. Depreciation expense was $3,455,000, $7,393,000 and $9,111,000 in
1996, 1997 and 1998, respectively.

     Goodwill and other intangibles. Goodwill and other intangibles consisted of
the following, in thousands:

<TABLE>
<CAPTION>
                                                           JUNE 27,   JULY 3,     APRIL 2,
                                                             1997       1998        1999
                                                           --------   --------   -----------
                                                                                 (UNAUDITED)
<S>                                                        <C>        <C>        <C>
Goodwill.................................................  $ 50,286   $ 49,039    $ 49,139
Developed technology.....................................    28,486     28,449      28,638
Trademarks...............................................     3,653      3,653       3,653
Assembled workforce......................................     4,638      2,568       2,568
Distribution network.....................................     2,925      2,925       2,925
Other intangibles........................................     8,604      9,743       9,743
                                                           --------   --------    --------
                                                             98,592     96,377      96,666
Accumulated amortization.................................   (42,375)   (55,046)    (65,102)
                                                           --------   --------    --------
Goodwill and other intangibles...........................  $ 56,217   $ 41,331    $ 31,564
                                                           ========   ========    ========
</TABLE>

     Amortization of developed technologies is included in costs of revenues. In
1996, 1997 and 1998 amortization expense for goodwill and other intangibles
includes write-offs and write-downs to the estimated fair value of $2,157,000,
$6,173,000 and $1,900,000, respectively. In 1997 the amortization of acquired
developed technologies included in cost of revenues includes write-downs and
write-offs to net realizable value of $6,918,000.

     Periodically, the Network & Storage Management Group reviews the carrying
value of its intangibles other than developed technology to ascertain if there
has been any impairment. In 1996, the former owner of Frye Computer Systems,
Inc. (a 1995 acquisition) and its original founder, Mr. Frye, left the Network &
Storage Management Group. With his departure, the Network & Storage Management
Group decided to release Mr. Frye from the remaining period of his covenant not
to compete and to not use the Frye name trademark in future products. As a
result, the remaining carrying value of the covenant not to compete and
trademark and associated goodwill totalling $2,157,000 were written off.

     The Network & Storage Management Group also periodically reviews the net
realizable value of developed technology under the guidance of SFAS No. 86. The
Network & Storage Management Group compares the estimated undiscounted future
cash flows on a product by product basis to the unamortized cost of developed
technology. Unamortized costs in excess of the estimated undiscounted cash flows
are written off. The impairment write-offs for developed technology recorded in
1997 were caused by a number of factors including the Network & Storage
Management Group's decision to stop selling products or technologies such as
DOS, new acquisitions, or new product designs. The Network & Storage Management
Group is not currently generating revenue from any products for which the
related developed technology has been impaired.

     In addition, the Network & Storage Management Group assesses the impairment
of goodwill not within the scope of SFAS 121 under Accounting Principles Board
Opinion No. 17, "Intangible Assets" (APB 17). During 1997, the Network & Storage
Management Group wrote-off and wrote-down goodwill amounting to $6,173,000. The
write-offs and write-downs related to the decision to abandon and stop selling
all current and future products acquired from Frye Computer Systems, Inc., the
decision to

                                      F-53
<PAGE>   158
                       NETWORK & STORAGE MANAGEMENT GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

abandon and stop selling virtually all current and future products acquired in
the acquisition of Palindrome Corporation, and the decision to close down and
sell Calypso Software Systems, Inc.

     The Network & Storage Management Group has capitalized the assembled
workforce in most of its acquisitions. When the Network & Storage Management
Group reviews the carrying value of its intangibles, if there remains less than
5% of the original workforce the related intangible is deemed impaired. In 1998,
the Network & Storage Management Group wrote off the workforces and associated
goodwill for three previous acquisitions, Network Computing, Inc., Netlabs,
Inc., and Creative Interaction Technologies, Inc. because less than 5% of the
original workforce remained.

     The following table provides quantitative information about the write-offs
and write-downs of goodwill and other intangibles, in thousands:

<TABLE>
<CAPTION>
                                           1996                    1997                    1998
                                   ---------------------   ---------------------   ---------------------
                                                           DEVELOPED
                                   INTANGIBLE   GOODWILL   TECHNOLOGY   GOODWILL   INTANGIBLE   GOODWILL
                                   ----------   --------   ----------   --------   ----------   --------
<S>                                <C>          <C>        <C>          <C>        <C>          <C>
COVENANT NOT TO COMPETE
  Frye Computer Systems, Inc.....    $1,188       $744
TRADEMARK
  Frye Computer Systems, Inc.....       225
DEVELOPED TECHNOLOGY
  Netlabs, Inc...................                            $  780
  Palindrome Corporation.........                             2,740      $2,930
  Calypso Software Systems,
     Inc.........................                             1,627       2,573
  Creative Interaction
     Technologies, Inc...........                             1,176
  Frye Computer Systems, Inc.....                               463         670
  Network Computing, Inc.........                               132
ASSEMBLED WORKFORCE
  Network Computing, Inc.........                                                     $120       $  155
  Netlabs, Inc...................                                                      431        1,045
  Creative Interaction
     Technologies, Inc...........                                                       82           67
                                     ------       ----       ------      ------       ----       ------
     Total.......................    $1,413       $744       $6,918      $6,173       $633       $1,267
                                     ======       ====       ======      ======       ====       ======
</TABLE>

NEW ACCOUNTING PRONOUNCEMENTS

     The Network & Storage Management Group intends to adopt Statement of
Financial Accounting Standards No. 130, "Reporting Comprehensive Income" ("SFAS
130"), and No. 131, "Disclosures about Segments of an Enterprise and Related
Information" ("SFAS 131") during fiscal 1999. Both standards will require
additional disclosure, but will not have a material effect on the Network &
Storage Management Group's financial position or results of operations. SFAS 130
establishes standards for the reporting and display of comprehensive income,
including net income and items that are currently reported directly as a
component of stockholders' equity such as changes in foreign currency
translation adjustments and changes in the fair value of available-for-sale
financial instruments. SFAS 131 changes the way companies report segment
information and requires segments to be determined based on how management
measures performance and makes decisions about allocating resources. The Network
&

                                      F-54
<PAGE>   159
                       NETWORK & STORAGE MANAGEMENT GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

Storage Management Group has not provided the disclosures related to SFAS 130
for the nine month periods ended April 3, 1998 and April 2, 1999, as these
amounts are immaterial.

     In April 1998, the American Institute of Certified Public Accountants
issued Statement of Position 98-1, "Accounting for the Costs of Computer
Software Developed or Obtained for Internal Use" ("SOP 98-1"). SOP 98-1 provides
guidance on capitalization of the costs incurred for computer software developed
or obtained for internal use. It also provides guidance for determining whether
computer software is internal-use software and on accounting for the proceeds of
computer software originally developed or obtained for internal use and then
subsequently sold to the public. The Network & Storage Management Group has not
yet determined the impact, if any, of adopting this statement. The disclosures
prescribed by SOP 98-1 will be effective for the Network & Storage Management
Group's combined financial statements for the fiscal year ending June 30, 2000.

     In June 1998, the FASB issued Statement of Financial Accounting Standards
No. 133, "Accounting for Derivative Instruments and Hedging Activities" ("SFAS
133"). This statement establishes accounting and reporting standards for
derivative instruments and for hedging activities. It requires that derivatives
be recognized in the balance sheet at fair value and specifies the accounting
for changes in fair value. In June 1999, the FASB issued SFAS 137, "Accounting
for Derivative Instruments and Hedging Activities -- Deferral of the Effective
Date of FASB Statement No. 133" to defer the effective date of SFAS 133 until
fiscal years beginning after June 15, 2000. The Network & Storage Management
Group generally does not use derivative financial instruments and the impact of
SFAS 133 is not anticipated to be material when adopted.

BUSINESS COMBINATIONS AND ACQUISITIONS

     The Network & Storage Management Group has a history of acquisitions and
during the three most recent fiscal years acquired Arcada Holdings, Inc.,
Calypso Software Systems, Inc., OnDemand Software, Inc. and Sytron Corporation
in 1996, made no acquisitions in 1997, and acquired Eastman Software Storage
Management Group, Inc. in 1998.

     In accordance with the provisions of APB Opinion 16, all identifiable
assets, including identifiable intangible assets, were assigned a portion of the
cost of the acquired enterprise (purchase price) on the basis of their
respective fair values. This included the portion of the purchase price properly
attributed to incomplete research and development projects that should be
expensed according to the requirements of Interpretation 4 of SFAS No. 2.

     Valuation of acquired intangible assets. To determine the value of
developed technologies, the expected future cash flows of existing product and
core technologies were evaluated, taking into account risks related to the
characteristics and applications of each product, existing and future markets
and assessments of the life cycle stage of each product. Based on this analysis,
the existing technologies that had reached technological feasibility were
capitalized.

     To determine the value of in-process research and development, the Network
& Storage Management Group considered, among other factors, the state of
development of each project, the time and cost needed to complete each project,
expected income, associated risks which included the inherent difficulties and
uncertainties in completing each project and thereby achieving technological
feasibility and risks related to the viability of and potential changes to
future target markets. This analysis resulted in amounts assigned to in-process
research and development for projects that had not yet reached technological
feasibility and which did not have alternative future uses. The Income Approach,
which includes analysis of markets, cash flows, and risks associated with
achieving such cash flows, was the primary technique utilized in valuing each
in-process research and development project. The underlying

                                      F-55
<PAGE>   160
                       NETWORK & STORAGE MANAGEMENT GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

in-process projects acquired were the most significant and uncertain assumptions
utilized in the valuation analysis of in-process research & development
projects.

     To determine the value of developed technologies, the expected future cash
flows of existing product technologies were evaluated, taking into account risks
related to the characteristics and applications of each product, existing and
future markets and assessments of the life cycle stage of each product. Based on
this analysis, the existing technologies that had reached technological
feasibility were capitalized.

     To determine the value of the distribution networks and customer bases, the
Network & Storage Management Group considered, among other factors, the size of
the current and potential future customer bases, the quality of existing
relationships with customers, the historical costs to develop customer
relationships, the expected income and associated risks. Associated risks
included the inherent difficulties and uncertainties in transitioning the
business relationships from the acquired entity to the Network & Storage
Management Group and risks related to the viability of and potential changes to
future target markets.

     To determine the value of trademarks, the Network & Storage Management
Group considered, among other factors, the assumption that in lieu of ownership
of a trademark, the Network & Storage Management Group would be willing to pay a
royalty in order to exploit the related benefits of such trademark.

     To determine the value of assembled workforces, the Network & Storage
Management Group considered, among other factors, the costs to replace existing
employees including search costs, interview costs and training costs.

     Goodwill is determined based on the residual difference between the amount
paid and the values assigned to identified tangible and intangible assets. If
the values assigned to identified tangible and intangible assets exceed the
amounts paid, including the effect of deferred taxes, the values assigned to
long-term assets were reduced proportionally.

     Acquisition of Sytron Corporation. In July 1995, Arcada Software, Inc., a
majority-owned subsidiary of Arcada, acquired the assets and liabilities of
Sytron Corporation, a company that developed, produced and marketed software
products for data storage management. The purchase price of approximately
$5,017,000 was paid in cash. Arcada accounted for the acquisition using the
purchase method, and the results of operations of Sytron are only included in
the Network & Storage Management Group's operations since the acquisition was
completed. The following is a summary of the purchase price allocation, in
thousands:

<TABLE>
<S>                                                           <C>
Current assets and other tangible assets....................  $  848
Liabilities assumed.........................................    (508)
Developed technology........................................   1,487
In-process research and development.........................   2,817
Goodwill....................................................     373
                                                              ------
                                                              $5,017
                                                              ======
</TABLE>

     Acquisition of minority interest of Arcada Holdings, Inc. The combination
of Seagate Software with Arcada Holdings, Inc. ("Arcada"), a company which
developed, marketed and supported data protection and storage management
software products that operated across multiple desktop and client/server
environments, was accounted for as a pooling-of-interests and, accordingly, all
prior periods presented in the accompanying combined financial statements
include the accounts and operations of

                                      F-56
<PAGE>   161
                       NETWORK & STORAGE MANAGEMENT GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

Arcada. Arcada's results of operations for the duplicated six months ended
December 30, 1995 were as follows, in thousands:

<TABLE>
<CAPTION>
                                                              SIX MONTHS ENDED
                                                              DECEMBER 30, 1995
                                                              -----------------
<S>                                                           <C>
Net revenues................................................       $37,700
Operating expenses..........................................        29,320
Other income................................................           588
Net loss....................................................           (80)
</TABLE>

     In connection with the pooling-of-interests, the Network & Storage
Management Group acquired the then outstanding minority interest of Arcada. The
minority interest was approximately 31% on a fully diluted basis. The
acquisition of the minority interest was accounted for as a purchase and in
connection with the acquisition, Seagate Technology issued 2,553,000 shares of
common stock with a fair market value of approximately $52,009,000 and 1,817,000
options to purchase common stock with a fair market value of approximately
$33,065,000 (aggregate fair value of $85,074,000). The value of the shares of
Seagate Technology common stock issued to shareholders of Arcada was determined
based on the average market price of Seagate Technology's common stock five days
before and five days after October 3, 1995, the date that the terms of the
acquisition were agreed to. The options were issued to employees of Arcada and
Conner, Arcada's parent, in exchange for options of Arcada. The options have a
term of 10 years and vest 1/16 per quarter over 4 years. The value of the
options were based on the intrinsic value of the options, which approximates the
fair value. The following is a summary of the purchase price allocation for the
acquisition of the minority interest, in thousands:

<TABLE>
<S>                                                           <C>
Assembled workforce.........................................  $ 1,355
Distribution network........................................       94
Corporate accounts..........................................      375
Strategic alliances.........................................    1,437
OEM agreements..............................................    3,217
Value added resellers.......................................    2,030
Trademarks..................................................    2,811
Developed technology........................................    4,623
In-process research and development.........................   43,949
Deferred tax liability......................................   (6,254)
Goodwill....................................................   31,437
                                                              -------
                                                              $85,074
                                                              =======
</TABLE>

     Intangible assets were identified through (i) analysis of the acquisition
agreement, (ii) consideration of the Network & Storage Management Group's
intentions for future use of the acquired assets, and (iii) analysis of data
available concerning Arcada's products, technologies, markets, historical
financial performance, estimates of future performance and the assumptions
underlying those estimates. The economic and competitive environment in which
the Network & Storage Management Group and Arcada operate was also considered in
the valuation analysis.

     Specifically, purchased research and development ("purchased R&D") was
identified and valued through extensive interviews and discussions with the
Network & Storage Management Group and Arcada management and the analysis of
data provided by Arcada concerning Arcada's developmental products their
respective stage of development, the time and resources needed to complete them,
their expected income generating ability, target markets and associated risks.
The Income Approach, which

                                      F-57
<PAGE>   162
                       NETWORK & STORAGE MANAGEMENT GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

includes an analysis of the markets, cash flows, and risks associated with
achieving such cash flows, was the primary technique utilized in valuing each
purchased R&D project. A portion of the purchase price was allocated to the
developmental projects based on the appraised fair values of such projects.

DISCUSSION OF IN-PROCESS RESEARCH & DEVELOPMENT ONE TIME WRITE-OFF

OVERVIEW

     As of the acquisition date, Arcada had spent a significant amount of money
on research and development related to the re-development efforts to add
features and utilities to the Desktop, NetWare and Windows NT products such as
disk grooming, hierarchical storage management, upgraded graphical user
interfaces, file and server replication, and server mirroring in order to
continue to meet increasingly complex user needs.

     In accordance with SFAS 86, paragraph 38 ("Accounting for the Costs of
Computer Software to be Sold, Leased, or Otherwise Marketed"), "the cost of
software purchased to be integrated with another product or process will be
capitalized only if technological feasibility was established for the software
component and if all research and development activities for the other
components of the product or process were completed at the time of the
purchase." Although Seagate purchased existing products from Arcada, since the
majority of the original underlying code and base technology for the NetWare and
Windows NT product families was completed in the 1990 time frame, the
technologies, as of the date of valuation, were undergoing significant
re-development.

ASSUMPTIONS

     Revenue

     Future revenue estimates were generated for the following product families:
(i) Desktop, (ii) NetWare, and (iii) Windows NT. Aggregate revenue for Arcada
products was estimated to be approximately $94 million for the ten and one-half
months ending December 31, 1996. Revenues were estimated to increase to
approximately $161 million and $234 million for calendar years 1997 and 1998
when most of the in-process projects were expected to be complete and shipping.
Thereafter, revenue was estimated to increase at rates ranging from 35% to 40%
for calendar years 1999 through 2002. Revenue estimates were based on (i)
aggregate revenue growth rates for the business as a whole, (ii) individual
product revenues, (iii) growth rates for the storage management software market,
(iv) the aggregate size of the storage management software market, (v)
anticipated product development and introduction schedules, (vi) product sales
cycles, and (vii) the estimated life of a product's underlying technology. The
estimated product development cycle for the new products ranged from 12 to 18
months.

     Operating expenses

     Operating expenses used in the valuation analysis of Arcada included (i)
cost of goods sold, (ii) general and administrative expense, (iii) selling and
marketing expense, and (iv) research and development expense. In developing
future expense estimates, an evaluation of both Seagate Software and Arcada's
overall business model, specific product results, including both historical and
expected direct expense levels (as appropriate), and an assessment of general
industry metrics was conducted.

     Cost of goods sold. Cost of goods sold, expressed as a percentage of
revenue, for the developed and in-process technologies ranged from approximately
5% to 30% (30% for Desktop, 10% for NetWare, and 5% for Windows NT). The Network
& Storage Management Group's cost of goods sold was 23% for fiscal 1996, 23% for
fiscal 1997, and 13% for fiscal 1998.

                                      F-58
<PAGE>   163
                       NETWORK & STORAGE MANAGEMENT GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

     General and administrative ("G&A") expense. G&A expense, expressed as a
percentage of revenue, for the developed and in-process technologies ranged from
12% in calendar 1996 to 8% in calendar 1998 and beyond.

     Selling and marketing ("S&M") expense. S&M expense, expressed as a
percentage of revenue, for the developed and in-process technologies was
estimated to be 30% throughout the estimation period.

     Research and development ("R&D") expense. R&D expense consists of the costs
associated with activities undertaken to correct errors or keep products updated
with current information (also referred to as "maintenance" R&D). Maintenance
R&D includes all activities undertaken after a product is available for general
release to customers to correct errors or keep the product updated with current
information. These activities include routine changes and additions. The
maintenance R&D expense was estimated to be 5% of revenue for the developed
technologies and 3% of revenue for the in-process technologies throughout the
estimation period.

     In addition, as of the date of acquisition, the Network & Storage
Management Group management anticipated the costs to complete the Desktop,
NetWare, and Windows NT technologies at approximately $6.8 million, $4.5
million, and $7.5 million, respectively. Since the acquisition date, all
projects originally acquired from Arcada were commercially released prior to the
end of the fourth quarter of fiscal 1997.

     Effective tax rate

     The effective tax rate utilized in the analysis of developed and in-process
technologies was 38%, which reflects Seagate's combined federal and state
statutory income tax rates, exclusive of non-recurring charges at the time of
the acquisition and estimated for future years.

     Discount rate

     The discount rates selected for Arcada's developed and in-process
technologies were 15% and 17.5% respectively. In the selection of the
appropriate discount rates, consideration was given to (i) the Weighted Average
Cost of Capital (approximately 13% to 15% at the date of acquisition) of its
parent, Seagate Technology, Inc. and (ii) the Weighted Average Return on Assets
(approximately 18%). The discount rate utilized for the in-process technology
was determined to be higher than Seagate's WACC due to the fact that the
technology had not yet reached technological feasibility as of the date of
valuation. In utilizing a discount rate greater than Seagate's WACC, management
has reflected the risk premium associated with achieving the forecasted cash
flows associated with these projects.

     Acquisition of OnDemand Software, Inc. In March 1996, the Network & Storage
Management Group acquired all of the outstanding shares and stock options of
OnDemand Software, Inc. ("OnDemand"), a company engaged in developing, producing
and marketing WinINSTALL, a product which automates installation, upgrades and
uninstalls of network applications throughout the enterprise. The purchase price
of approximately $13,425,000 was paid in cash. The Network & Storage Management
Group accounted for the acquisition using the purchase method, and the results
of operations of

                                      F-59
<PAGE>   164
                       NETWORK & STORAGE MANAGEMENT GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

OnDemand are only included in the Network & Storage Management Group's
operations since the date the acquisition was completed. The following is a
summary of the purchase price allocation, in thousands:

<TABLE>
<S>                                                           <C>
Current assets and other tangible assets....................  $   832
Liabilities assumed.........................................     (227)
Assembled workforce.........................................      270
Developed technology........................................    2,000
Covenant not to compete.....................................       50
In-process research and development.........................    8,900
Goodwill....................................................    1,600
                                                              -------
                                                              $13,425
                                                              =======
</TABLE>

     OnDemand develops and markets electronic software distribution products
involved in network management in the client/server environment. OnDemand's
flagship product is WinINSTALL. As of the date of acquisition, OnDemand was in
the process of developing the next generation of WinINSTALL Version 6.0. A
significant feature of Version 6.0 (not available by any competitive product)
was a rollback with clone capability, which would allow the user to selectively
return a PC to a previous state upon installation failure or upon user demand.
In order for WinINSTALL Version 6.0 to become a commercially viable product,
OnDemand, as of the valuation date, had undergone or was in the process of
undergoing significant development efforts, including (i) developing rollback
facilities, including clone capability, (ii) expanding global editor to be
included in the WinINSTALL registry file, (iii) improving WinINSTALL Remote to
ease package generation and distribution, (iv) adding a feature that would allow
optional electronic mail notification on installation failure and on
installation refusals due to reaching license limitations, and (v) expanding
copy options and interactive install displays, adding substitution variables,
and allowing version control of backup files.

     As of the date of acquisition, Company management anticipated the costs to
complete WinINSTALL Version 6.0 at approximately $920,000. Since the acquisition
date, the acquired in-process research and development from OnDemand has been
completed and the related products have been released prior to the end of fiscal
1997.

     Acquisition of Calypso Software Systems, Inc. In May 1996, the Network &
Storage Management Group acquired all of the outstanding shares of Calypso
Software Systems, Inc. ("Calypso"), a company engaged in developing, producing
and marketing software for managing systems and applications in complex,
distributed client/server computer networks. The purchase price of approximately
$13,865,000 was paid in cash. The Network & Storage Management Group accounted
for the acquisition using the purchase method, and the results of operations of
Calypso are only included in the Network & Storage Management Group's operations
since the date the acquisition was completed. The following is a summary of the
purchase price allocation, in thousands:

<TABLE>
<S>                                                           <C>
Current assets and other tangible assets....................  $ 1,209
Liabilities assumed.........................................     (245)
Assembled workforce.........................................      400
Developed technology........................................    3,600
Customer base...............................................      540
In-process research and development.........................    5,400
Goodwill....................................................    2,961
                                                              -------
                                                              $13,865
                                                              =======
</TABLE>

                                      F-60
<PAGE>   165
                       NETWORK & STORAGE MANAGEMENT GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

     Calypso is a software developer in the enterprise network/system management
market. Calypso provides software which is designed to enable companies to
automate the management of their distributed applications. At the date of
acquisition, Calypso had two main products: Maestro Vision ("Maestro") and
Atrium Extendible Management System ("EMS") for Spectrum. Both existing
products, as of the acquisition date, were planned to be phased out over the
following 24 months. Calypso, at the acquisition date, was in the process of
developing the next generation Atrium EMS product that can be sold stand-alone.
Both Maestro and Atrium EMS for Spectrum were originally designed for use only
on certain system platforms, Cabletron and Spectrum, respectively. However,
Atrium EMS (stand-alone) would allow systems managers on any system platform to
distribute software; monitor CPU, memory, and operating system administration;
manage applications, file systems, and print services; and perform UNIX and NT
system administration.

     As of the date of acquisition, Calypso had undergone or was in the process
of undergoing the re-write of code in C+, adding navigator capabilities,
developing web server and browser interoperability, developing CORBA
interoperability, and developing Network OLE/COM interoperability for Atrium EMS
(stand-alone). The estimated cost to complete, at the date of acquisition, was
approximately $750,000. These in process research and development projects were
successfully completed prior to a restructuring of operations in the third
quarter of fiscal 1997. As a result of this restructuring and a change in the
Company's strategic direction, in the first quarter of fiscal 1998 the Company
disposed of all the developed and in process technologies originally acquired
from Calypso.

     Acquisition of Eastman Software Storage Management Group, Inc. In June
1998, the Network & Storage Management Group acquired all of the outstanding
capital stock of Eastman Software Storage Management Group, Inc. ("Eastman"), a
company engaged in developing, producing and marketing hierarchical storage
management products for the Windows NT platform. The purchase price of
approximately $10,000,000 was paid in cash. Approximately $6,800,000 of the
total purchase price represented the value of in-process technology that had not
yet reached technological feasibility, had no alternative future uses and was
charged to the Network & Storage Management Group's operations in the quarter
ended July 3, 1998. The Network & Storage Management Group accounted for the
acquisition using the purchase method, and the results of operations of Eastman
are only included in the Network & Storage Management Group's operations since
the date the acquisition was completed. Pro forma financial information is not
presented as such amounts are not material. The following is a summary of the
purchase price allocation, in thousands:

<TABLE>
<S>                                                           <C>
Current assets and other tangible assets....................  $   535
Liabilities assumed.........................................     (508)
Assembled workforce.........................................      340
Developed technology........................................      500
In-process research and development.........................    6,800
Microsoft agreement.........................................    1,500
Goodwill....................................................      833
                                                              -------
                                                              $10,000
                                                              =======
</TABLE>

OVERVIEW

     Eastman Software Storage Management Group's two primary products are
OPEN/stor for Windows NT and AvailHSM for NetWare. By integrating Eastman's
product line, the Network & Storage Management Group will be able to convert
their Storage Migrator product into a stand-alone

                                      F-61
<PAGE>   166
                       NETWORK & STORAGE MANAGEMENT GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

HSM application for Windows NT environments. As of the date of acquisition the
Network & Storage Management Group abandoned the AvailHSM product and technology
due to dated features and functionality; the valuation analysis did not include
a fair value for the AvailHSM product.

     As for OPEN/stor at the date of acquisition the Network & Storage
Management Group planned to phase out the product over the following 12 to 15
months. NSMG's purpose for the acquisition was for the next generation
technologies that were underway at Eastman referenced by project names Sakkara
and Phoenix. These projects were complete re-writes of Eastman's prior
generation technology that would allow the product to be sold stand-alone upon
completion.

     In accordance with SFAS 86, paragraph 38 ("Accounting for the Costs of
Computer Software to be Sold, Leased, or Otherwise Marketed"), "the cost of
software purchased to be integrated with another product or process will be
capitalized only if technological feasibility was established for the software
component and if all research and development activities for the other
components of the product or process were completed at the time of the
purchase." Although the Network & Storage Management Group purchased existing
products from Eastman, the existing products did not operate on a stand-alone
basis. Therefore, as mentioned above, all of the original underlying code and
base technology for the next generation products were in the process of being
completely re-written as date of valuation.

ASSUMPTIONS

     Revenue

     Future revenue estimates were generated for the following technologies: (i)
OPEN/stor, (ii) Sakkara, and (iii) Phoenix. Aggregate revenue for existing
Eastman products was estimated to be approximately $167,000 for the one month
ending June 30, 1998. Revenues were estimated to increase to approximately $3.9
million and $7.1 million for fiscal years 1999 and 2000 when most of the
in-process projects were expected to be complete and shipping. Thereafter,
revenue was estimated to increase at rates ranging from 20% to 30% for fiscal
years 2001 through 2006. Revenue estimates were based on (i) aggregate revenue
growth rates for the business as a whole, (ii) individual product revenues,
(iii) growth rates for the storage management software market, (iv) the
aggregate size of the storage management software market, (v) anticipated
product development and introduction schedules, (vi) product sales, cycles, and
(vii) the estimated life of a product's underlying technology.

     Operating expenses

     Operating expenses used in the valuation analysis of Eastman included (i)
cost of goods sold, (ii) general and administrative expense, (iii) selling and
marketing expense, and (iv) research and development expense. In developing
future expense estimates, an evaluation of both the Network & Storage Management
Group's and Eastman's overall business model, specific product results,
including both historical and expected direct expense levels (as appropriate),
and an assessment of general industry metrics was conducted.

     Cost of goods sold. Cost of goods sold expressed as a percentage of revenue
for the developed and in-process technologies was estimated to be approximately
5% throughout the estimation period. The Network & Storage Management Group's
cost of goods sold was 23% for fiscal 1996 and 23% for fiscal 1997.

     General and administrative ("G&A") expenses. G&A expense, expressed as a
percentage of revenue, for the developed and in-process technologies was
estimated to be approximately 10% throughout the estimation period.

                                      F-62
<PAGE>   167
                       NETWORK & STORAGE MANAGEMENT GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

     Selling and marketing ("S&M") expense. S&M expense, expressed as a
percentage of revenue, for the developed and in-process technologies was
estimated to be 27% throughout the estimation period.

     Research and development ("R&D") expense. R&D expense consists of the costs
associated with activities undertaken to correct errors or keep products updated
with current information (also referred to as "maintenance" R&D). Maintenance
R&D includes all activities undertaken after a product is available for general
release to customers to correct errors or keep the product updated with current
information. These activities include routine changes and additions. The
maintenance R&D expense was estimated to be 5% of revenue for the developed and
in-process technologies throughout the estimation period.

     In addition, as of the date of acquisition, the Network & Storage
Management Group's management anticipated the costs to complete the in-process
technologies at approximately $1.8 million.

EFFECTIVE TAX RATE

     The effective tax rate utilized in the analysis of developed and in-process
technologies was 38%, which reflects Seagate Software's combined federal and
state statutory income tax rates, exclusive of non-recurring charges at the time
of the acquisition and estimated for future years.

DISCOUNT RATE

     The discount rates selected for Eastman's developed and in-process
technologies were 15% and 20%, respectively. In the selection of the appropriate
discount rates, consideration was given to (i) the Weighted Average Cost of
Capital (approximately 15% at the date of acquisition) and (ii) the Weighted
Average Return on Assets (approximately 18%). The discount rate utilized for the
in-process technology was determined to be higher than Seagate Software's WACC
due to the fact that the technology had not yet reached technological
feasibility as of the date of valuation. In utilizing a discount rate greater
than Seagate Software's WACC, management has reflected the risk premium
associated with achieving the forecasted cash flows associated with these
projects.

STOCK OPTION PLANS

     The Seagate Software option plan provides for the issuance of either
incentive or nonstatutory stock options to employees and consultants of Seagate
Software and Seagate Technology. Seagate Software has reserved a total of
12,600,000 shares under the Plan. Options granted under Seagate Software's Plan
are granted at fair market value, expire ten years from the date of the grant
and vest over four years; 20% at the end of years one and two and 30% at the end
of years three and four.

     The following table summarizes information about Seagate Software options
outstanding as of July 3, 1998 for employees of the Network & Storage Management
Group. Certain of Seagate Software's operations are shared locations involving
activities that pertain to the Network & Storage Management

                                      F-63
<PAGE>   168
                       NETWORK & STORAGE MANAGEMENT GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

Group as well as to other businesses of Seagate Software. Options outstanding
for employees in shared locations have been allocated based on specific
identification for each employee.

<TABLE>
<CAPTION>
                           OPTIONS OUTSTANDING             EXERCISABLE OPTIONS
                  --------------------------------------   --------------------
                                 WEIGHTED
                                  AVERAGE       WEIGHTED               WEIGHTED
                                 REMAINING      AVERAGE                AVERAGE
   EXERCISE       NUMBER OF     CONTRACTUAL     EXERCISE    NUMBER     EXERCISE
    PRICES         SHARES     LIFE (IN YEARS)    PRICE     OF SHARES    PRICE
- ---------------   ---------   ---------------   --------   ---------   --------
<S>               <C>         <C>               <C>        <C>         <C>
$          4.00   1,293,677         7.9          $ 4.00     495,911     $4.00
$          6.00   1,875,278         9.0            6.00     132,420      6.00
$ 7.50 -- 11.00     879,597         9.6            8.86       4,780      8.08
$         12.75   1,467,378        10.0           12.75          --        --
                  ---------                                 -------
          Total   5,515,930         9.1            7.78     633,111      4.45
                  =========                                 =======
</TABLE>

     Pro forma information. In October 1995, the Financial Accounting Standards
Board released Statement of Financial Accounting Standards No. 123, "Accounting
for Stock-Based Compensation" ("SFAS 123"). SFAS 123 provides an alternative to
Accounting Principles Board Opinion 25, "Accounting for Stock Issued to
Employees" ("APBO 25") and requires additional disclosures. Seagate Software and
the Network & Storage Management Group have elected to follow APBO 25 in
accounting for stock options granted. Under APBO 25, Seagate Software and the
Network & Storage Management Group generally have not recognized compensation
expense with respect to such options.

     Pro forma information regarding net income and earnings per share is
required by SFAS 123 for stock options granted after June 30, 1995, as if the
Network & Storage Management Group had accounted for Seagate Software stock
options under the fair value method of SFAS 123. The fair value of Seagate
Software options granted to Network & Storage Management Group employees was
estimated using a Black-Scholes option valuation model. The Black-Scholes option
valuation model was developed for use in estimating the fair value of traded
options that have no vesting restrictions and are fully transferable. In
addition, the Black-Scholes model requires the input of highly subjective
assumptions, including the expected stock price volatility. Because the Seagate
Software stock options granted to the Network & Storage Management Group's
employees have characteristics significantly different from those of
exchange-traded options (and are not fully transferable) and because changes in
the subjective input assumptions can materially affect the fair value estimate,
in management's opinion, the Black-Scholes model does not necessarily provide a
reliable single measure of the fair value of its stock options granted to
employees.

     The fair value of Seagate Software stock options granted to the Network &
Storage Management Group's employees was estimated assuming no expected
dividends and the following weighted average assumptions:

<TABLE>
<CAPTION>
                                                 SEAGATE SOFTWARE       SEAGATE TECHNOLOGY
                                                    INCENTIVE             EMPLOYEE STOCK
                                                   STOCK OPTION              PURCHASE
                                                   PLAN SHARES             PLAN SHARES
                                               --------------------    --------------------
                                               1996    1997    1998    1996    1997    1998
                                               ----    ----    ----    ----    ----    ----
<S>                                            <C>     <C>     <C>     <C>     <C>     <C>
Expected life (in years).....................  3.65    3.65    3.67    .50     .50     .56
Risk-free interest rate......................   5.6%    6.2%    5.7%   5.4%    5.4%    5.5%
Volatility...................................   .55     .55     .55    .46     .46     .63
</TABLE>

                                      F-64
<PAGE>   169
                       NETWORK & STORAGE MANAGEMENT GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

     The weighted average exercise price and weighted average fair value of
Seagate Software stock options granted to Network & Storage Management Group
employees in 1998 under Seagate Software's Plan were $9.04 and $4.20 per share,
respectively. The weighted average purchase price and weighted average fair
value of shares granted to Networ & Storage Management Group employees in 1998
under Seagate Technology Employee Stock Purchase Plan (the "Purchase Plan") were
$26.99 and $12.03, respectively.

     For purposes of pro forma disclosures, the estimated fair value of options
granted to the Network & Storage Management Group's employees is amortized over
the options' vesting period for Seagate Software stock options and over the
six-month purchase period for stock purchases under the Purchase Plan. For
purposes of the determination of pro forma net loss, pro forma expense relating
to stock options under FAS 123 was allocated based on Network & Storage
Management Group headcount as a percentage of total Seagate Software headcount.
The pro forma net loss was $94,846,000, $35,406,000 and $844,000 in 1996, 1997
and 1998, respectively. Because the Network & Storage Management Group does not
have a formal capital structure, pro forma net loss per share is not presented.

     The effects on pro forma disclosures of applying SFAS 123 are not likely to
be representative of the effects on pro forma disclosures of future years.
Because SFAS 123 is applicable only to options granted subsequent to June 30,
1995, and Seagate Software did not commence granting stock options for the
purchase of Seagate Software common stock until June 1996, the pro forma effect
will not be fully reflected until 2000.

INCOME TAXES

     The Network & Storage Management Group is included in the consolidated
federal and certain combined and consolidated foreign and state income tax
returns of Seagate Technology. Seagate Technology and Seagate Software have
entered into a tax sharing agreement (the "Tax Allocation Agreement") pursuant
to which the Network & Storage Management Group computes hypothetical tax
returns (with certain modifications) as if the Network & Storage Management
Group was not joined in consolidated or combined returns with Seagate
Technology. The Network & Storage Management Group must pay Seagate Technology
the positive amount of any such hypothetical taxes. If the hypothetical tax
returns show entitlement to refunds, including any refunds attributable to a
carryback, then Seagate Technology will pay the Network & Storage Management
Group the amount of such refunds. At the end of fiscal 1996 and 1997, there were
no intercompany tax-related balances outstanding between the Network & Storage
Management Group and Seagate Technology. At the end of fiscal 1998, a $6,958,000
intercompany tax-related balance was due from the Network & Storage Management
Group to Seagate Technology.

                                      F-65
<PAGE>   170
                       NETWORK & STORAGE MANAGEMENT GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

     The (benefit from) provision for income taxes consisted of the following,
in thousands:

<TABLE>
<CAPTION>
                                                           JUNE 28,    JUNE 27,    JULY 3,
                                                             1996        1997       1998
                                                           --------    --------    -------
<S>                                                        <C>         <C>         <C>
Current tax expense
  Federal................................................  $(6,035)    $ (2,991)   $ 8,282
  State..................................................   (1,171)        (563)       908
  Foreign................................................      228          473      1,213
                                                           -------     --------    -------
          Total current tax expense......................   (6,978)      (3,081)    10,403
Deferred tax expense
  Federal................................................   (1,506)      (6,330)    (3,831)
  State..................................................     (280)      (1,175)      (711)
                                                           -------     --------    -------
          Total deferred tax expense.....................   (1,786)      (7,505)    (4,542)
                                                           -------     --------    -------
(Benefit from) provision for income taxes................  $(8,764)    $(10,586)   $ 5,861
                                                           =======     ========    =======
</TABLE>

     The (benefit from) provision for income taxes has been computed on a
separate return basis subject to the following modifications as required by the
Tax Allocation Agreement: (i) profitable members of the consolidated return
group are prohibited from applying tax net operating loss carryforwards and tax
credit carryforwards to reduce their separately computed tax liabilities to the
extent that current year tax losses or tax credits of other members are
available to reduce a profitable member's separate tax liability; and (ii)
members must reimburse other members to the extent they use another member's tax
attributes to reduce their separately computed tax liabilities. Pursuant to the
terms of the Tax Allocation Agreement, the tax benefits of certain of the
Network & Storage Management Group's fiscal 1996 and 1997 tax losses and credits
are recognized in the year such losses and credits are utilized by Seagate
Technology in its tax returns.

     The pro forma information assuming a tax provision based on a separate
filing basis is as follows, in thousands:

<TABLE>
<CAPTION>
                                                               YEAR ENDED
                                                              JULY 3, 1998
                                                              ------------
<S>                                                           <C>
Income before provision for income taxes....................     $8,717
Provision for income taxes..................................      3,064
                                                                 ------
Net income..................................................     $5,653
                                                                 ======
</TABLE>

     The income tax benefits related to the exercise of employee stock options
reduced amounts due to or increased amounts due from Seagate Technology pursuant
to the Tax Allocation Agreement and were credited to additional paid-in capital.
Such amounts approximated $1,866,000, $3,486,000 and $576,000 in 1996, 1997 and
1998, respectively.

                                      F-66
<PAGE>   171
                       NETWORK & STORAGE MANAGEMENT GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

     Deferred income taxes reflect the net tax effects of temporary differences
between the carrying amounts of assets and liabilities for financial reporting
purposes and the amounts used for income tax purposes. The significant
components of the Network & Storage Management Group's deferred tax assets and
liabilities were as follows, in thousands:

<TABLE>
<CAPTION>
                                                              JUNE 27,    JULY 3,
                                                                1997        1998
                                                              --------    --------
<S>                                                           <C>         <C>
DEFERRED TAX ASSETS
Reserves and accruals not currently deductible..............  $  5,001    $  5,526
Depreciation................................................       819        (980)
Acquisition-related items...................................     8,445       8,534
Domestic and foreign net operating loss carryforwards.......    12,779      12,788
Tax credit carryforwards....................................     1,155       1,155
Other.......................................................     1,170       1,535
                                                              --------    --------
          Total deferred tax assets.........................    29,369      28,558
Valuation allowance.........................................   (29,369)    (28,558)
                                                              --------    --------
          Net deferred tax assets...........................        --          --
                                                              ========    ========
DEFERRED TAX LIABILITIES
Acquisition-related items...................................    (6,233)     (1,691)
                                                              --------    --------
          Total deferred tax liabilities....................    (6,233)     (1,691)
                                                              --------    --------
          Net deferred tax liabilities......................  $ (6,233)   $ (1,691)
                                                              ========    ========
</TABLE>

     A valuation allowance has been provided for the deferred tax assets as of
the end of fiscal 1997 and 1998. Realization of the deferred tax assets is
dependent on future earnings, the timing and amount of which are uncertain. In
addition, the net operating loss and tax credit carryforwards of acquired
subsidiaries are subject to further limitations on utilization due to the
"change in ownership" provisions of Internal Revenue Code Section 382 and the
"separate return limitation year" rules of the federal consolidated return
regulations. Approximately $5,416,000 of the valuation allowance as of July 3,
1998, is attributable to deferred tax assets that when realized will reduce
unamortized goodwill or other intangible assets of the acquired subsidiaries.
The valuation allowance increased by $12,197,000 and $2,942,000 in 1996 and
1997, respectively and decreased by $811,000 in 1998.

     As of July 3, 1998, the Network & Storage Management Group has domestic and
foreign net operating loss carryforwards of approximately $36,538,000 expiring
in 2003 through 2010, if not used to offset future taxable income. In addition,
the Network & Storage Management Group, as of July 3, 1998, has research and
development tax credit carryforwards of approximately $1,155,000 expiring in
2005 through 2011, if not used to offset future tax liabilities.

                                      F-67
<PAGE>   172
                       NETWORK & STORAGE MANAGEMENT GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

     The reconciliation between the (benefit from) provision for income taxes at
the U.S. statutory rate and the effective rate is summarized as follows, in
thousands:

<TABLE>
<CAPTION>
                                                           JUNE 28,    JUNE 27,    JULY 3,
                                                             1996        1997       1998
                                                           --------    --------    -------
<S>                                                        <C>         <C>         <C>
(Benefit) provision at U.S. statutory rate...............  $(36,176)   $(15,325)   $3,051
State income taxes (benefit), net........................      (761)       (563)      909
Foreign taxes in excess of the U.S. statutory rate.......        18          75       153
In-process research and development......................    15,382          --        --
Goodwill and other acquisition-related items.............     2,833       4,307     2,894
Valuation allowance......................................     9,936       1,395      (811)
Other....................................................         4        (475)     (335)
                                                           --------    --------    ------
                                                           $ (8,764)   $(10,586)   $5,861
                                                           ========    ========    ======
</TABLE>

     Cumulative undistributed earnings of certain foreign operations of the
Network & Storage Management Group, of $2,276,000 are considered to be
permanently invested in non-U.S. operations. No income tax has been provided on
these amounts. Additional state and federal taxes that would have to be provided
if these earnings were repatriated to the U.S. cannot be determined at this
time.

COMMITMENTS

     Leases. The Network & Storage Management Group leases certain property,
facilities and equipment under non-cancelable lease agreements. Facility leases
expire at various dates through 2008 and contain various provisions for rental
adjustments. The leases require the Network & Storage Management Group to pay
property taxes, insurance and normal maintenance costs. The Network & Storage
Management Group also occupies certain facilities owned by Seagate Technology.
Future minimum payments for operating leases were as follows at July 3, 1998, in
thousands:

<TABLE>
<CAPTION>
                                                              OPERATING
                                                               LEASES
                                                              ---------
<S>                                                           <C>
1999........................................................   $ 5,137
2000........................................................     4,605
2001........................................................     2,995
2002........................................................     2,603
2003........................................................     2,471
After 2003..................................................    34,287
                                                               -------
                                                               $52,098
                                                               =======
</TABLE>

     Total rent expense for all facility and equipment operating leases was
approximately $2,743,000, $4,094,000 and $4,781,000 for 1996, 1997 and 1998,
respectively.

LEGAL PROCEEDINGS

     On December 22, 1998, a former employee commenced an action in the Superior
Court of Santa Cruz County against Seagate Software, Inc. claiming promissory
fraud and fraudulent inducement to enter a contract, breach of a contract,
constructive wrongful discharge and related claims, seeking monetary and
injunctive relief. Specifically, the former employee alleges that a Seagate
Software officer

                                      F-68
<PAGE>   173
                       NETWORK & STORAGE MANAGEMENT GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

agreed to sell him a division of the Network & Storage Management Group
business. On May 10, 1999 the plaintiff filed a dismissal with prejudice of all
claims with the Superior Court.

     The Network & Storage Management Group business is engaged in various legal
actions arising in the ordinary course of business and believes that the
ultimate outcome of these actions will not have a material adverse effect on the
Network & Storage Management Group business' financial position, liquidity or
results of operations.

RESTRUCTURING COSTS

     Restructuring charges were $9.5 million in fiscal 1996 and $2.5 million in
fiscal 1997. The 1996 restructuring charges pertain to the acquisition of Arcada
Holdings, Inc. in February 1996. As a result of the acquisition, the Network &
Storage Management Group business had obtained duplicate technologies and
product lines in data protection and storage management software as those assets
acquired in the Palindrome Corporation ("Palindrome") acquisition in fiscal
1995. The Network & Storage Management Group determined that it would be
beneficial to consolidate the world-wide sales, marketing, research and
development, technical support and other operations and administrative functions
of its network and storage management business. A restructuring plan was
approved by the Seagate Software Board of Directors in March 1996 and the plan
resulted in facility closures and staff reductions of 43 at the Arcada
facilities in Westboro, Massachusetts, the United Kingdom and France, as well as
staff reductions of 69 at the former Palindrome facility in Naperville,
Illinois. In addition, because Arcada had a better industry reputation and
superior products to those of Palindrome, the Network & Storage Management
Group's plan and strategy going forward was to focus on the technologies and
products acquired from Arcada. The revenue and net operating loss relating to
products acquired from Palindrome for fiscal 1996 was $15.9 million and $2.1
million, respectively. For fiscal 1997, the revenue and net operating loss
relating to products acquired from Palindrome was $3.3 million and $3.7 million,
respectively.

     The non-cash restructuring charges included amounts for abandonment of the
Palindrome trademarks, impairment of the capitalized workforce intangible assets
pertaining to the acquisition of Palindrome because of the planned layoff of
personnel, write-off of a duplicate trade show booth, and write-off of obsolete
Palindrome marketing materials. Cash restructuring charges included amounts for
severance and benefits to terminated Palindrome employees, costs for facilities
lease termination, other contract cancellation fees, and merger related costs
incurred by Arcada in the acquisition of the Arcada minority pooling of
interests by Seagate Technology.

     The fiscal 1997 restructuring charges netted to $2.5 million, comprised of
a $3.4 million restructuring charge that included the closure of the Network &
Storage Management Group's facility located in Cupertino, California. This
facility closure resulted in cash charges for severance and benefits for 69
employee terminations and non-cash charges for excess facilities and the write
down of equipment. In addition, the $3.4 million included amounts related to the
decision, after concluding a sale was no longer viable, to no longer pursue the
technologies acquired in the fiscal 1996 acquisition of Calypso Software
Systems, Inc. and to shut down its operations. This decision resulted in cash
charges for severance and benefits for 35 employee terminations and non-cash
charges for the write off of certain remaining intangible assets of Calypso. The
revenue and net operating loss relating to products acquired from Calypso for
fiscal 1996 was $444,000 and $53,000, respectively. For fiscal 1997, the revenue
and net operating loss relating to products acquired from Calypso was $640,000
and $47,000, respectively.

     The restructuring charges recorded in fiscal 1997 were reduced by $957,000
for the reversal of amounts pertaining to the fiscal 1996 restructuring charges
as a result of a higher than planned number of
                                      F-69
<PAGE>   174
                       NETWORK & STORAGE MANAGEMENT GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

voluntary employee terminations without severance benefits prior to the facility
shutdown and completion of other aspects of the restructuring plan at less than
the originally estimated cost, net of an increase in the accrual for facilities
lease payments due to changes in estimates of the costs to terminate leases
after facilities closure.

     A summary of Network & Storage Management Group business restructuring
activities is provided below (in thousands):
<TABLE>
<CAPTION>
                                      SEVERANCE                                                          CONTRACT     LEGAL AND
                                     AND EMPLOYEE                                                      CANCELLATION   ACCOUNTING
                                       BENEFITS     FACILITIES   EQUIPMENT   INVENTORY   INTANGIBLES       FEES          FEES
                                     ------------   ----------   ---------   ---------   -----------   ------------   ----------
<S>                                  <C>            <C>          <C>         <C>         <C>           <C>            <C>
1996 restructuring charges.........     $1,554        $1,571      $1,018       $300        $4,312          $67           $525
Cash charges.......................       (518)           --          --         --            --           --           (568)
Non-cash charges...................         --          (121)       (116)        --        (4,052)          --             --
                                        ------        ------      ------       ----        ------          ---           ----
Reserve balances, June 28, 1996....      1,036         1,450         902        300           260           67            (43)
1997 restructuring charges.........        770           505         728         --         1,378           --             --
Cash charges.......................       (975)         (915)         --         --            --           --             --
Non-cash charges...................         --           (72)        (44)        --        (1,378)          --             --
Adjustments and
  reclassifications................       (351)          267        (172)      (300)         (260)         (67)            43
                                        ------        ------      ------       ----        ------          ---           ----
Reserve balances, June 27, 1997....        480         1,235       1,414         --            --           --             --
Cash charges.......................       (373)         (519)         (9)        --            --           --             --
Non-cash charges...................         --            --      (1,045)        --            --           --             --
Adjustments and
  reclassifications................       (107)          467        (360)        --            --           --             --
                                        ------        ------      ------       ----        ------          ---           ----
Reserve balances, July 3, 1998.....         --         1,183          --         --            --           --             --
Cash charges (unaudited)...........         --          (375)         --         --            --           --             --
                                        ------        ------      ------       ----        ------          ---           ----
Reserve balances, April 2, 1999
  (unaudited)......................     $   --        $  808      $   --       $ --        $   --           --           $ --
                                        ======        ======      ======       ====        ======          ===           ====

<CAPTION>

                                      OTHER
                                     EXPENSES   TOTAL
                                     --------   ------
<S>                                  <C>        <C>
1996 restructuring charges.........    $155     $9,502
Cash charges.......................      --     (1,086)
Non-cash charges...................    (138)    (4,427)
                                       ----     ------
Reserve balances, June 28, 1996....      17      3,989
1997 restructuring charges.........     100      3,481
Cash charges.......................      --     (1,890)
Non-cash charges...................      --     (1,494)
Adjustments and
  reclassifications................    (117)      (957)
                                       ----     ------
Reserve balances, June 27, 1997....      --      3,129
Cash charges.......................      --       (901)
Non-cash charges...................      --     (1,045)
Adjustments and
  reclassifications................      --         --
                                       ----     ------
Reserve balances, July 3, 1998.....      --      1,183
Cash charges (unaudited)...........      --       (375)
                                       ----     ------
Reserve balances, April 2, 1999
  (unaudited)......................    $ --     $  808
                                       ====     ======
</TABLE>

     The Network & Storage Management Group's remaining restructuring reserves
at April 2, 1999 pertain to continuing lease payments on facilities that were
closed and abandoned as a result of the Palindrome restructuring. The Network &
Storage Management Group has been unable to sublease these facilities and
anticipates that the remaining restructuring reserves will be utilized over the
period through lease termination in fiscal 2002.

     The fiscal 1996 restructuring reserve of $9,502,000 was for the following
specific items:

     Severance and employee benefits ($1,554,000) -- Severance and employee
benefits included amounts for consolidation of operations and termination of
employees at the Arcada facilities in Westboro, Massachusetts, the United
Kingdom and France, as well as at the former Palindrome facility in Naperville,
Illinois.

     Excess facilities ($1,571,000) -- This accrual was designed to provide for
rent termination costs and rent expense for facilities located in Naperville,
Westboro, the United Kingdom and France that are to be closed as a result of the
restructuring actions.

     Equipment ($1,018,000) -- This amount is a reserve for equipment at the
Naperville, Westboro, the United Kingdom and France facilities. It consists of
computer equipment, furniture and fixtures and software at these facilities that
will not be used after the locations are closed. All the equipment provided for
in this reserve has been abandoned.

     Inventory ($300,000) -- This consists of obsolete packaging material that
will no longer be used and OEM inventory of $80,000 that will no longer be sold.

                                      F-70
<PAGE>   175
                       NETWORK & STORAGE MANAGEMENT GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

     Intangibles ($4,312,000) -- This write-off consists of Palindrome
intangible assets of $3,534,000, $390,000 of developed technology related to
Atlas and $388,000 of goodwill related to the Sytron acquisition. The Palindrome
intangible assets were further broken down into trademark of $1,000,000,
workforce of $1,188,000, distribution network of $69,000 and goodwill of
$1,277,000. The Company decided to pursue the Arcada brand name and trade mark
and abandon the Palindrome trademark. As a result, Network & Storage Management
Group business determined that it would lay off substantially all employees (121
employees) of Palindrome located at the Naperville facility. At the time of
original purchase, Network & Storage Management Group business proportionally
allocated goodwill to long-lived intangible assets based upon the original
purchase price. The amounts of goodwill included in the restructuring reserve
relate to the remaining unamortized goodwill associated with the intangible
assets written off.

     Contract cancellation ($67,000) -- This $67,000 item is a canceled contract
for outsourced Technical Support with a vendor used by Palindrome.

     Legal/Accounting fees ($525,000) -- This $525,000 represents an estimate of
the legal and accounting fees that were to be incurred by Arcada from the
acquisition of Arcada stock by Seagate Technology.

     Other ($155,000) -- This represents a trade show booth valued at $100,000
that is redundant and $55,000 for obsolete marketing materials.

     The above assets were not impaired in a prior period because their
impairment arose specifically from the restructuring actions taken as a result
of the acquisition of the minority interest in Arcada in the third quarter of
fiscal 1996. Prior to the acquisition, Palindrome products were marketed and
sold as part of the Seagate Software portfolio.

     In fiscal 1997, Seagate Software recorded an additional restructuring
reserve of $3,481,000 that resulted primarily from the plan to shutdown
Manchester operations and the decision to try to sell the Calypso technology and
a separate decision to consolidate NSMG operations which resulted in the
shutdown of the Company's facility in Cupertino, California.

     Severance and employee benefits ($770,000) -- Severance and employee
benefits included amounts for the shutdown and termination of employees at the
Cupertino, California facility due to a consolidation of operations and the
shutdown and termination of employees at the Calypso facility in Manchester, New
Hampshire due to a decision to no longer pursue the Calypso products and
technologies.

     Excess facilities ($505,000) -- This accrual was designed to provide for
rent termination costs and rent expense for facilities closures in Manchester,
New Hampshire and Cupertino, California.

     Equipment ($728,000) -- This reserve is for equipment in the Manchester and
Cupertino facilities that would not be used after the shutdowns. It consisted of
largely of computer equipment but also included amounts for furniture and
fixtures and software. All the equipment provided for in this reserve has been
abandoned.

     Intangibles ($1,378,000) -- This asset consisted of Calypso related
intangibles first capitalized upon the acquisition of Calypso in fiscal 1996.
The amounts written down included Net Developed Technology of $1,086,000 and
Assembled Workforce of $292,000. These assets were written off based on
management's plan to sell Calypso and its products and technologies.

     Other ($100,000) -- This represents miscellaneous additional costs related
to the Manchester (Calypso) shutdown.

                                      F-71
<PAGE>   176
                       NETWORK & STORAGE MANAGEMENT GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

     The above assets were not impaired in a period prior to recording the
restructuring reserves because their impairment arose specifically from the
business decision and plan in the fourth quarter of fiscal 1997 to close the
Manchester (Calypso) facility and abandon that technology and the additional
decision to consolidate operations of the company and close the Cupertino
facility.

EXPORT SALES

     Export sales were $32,468,000, $40,748,000 and $57,752,000 in 1996, 1997
and 1998, respectively.

SUBSEQUENT EVENT (UNAUDITED)

     The Network & Storage Management Group, its parent company, Seagate
Software, Inc. and Seagate Software's parent company, Seagate Technology, Inc.
("STI") announced on October 5, 1998 that they had entered into an Agreement and
Plan of Reorganization (the "Plan") as of such date with Veritas Holding
Corporation ("New VERITAS") and VERITAS Software Corporation ("VERITAS"). The
Plan was amended and restated on April 15, 1999. VERITAS provides end-to-end
storage management software solutions.

     The Plan provided for the contribution by Seagate Software, STI and certain
of their respective subsidiaries to New VERITAS of (a) the outstanding stock of
the Network & Storage Management Group and certain other subsidiaries of Seagate
Software and (b) those assets used primarily in the network storage management
business of Seagate Software (the "NSMG Business"), in consideration for the
issuance of shares of Common Stock of New VERITAS to Seagate Software and the
offer by New VERITAS to grant options to purchase Common Stock of New VERITAS to
certain of Seagate Software's employees who become employees of New VERITAS or
its subsidiaries. As part of the Plan, New VERITAS also assumed certain
liabilities of the NSMG Business.

     As a result of the closing in May 1999, New VERITAS issued approximately
69.1 million shares (on a post split basis) of its common stock to Seagate
Software and 6.9 million options to purchase the Common Stock of New VERITAS
were granted to NSMG business employees. The aggregate number of shares and
options of New VERITAS received by Seagate Software and NSMG business employees
equals approximately 40% of the fully diluted capitalization of New VERITAS
(assuming conversion of all convertible securities, including the VERITAS
convertible debentures, and exercise of assumed options and warrants) at the
effective time of the closing.

     In connection with the contribution of the NSMG Business to New VERITAS,
VERITAS became a wholly-owned subsidiary of New VERITAS through a merger with a
subsidiary of New VERITAS of which VERITAS is the surviving entity. Upon
consummation of the merger, the former security holders of VERITAS were issued
New VERITAS securities representing approximately 60% of the fully diluted
capitalization of New VERITAS as of the closing.

                                      F-72
<PAGE>   177

                       AUDITORS' REPORT TO THE DIRECTORS

     We have audited the balance sheets of Telebackup Systems Inc. as at
December 31, 1997 and 1998 and the statements of operations and deficit and
changes in financial position for each of the years in the three year period
ended December 31, 1998. 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 an audit to obtain
reasonable assurance 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.

     In our opinion, these financial statements present fairly, in all material
respects, the financial position of the company as at December 31, 1997 and 1998
and the results of its operations and the changes in its financial position for
each of the years in the three year period ended December 31, 1998 in accordance
with generally accepted accounting principles in Canada.

     Generally accepted accounting principles in Canada differ in some respects
from those applicable in the United States (note 13).

Chartered Accountants

Calgary, Canada
February 5, 1999

                                      F-73
<PAGE>   178

                            TELEBACKUP SYSTEMS INC.

                                 BALANCE SHEETS
                         (AMOUNTS IN CANADIAN DOLLARS)

                                     ASSETS

<TABLE>
<CAPTION>
                                                          DECEMBER 31,
                                                   --------------------------    MARCH 31,
                                                      1997           1998          1999
                                                   -----------    -----------   -----------
                                                                                (UNAUDITED)
<S>                                                <C>            <C>           <C>
Current assets:
  Cash and temporary investments.................  $ 1,236,453    $ 6,151,624   $ 5,347,597
  Restricted cash (note 2).......................      124,123             --            --
  Accounts receivable............................      332,597        656,197     1,465,829
  Investment tax credit receivable...............       50,000             --            --
  Inventory......................................       83,994             --            --
  Prepaid expenses...............................        8,278         30,515        55,531
                                                   -----------    -----------   -----------
                                                     1,835,445      6,838,336     6,868,957
Capital assets (note 3)..........................    1,003,132        860,925       808,848
Debt issuance costs (net of amortization
  $17,641).......................................      431,590             --            --
                                                   -----------    -----------   -----------
                                                   $ 3,270,167    $ 7,699,261   $ 7,677,805
                                                   ===========    ===========   ===========

              LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIENCY)
Current liabilities:
  Accounts payable...............................  $   111,574    $   262,815   $   345,714
  Accrued liabilities............................       31,174         46,936        90,665
  Deferred revenue...............................           --      2,710,805     2,824,579
  Current portion of long-term debt (note 4).....      124,800        124,800       124,800
                                                   -----------    -----------   -----------
                                                       267,548      3,145,356     3,385,758
Long-term debt (note 4)..........................    3,004,260        302,260       271,020
Shareholders' equity (deficiency):
  Share capital (note 5).........................    2,982,155      8,885,247     9,171,872
  Warrants.......................................       80,000             --
  Deficit........................................   (3,063,796)    (4,633,602)   (5,150,845)
                                                   -----------    -----------   -----------
                                                        (1,641)     4,251,645     4,021,027
Combination agreement (note 12)..................
Commitments (note 7).............................
Canadian and United States accounting policy
  differences (note 13)..........................
                                                   -----------    -----------   -----------
                                                   $ 3,270,167    $ 7,699,261   $ 7,677,805
                                                   ===========    ===========   ===========
</TABLE>

See accompanying notes to financial statements.

                                      F-74
<PAGE>   179

                            TELEBACKUP SYSTEMS INC.

                      STATEMENTS OF OPERATIONS AND DEFICIT
                         (AMOUNTS IN CANADIAN DOLLARS)

<TABLE>
<CAPTION>
                                                                           THREE MONTHS ENDED
                                     YEARS ENDED DECEMBER 31,                   MARCH 31,
                              ---------------------------------------   -------------------------
                                 1996          1997          1998          1998          1999
                              -----------   -----------   -----------   -----------   -----------
                                                                               (UNAUDITED)
<S>                           <C>           <C>           <C>           <C>           <C>
Revenue:
  Product sales.............  $   233,353   $   347,235   $ 1,384,411   $   657,697   $   577,798
  Maintenance and support...       18,531        23,112       200,000        50,000            --
  Custom software
     development............           --       115,700     1,838,565            --       659,385
                              -----------   -----------   -----------   -----------   -----------
                                  251,884       486,047     3,422,976       707,697     1,237,183
Cost of sales:
  Product sales.............      106,058       123,930       311,369       154,171       162,421
  Maintenance, support and
     custom software
     development............       43,359        61,444       512,347            --       146,989
                              -----------   -----------   -----------   -----------   -----------
                                  149,417       185,374       823,716       154,171       309,410
Gross profit................      102,467       300,673     2,599,260       553,526       927,773
Expenses:
  General and
     administrative.........      496,753       808,256     1,180,981       143,392       620,958
  Selling and marketing.....      306,870       495,538     1,090,763       234,568       361,737
  Marketing and royalty
     agreement..............      100,000       100,000       200,000        25,000        50,000
  Research and
     development............      302,650       576,475     1,045,717       197,526       336,638
  Interest and bank charges,
     net....................       13,514        81,937        97,754         9,278       (64,074)
  Depreciation and
     amortization...........       24,117       108,073       553,851       143,963       139,757
                              -----------   -----------   -----------   -----------   -----------
                                1,243,904     2,170,279     4,169,066       753,727     1,445,016
                              -----------   -----------   -----------   -----------   -----------
Net loss....................   (1,141,437)   (1,869,606)   (1,569,806)     (200,201)     (517,243)
Deficit, beginning of
  period....................      (52,753)   (1,194,190)   (3,063,796)   (3,063,796)   (4,633,602)
                              -----------   -----------   -----------   -----------   -----------
Deficit, end of period......  $(1,194,190)  $(3,063,796)  $(4,633,602)  $(3,263,997)  $(5,150,845)
                              ===========   ===========   ===========   ===========   ===========
Net loss per share..........  $     (0.18)  $     (0.25)  $     (0.17)  $     (0.02)  $     (0.05)
                              ===========   ===========   ===========   ===========   ===========
</TABLE>

See accompanying notes to financial statements.

                                      F-75
<PAGE>   180

                            TELEBACKUP SYSTEMS INC.

                  STATEMENTS OF CHANGES IN FINANCIAL POSITION
                         (AMOUNTS IN CANADIAN DOLLARS)

<TABLE>
<CAPTION>
                                                                                        THREE MONTHS
                                                YEARS ENDED DECEMBER 31,               ENDED MARCH 31,
                                         ---------------------------------------   -----------------------
                                            1996          1997          1998          1998         1999
                                         -----------   -----------   -----------   ----------   ----------
                                                                                         (UNAUDITED)
<S>                                      <C>           <C>           <C>           <C>          <C>
Cash provided by (used in):
Operations:
  Net loss.............................  $(1,141,437)  $(1,869,606)  $(1,569,806)  $ (200,201)  $ (517,243)
  Items not involving cash:
    Depreciation and amortization......       24,117       108,073       553,851      143,963      139,757
    Software development costs.........       37,673            --            --           --           --
  Changes in non-cash working capital:
    Accounts receivable................          918      (328,141)     (323,600)    (605,713)    (809,632)
    Investment tax credit receivable...      (30,000)           --        50,000       50,000           --
    Inventory..........................     (121,623)       37,629        83,994           --           --
    Prepaid expenses...................       12,218        (4,436)      (22,237)       4,016      (25,016)
    Accounts payable...................       19,420        21,418       151,241      (52,457)      82,899
    Accrued liabilities................       32,349        (5,175)       15,762        1,440       43,729
    Deferred revenue...................           --            --     2,710,805           --      113,774
    Due from shareholder...............       31,600            --            --           --           --
                                         -----------   -----------   -----------   ----------   ----------
                                          (1,134,765)   (2,040,238)    1,650,010     (658,952)    (971,732)
Investing:
  Net additions to capital assets......     (183,636)     (887,589)     (350,580)     (12,979)     (87,680)

Financing:
  Issue of share capital, net..........    1,856,401       953,446     6,273,618      275,140      286,625
  Warrants.............................           --        80,000            --           --           --
  Increase (decrease) in long-term
    debt, net..........................      350,000     2,824,360       150,360      (12,201)     (31,240)
  Debt issuance costs..................           --      (449,231)           --           --           --
  Conversion of debentures.............           --       (45,300)   (2,932,360)    (163,265)          --
  Issue of promissory notes............           --       150,000            --           --           --
  Repayment of promissory notes........           --      (150,000)           --           --           --
                                         -----------   -----------   -----------   ----------   ----------
                                           2,206,401     3,363,275     3,491,618       99,674      255,385
                                         -----------   -----------   -----------   ----------   ----------
Increase (decrease) in cash and
  temporary investments................      888,000       435,448     4,791,048     (572,257)    (804,027)
Cash and temporary investments,
  beginning of year....................       37,128       925,128     1,360,576    1,360,576    6,151,624
                                         -----------   -----------   -----------   ----------   ----------
Cash and temporary investments, end of
  year.................................  $   925,128   $ 1,360,576   $ 6,151,624   $  788,319   $5,347,597
                                         ===========   ===========   ===========   ==========   ==========
</TABLE>

Cash and temporary investments are defined to include restricted cash.

See accompanying notes to financial statements.

                                      F-76
<PAGE>   181

                            TELEBACKUP SYSTEMS INC.

                         NOTES TO FINANCIAL STATEMENTS
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)
                         (AMOUNTS IN CANADIAN DOLLARS)

CORPORATE PROFILE

     The Company develops and markets computer software designed to allow data
backup via a modem or network.

     These financial statements are prepared in accordance with accounting
principles generally accepted in Canada.

 1. SIGNIFICANT ACCOUNTING POLICIES

(a) Revenue recognition:

     In the third quarter of 1998, the Company adopted the American Institute of
Certified Public Accountants Statement of Position (SOP) 97-2 with respect to
software revenue recognition. Pursuant to SOP 97-2, four specific criteria must
be met prior to recognizing revenue for a single-element arrangement or for
amounts allocated to individual elements in a multiple-element arrangement.
These four criteria are (a) persuasive evidence of an arrangement exists; (b)
delivery has occurred; (c) the vendor's fee is fixed or determinable; and (d)
collectibility is probable. This change in revenue recognition has been applied
on a retroactive basis which did not affect revenue for the years ended December
31, 1997 and 1996.

     The Company sells its software and any related hardware by way of a direct
sale or on a revenue sharing basis.

     The Company previously recognized direct sales revenues from software
licenses and hardware upon delivery and installation of the software and
hardware products. Sales made on a revenue sharing basis may have required the
purchaser to make an initial payment, as well as additional payments based upon
a percentage of the future revenues generated by the purchaser. The initial
payment was recorded as revenue at the time of delivery and installation of the
software and hardware products. Future revenue sharing payments were recorded as
revenue if and when earned.

(b) Capital assets:

     Capital assets are recorded at cost. Depreciation is provided using the
following methods and rates:

<TABLE>
<CAPTION>
                        ASSETS                                METHOD          RATE
                        ------                                ------          ----
<S>                                                      <C>                  <C>
Computer equipment.....................................  Declining balance     30%
Furniture and fixtures.................................  Declining balance     30%
World rights...........................................  Straight-line         20%
Software technology....................................  Straight-line         50%
Royalty reduction......................................  Straight-line         50%
</TABLE>

(c) Debt issuance costs:

     Debt issuance costs are amortized to income over the term of the related
debt financing.

                                      F-77
<PAGE>   182
                            TELEBACKUP SYSTEMS INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)
                         (AMOUNTS IN CANADIAN DOLLARS)

 1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
(d) Software research and development costs:

     Research costs are expensed as incurred. Costs related to internal
development of software are expensed as incurred unless criteria for deferral
and subsequent amortization are met. Specifically, internal software development
costs are deferred once technological feasibility for a product is established.
As at December 31, 1997, December 31, 1998, and March 31, 1999, the Company has
not deferred internal software development costs, as completed development has
coincided with technological feasibility.

(e) Investment tax credits:

     Scientific Research and Experimental Development ("SRED") investment tax
credits are accrued when qualifying expenditures are made and there is
reasonable assurance that the credits will be realized. The Company accounts for
investment tax credits using the cost reduction method.

(f) Inventory:

     Inventory, consisting primarily of turnkey computer systems assembled for
demonstration purposes and ultimate sale, is recorded at the lesser of cost
determined on a first-in first-out basis and market value.

(g) Per share data:

     Basic earnings per share is calculated using the weighted average number of
common shares outstanding during the year. Fully diluted per share data has not
been disclosed as the effect of the exercise of share options is not dilutive.

 2. RESTRICTED CASH

     Restricted cash consists of cash held in trust in connection with the
payment of interest on certain debt.

 3. CAPITAL ASSETS

<TABLE>
<CAPTION>
                                                          ACCUMULATED      NET BOOK
            DECEMBER 31, 1997                  COST       DEPRECIATION       VALUE
            -----------------               ----------    ------------    -----------
<S>                                         <C>           <C>             <C>
Computer equipment........................  $  312,560      $ 73,630      $  238,930
Furniture and fixtures....................      16,101         4,399          11,702
World rights..............................      50,000        12,500          37,500
Software technology.......................     300,000        25,000         275,000
Royalty reduction.........................     440,000            --         440,000
                                            ----------      --------      ----------
                                            $1,118,661      $115,529      $1,003,132
                                            ==========      ========      ==========
</TABLE>

                                      F-78
<PAGE>   183
                            TELEBACKUP SYSTEMS INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)
                         (AMOUNTS IN CANADIAN DOLLARS)

 3. CAPITAL ASSETS (CONTINUED)

<TABLE>
<CAPTION>
                                                          ACCUMULATED      NET BOOK
            DECEMBER 31, 1998                  COST       DEPRECIATION       VALUE
            -----------------               ----------    ------------    -----------
<S>                                         <C>           <C>             <C>
Computer equipment........................  $  629,185      $174,305      $  454,880
Furniture and fixtures....................      50,056        11,736          38,320
World rights..............................      50,000        22,500          27,500
Software technology.......................     300,000       179,775         120,225
Royalty reduction.........................     440,000       220,000         220,000
                                            ----------      --------      ----------
                                            $1,469,241      $608,316      $  860,925
                                            ==========      ========      ==========
</TABLE>

<TABLE>
<CAPTION>
                                                          ACCUMULATED      NET BOOK
              MARCH 31, 1999                   COST       DEPRECIATION       VALUE
              --------------                ----------    ------------    -----------
<S>                                         <C>           <C>             <C>
Computer equipment........................  $  716,865      $216,259      $  500,606
Furniture and fixtures....................      50,056        14,539          35,517
World rights..............................      50,000        25,000          25,000
Software technology.......................     300,000       217,275          82,725
Royalty reduction.........................     440,000       275,000         165,000
                                            ----------      --------      ----------
                                            $1,556,921      $748,073      $  808,848
                                            ==========      ========      ==========
</TABLE>

     In October 1997, the Company entered into an agreement to license, on a
permanent, unlimited and fully paid basis, a third party's patented data
reduction process technology. In exchange for the license, the Company had
agreed to issue 200,000 Common Shares at $1.50 per share, the market value of
the shares.

     In November 1997, the Company renegotiated its royalty commitment whereby
the royalty was converted from a 10% royalty to a $200,000 fixed annual royalty
with a $2 million buyout option. The Company had agreed to issue 200,000 Common
Shares at $2.20 per share, the market value of the shares, in exchange for the
new royalty agreement.

 4. LONG-TERM DEBT

<TABLE>
<CAPTION>
                                                   DECEMBER 31          MARCH 31
                                             -----------------------    ---------
                                                1997         1998         1999
                                             ----------    ---------    ---------
<S>                                          <C>           <C>          <C>
Debentures.................................  $2,705,060    $      --    $      --
Operating line of credit...................     500,000      427,060      395,820
                                             ----------    ---------    ---------
                                              3,205,060      427,060      395,820
Less:
  Current portion of operating line........    (124,800)    (124,800)    (124,800)
  Unamortized allocation to warrants of
     debenture proceeds....................     (76,000)          --           --
                                             ----------    ---------    ---------
                                             $3,004,260    $ 302,260    $ 271,020
                                             ==========    =========    =========
</TABLE>

                                      F-79
<PAGE>   184
                            TELEBACKUP SYSTEMS INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)
                         (AMOUNTS IN CANADIAN DOLLARS)

 4. LONG-TERM DEBT (CONTINUED)
(a) Debentures:

     On September 30, 1997, the Company sold 27,500 Units, each consisting of a
$100 principal amount debenture and warrants to purchase 33 Common shares of the
Company. The debentures are unsecured, redeemable, convertible and due September
30, 2002 with interest at 6% payable semi-annually. The debentures are
convertible at $1.50 per share. In conjunction with the debenture offering, the
Company granted to the Agent, an option to purchase up to 2,751 Units at $100
per unit. During 1998, the Agent purchased all 2,751 Units and was issued
debentures and warrants in accordance with the terms of the Units.

     The Debentures were redeemable by the Company:

          (i) anytime after September 30, 1999 following a period of twenty
     consecutive trading days during which the weighted average market price of
     the Common Shares equals or exceeds $3.00; or

          (ii) anytime following any period of twenty consecutive trading days
     during the weighted average market price of the Common Shares equals or
     exceeds $6.00.

     During 1997 $45,300 of debentures were converted into 30,198 common shares.
In 1998, an additional $275,100 of debentures were issued to the Agent, and
$2,932,360 of debentures were converted into 1,979,054 common shares and $11,800
of debentures where redeemed for cash. Unamortized debt issuance costs related
to the convertible debentures were charged to share capital upon conversion of
the related debentures.

(b) Credit facilities:

     At March 31, 1999 the Company has drawn $395,820 (December 31,
1998 -- $427,060, December 31, 1997 -- $500,000) on its operating line of credit
due on demand. Borrowings bear interest at the bank's prime rate plus 3%.
Notwithstanding the demand feature of the facility, it is classified as
long-term as monthly payments of $10,420 plus interest are required to maturity
on June 30, 2002. The operating line is renewable annually, however no principal
payments were required prior to January 31, 1998 providing that certain
conditions were satisfied. Annual principal repayments are approximately
$124,800 (December 31, 1998 -- $124,800, December 31, 1997 -- $124,800) plus
accrued interest.

     In addition, the Company has a revolving line of credit authorized to a
limit of $150,000 which bears interest at the bank's prime rate plus 2%.

     Both credit facilities are secured by a general security agreement and an
assignment of life insurance on an officer of the Company.

(c) Interest expense:

     Interest on long-term debt amounted to $20,566 and $7,242 for the three
months ended March 31, 1998 and 1999, respectively. Interest on long-term debt
amounted to $13,126, $73,912 and $168,410 for the years ended December 31, 1996,
1997 and 1998, respectively.

                                      F-80
<PAGE>   185
                            TELEBACKUP SYSTEMS INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)
                         (AMOUNTS IN CANADIAN DOLLARS)

 5. SHARE CAPITAL

(a) Authorized:

     Unlimited number of Common shares.

(b) Issued and to be issued:

<TABLE>
<CAPTION>
                                                           NUMBER        AMOUNT
                                                         ----------    ----------
<S>                                                      <C>           <C>
December 31, 1995......................................   2,737,500    $  172,308
Share split 2:1 basis..................................   2,737,500            --
Issued for cash, net of issue costs of $338,599........   1,600,000     1,661,401
Issued pursuant to private placement for cash..........     195,000       195,000
                                                         ----------    ----------
December 31, 1996......................................   7,270,000     2,028,709
Issued on exercise of stock options....................     173,000       216,250
Issued on conversion of debenture......................      30,198        45,300
To be issued, net of issue costs of $48,104 (note 3)...     400,000       691,896
                                                         ----------    ----------
December 31, 1997......................................   7,873,198     2,982,155
Issued on exercise of stock options....................     312,000       417,990
Issued on conversion of debentures, net of costs of
  $406,526.............................................   1,979,054     2,561,834
Issued on exercise of warrants, net of costs of
  $140,211.............................................     994,493     2,843,268
Allocation to warrants of debenture proceeds...........          --        80,000
                                                         ----------    ----------
December 31, 1998......................................  11,158,745    $8,885,247
Issued on exercise of stock options....................     204,700       286,625
                                                         ----------    ----------
March 31, 1999.........................................  11,363,445    $9,171,872
                                                         ==========    ==========
</TABLE>

     The 400,000 common shares which were to be issued at December 31, 1997,
were subject to relevant regulatory approval, which was received during 1998.

     On January 31, 1996, the shareholders of the Company approved a two for one
Common share split which became effective February 16, 1996.

(c) Stock options and warrants:

     At December 31, the Company had issued options to employees and directors
which will allow for the purchase of 755,000, 839,500 and 592,000 common shares
for the years 1996, 1997 and 1998, respectively, at prices $1.25, $1.25 to $2.20
and $1.25 to $2.85 per share for the years 1996, 1997 and 1998, respectively.
These options expire on various dates during 2001 and 2003.

     At March 31, 1999, the Company had issued 387,300 options to employees and
directors exercisable at prices of $1.25 and $2.85 per share and expiring on
various dates during 2001 and 2003.

     The Company issued 907,698 warrants in conjunction with the convertible
debentures. Each warrant entitled the holder to purchase one additional Common
Share at a price of $3.00 on or before September 30, 1999. The Company had the
right upon 30 days written notice to redeem the warrants for $0.001 at any time
following a period of 20 consecutive trading days during which the weighted
average market price of the Company's common shares equaled or exceeded $4.00
per share. At December 31,

                                      F-81
<PAGE>   186
                            TELEBACKUP SYSTEMS INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)
                         (AMOUNTS IN CANADIAN DOLLARS)

 5. SHARE CAPITAL (CONTINUED)
1998, 903,710 warrants had been exercised, and 3,988 warrants had been redeemed
for aggregate consideration of $3.99.

 6. INCOME TAXES

     Income tax expense differs from the amount which would be computed by
applying the federal and provincial combined statutory income tax rate to income
before income taxes. The reasons for the difference are as follows:

<TABLE>
<CAPTION>
                                  DECEMBER 31,                      MARCH 31,
                       -----------------------------------    ----------------------
                         1996         1997         1998         1998         1999
                       ---------    ---------    ---------    ---------    ---------
<S>                    <C>          <C>          <C>          <C>          <C>
Income tax rate......       44.6%        44.6%        44.6%        44.6%        44.6%
Computed expected tax
  recovery...........  $(509,081)   $(833,844)   $(700,133)     (89,290)    (230,690)
Unrecognized benefit
  of tax losses......    509,081      833,844      700,133       89,290      230,690
                       ---------    ---------    ---------    ---------    ---------
                       $      --    $      --    $      --    $      --    $      --
                       =========    =========    =========    =========    =========
</TABLE>

     The Company has available deductions for income tax purposes of
approximately $4,400,000 at March 31, 1999 (December 31, 1998 -- $4,000,000,
December 31, 1997 -- $2,400,000) consisting of SRED expenditures and operating
losses. The operating losses begin expiring in 2002. The Company also estimates
that it has available SRED investment tax credits to reduce future income tax
payable of approximately $200,000 at March 31, 1999 (December 31,
1998 -- $175,000, (December 31, 1997 -- $100,000).

     The Company earned refundable SRED investment tax credits prior to becoming
a public company. These credits are shown as current assets, and along with the
credits above, are subject to technical and financial audit by Revenue Canada.
At December 31, 1998, the refundable credits had been received.

 7. COMMITMENTS

     (a) On December 29, 1994, the Company entered into an agreement which
allowed the Company utilization of certain technology rights in exchange for a
royalty commitment. On November 19, 1997, the royalty commitment was
renegotiated, whereby the royalty was converted from a percentage-based royalty
to a flat-fee royalty with a buy-out option, which provides the Company the
right to call the buy-out option at any time (note 3)

     (b) The Company is committed to minimum rentals under premises leases of
approximately $341,600 per year to 2002 and $231,600 per year to 2004.

 8. RELATED PARTIES

     (a) During the periods ended March 31, 1998 and 1999 and during the years
ended December 31, 1996, 1997 and 1998, the Company purchased computer equipment
totalling nil, nil, $278,975, $42,820 and nil, respectively, from a shareholder.

                                      F-82
<PAGE>   187
                            TELEBACKUP SYSTEMS INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)
                         (AMOUNTS IN CANADIAN DOLLARS)

 8. RELATED PARTIES (CONTINUED)
     (b) During the year ended December 31, 1997, interest of $15,000 was paid
to two directors of the Company on account of $150,000 in promissory notes which
were issued and repaid.

     (c) The Company leases office space from a shareholder for $3,600 per
month.

 9. FINANCIAL INSTRUMENTS AND MAJOR CUSTOMERS

     The carrying value of cash and temporary investments, accounts receivable
and accounts payable approximate their fair values due to the short maturity of
these instruments. The fair value of the debentures was approximately $2,141,000
at December 31, 1997. The fair value of the Company's operating line
approximates its carrying value due to its variable interest rate.

     During 1998, two customers of the Company individually represented 49% and
48% respectively, of the Company's revenues. In 1997, five customers of the
Company individually represented 24%, 21%, 20%, 17% and 10%, respectively, of
the Company's revenues. During 1996, three customers of the Company individually
represented 42%, 35%, and 20%, respectively, of the Company's revenues.

10. SEGMENT INFORMATION

     The Company's method for determining what information to report about
operating segments is based on the way that management organizes the operating
segments within the Company for making operating decisions and assessing
financial performance.

     The Company's chief operating decision maker is considered to be the
Company's President and CEO. The President and CEO reviews financial information
presented on a consolidated basis for purposes of making operating decisions and
assessing financial performance. The financial information reviewed by the
President and CEO is identical to the information presented in the accompanying
Statements of Operations. Therefore, the Company operates in a single operating
segment: developing and marketing computer software designed to allow data
backup via a modem or network. The Company does not have significant
international operations.

11. UNCERTAINTY DUE TO THE YEAR 2000 ISSUE

     The Year 2000 Issue arises because many computerized systems use two digits
rather than four to identify a year. Date-sensitive systems may recognize the
year 2000 as 1900 or some other date, resulting in errors when information using
year 2000 dates is processed. In addition, similar problems may arise in some
systems which use certain dates in 1999 to represent something other than a
date. The effects of the Year 2000 Issue may be experienced before, on, or after
January 1, 2000, and, if not addressed, the impact on operations and financial
reporting may range from minor errors to significant systems failure which could
affect an entity's ability to conduct normal business operations. It is not
possible to be certain that all aspects of the Year 2000 Issue affecting the
entity, including those related to the efforts of customers, suppliers, or other
third parties, will be fully resolved.

                                      F-83
<PAGE>   188
                            TELEBACKUP SYSTEMS INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)
                         (AMOUNTS IN CANADIAN DOLLARS)

12. COMBINATION AGREEMENT

     On September 1, 1998 the Company signed a Combination Agreement (the
"Agreement") with VERITAS Software Corporation (VERITAS). Consummation of the
Agreement is subject to a number of conditions, including regulatory clearances
in Canada and the United States, judicial clearance in Canada and formal
approval by the shareholders of both companies.

     Under the terms of the Agreement, at the effective time the Company will
issue to its shareholders, exchangeable shares which are exchangeable into
common shares of VERITAS. The number of exchangeable shares to be issued to the
Company's shareholders will be based on a sliding scale which is tied to an
average of the VERITAS common share price for the 10 days prior to the closing
of the transaction. In general terms, the total number of exchangeable shares to
be issued shall equal (a) in the event that the average price is between
U.S.$33.81 per share and U.S.$41.32 per share, 1,710,000 common shares of
VERITAS (b) in the event that the average price is less than $33.81 per share,
the number of common shares of VERITAS determined by dividing $57,808,000 (U.S.)
by such average price, provided however, that, in such case, in no event shall
the total exceed 1,900,000 common shares of VERITAS, (c) in the event that the
average price is more than $41.32 per common share, the number of common shares
of VERITAS determined by dividing $70,654,000 (U.S.) by such average price,
provided however, that, in such case, in no event shall the total be less than
1,555,000 common shares of VERITAS.

     In the event that the Company's shareholders do not approve the terms of
the Agreement, the Company shall pay to VERITAS a fee of U.S. $3 million and
grant a worldwide, perpetual, royalty-free and fully-paid license to certain
Company software. Also, should the Company be acquired within 12 months after
the termination of the Agreement as described above a further U.S. $10 million
amount becomes payable to VERITAS.

     In the event that the VERITAS shareholders do not approve the terms of the
Agreement, VERITAS shall pay the Company a fee of U.S. $2 million and upon such
payment, shall have a worldwide, perpetual, royalty-free and fully-paid license
to use, modify, create derivative works of, copy and distribute certain Company
software.

     On May 26, 1999 the shareholders of the Company voted to approve the
combination agreement with VERITAS.

                                      F-84
<PAGE>   189
                            TELEBACKUP SYSTEMS INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)
                         (AMOUNTS IN CANADIAN DOLLARS)

13. RECONCILIATION TO ACCOUNTING PRINCIPLES GENERALLY ACCEPTED IN THE UNITED
STATES

     The Company's financial statements have been prepared in accordance with
accounting principles generally accepted ("GAAP") in Canada which, in the case
of the Company, conform in all material respects with those in the United
States, except as outlined below:

(a) Statement of Operations:

     The application of U.S. GAAP would have the effect of including in
compensation expense the value of common share purchase options granted to
certain officers and employees by the Company's founding shareholders, as
follows:

<TABLE>
<CAPTION>
                                YEAR ENDED DECEMBER 31,                     MARCH 31,
                       -----------------------------------------    --------------------------
                          1996           1997           1998           1998           1999
                       -----------    -----------    -----------    -----------    -----------
<S>                    <C>            <C>            <C>            <C>            <C>
Net loss as
  reported...........  $(1,141,437)   $(1,869,606)   $(1,569,806)      (200,201)      (517,243)
Increase in
  compensation
  expense............           --             --        132,000         79,000         18,000
                       -----------    -----------    -----------    -----------    -----------
Net loss, U.S.
  GAAP...............  $(1,141,437)   $(1,869,606)   $(1,701,806)      (279,201)      (535,243)
                       ===========    ===========    ===========    ===========    ===========
Net loss per share
  U.S. GAAP..........  $     (0.18)   $     (0.25)   $     (0.18)         (0.03)         (0.05)
                       ===========    ===========    ===========    ===========    ===========
</TABLE>

     The Company retroactively adopted SOP 97-2 (see note 1(a)) for Canadian
GAAP purposes in the third quarter of 1998. For US GAAP purposes SOP 97-2
requires prospective adoption beginning in the Company's first quarter of 1998.
In the case of the Company's 1996 and 1997 revenue as recorded in accordance
with Canadian GAAP, the application of SOP 97-2 would not have had any effect.
As a result the Company's revenues as recorded in the Statement of Operations
are the same under both Canadian an US GAAP.

(b) Balance Sheet:

     The application of U.S. GAAP would have the following effect on the Balance
Sheet as at December 31, 1997 from reclassifying shares issued which required
regulatory approval from share-

                                      F-85
<PAGE>   190
                            TELEBACKUP SYSTEMS INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)
                         (AMOUNTS IN CANADIAN DOLLARS)

13. RECONCILIATION TO ACCOUNTING PRINCIPLES GENERALLY ACCEPTED IN THE UNITED
    STATES (CONTINUED)
holders' deficit to liabilities. At December 31, 1998 the application of U.S.
GAAP would not have an effect on assets or on the Balance Sheet captions
presented below.

<TABLE>
<CAPTION>
                                                        DECEMBER 31, 1997
                                             ---------------------------------------
                                                             INCREASE
                                             AS REPORTED    (DECREASE)    U.S. GAAP
                                             -----------    ----------    ----------
<S>                                          <C>            <C>           <C>
Liabilities................................  $3,271,808     $ 740,000     $4,011,808
Shareholders' deficiency...................      (1,641)     (740,000)      (741,641)
</TABLE>

     In addition, under Canadian GAAP, at March 31, 1999 the Company classified
$271,020 (December 31, 1998 -- $302,260, December 31, 1997 -- $375,200) of a
demand loan as a long-term liability because that portion of the scheduled
installment payments are due beyond one year. Under U.S. GAAP, the entire note
would be considered a current liability.

     (c) Statement of Changes in Financial Position:

     The application of U.S. GAAP would have the effect of eliminating non-cash
items and excluding restricted cash from the definition of cash as follows:

<TABLE>
<CAPTION>
                                                DECEMBER 31,               MARCH 31,
                                       ------------------------------   ---------------
                                       1996     1997         1998         1998     1999
                                       ----   ---------   -----------   --------   ----
<S>                                    <C>    <C>         <C>           <C>        <C>
Investing:
  Net additions of capital assets
     acquired with shares............   $--   $ 740,000   $        --   $     --    $--
  Restricted cash....................   --     (124,123)      124,123         --    --
Financing:
  Issue of shares for non-cash
     consideration and non-cash
     charges.........................   --     (785,300)   (2,561,834)  (163,265)   --
  Conversion of debentures...........   --       45,300     2,932,360    163,265
  Debt issue costs...................   --           --      (370,526)        --    --
                                        ==    =========   ===========   ========    ==
</TABLE>

                                      F-86
<PAGE>   191
                            TELEBACKUP SYSTEMS INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
           (INFORMATION AS OF MARCH 31, 1999 AND FOR THE THREE MONTHS
                  ENDED MARCH 31, 1998 AND 1999 IS UNAUDITED)
                         (AMOUNTS IN CANADIAN DOLLARS)

13. RECONCILIATION TO ACCOUNTING PRINCIPLES GENERALLY ACCEPTED IN THE UNITED
    STATES (CONTINUED)
     The Statement of Changes in Financial Position major categories would be
presented under U.S. GAAP as follows:

<TABLE>
<CAPTION>
                                     DECEMBER 31,                       MARCH 31,
                        --------------------------------------   -----------------------
                           1996          1997          1998         1998         1999
                        -----------   -----------   ----------   ----------   ----------
<S>                     <C>           <C>           <C>          <C>          <C>
Operating
  activities..........  $(1,134,765)  $(2,040,238)  $1,650,010   $ (658,952)  $ (971,732)
Investing
  activities..........     (183,636)     (271,712)    (226,457)     (12,979)     (87,680)
Financing
  activities..........    2,206,401     2,623,275    3,491,618       99,674      255,385
                        -----------   -----------   ----------   ----------   ----------
                            888,000       311,325    4,915,171     (572,257)    (804,027)
Cash position at
  beginning of year...       37,128       925,128    1,236,453    1,360,576    6,151,624
                        -----------   -----------   ----------   ----------   ----------
Cash position at end
  of year.............  $   925,128   $ 1,236,453   $6,151,624   $  788,319   $5,347,597
                        ===========   ===========   ==========   ==========   ==========
</TABLE>

     (d) Comprehensive income (loss):

     In June 1997, the FASB issued SFAS No. 130, Reporting Comprehensive Income,
which establishes standards for reporting and disclosure of comprehensive income
and its components (revenues, expenses, gains and losses) in a full set of
general purpose financial statements. SFAS No. 130 is effective for fiscal years
beginning after December 15, 1997 and requires reclassification of financial
statements for earlier periods to be provided for comparative purposes. The
Company adopted SFAS No. 130 on January 1, 1998, however, no incremental
disclosures are required as the Company does not have any elements of
comprehensive income (loss) except for the net loss reported in the Statements
of Operations.

                                      F-87
<PAGE>   192

                                 [VERITAS LOGO]
<PAGE>   193

                                    PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

     The expenses to be paid by the Registrant in connection with this offering
are as follows. All amounts other than the Securities and Exchange Commission
registration fee, the NASD filing fee and the Nasdaq National Market application
fee are estimates.


<TABLE>
<S>                                                           <C>
Securities and Exchange Commission registration fee.........  $220,593
NASD filing fee.............................................    30,500
Printing and engraving expenses.............................   400,000*
Legal fees and expenses.....................................   200,000*
Blue Sky....................................................    10,000*
Accounting fees and expenses................................    50,000*
Transfer agent and registrar fees and expenses..............    66,000*
Miscellaneous...............................................     2,907*
                                                              --------
  Total.....................................................  $980,000*
                                                              ========
</TABLE>


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

* Estimated


ITEM 14. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

     Section 145 of the Delaware General Corporation Law authorizes a court to
award, or a corporation's board of directors to grant, indemnity to directors
and officers in terms sufficiently broad to permit such indemnification under
certain circumstances for liabilities (including reimbursement for expenses
incurred) arising under the Securities Act of 1933, as amended (the "Securities
Act").

     As permitted by the Delaware General Corporation Law, the Registrant's
restated certificate of incorporation includes a provision that eliminates the
personal liability of its directors for monetary damages for breach of fiduciary
duty as a director, except for liability (i) for any breach of the director's
duty of loyalty to the Registrant or its stockholders, (ii) for acts or
omissions not in good faith or that involve intentional misconduct or a knowing
violation of law, (iii) under section 174 of the Delaware General Corporation
Law (regarding unlawful dividends and stock purchases) or (iv) for any
transaction from which the director derived an improper personal benefit.

     As permitted by the Delaware General Corporation Law, the bylaws of the
Registrant provide that (i) the Registrant is required to indemnify its
directors and officers to the fullest extent permitted by the Delaware General
Corporation Law, subject to certain very limited exceptions, (ii) the Registrant
may indemnify its other employees and agents as set forth in the Delaware
General Corporation Law, (iii) the Registrant is required to advance expenses,
as incurred, to its directors and officers in connection with a legal proceeding
to the fullest extent permitted by the Delaware General Corporation Law, subject
to certain very limited exceptions and (iv) the rights conferred in the bylaws
are not exclusive.

     The indemnification provisions in the bylaws and the indemnification
agreements to be entered into between the Registrant and its officers and
directors, may be sufficiently broad to permit indemnification of the
Registrant's officers and directors for liabilities arising under the Securities
Act. The Registrant intends to enter into indemnification agreements with each
of its current directors and executive officers to give such directors and
officers additional contractual assurances regarding the scope of the
indemnification set forth in the Registrant's restated certificate of
incorporation and to provide additional procedural protections. At present,
there is no pending litigation or proceeding involving a director, officer

                                      II-1
<PAGE>   194

or employee of the Registrant regarding which indemnification is sought, nor is
the Registrant aware of any threatened litigation that may result in claims for
indemnification.

     The NSMG combination agreement and the TeleBackup combination agreement
contain covenants on the part of the Registrant to maintain indemnification
provisions in the charter documents of the surviving corporation of the NSMG
combination and the TeleBackup combination which are identical to such
provisions contained in the charter documents of VERITAS prior to the
combinations. Registrant shall also honor, in all respects, all of the indemnity
agreements entered into prior to the combinations, with VERITAS officers and
directors, whether or not such persons continue in their positions with
Registrant following the effective time. In addition, pursuant to the NSMG
combination agreement, Registrant must use its commercially reasonable efforts
to maintain director and officer liability insurance with coverages, which are
similar to the coverages VERITAS maintained prior to the combinations for a
period from and after the effective time until at least six years after the
effective time. These covenants are contained in the NSMG combination agreement
attached as Appendix A to the Registration Statement on Form S-4, as amended,
filed with the Commission on April 21, 1999 under the heading "Indemnification
and Insurance -- VERITAS" and in the TeleBackup combination agreement attached
as Appendix G to the Registration Statement on Form S-4 (Reg. No. 333-76531), as
amended, filed with the Commission on April 21, 1999 under the heading
"Indemnification."

ITEM 15. RECENT SALES OF UNREGISTERED SECURITIES.

     Not Applicable.

ITEM 16. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

     (a) Exhibits

     The following exhibits are filed herewith or incorporated by reference
herein:


<TABLE>
<CAPTION>
EXHIBIT
NUMBER                          EXHIBIT TITLE
- -------                         -------------
<S>      <C>
 1.01+   Form of Underwriting Agreement
 2.01    Amended and Restated Agreement and Plan of Reorganization
         among Registrant, VERITAS Software Corporation ("Old
         VERITAS"), Seagate Technology, Inc., Seagate Software, Inc.
         ("Seagate Software") and Seagate Software NSMG (incorporated
         by reference to Exhibit 2.01 of the Registrant's
         Registration Statement on Form S-4, as amended, filed with
         the SEC on April 19, 1999 (the "April 1999 Form S-4"))
 2.02    Amended and Restated Combination Agreement by and among Old
         VERITAS and TeleBackup Systems Inc. ("TeleBackup")
         incorporated by reference to the April 21, 1999 Form S-4
 3.01    Amended and Restated Certificate of Incorporation of
         Registrant (incorporated by reference to Exhibit 3.01 of the
         Registrant's Registration Statement on Form 8-A as amended,
         filed with the SEC on June 2, 1999) (the "June 1999 Form
         8-A")
 3.02    Amendment to the Amended and Restated Certification of
         Registrant (incorporated by reference to Exhibit 3.02 of the
         June 1999 Form 8-A)
 3.03    Amended and Restated Bylaws of Registrant (incorporated by
         reference to Exhibit 3.03 of the June 1999 Form 8-A)
 4.01    Registration Rights Agreement between Old VERITAS and
         Warburg, Pincus Investors, L.P. dated April 25, 1997
         (incorporated by reference to Exhibit 4.01 of Old VERITAS'
         Quarterly Report on Form 10-Q for the quarter ended June 30,
         1997 (the "June 1997 Form 10-Q"))
 4.02    Nomination Agreement between Old VERITAS and Warburg, Pincus
         Investors, L.P. dated April 25, 1997 (incorporated by
         reference to Exhibit 4.02 to the June 1997 Form 10-Q).
</TABLE>


                                      II-2
<PAGE>   195


<TABLE>
<CAPTION>
EXHIBIT
NUMBER                          EXHIBIT TITLE
- -------                         -------------
<S>      <C>
 4.03    Indenture dated as of October 1, 1997 between Old VERITAS
         and State Street Bank and Trust Company of California, N.A.
         (incorporated by reference to Exhibit 4.06 of Old VERITAS'
         Quarterly Report on Form 10-Q for the quarter ended
         September 30, 1997 (the "September 1997 Form 10-Q"))
 4.04    Amended and Restated First Supplemental Indenture dated July
         30, 1999 by and among VERITAS, Old VERITAS and State Street
         Bank and Trust of California, N.A.
 4.05    Registration Rights Agreement dated as of October 1, 1997
         between Old VERITAS and UBS Securities LLC (incorporated by
         reference to Exhibit 4.07 to the September 1997 Form 10-Q)
 4.06    Form of Rights Agreement between Registrant and the Right
         Agent, which includes as Exhibit A the form of Certificate
         of Designations of Series A Junior Participating Preferred
         Stock, as Exhibit B the Form of Right Certificate and as
         Exhibit C the Summary of Rights to Purchase Preferred Shares
         (incorporated by reference to Exhibit 4.06 of the April 1999
         Form S-4
 4.07    Form of Registration Rights Agreement between Registrant and
         Seagate Software (incorporated by reference to Exhibit 4.07
         of the April 1999 Form S-4
 4.08    Form of Stockholder Agreement between Registrant, VERITAS,
         Seagate Software and Seagate Technology (incorporated by
         reference to Exhibit 4.08 of the April 1999 Form S-4
 4.09    Form of Specimen Stock Certificate (incorporated by
         reference to Exhibit 4.01 of Old VERITAS' Registration
         Statement on Form S-1 (File No. 33-70726) dated October 22,
         1993, as amended)
 5.01    Opinion of Fenwick & West LLP
 9.01    Form of Voting, Support and Exchange Trust Agreement by and
         among the Registrant, Old VERITAS, TeleBackup and Montreal
         Trust Company of Canada (incorporated by reference to
         Exhibit 9.01 of the Registrant's April 1999 Form S-4)
10.01*   Development and License Agreement between Seagate
         Technology, Inc. and the Registrant (incorporated by
         reference to Exhibit 10.01 of the April 1999 Form S-4
10.02*   Cross License Agreement and OEM Agreement between Seagate
         Software Information Management Group, Inc. and the
         Registrant (incorporated by reference to Exhibit 10.02 of
         the April 1999 Form S-4
10.03    VERITAS 1993 Equity Incentive Plan, as amended (incorporated
         by reference to Exhibit 10.03 of the April 1999 Form S-4).
10.04    VERITAS 1993 Employee Stock Purchase Plan, as amended
         (incorporated by reference to Exhibit 10.04 of the April
         1999 Form S-4)
10.05    VERITAS 1993 Directors Stock Option Plan, as amended
         (incorporated by reference to Exhibit 10.04 to VERITAS'
         Registration Statement on Form S-4 filed with the SEC on
         March 24, 1997 (the "March 1997 Form S-4"))
10.06    OpenVision Technologies, Inc. 1996 Employee Stock Purchase
         Plan, as amended (incorporated by reference to Exhibit 10.19
         to the March 1997 Form S-4)
10.07    Office building sublease dated February 27, 1998, by and
         between VERITAS and Space Systems/Loral, Inc. (incorporated
         by reference to Exhibit 10.14 of VERITAS' Quarterly Report
         on Form 10-Q for the quarter ended September 30, 1998 (the
         "September 1998 Form 10-Q"))
10.08    Office building lease dated April 30, 1998, by and between
         VERITAS and Ryan Companies US, Inc. (incorporated by
         reference to Exhibit 10.15 of the September 1998 Form 10-Q)
</TABLE>


                                      II-3
<PAGE>   196


<TABLE>
<CAPTION>
EXHIBIT
NUMBER                          EXHIBIT TITLE
- -------                         -------------
<S>      <C>
10.09    VERITAS' 1997 Chief Executive Officer Compensation Plan
         (incorporated by reference to Exhibit 10.05 of VERITAS'
         Annual Report on Form 10-K for the year ended December 31,
         1997 filed with the SEC on March 2, 1998 (the "1997 Form
         10-K"))
10.10    VERITAS' 1997 Executive Officer Compensation Plan
         (incorporated by reference to Exhibit 10.06 of the 1997 Form
         10-K)
10.11    Form of Key Employee Agreement (incorporated by reference to
         Exhibit 10.11 of the April 1999 Form S-4)
10.12    Office Building Lease, dated September 2, 1994, as amended,
         by and between VERITAS and John Arriliaga and Richard T.
         Peery regarding property located in Mountain View,
         California (incorporated by reference to Exhibit 10.09 of
         the VERITAS' Annual Report on Form 10-K for the year ended
         December 31, 1994 filed with the SEC on March 29, 1995)
10.13    Amendment No 1. to Office Building Lease dated May 28, 1997
         by and between VERITAS and John Arriliaga and Richard T.
         Perry (incorporated by reference to Exhibit 10.12 of the
         1997 Form 10-K)
10.14    Agreement dated November 7, 1996 between VERITAS Software
         India Pvt. Ltd. and Talwalkar & Talwalkar and Mr. Rajendra
         Dattatraya Pathak, Mrs. Kamal Trimbak Nighojkar, Mrs. Bakul
         Prabhakar Pathak, Mrs. Nalini Manohar Saraf, Mr. Narhar
         Vaman Pandit, Mr. Madhav Narhar Pandit, Ms. Madhavi Damodar
         Thite, and Ms. Medha Narhar Pandit relating to the
         development of certain premises in Pune, India (incorporated
         by reference to Exhibit 10.12 to the March 1997 Form S-4)
10.16    Amendment No. 1 to Cross-License and OEM Agreement between
         Seagate Software Information Management Group, Inc. and the
         Registrant (incorporated by reference to Exhibit 10.16 of
         the April 1999 Form S-4)
10.17    Participation Agreement dated April 23, 1999 by and between
         OLD VERITAS, First Security Bank, National Association as
         "Owner Trustee", various banks and other lending
         institutions which are parties thereto from time to time as
         "Holders", various banks and other lending institutions
         which are parties thereto from time to time as "Lenders",
         NationsBank, N.A. as "Agent" for the Lenders and the
         Holders, and various parties thereto from time to time as
         "Guarantors".
10.18    Reserved
10.19    Reserved
10.20    Grant Deed dated April 23, 1999 recording grant of real
         property to First Security Bank, National Association as
         "Owner Trustee" by Fairchild Semiconductor Corporation of
         California.
10.21    Memorandum of Lease Agreement and Lease Supplement No. 1 and
         Deed of Trust dated April 23, 1999 among OLD VERITAS, First
         Security Bank, National Association and Chicago Title
         Company.
10.22    Memorandum of Lease Agreement and Lease Supplement No. 2 and
         Deed of Trust dated April 23, 1999 among OLD VERITAS, First
         Security Bank, National Association and Chicago Title
         Company.
10.23    Collateral Assignment of Sublease dated April 23, 1999 made
         by OLD VERITAS to First Security Bank, National Association.
10.24    Sublease Agreement dated April 23, 1999 by and between OLD
         VERITAS and Fairchild Semiconductor Corporation of
         California.
10.25    Certificate re: Representations and Warranties dated April
         20, 199 by Fairchild Semiconductor Corporation of California
         and addressed to OLD VERITAS.
10.26    Security Agreement dated April 23, 1999 between First
         Security Bank, National Bank as "Owner Trustee" and
         NationsBank, N.A. as Agent for the "Lenders" and the
         "Holders".
</TABLE>


                                      II-4
<PAGE>   197


<TABLE>
<CAPTION>
EXHIBIT
NUMBER                          EXHIBIT TITLE
- -------                         -------------
<S>      <C>
10.27    Form of Agreement of Purchase and Sale by and between
         Fairchild Semiconductor Corporation of California and OLD
         VERITAS.
10.28    First Amendment dated April 14, 1999 and Agreement of
         Purchase and Sale dated March 29, 1999 by and between
         Fairchild Semiconductor Corporation of California and OLD
         VERITAS.
10.29    Agency Agreement between OLD VERITAS and First Security
         Bank, National Association as "Owner Trustee".
10.30    Master Lease Agreement dated April 23, 1999 between First
         Security Bank, National Association and OLD VERITAS.
21.01    Subsidiaries of Registrant (incorporated by reference to
         Exhibit 21.01 of the April 1999 Form S-4)
23.01    Consent of Ernst & Young LLP, Independent Auditors
23.02    Consent of Ernst & Young LLP, Independent Auditors
23.03    Consent of Independent Accountants
23.04    Consent of Fenwick & West LLP (included in Exhibit 5.01)
24.01++  Power of Attorney
</TABLE>


- -------------------------
 * Confidential treatment has been granted with respect to certain portions of
   this document.


 + To be filed by amendment.


++ Previously filed.

(b) Financial Statement Schedules.

     The following financial statement schedule for the years ended December 31,
1998, 1997 and 1996 should be read in conjunction with the consolidated
financial statements of VERITAS Software Corporation filed as part of this
Registration Statement:

     - Schedule II -- Valuation and Qualifying Accounts

     Schedules other than that listed above have been omitted since they are
either not required, not applicable, or because the information required is
included in the financial statements or the notes thereto.

ITEM 17. UNDERTAKINGS.

     The undersigned registrant hereby undertakes:

     Insofar as indemnification for liabilities arising under the Securities Act
may be permitted to directors, officers and controlling persons of the
Registrant pursuant to the provisions described under Item 14 above, 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 director, 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
Securities Act and will be governed by the final adjudication of such issue.

                                      II-5
<PAGE>   198

     The undersigned Registrant hereby undertakes that:

     (1) For purposes of determining any liability under the Securities Act, the
information omitted from the form of prospectus filed as part of this
Registration Statement in reliance upon Rule 430A and contained in a form of
prospectus filed by the Registrant pursuant to Rule 424(b)(1) or (4) or 497(h)
under the Securities Act shall be deemed to be part of this Registration
Statement as of the time it was declared effective.

     (2) For the purpose of determining any liability under the Securities Act,
each post-effective amendment that contains a form of prospectus 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.

                                      II-6
<PAGE>   199

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act, VERITAS Software
Corporation has duly caused this Amendment to Registration Statement on Form S-1
to be signed on its behalf by the undersigned, thereunto duly authorized in the
City of Mountain View, County of Santa Clara, State of California, on the 6th
day of August, 1999.


                                          VERITAS SOFTWARE CORPORATION

                                          By:        /s/ MARK LESLIE
                                            ------------------------------------
                                                        Mark Leslie
                                                Chief Executive Officer and
                                                   Chairman of the Board

     Pursuant to the requirements of the Securities Act, this Registration
Statement has been signed by the following persons in the capacities and on the
dates indicated.


<TABLE>
<CAPTION>
                      SIGNATURE                                   TITLE                   DATE
                      ---------                                   -----                   ----
<S>                                                    <C>                           <C>
PRINCIPAL EXECUTIVE OFFICER:

                   /s/ MARK LESLIE                     Chief Executive Officer and    August 6, 1999
- -----------------------------------------------------     Chairman of the Board
                     Mark Leslie

PRINCIPAL FINANCIAL AND
ACCOUNTING OFFICER:

                /s/ KENNETH LONCHAR*                      Senior Vice President,      August 6, 1999
- -----------------------------------------------------            Finance
                   Kenneth Lonchar                     and Chief Financial Officer
</TABLE>


                                      II-7
<PAGE>   200


<TABLE>
<CAPTION>
                      SIGNATURE                                   TITLE                   DATE
                      ---------                                   -----                   ----
<S>                                                    <C>                           <C>
ADDITIONAL DIRECTORS:

/s/ FRED VAN DEN BOSCH*                                          Director             August 6, 1999
- -----------------------------------------------------
Fred van den Bosch

/s/ STEVEN BROOKS*                                               Director             August 6, 1999
- -----------------------------------------------------
Steven Brooks

/s/ TERRENCE R. CUNNINGHAM*                                      Director             August 6, 1999
- -----------------------------------------------------
Terrence R. Cunningham

/s/ WILLIAM H. JANEWAY*                                          Director             August 6, 1999
- -----------------------------------------------------
William H. Janeway

/s/ GREGORY B. KERFOOT*                                          Director             August 6, 1999
- -----------------------------------------------------
Gregory B. Kerfoot

/s/ STEPHEN J. LUCZO*                                            Director             August 6, 1999
- -----------------------------------------------------
Stephen J. Luczo

/s/ JOSEPH D. RIZZI*                                             Director             August 6, 1999
- -----------------------------------------------------
Joseph D. Rizzi

/s/ GEOFFREY W. SQUIRE*                                          Director             August 6, 1999
- -----------------------------------------------------
Geoffrey W. Squire

                *By: /s/ MARK LESLIE
  ------------------------------------------------
                     Mark Leslie
                  Attorney-In-Fact
</TABLE>


                                      II-8
<PAGE>   201

                          VERITAS SOFTWARE CORPORATION

                SCHEDULE II -- VALUATION AND QUALIFYING ACCOUNTS

<TABLE>
<CAPTION>
                                         BALANCE AT    CHARGED TO                     BALANCE AT
                                         BEGINNING     OPERATING                         END
                                          OF YEAR       EXPENSES     DEDUCTIONS(1)     OF YEAR
                                         ----------    ----------    -------------    ----------
                                                             (IN THOUSANDS)
<S>                                      <C>           <C>           <C>              <C>
Allowance for doubtful accounts:
  Year ended December 31, 1998.........    $1,597        $1,032           $57           $2,572
  Year ended December 31, 1997.........    $  697        $  900           $--           $1,597
  Year ended December 31, 1996.........    $  807        $  (75)          $35           $  697
</TABLE>

- ---------------
(1) Deductions related to the allowance for doubtful accounts represent amounts
    written off against the allowance.

                                       S-1
<PAGE>   202

                                 EXHIBIT INDEX




<TABLE>
<CAPTION>
EXHIBIT
NUMBER                          EXHIBIT TITLE
- -------                         -------------
<S>      <C>
 1.01+   Form of Underwriting Agreement
 4.04    Amended and Restated First Supplemental Indenture dated July
         30, 1999 by and among VERITAS, Old VERITAS and State Street
         Bank and Trust of California, N.A.
 5.01    Opinion of Fenwick & West LLP
10.17    Participation Agreement dated April 23, 1999 by and between
         OLD VERITAS, First Security Bank, National Association as
         "Owner Trustee", various banks and other lending
         institutions which are parties thereto from time to time as
         "Holders", various banks and other lending institutions
         which are parties thereto from time to time as "Lenders",
         NationsBank, N.A. as "Agent" for the Lenders and the
         Holders, and various parties thereto from time to time as
         "Guarantors".
10.18    Reserved
10.19    Reserved
10.20    Grant Deed dated April 23, 1999 recording grant of real
         property to First Security Bank, National Association as
         "Owner Trustee" by Fairchild Semiconductor Corporation of
         California.
10.21    Memorandum of Lease Agreement and Lease Supplement No. 1 and
         Deed of Trust dated April 23, 1999 among OLD VERITAS, First
         Security Bank, National Association and Chicago Title
         Company.
10.22    Memorandum of Lease Agreement and Lease Supplement No. 2 and
         Deed of Trust dated April 23, 1999 among OLD VERITAS, First
         Security Bank, National Association and Chicago Title
         Company.
10.23    Collateral Assignment of Sublease dated April 23, 1999 made
         by OLD VERITAS to First Security Bank, National Association.
10.24    Sublease Agreement dated April 23, 1999 by and between OLD
         VERITAS and Fairchild Semiconductor Corporation of
         California.
10.25    Certificate re: Representations and Warranties dated April
         20, 199 by Fairchild Semiconductor Corporation of California
         and addressed to OLD VERITAS.
10.26    Security Agreement dated April 23, 1999 between First
         Security Bank, National Bank as "Owner Trustee" and
         NationsBank, N.A. as Agent for the "Lenders" and the
         "Holders".
10.27    Form of Agreement of Purchase and Sale by and between
         Fairchild Semiconductor Corporation of California and OLD
         VERITAS.
10.28    First Amendment dated April 14, 1999 and Agreement of
         Purchase and Sale dated March 29, 1999 by and between
         Fairchild Semiconductor Corporation of California and OLD
         VERITAS.
10.29    Agency Agreement between OLD VERITAS and First Security
         Bank, National Association as "Owner Trustee".
10.30    Master Lease Agreement dated April 23, 1999 between First
         Security Bank, National Association and OLD VERITAS.
23.01    Consent of Ernst & Young LLP, Independent Auditors
23.02    Consent of Ernst & Young LLP, Independent Auditors
23.03    Consent of Independent Accountants
23.04    Consent of Fenwick & West LLP (included in Exhibit 5.01)
</TABLE>


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

+ To be filed by amendment.




<PAGE>   1
                                                                    Exhibit 4.04


                          VERITAS SOFTWARE CORPORATION

                                    AS ISSUER


                          VERITAS OPERATING CORPORATION

                                    AS ISSUER


             STATE STREET BANK AND TRUST COMPANY OF CALIFORNIA, N.A.

                                   AS TRUSTEE

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

                AMENDED AND RESTATED FIRST SUPPLEMENTAL INDENTURE

                            Dated as of July 30, 1999

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

                 5 1/4 % Convertible Subordinated Notes due 2004


<PAGE>   2

     AMENDED AND RESTATED FIRST SUPPLEMENTAL INDENTURE, dated as of July 30,
1999 (the "Restated First Supplemental Indenture"), between VERITAS Operating
Corporation, a Delaware corporation (VERITAS Operating Corporation and its
successors herein referred to as the "Company"), as co-issuer, VERITAS Software
Corporation, a Delaware corporation (VERITAS Software Corporation and its
successors herein referred to as "New VERITAS"), as co-issuer, (the Company and
New VERITAS, collectively referred to herein as the "Issuers") and State Street
Bank and Trust Company of California, N.A., as Trustee (the "Trustee").

                                    RECITALS

     WHEREAS, the Company and the Trustee are parties to an Indenture, dated as
of October 1, 1997 (the "Indenture"), relating to the Company's 5 1/4%
Convertible Subordinated Notes due 2004 (the "Securities").

     WHEREAS, the Company entered into an Amended and Restated Agreement and
Plan of Reorganization dated as of April 15, 1999 (the "Combination Agreement")
among the Company, New VERITAS, Seagate Technology, Inc., Seagate Software,
Inc., and Seagate Software Network & Storage Management Group, Inc. Pursuant to
the Combination Agreement, the Company merged with and into a wholly-owned
subsidiary of New VERITAS with the Company as the surviving entity (the
"Merger"). Simultaneously with the Merger, the Company, which was formerly named
VERITAS Software Corporation, changed its name to VERITAS Operating Corporation
and New VERITAS, which was initially named VERITAS Holding Corporation, changed
its name to VERITAS Software Corporation.

     WHEREAS, Section 14.3 of the Indenture provides that in the case of a
merger or transfer of substantially all the assets of the Company, the Company
and the Person resulting from such merger or which acquires the properties or
assets of the Company shall execute and deliver to the Trustee a supplemental
indenture modifying the provisions of the Indenture.

     WHEREAS, the Company desired to amend the Indenture to add New VERITAS as
an additional obligor under the Indenture and the Securities on a joint and
several basis with the Company and to provide that the Securities are
convertible into the common stock of New VERITAS.

     WHEREAS, New VERITAS desired to assume all of the obligations of the
Company under the Indenture and the Securities on a joint and several basis.

     WHEREAS, the Company, New VERITAS and the Trustee entered into a First
Supplemental Indenture dated as of May 28, 1999 (the "First Supplemental
Indenture") with respect to the assumption by New VERITAS of the obligations
under the Indenture and the Securities, and providing that the Securities are
convertible into common stock of New VERITAS.

<PAGE>   3

     WHEREAS, the First Supplemental Indenture provides that New VERITAS "may
exercise every right and power of the Company under the Indenture."

     WHEREAS, New VERITAS and the Company desire to amend and restate the First
Supplemental Indenture to clarify and confirm that New VERITAS' obligations
under the Indenture and the Securities are subordinate in right of payment to
senior indebtedness of New VERITAS.

     WHEREAS, all conditions and requirements necessary to make this Restated
First Supplemental Indenture a valid, binding and legal instrument in accordance
with the terms of the Indenture have been performed and fulfilled and the
execution and delivery hereof have been in all respects duly authorized.

     WHEREAS, in accordance with the terms of the Indenture, the Company and New
VERITAS have requested that the Trustee execute and deliver this Restated First
Supplemental Indenture and have delivered to the Trustee copies of their
respective Board Resolutions authorizing the execution of this Restated First
Supplemental Indenture.

     NOW, THEREFORE, in consideration of the above premises, each party agrees,
for the benefit of the other and for the equal and ratable benefit of the
Holders of the Securities, as follows:

                                I. EFFECTIVENESS

1.1  Effectiveness of Restated First Supplemental Indenture. This Restated First
Supplemental Indenture will be effective upon execution by all parties hereto.
Upon effectiveness of this Restated First Supplemental Indenture, the First
Supplemental Indenture shall be amended and restated in its entirety hereby.

                          II. ASSUMPTION OF OBLIGATIONS

2.1  Assumption. New VERITAS hereby unconditionally assumes joint and several
liability for all of the obligations of the Company under the Indenture and the
Securities, including the punctual payment when due, whether at stated maturity,
by acceleration or otherwise, of the principal of, premium, if any, and interest
on the Securities according to the terms of the Securities and as more fully
described in the Indenture. Notwithstanding the foregoing, the Company shall
remain obligated under the Indenture and the Securities, in accordance with the
terms of the Indenture. New VERITAS shall be added as a co-obligor of the
Indenture and may exercise every right and power of the Company under the
Indenture, and the Company and New VERITAS shall be jointly and severally
responsible for all obligations and covenants under the Indenture and the
Securities.

                                       2

<PAGE>   4

2.2  Subordination. (a) The obligations of New VERITAS under Section 2.1 hereof
shall be subordinate and junior in right of payment to the New VERITAS Senior
Indebtedness (as defined in Section 2.2(b) hereof) to the same extent and in the
same manner that the Securities are subordinate and junior in right of payment
to the Senior Indebtedness of the Company pursuant to Article Thirteen of the
Indenture.

     (b)  As used herein, "New VERITAS Senior Indebtedness" means the principal
of, premium, if any, interest (including all interest accruing subsequent to the
commencement of any bankruptcy or similar proceeding, whether or not a claim for
post-petition interest is allowable as a claim in such proceeding) and rent
payable on or in connection with, and all fees, costs, expenses and other
amounts accrued or due on or connection with, Indebtedness of New VERITAS,
whether outstanding on the date hereof or thereafter created, incurred, assumed,
guaranteed or in effect guaranteed by New VERITAS (including all deferrals,
renewals, extensions or refundings of, or amendments, modifications or
supplements to, the foregoing), unless in the case of any particular
Indebtedness the instrument creating or evidencing the same or the assumption or
guarantee thereof expressly provides that such Indebtedness shall not be senior
in right of payment to the Securities or expressly provides that such
Indebtedness is "pari passu" or "junior" to the Securities. Notwithstanding the
foregoing, New VERITAS Senior Indebtedness shall not include any Indebtedness of
New VERITAS to any subsidiary of New VERITAS.

                                 III. AMENDMENTS

The Indenture is hereby amended as follows:

3.1  Title Paragraph. In the first paragraph of the Indenture on page 1 thereof
the following amendments are hereby made:

     (a)  after the phrase "dated as of October 1, 1997" therein the phrase
",as amended and supplemented" is hereby added thereto.

     (b)  after the phrase "(herein called the "Company")," therein the phrase
"VERITAS Holding Corporation (VERITAS Holding Corporation and its successors
herein called "New VERITAS")" is hereby added thereto.

3.2  Definitions. The following amendments are hereby made to Section 1.1 of the
Indenture:

     (a)  the definition of "Common Stock" is replaced in its entirety by the
following:

               "Common Stock" includes any stock or shares of any class of New
          VERITAS which has no preference in respect of dividends or of amounts
          payable in the event of any voluntary or involuntary liquidation,

                                       3

<PAGE>   5

          dissolution or winding up of New VERITAS and which is not subject to
          redemption by New VERITAS; provided, however, subject to the
          provisions of Section 12.11, shares issuable on conversion of
          Securities shall include only shares of the class designated as Common
          Stock of New VERITAS at the date of the First Supplemental Indenture
          or shares of any class or classes resulting from any reclassification
          or reclassifications thereof and which have no preference in respect
          of dividends or of amounts payable in the event of any voluntary or
          involuntary liquidation, dissolution or winding up of New VERITAS and
          which are not subject to redemption by New VERITAS; provided, further,
          however, that if at any time there shall be more than one such
          resulting class, the shares of each such class then so issuable shall
          be substantially in the proportion which the total number of shares of
          such class resulting from all such reclassifications bears to the
          total number of shares of all such classes resulting from all such
          reclassifications.

     (b)  the definition of "Fundamental Change" is replaced in its entirety by
the following:

               "Fundamental Change" means the occurrence of any transaction or
          event in connection with which all or substantially all of the Common
          Stock of New VERITAS shall be exchanged for, converted into, acquired
          for or constitute solely the right to receive, consideration (whether
          by means of an exchange offer, liquidation, tender offer,
          consolidation, merger, combination, reclassification, recapitalization
          or otherwise) which is not all or substantially all common stock or
          shares which are (or, upon consummation of or immediately following
          such transaction or event, will be) listed on a United States national
          securities exchange or approved for quotation on the Nasdaq National
          Market or any similar United States system of automated dissemination
          of quotations of securities prices.

3.3  Securities Convertible into New VERITAS Common Stock.

     (a)  The words "Common Stock of the Company" are hereby deleted and
replaced with the words "Common Stock of New VERITAS" in Article Twelve and
elsewhere in the Indenture.

     (b)  The first paragraph of Section 12.11 of the Indenture is hereby
amended and restated in its entirety as follows:

               If any of the following events occur, namely (i) any
          reclassification or change of the outstanding shares of Common Stock
          of New VERITAS (other than a subdivision or combination to which
          Section 12.4(3) applies), (ii) any consolidation, merger or
          combination of New VERITAS with another corporation as a result of
          which holders of Common Stock of New VERITAS

                                       4

<PAGE>   6

          shall be entitled to receive stock, securities or other property or
          assets (including cash) with respect to or in exchange for such Common
          Stock, or (iii) any sale or conveyance of the properties and assets of
          New VERITAS as, or substantially as, an entirety to any other
          corporation as a result of which holders of Common Stock of New
          VERITAS shall be entitled to receive stock, securities or other
          property or assets (including cash) with respect to or in exchange for
          such Common Stock, then New VERITAS, or the successor or purchasing
          corporation, as the case may be, shall execute with the Trustee a
          supplemental indenture (which shall comply with the Trust Indenture
          Act as in force at the date of execution of such supplemental
          indenture) providing that such Security shall be convertible into the
          kind and amount of shares of stock and other securities or property or
          assets (including cash) receivable upon such reclassification, change,
          consolidation, merger, combination, sale or conveyance by a holder of
          a number of shares of Common Stock of New VERITAS issuable upon
          conversion of such Securities (assuming, for such purposes, a
          sufficient number of authorized shares of Common Stock of New VERITAS
          available to convert all such Securities) immediately prior to such
          reclassification, change, consolidation, merger, combination, sale or
          conveyance assuming such holder of Common Stock of New VERITAS is (i)
          not a Person with which New VERITAS consolidated or into which New
          VERITAS merged or which merged into New VERITAS or to which such sale
          or transfer was made, as the case may be (a "Constituent Person"), or
          an Affiliate of a Constituent Person, and (ii) failed to exercise his
          rights of election, if any, as to the kind or amount of securities,
          cash or other property receivable upon such reclassification, change,
          consolidation, merger, combination, sale or conveyance (provided that,
          if the kind or amount of securities, cash or other property receivable
          upon such reclassification, change, consolidation, merger,
          combination, sale or conveyance is not the same for each share of
          Common Stock of New VERITAS in respect of which such rights of
          election shall not have been exercised ("Non-electing Share")), then
          for the purposes of this Section 12.11 the kind and amount of
          securities, cash or other property receivable upon such
          reclassification, change, consolidation, merger, combination, sale or
          conveyance for each Non-electing Share shall be deemed to be the kind
          and amount so receivable per share by a plurality of the non-electing
          shares. Such supplemental indenture shall provide for adjustments
          which, for events subsequent to the effective date of such
          supplemental indenture, shall be as nearly equivalent as may be
          practicable to the adjustments provided for in this Article. The above
          provisions of this Section 12.11 shall similarly apply to successive
          reclassifications, changes, consolidations, mergers, combinations,
          sales or conveyances. Notice of the execution of such a supplemental
          indenture shall be given by New VERITAS to the Holder of each Security
          as provided in Section 1.6 promptly upon such execution.

                                       5

<PAGE>   7

     (c)  In the second paragraph of Section 12.11, in Sections 12.2 through
12.9, and in Section 12.12 of the Indenture, the words "the Company" are hereby
deleted and replaced with the words "New VERITAS".

3.4  Amendment to Section 14 of the Indenture. In Sections 14.1 and 14.2 of the
Indenture relating to the rights of Holders to cause the Company to repurchase
the Securities following a Fundamental Change, references to "the Company" are
hereby deleted in their entirety and replaced with references to "New VERITAS"
and references to "the Company Notice" are hereby deleted and replaced in their
entirety and replaced with "the New VERITAS Notice".

                           IV. NOTIFICATION TO HOLDERS

4.1  Notice to Holders of Securities. The Company shall notify the Holders in
accordance with Section 8.6 of the Indenture of the execution of this Restated
First Supplemental Indenture. Any failure of the Company to mail such notice, or
any defect therein, shall not, however, in any way impair or affect the validity
of this Restated First Supplemental Indenture.


                           V. MISCELLANEOUS PROVISIONS

5.1  Incorporation of Indenture. All the provisions of this Restated First
Supplemental Indenture shall be deemed to be incorporated in, and made a part
of, the Indenture; and the Indenture, as supplemented and amended by this
Restated First Supplemental Indenture, shall be read, taken and construed as one
and the same instrument.

5.2  Conflict with Trust Indenture Act. If any provision hereof limits,
qualifies or conflicts with another provision hereof which is required to be
included in this Restated First Supplemental Indenture by any of the provisions
of the Trust Indenture Act, the required provision shall control.

5.3  Terms Defined. For all purposes of this Restated First Supplemental
Indenture, except as otherwise defined herein, capitalized terms used in this
Restated First Supplemental Indenture shall have the meanings ascribed to such
terms in the Indenture.

5.4  Indenture. Except as amended hereby, the Indenture and the Securities are
in all respects ratified and confirmed and all their terms shall remain in full
force and effect. From and after the effectiveness of this Restated First
Supplemental Indenture, any reference to the Indenture or the Securities shall
mean the Indenture or the Securities, as the case may be, as so amended by this
Restated First Supplemental Indenture.

5.5  Governing Law. The internal laws of the State of New York shall govern this
Restated First Supplemental Indenture, without regard to the principles of the
conflicts of law thereof.

                                       6

<PAGE>   8

5.6  Successors. All agreements of the Company and New VERITAS in this Restated
First Supplemental Indenture and the Securities shall bind its successors and
assigns. This Restated First Supplemental Indenture shall be binding upon each
Holder of Securities and their respective successors and assigns.

5.7  Multiple Counterparts. The parties may sign multiple counterparts of this
Restated First Supplemental Indenture. Each signed counterpart shall be deemed
an original, but all of them together represent the same agreement.

5.8  Effectiveness. In accordance with Sections 8.1 and 8.3 of the Indenture,
the Company and New VERITAS shall have delivered Board Resolutions authorizing
the execution of this Restated First Supplemental Indenture, Officers'
Certificates and an Opinion of Counsel to the Trustee as conclusive evidence
that this Restated First Supplemental Indenture complies with the applicable
requirements of the Indenture and that all of the conditions precedent to the
effectiveness of this Restated First Supplemental Indenture have been satisfied.

5.9  Trustee Disclaimer. The Trustee accepts the amendment of the Indenture and
the Securities effected by this Restated First Supplemental Indenture and agrees
to execute the trust created by the Indenture as hereby amended, but only upon
the terms and conditions set forth in the Indenture, including the terms and
provisions defining and limiting the liabilities and responsibilities of the
Trustee, which terms and provisions shall in like manner define and limit its
liabilities and responsibilities in the performance of the trust created by the
Indenture as hereby amended. Without limiting the generality of the foregoing,
the Trustee shall not be responsible in any manner whatsoever for or with
respect to any of the recitals or statements contained herein, all of which
recitals or statements are made solely by the Company and New VERITAS, or for or
with respect to (i) the validity, efficacy or sufficiency of this Restated First
Supplemental Indenture or any of the terms or provisions hereof, (ii) the proper
authorization hereof by the Company and New VERITAS by corporate action or
otherwise, (iii) the due execution hereof by the Company and New VERITAS or (iv)
the consequences (direct or indirect and whether deliberate or inadvertent) of
any amendment herein provided for, and the Trustee makes no representation with
respect to any such matters.

5.10 Separability Clause. In case any clause of this Restated First Supplemental
Indenture shall be invalid, illegal or unenforceable, the validity, legality and
enforceability of the remaining provisions shall not in any way be affected or
impaired thereby.

                [REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]

                                       7

<PAGE>   9

                                  V. SIGNATURES

     IN WITNESS WHEREOF, the parties hereto have caused this Amended and
Restated First Supplemental Indenture to be duly executed, all as of the date
first written above.



VERITAS OPERATING CORPORATION, as Issuer


By:    /s/ MARK LESLIE
       ------------------------------
Name:  Mark Leslie
       ------------------------------
Title: Chief Executive Officer
       ------------------------------


VERITAS SOFTWARE CORPORATION, as Issuer


By:    /s/ MARK LESLIE
       ------------------------------
Name:  Mark Leslie
       ------------------------------
Title: Chief Executive Officer
       ------------------------------


STATE STREET BANK AND TRUST COMPANY OF CALIFORNIA, N.A.,
as Trustee

By:
       ------------------------------
Name:
       ------------------------------
Title:
       ------------------------------


      [SIGNATURE PAGE TO AMENDED AND RESTATED FIRST SUPPLEMENTAL INDENTURE]

                                       8

<PAGE>   10

                                  V. SIGNATURES

     IN WITNESS WHEREOF, the parties hereto have caused this Amended and
Restated First Supplemental Indenture to be duly executed, all as of the date
first written above.



VERITAS OPERATING CORPORATION, as Issuer


By:
       ------------------------------
Name:
       ------------------------------
Title:
       ------------------------------


VERITAS SOFTWARE CORPORATION, as Issuer


By:
       ------------------------------
Name:
       ------------------------------
Title:
       ------------------------------


STATE STREET BANK AND TRUST COMPANY OF CALIFORNIA, N.A.,
as Trustee

By:    /s/ JONI D'AMICO
       ------------------------------
Name:  Joni D'Amico
       ------------------------------
Title: Vice President
       ------------------------------


      [SIGNATURE PAGE TO AMENDED AND RESTATED FIRST SUPPLEMENTAL INDENTURE]

                                       9

<PAGE>   1
                                                                    EXHIBIT 5.01

                       [LETTERHEAD OF FENWICK & WEST LLP]


                                 August 5, 1999

VERITAS Software Corporation
1600 Plymouth Street
Mountain View, CA  94043

Ladies and Gentlemen:

      At your request, we have examined the Registration Statement on Form S-1
(File Number 333-83777) (the "REGISTRATION STATEMENT") filed by you with the
Securities and Exchange Commission (the "COMMISSION") on or about July 27, 1999
in connection with the registration under the Securities Act of 1933, as
amended, of the offer and sale of an aggregate of 12,000,000 shares of your
Common Stock (the "STOCK") which shares of Stock are presently issued and
outstanding and will be sold by certain selling stockholders named in the
Registration Statement.

      In rendering this opinion, we have examined the following:

      (1)   your registration statement on Form S-1 (File Number 333-80851), as
            amended, filed with the Commission on June 17, 1999, together with
            the Exhibits filed as a part thereof;

      (2)   your registration statement on Form S-4, as amended (File Number
            333-76531) filed with the Commission on April 19, 1999, together
            with the Exhibits filed as a part thereof;

      (3)   your registration statement on Form 8-A (File Number 000-26247), as
            amended, filed with the Commission on June 2, 1999;

      (4)   the Registration Statement, together with the Exhibits filed as a
            part thereof and the Exhibits incoporated therein by reference;

      (5)   the Prospectuses prepared in connection with the Registration
            Statement;

      (6)   the minutes of meetings and actions by written consent of the
            stockholders and Board of Directors that are contained in your
            minute books and the minute books of your predecessor, VERITAS
            Operating Corporation, a Delaware corporation ("VOC"), that are in
            our possession;

<PAGE>   2
August 5, 1999
Page 2

      (7)   the stock records that you have provided to us (consisting of a
            certificate from your transfer agent dated August 4, 1999 verifying
            the number of your issued and outstanding shares of capital stock as
            of August 3, 1999 and a list of option and warrant holders
            respecting your capital and of any rights to purchase capital stock
            that was prepared by you and dated August 4, 1999 verifying the
            number of such issued and outstanding securities); and

      (8)   a Management Certificate addressed to us and dated of even date
            herewith executed by the Company containing certain factual and
            other representations.

      In our examination of documents for purposes of this opinion, we have
assumed, and express no opinion as to, the genuineness of all signatures on
original documents, the authenticity and completeness of all documents submitted
to us as originals, the conformity to originals and completeness of all
documents submitted to us as copies, the legal capacity of all natural persons
executing the same, the lack of any undisclosed termination, modification,
waiver or amendment to any document reviewed by us and the due authorization,
execution and delivery of all documents where due authorization, execution and
delivery are prerequisites to the effectiveness thereof.

      As to matters of fact relevant to this opinion, we have relied solely upon
our examination of the documents referred to above and have assumed the current
accuracy and completeness of the information obtained from records referred to
above. We have made no independent investigation or other attempt to verify the
accuracy of any of such information or to determine the existence or
non-existence of any other factual matters; however, we are not aware of any
facts that would cause us to believe that the opinion expressed herein is not
accurate.

      We are admitted to practice law in the State of California, and we express
no opinion herein with respect to the application or effect of the laws of any
jurisdiction other than the existing laws of the United States of America and
the State of California and (without reference to case law or secondary sources)
the existing Delaware General Corporation Law.

      In connection with our opinion expressed below, we have assumed that, at
or prior to the time of the delivery of any shares of Stock, the Registration
Statement will have been declared effective under the Securities Act of 1933, as
amended, that the registration will apply to such shares of Stock and will not
have been modified or rescinded and that there will not have occurred any change
in law affecting the validity or enforceability of such shares of Stock.

      Based upon the foregoing, it is our opinion that the 12,000,000 shares of
Stock to be sold by the Selling Stockholders, when issued in accordance with and
in the manner referred to in the relevant Prospectus associated with the
Registration Statement and when evidenced by

<PAGE>   3
August 5, 1999
Page 3

appropriate certificates that have been properly executed and delivered, will be
validly issued, fully paid and nonassessable.

      We consent to the use of this opinion as an exhibit to the Registration
Statement and further consent to all references to us, if any, in the
Registration Statement, the Prospectus constituting a part thereof and any
amendments thereto.

      This opinion speaks only as of its date and we assume no obligation to
update this opinion should circumstances change after the date hereof. This
opinion is intended solely for the your use as an exhibit to the Registration
Statement for the purpose of the above sale of the Stock and is not to be relied
upon for any other purpose.

                                    Very truly yours,

                                    FENWICK & WEST LLP

                                    By:   /s/ HORACE L. NASH
                                          --------------------------------------
                                          Horace L. Nash, a Partner

<PAGE>   1
                                                                   EXHIBIT 10.17

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

                            PARTICIPATION AGREEMENT

                           Dated as of April 23, 1999


                                     among

                 THE VARIOUS PARTIES HERETO FROM TIME TO TIME,
                               as the Guarantors,

                          VERITAS SOFTWARE CORPORATION
                  as the Construction Agent and as the Lessee,

                   FIRST SECURITY BANK, NATIONAL ASSOCIATION,
                     not individually, except as expressly
                 stated herein, but solely as the Owner Trustee
                           under the VS Trust 1999-1,

       THE VARIOUS BANKS AND OTHER LENDING INSTITUTIONS WHICH ARE PARTIES
                   HERETO FROM TIME TO TIME, as the Holders,

       THE VARIOUS BANKS AND OTHER LENDING INSTITUTIONS WHICH ARE PARTIES
                   HERETO FROM TIME TO TIME, as the Lenders,

                                      and

                               NATIONSBANK, N.A.,
                          as the Agent for the Lenders
                     and respecting the Security Documents,
                  as the Agent for the Lenders and the Holders,
                        to the extent of their interests

- --------------------------------------------------------------------------------
<PAGE>   2
                               TABLE OF CONTENTS

                                                                           Page
                                                                           ----
SECTION 1A. SINGLE PROPERTY................................................   1
SECTION 1. THE LOANS.......................................................   1
SECTION 2. HOLDER ADVANCES.................................................   2
SECTION 3. SUMMARY OF TRANSACTIONS.........................................   2
     3.1. Operative Agreements.............................................   2
     3.2. Property Purchase................................................   2
     3.3. Construction of Improvements; Commencement of Basic Rent.........   3
     3.4. Ratable Interests of the Lenders.................................   3

SECTION 4. THE CLOSINGS....................................................   3
     4.1. Initial Closing Date.............................................   3
     4.2. Initial Closing Date; Property Closing Dates; Acquisition
            Advances; Construction Advances................................   3

SECTION 5. FUNDING OF ADVANCES; CONDITIONS PRECEDENT; REPORTING
REQUIREMENTS ON COMPLETION DATE; THE LESSEE'S DELIVERY OF NOTICES;
RESTRICTIONS ON LIENS......................................................   4
     5.1. General..........................................................   4
     5.2. Procedures for Funding...........................................   4
     5.3. Conditions Precedent for the Lessor, the Agent, the Lenders
            and the Holders Relating to the Initial Closing Date and the
            Advance of Funds for the Acquisition of a Property.............   7
     5.4. Conditions Precedent for the Lessor, the Agent, the Lenders
            and the Holders Relating to the Advance of Funds after
            the Acquisition Advance........................................  11
     5.5. Additional Reporting and Delivery Requirements on Completion
            Date and on Construction Period Termination Date...............  13
     5.6. The Construction Agent Delivery of Construction Budget
            Modifications..................................................  14
     5.7. Restrictions on Liens............................................  14
     5.8. Payments.........................................................  14
     5.9. Unilateral Right to Increase the Holder Commitments and the
            Lender Commitments.............................................  15
     5.10. Joinder Agreement Requirements..................................  15
     5.11. Property Cost as of the Rent Commencement Date..................  15

SECTION 6. REPRESENTATIONS AND WARRANTIES..................................  16
     6.1. Representations and Warranties of the Borrower...................  16
     6.2. Representations and Warranties of the Credit Parties.............  18

SECTION 6B. GUARANTY.......................................................  23
     6B.1. Guaranty of Payment and Performance.............................  23
     6B.2. Obligations Unconditional.......................................  24
     6B.3. Modifications...................................................  25
     6B.4. Waiver of Rights................................................  25
     6B.5. Reinstatement...................................................  26
     6B.6. Remedies........................................................  26
     6B.7. Limitation of Guaranty..........................................  26
     6B.8. Payment of Amounts to the Agent.................................  26
<PAGE>   3
SECTION 7. PAYMENT OF CERTAIN EXPENSES...................................... 27
     7.1. Transaction Expenses.............................................. 27
     7.2. Brokers' Fees..................................................... 28
     7.3. Certain Fees and Expenses......................................... 28
     7.4. Commitment Fee.................................................... 29

SECTION 8. OTHER COVENANTS AND AGREEMENTS................................... 29
     8.1. Cooperation with the Construction Agent or the Lessee............. 29
     8.2. Covenants of the Owner Trustee and the Holders.................... 29
     8.3. Credit Party Covenants, Consent and Acknowledgment................ 31
     8.3A. Affirmative Covenants............................................ 35
     8.3B. Negative Covenants............................................... 40
     8.4. Sharing of Certain Payments....................................... 44
     8.5. Grant of Easements, etc. ......................................... 45
     8.6. Appointment by the Agent, the Lenders, the Holders and the
          Owner Trustee..................................................... 45
     8.7. Collection and Allocation of Payments and Other Amounts........... 46
     8.8. Release of Properties, etc. ...................................... 49

SECTION 9. CREDIT AGREEMENT AND TRUST AGREEMENT............................. 49
     9.1. The Construction Agent's and the Lessee's Credit
          Agreement Rights.................................................. 49
     9.2. The Construction Agent's and the Lessee's Trust
          Agreement Rights.................................................. 50

SECTION 10. TRANSFER OF INTEREST............................................ 51
     10.1. Restrictions on Transfer......................................... 51
     10.2. Effect of Transfer............................................... 52

SECTION 11. INDEMNIFICATION................................................. 52
     11.1. General Indemnity................................................ 52
     11.2. General Tax Indemnity............................................ 55
     11.3. Increased Costs, Illegality, etc. ............................... 59
     11.4. Funding/Contribution Indemnity................................... 61
     11.5. EXPRESS INDEMNIFICATION FOR ORDINARY NEGLIGENCE, STRICT
            LIABILITY, ETC. ................................................ 62
     11.6. Additional Provisions Regarding Environmental Indemnification.... 63
     11.7. Additional Provisions Regarding Indemnification.................. 63
     11.8. Indemnifications Provided by the Owner Trustee in Favor of
            the Other Indemnified Persons................................... 63

SECTION 12. MISCELLANEOUS
     12.1. Survival of Agreements........................................... 64
     12.2. Notices.......................................................... 65
     12.3. Counterparts..................................................... 66
     12.4. Terminations, Amendments, Waivers, Etc.; Unanimous Vote Matters.. 66
     12.5. Headings, etc. .................................................. 68
     12.6. Parties in Interest.............................................. 68
     12.7. GOVERNING LAW; SUBMISSION TO JURISDICTION; WAIVER OF JURY
            TRIAL; VENUE.................................................... 68
     12.8. Severability..................................................... 69
     12.9. Liability Limited................................................ 69
     12.10. Rights of the Credit Parties.................................... 70
<PAGE>   4
12.11. Further Assurances................................................... 70
12.12. Calculations under Operative Agreements.............................. 71
12.13. Confidentiality...................................................... 71
12.14. Financial Reporting/Tax Characterization............................. 71
12.15. Set-off.............................................................. 72
<PAGE>   5
SCHEDULES

Schedule 8.3A(a)(iii) - Form of Officer's Compliance Certificate
Schedule 8.3B(a)(ii) - Schedule of Indebtedness
Schedule 8.3B(e) - Schedule of Insignificant Lines of Business
Schedule 8.3B(f) - Schedule of Investments

EXHIBITS

A - Form of Requisition - Sections 4.2, 5.2, 5.3 and 5.4

B - [RESERVED]

C - Form of Officer's Certificate - Section 5.3(z)

D - Form of Secretary's Certificate - Section 5.3(aa)

E - Form of Officer's Certificate - Section 5.3(bb)

F - Form of Secretary's Certificate - Section 5.3(cc)

G - Form of Outside Counsel Opinion for the Owner Trustee - Section 5.3(dd)

H - Form of Outside Counsel Opinion for the Lessee - Section 5.3(ee)

I - Form of Officer's Certificate - Section 5.5

J - Description of Material Litigation - Section 6.2(d)

Appendix A - Rules of Usage and Definitions
<PAGE>   6
                            PARTICIPATION AGREEMENT

     THIS PARTICIPATION AGREEMENT dated as of April 23, 1999 (as amended,
modified, extended, supplemented, restated and/or replaced from time to time,
this "Agreement") is by and among VERITAS SOFTWARE CORPORATION, a Delaware
corporation (the "Lessee" or the "Construction Agent"); the various parties
hereto from time to time as guarantors (subject to the definition of Guarantors
in Appendix A hereto, individually, a "Guarantor" and collectively, the
"Guarantors"); FIRST SECURITY BANK, NATIONAL ASSOCIATION, a national banking
association, not individually (in its individual capacity, the "Trust
Company"), except as expressly stated herein, but solely as the Owner Trustee
under the VS Trust 1999-1 (the "Owner Trustee", the "Borrower" or the
"Lessor"); the various banks and other lending institutions which are parties
hereto from time to time as holders of certificates issued with respect to the
VS Trust 1999-1 (subject to the definition of Holders in Appendix A hereto,
individually, a "Holder" and collectively, the "Holders"); the various banks
and other lending institutions which are parties hereto from time to time as
lenders (subject to the definition of Lenders in Appendix A hereto,
individually, a "Lender" and collectively, the "Lenders"); and NATIONSBANK,
N.A., a national banking association, as the agent for the Lenders and
respecting the Security Documents, as the agent for the Lenders and the
Holders, to the extent of their interests (in such capacity, the "Agent").
Capitalized terms used but not otherwise defined in this Agreement shall have
the meanings set forth in Appendix A hereto.

     In consideration of the mutual agreements herein contained and other good
and valuable consideration, the receipt of which is hereby acknowledged, the
parties hereto hereby agree as follows:

                          SECTION 1A. SINGLE PROPERTY.

     Notwithstanding the reference to multiple Properties herein and in the
other Operative Agreements, the parties hereto acknowledge and agree that such
Properties, as more particularly described in one or more Lease Supplements,
constitute a single parcel of real property together with any improvements
existing thereon or to be constructed thereon in accordance with the terms and
conditions hereof and of the other Operative Agreements.

                             SECTION 1. THE LOANS.

     Subject to the terms and conditions of this Agreement and the other
Operative Agreements and in reliance on the representations and warranties of
each of the parties hereto contained herein or made pursuant hereto, the Lenders
have agreed to make Loans to the Lessor from time to time in an aggregate
principal amount of up to the aggregate amount of the Commitments of the Lenders
in order for the Lessor to acquire the Properties and certain Improvements, to
develop and construct certain Improvements in accordance with the Agency
Agreement and the terms and provisions hereof and for the other purposes
described herein, and in consideration of the receipt of proceeds of the Loans,
the Lessor will issue the Notes. The Loans shall be made and the Notes shall be
issued pursuant to the Credit Agreement. Pursuant to
<PAGE>   7
Section 5 of this Agreement and Section 2 of the Credit Agreement, the Loans
will be made to the Lessor from time to time at the request of the Construction
Agent in consideration for the Construction Agent agreeing for the benefit of
the Lessor, pursuant to the Agency Agreement, to acquire the Properties, to
acquire the Equipment, to construct certain Improvements and to cause the
Lessee to lease the Properties, each in accordance with the Agency Agreement
and the other Operative Agreements. The Loans and the obligations of the Lessor
under the Credit Agreement shall be secured by the Collateral.

                          SECTION 2. HOLDER ADVANCES.

     Subject to the terms and conditions of this Agreement and the other
Operative Agreements and in reliance on the representations and warranties of
each of the parties hereto contained herein or made pursuant hereto, on each
date Advances are requested to be made in accordance with Section 5 hereof,
each Holder shall make a Holder Advance on a pro rata basis to the Lessor with
respect to the VS Trust 1999-1 based on its Holder Commitment in an amount in
immediately available funds such that the aggregate of all Holder Advances at
all times shall be no less than three percent (3%) of the amount of all
outstanding Advances; provided, that no Holder shall be obligated for any
Holder Advance in excess of its pro rata share of the Available Holder
Commitment. The aggregate amount of Holder Advances shall be up to the
aggregate amount of the Holder Commitments. No prepayment or any other payment
with respect to Advances shall be permitted such that the aggregate Holder
Advances with respect to such outstanding Advance is less than three percent
(3%) of all outstanding Advances, except in connection with termination or
expiration of the Term or in connection with the exercise of remedies relating
to the occurrence of a Lease Event of Default. The representations, warranties,
covenants and agreements of the Holders herein and in the other Operative
Agreements are several, and not joint or joint and several. The Holder Advances
and the obligations of the Lessor under the Trust Agreement shall be secured by
the Collateral.

                      SECTION 3. SUMMARY OF TRANSACTIONS.

     3.1. OPERATIVE AGREEMENTS.

     On the date hereof, each of the respective parties hereto and thereto
shall execute and deliver this Agreement, the Lease, the Agency Agreement, the
Credit Agreement, the Notes, the Trust Agreement, the Certificates, the
Security Agreement, each applicable Mortgage Instrument and such other
documents, instruments, certificates and opinions of counsel as agreed to by
the parties hereto.

     3.2. PROPERTY PURCHASE.

     On each Property Closing Date and subject to the terms and conditions of
this Agreement (a) the Holders will each make a Holder Advance in accordance
with Sections 2 and 5 of this Agreement and the terms and provisions of the
Trust Agreement, (b) the Lenders will each make



                                       2
<PAGE>   8
Loans in accordance with Sections 1 and 5 of this Agreement and the terms and
provisions of the Credit Agreement. (c) the Lessor will purchase and acquire
good and marketable title to the applicable Property, identified by the
Construction Agent, in each case pursuant to a Deed or Bill of Sale, as the case
may be, and grant the Agent a lien on such Property by execution of the required
Security Documents, (d) the Agent, the Lessee and the Lessor shall execute and
deliver a Lease Supplement relating to such Property and (e) the Basic Term
shall commence with respect to such Property.

     3.3. CONSTRUCTION OF IMPROVEMENTS; COMMENCEMENT OF BASIC RENT.

     Construction Advances will be made with respect to particular Improvements
to be constructed and with respect to ongoing Work regarding the Equipment and
construction of particular Improvements, in each case, pursuant to the terms
and conditions of this Agreement and the Agency Agreement. The Construction
Agent will act as a construction agent on behalf of the Lessor respecting the
Work regarding the Equipment, the construction of such Improvements and the
expenditures of the Construction Advances related to the foregoing. The
Construction Agent shall promptly notify the Lessor upon Completion of the
Improvements and the Lessee shall commence to pay Basic Rent as of the Rent
Commencement Date.

     3.4. RATABLE INTERESTS OF THE LENDERS.

     Each Lender agrees at all times (a) to hold the same ratable portion of
the aggregate Lender Commitment for Tranche A Loans and the aggregate Lender
Commitment for Tranche B Loans and (b) to make advances consistent with such
committed amounts referenced in Section 3.4(a) in accordance with the
requirements of the Operative Agreements.

                            SECTION 4. THE CLOSINGS.

     4.1. INITIAL CLOSING DATE.

     All documents and instruments required to be delivered on the Initial
Closing Date shall be delivered at the offices of Moore & Van Allen, PLLC, Bank
of America Corporate Center, 100 North Tryon Street, 47th Floor, Charlotte,
North Carolina, or at such other location as may be determined by the Lessor,
the Agent and the Lessee.

     4.2. INITIAL CLOSING DATE; PROPERTY CLOSING DATES; ACQUISITION ADVANCES;
         CONSTRUCTION ADVANCES.

     The Construction Agent shall deliver to the Agent a requisition (a
"Requisition"), in the form attached hereto as Exhibit A or in such other form
as is satisfactory to the Agent, in its reasonable discretion, in connection
with (a) the Transaction Expenses and (b) each Acquisition Advance pursuant to
Section 5.3 and (c) each Construction Advance pursuant to Section 5.4. No
Requisition shall be required for the Lenders and the Holders to make Advances
pursuant to or in connection with Sections 7.1(a), 7.1(b) and 11.8.

                                       3
<PAGE>   9
             SECTION 5. FUNDING OF ADVANCES; CONDITIONS PRECEDENT;
                   REPORTING REQUIREMENTS ON COMPLETION DATE;
            THE LESSEE'S DELIVERY OF NOTICES; RESTRICTIONS ON LIENS.

5.1.      GENERAL.

          (a)  To the extent funds have been advanced to the Lessor as Loans by
the Lenders and to the Lessor as Holder Advances by the Holders, the Lessor
will use such funds from time to time in accordance with the terms and
conditions of this Agreement and the other Operative Agreements (i) according
to the directions of the Construction Agent to acquire the Properties in
accordance with the terms of this Agreement, the Agency Agreement and the other
Operative Agreements, (ii) to make Advances to the Construction Agent to permit
the acquisition, testing, engineering, installation, development, construction,
modification, design, and renovation, as applicable, of the Properties (or
components thereof) in accordance with the terms of the Agency Agreement and
the other Operative Agreements, and (iii) to pay Transaction Expenses and other
disbursements payable by the Lessor under Section 11.8.

          (b)  In lieu of the payment of interest on the Loans and Holder Yield
on the Holder Advances on any Scheduled Interest Payment Date with respect to
any Property during the period prior to the Rent Commencement Date with respect
to such Property and subject to Section 5.9, (i) each Lender's Loan shall
automatically be increased by the amount of interest accrued and unpaid on such
Loan for such period (except to the extent that at any time such increase would
cause such Lender's Loan to exceed such Lender's Available Commitment, in which
case the Lessee shall pay such excess amount to such Lender in immediately
available funds on the date such Lender's Available Commitment was exceeded),
and (ii) each Holder's Holder Advance shall automatically be increased by the
amount of Holder Yield accrued and unpaid on such Holder Advance for such
period (except to the extent that any time such increase would cause the Holder
Advance of such Holder to exceed such Holder's Available Holder Commitment, in
which case the Lessee shall pay such excess amount to such Holder in
immediately available funds on the date the Available Holder Commitment of such
Holder was exceeded). Such increases in a Lender's Loan and a Holder's Holder
Advance shall occur without any disbursement of funds by any Person.

5.2.      PROCEDURES FOR FUNDING.

          (a)  The Construction Agent shall designate the date for Advances
hereunder in accordance with the terms and provisions hereof; provided,
however, it is understood and agreed that no more than two (2) Advances
(excluding any conversion and/or continuation of any Loan or Holder Advance)
may be requested during any calendar month and no such designation from the
Construction Agent is required for funding of Transaction Expenses and other
disbursements payable by the Lessor pursuant to or in

                                       4
<PAGE>   10
connection with Section 11.8; provided, further, the Construction Agent shall
deliver to the Agent on the first Business Day of each month following an
Acquisition Advance with respect to a Property until the Completion Date with
respect to such Property, a Requisition for any Construction Advance requested
with respect to such Property for the immediately preceding month. Not less
than (i) three (3) Business Days prior to the date that the first Advance is
requested hereunder and (ii) three (3) Business Days prior to the date on which
any subsequent Acquisition Advance (or on the first Business Day of the month,
in the case of a Construction Advance) is to be made, the Construction Agent
shall deliver to the Agent, (A) with respect to the date that the first Advance
is requested hereunder and each subsequent Acquisition Advance, a Requisition
as described in Section 4.2 hereof (including without limitation a legal
description of the Land, if any, a schedule of the Improvements, if any, and a
schedule of the Equipment, if any, acquired or to be acquired on such date, and
a schedule of the Work, if any, to be performed, each of the foregoing in a
form reasonably acceptable to the Agent) and (B) with respect to each
Construction Advance, a Requisition identifying (among other things) the
Property to which such Construction Advance relates.

     (b)  Each Requisition shall: (i) be irrevocable, (ii) request funds in an
amount that is not in excess of the total aggregate of the Available
Commitments plus the Available Holder Commitments at such time, and (iii)
request that the Holders make Holder Advances and that the Lenders make Loans
to the Lessor for the payment of Transaction Expenses, Property Acquisition
Costs (in the case of an Acquisition Advance) or other Property Costs (in the
case of a Construction Advance) that have previously been incurred or are to be
incurred on the date of such Advance to the extent such were not subject to a
prior Requisition, in each case as specified in the Requisition.

     (c)  Subject to the satisfaction of the conditions precedent set forth in
Sections 5.3 or 5.4, as applicable, on the Property Closing Date or the date on
which the Construction Advance is to be made, as applicable, (i) the Lenders
shall make Loans based on their respective Lender Commitments to the Lessor in
an aggregate amount equal to ninety-seven percent (97%) of the Requested Funds
specified in any Requisition plus any additional amount of Transaction Expenses
as referenced in Sections 7.1(a) and 7.1(b) and any additional amount
respecting any indemnity payment as referenced in Section 11.8, unless any such
funding of Transaction Expenses or any indemnity payment is declined in writing
by each Lender and each Holder (such decision to be in the sole discretion of
each Lender and each Holder) ratably between the Tranche A Lenders and the
Tranche B Lenders with the Tranche A Lenders funding eighty-six percent (86%)
of the Requested Funds and the Tranche B Lenders funding eleven percent (11%)
of the Requested Funds), up to an aggregate principal amount equal to the
aggregate of the Available Commitments, (ii) the Holders shall make Holder
Advances based on their respective Holder Commitments in an aggregate amount
equal to three percent (3%) of the balance of the Requested Funds specified in
such Requisition plus any additional amount of Transaction Expenses as
referenced in Sections 7.1(a) and 7.1(b) and any additional amount respecting
any indemnity payment as referenced in Section 11.8, unless any such funding of
Transaction Expenses or any indemnity payment is declined

                                       5
<PAGE>   11
in writing by each Lender and each Holder (such decision to be in the sole
discretion of each Lender and each Holder), up to the aggregate advanced
amount equal to the aggregate of the Available Holder Commitments; and (iii)
the total amount of such Loans and Holder Advances made on such date shall (x)
be used by the Lessor to pay Property Costs including Transaction Expenses
within three (3) Business Days of the receipt by the Lessor of such Advance or
(y) be advanced by the Lessor on the date of such Advance to the Construction
Agent or the Lessee to pay Property Costs, as applicable. Notwithstanding that
the Operative Agreements state that Advances shall be directed to the Lessor,
each Advance shall in fact be directed to the Construction Agent (for the
benefit of the Lessor) and applied by the Construction Agent (for the benefit
of the Lessor) pursuant to the requirements imposed on the Lessor under the
Operative Agreements.

     (d)  With respect to an Advance obtained by the Lessor to pay for Property
Costs and/or Transaction Expenses or other costs payable under Section 11.8
hereof and not expended by the Lessor for such purpose on the date of such
Advance, such amounts shall be held by the Lessor (or the Agent on behalf of the
Lessor) until the applicable closing date or payment date or, if such closing
date or payment date does not occur within three (3) Business Days of the date
of the Lessor's receipt of such Advance, shall be applied regarding the
applicable Advance to repay the Lenders and the Holders and, subject to the
terms hereof, and of the Credit Agreement and the Trust Agreement, shall remain
available for future Advances. Any such amounts held by the Lessor (or the
Agent on behalf of the Lessor) shall be subject to the lien of the Security
Agreement.

     (e)  All Operative Agreements which are to be delivered to the Lessor, the
Agent, the Lenders or the Holders shall be delivered to the Agent, on behalf of
the Lessor, the Agent, the Lenders or the Holders, and such items (except for
Notes, Certificates, Bills of Sale, the chattel paper originals, with respect
to which in each case there shall be only one original) shall be delivered with
originals sufficient for the Lessor, the Agent, each Lender and each Holder.
All other items which are to be delivered to the Lessor, the Agent, the Lenders
or the Holders shall be delivered to the Agent, on behalf of the Lessor, the
Agent, the Lenders or the Holders, and such other items shall be held by the
Agent. To the extent any such other items are requested in writing from time to
time by the Lessor, any Lender or any Holder, the Agent shall provide a copy of
such item to the party requesting it.

     (f)   Notwithstanding the completion of any closing under this Agreement
pursuant to Sections 5.3 or 5.4, each condition precedent in connection with
any such closing may be subsequently enforced by the Agent (unless such has been
expressly waived in writing by the Agent).





                                       6
<PAGE>   12
     5.3.  CONDITIONS PRECEDENT FOR THE LESSOR, THE AGENT, THE LENDERS AND THE
           HOLDERS RELATING TO THE INITIAL CLOSING DATE AND THE ADVANCE OF FUNDS
           FOR THE ACQUISITION OF A PROPERTY.

     The obligations (i) on the Initial Closing Date of the Lessor, the Agent,
the Lenders and the Holders to enter into the transactions contemplated by this
Agreement, including without limitation the obligation to execute and deliver
the applicable Operative Agreements to which each is a party on the Initial
Closing Date, (ii) on the Initial Closing Date of the Holders to make Holder
Advances, and of the Lenders to make Loans in order to pay Transaction Expenses
and (iii) on a Property Closing Date for the purpose of providing funds to the
Lessor necessary to pay the Transaction Expenses and to acquire a Property (an
"Acquisition Advance"), in each case (with regard to the foregoing Sections
5.3(i), (ii) and (iii)) are subject to the satisfaction or waiver of the
following conditions precedent on or prior to the Initial Closing Date or the
applicable Property Closing Date, as the case may be (to the extent such
conditions precedent require the delivery of any agreement, certificate,
instrument, memorandum, legal or other opinion, appraisal, commitment, title
insurance commitment, lien report or any other document of any kind or type,
such shall be in form and substance satisfactory to the Agent, in it reasonable
discretion; notwithstanding the foregoing, the obligations of each party shall
not be subject to any conditions contained in this Section 5.3 which are
required to be performed by such party):

          (a)  the correctness of the representations and warranties of the
     parties to this Agreement contained herein, in each of the other Operative
     Agreements and each certificate delivered pursuant to any Operative
     Agreement on each such date;

          (b)  the performance by the parties to this Agreement of the material
     obligations of their respective agreements contained herein and in the
     other Operative Agreements to be performed by them on or prior to each such
     date;

          (c)  the Agent shall have received a fully executed counterpart copy
     of the Requisition, appropriately completed;


          (d)  title to each such Property shall conform to the representations
     and warranties set forth in Section 6.2(1) hereof;

          (e)  the Construction Agent shall have delivered to the Agent a good
     standing certificate for the Construction Agent in the state where each
     such Property is located, the Deed with respect to the Land and existing
     Improvements (if any), and a copy of the Bill of Sale with respect to the
     Equipment (if any), respecting such of the foregoing as are being acquired
     on each such date with the proceeds of the Loans and Holder Advances or
     which have been previously acquired with the proceeds of the Loans and
     Holder Advances and such Land, existing Improvements (if any) and Equipment
     (if any) shall be located in and Approved State;

          (f)  there shall not have occurred and be continuing any Default or
     Event of Default under any of the Operative Agreements (other than a
     Default that would be cured

                                       7
<PAGE>   13
upon application of the proceeds of such Advance, provided that such proceeds
are so applied or provision reasonably satisfactory to the Agent shall have been
made such that the proceeds will be so applied) and no Default or Event of
Default under any of the Operative Agreements will have occurred after giving
effect to the Advance requested by each such Requisition;

     (g)  the Construction Agent shall have delivered to the Agent title
insurance commitments to issue policies respecting each such Property, with such
endorsements as the Agent deems necessary, in favor of the Lessor and the Agent
from a title insurance company acceptable to the Agent, but only with such title
exceptions thereto as are acceptable to the Agent;

     (h)  the Construction Agent shall have delivered to the Agent an
environmental site assessment respecting each such Property prepared by an
independent recognized professional reasonably acceptable to the Agent and
evidencing no pre-existing environmental condition (other than any Pre-Existing
Environmental Condition) with respect to which there is more than a remote risk
of loss;

     (i)  the Construction Agent shall have delivered to the Agent a Survey
respecting the Property;

     (j)  [RESERVED];

     (k)  the Agent shall be satisfied that the acquisition, ground leasing
and/or holding of each such Property and the execution of the Mortgage
Instrument and the other Security Documents will not materially and adversely
affect the rights of the Lessor, the Agent, the Holders or the Lenders under or
with respect to the Operative Agreements;

     (l)  the Construction Agent shall have delivered to the Agent invoices for,
or other reasonably satisfactory evidence of, the various Transaction Expenses;

     (m)  the Construction Agent shall have caused to be delivered to the Agent
a Mortgage Instrument (in such form as is reasonably acceptable to the Agent,
with revisions as necessary to conform to applicable state law), Lessor
Financing Statements and Lender Financing Statements respecting each such
Property, all fully executed and in recordable form;

     (n)  the Lessee shall have delivered to the Agent with respect to each such
Property a Lease Supplement and a memorandum (or short form lease) regarding the
Lease and such Lease Supplement (such memorandum or short form lease to be in
the form attached to the Lease as Exhibit B or in such other form as is
reasonably acceptable to the Agent, with modifications as necessary to conform
to applicable state law, and in form suitable for recording);


                                       8
<PAGE>   14
     (o) with respect to each Acquisition Advance, the sum of the Available
Commitment plus the Available Holder Commitment (after deducting the Unfunded
Amount, if any, and after giving effect to the Acquisition Advance) will be
sufficient to pay all amounts payable therefrom;

     (p) [RESERVED];

     (q) [RESERVED];

     (r) the Construction Agent shall have delivered to the Agent a preliminary
Construction Budget for each such Property, if applicable;

     (s) the Construction Agent shall have provided evidence to the Agent of
insurance with respect to each such Property as provided in the Lease;

     (t) an Appraisal satisfactory to the Agent regarding each such Property
shall be provided to the Agent from an appraiser selected by the Agent;

     (u) (i) the Agent shall cause Uniform Commercial Code lien searches, tax
lien searches and judgment lien searches regarding the Lessee to be conducted
(and copies thereof to be delivered to the Agent) in such jurisdictions as
reasonably determined by the Agent by a nationally recognized search company
acceptable to the Agent and (ii) the Construction Agent shall cause the liens
referenced in such lien searches which are objectionable to the Agent to be
either removed or otherwise handled in a manner reasonably satisfactory to the
Agent;

     (v) all taxes, fees and other charges in connection with the execution,
delivery, recording, filing and registration of the Operative Agreements and/or
documents related thereto shall have been paid or provisions for such payment
shall have been made to the satisfaction of the Agent;

     (w) in the opinion of the Agent and its respective counsel, the
transactions contemplated by the Operative Agreements do not and will not
subject the Lessor, the Lenders, the Agent or the Holders to any adverse
regulatory prohibitions, constraints, penalties or fines;

     (x) each of the Operative Agreements to be entered into on such date shall
have been duly authorized, executed and delivered by the parties thereto, and
shall be in full force and effect, and the Agent shall have received a fully
executed copy of each of the Operative Agreements;

     (y) since the date of the most recent audited financial statements (as
delivered pursuant to the requirements of the Lessee Credit Agreement) of the
Lessee, there shall not have occurred any event, condition or state of facts
which shall have or could



                                       9
<PAGE>   15
reasonably be expected to have a Material Adverse Effect, other than as
specifically contemplated by the Operative Agreements;

     (z)  as of the Initial Closing Date only, the Agent shall have received an
Officer's Certificate, dated as of the Initial Closing Date, of the Lessee in
the form attached hereto as Exhibit C or in such other form as is acceptable to
the Agent stating that (i) each and every representation and warranty of the
Lessee contained in the Operative Agreements to which it is a party is true and
correct on and as of the Initial Closing Date; (ii) no Default or Event of
Default has occurred and is continuing under any Operative Agreement; (iii)
each Operative Agreement to which the Lessee is a party is in full force and
effect with respect to it; and (iv) the Lessee has duly performed and complied
with all covenants, agreements and conditions contained herein or in any
Operative Agreement required to be performed or complied with by it on or prior
to the Initial Closing Date;

     (aa) as of the Initial Closing Date only, the Agent shall have received
(i) a certificate of the Secretary or an Assistant Secretary of the Lessee,
dated as of the Initial Closing Date, in the form attached hereto as Exhibit D
or in such other form as is acceptable to the Agent attaching and certifying as
to (1) the resolutions of its Board of Directors duly authorizing the
execution, delivery and performance by the Lessee of each of the Operative
Agreements to which it is or will be a party, (2) its certificate of
incorporation certified as of a recent date by the Secretary of State of its
state of incorporation and its by-laws and (3) the incumbency and signature of
persons authorized to execute and deliver on its behalf the Operative
Agreements to which it is or will be a party and (ii) a good standing
certificate (or local equivalent) from the appropriate office of the respective
states where the Lessee is incorporated and where the principal place of
business of the Lessee is located as to its good standing in each such state;

     (bb) as of the Initial Closing Date only, the Agent shall have received an
Officer's Certificate of the Lessor dated as of the Initial Closing Date in
the form attached hereto as Exhibit E or in such other form as is acceptable to
the Agent, stating that (i) each and every representation and warranty of the
Lessor contained in the Operative Agreements to which it is a party is true and
correct on and as of the Initial Closing Date, (ii) each Operative Agreement to
which the Lessor is a party is in full force and effect with respect to it and
(iii) the Lessor has duly performed and complied with all covenants, agreements
and conditions contained herein or in any Operative Agreement required to be
performed or complied with by it on or prior to the Initial Closing Date;

     (cc) as of the Initial Closing Date only, the Agent shall have received
(i) a certificate of the Secretary, an Assistant Secretary, Trust Officer or
Vice President of the Trust Company in the form attached hereto as Exhibit F or
in such other form as is acceptable to the Agent, attaching and certifying as
to (A) the signing resolutions duly authorizing the execution, delivery and
performance by the Lessor of each of the Operative Agreements to which it is or
will be a party, (B) its articles of association or other equivalent charter
documents and its by-laws, as the case may be, certified as of a


                                       10
<PAGE>   16
recent date by an appropriate officer of the Trust Company and (C) the
incumbency and signature of persons authorized to execute and deliver on its
behalf the Operative Agreements to which it is a party and (ii) a good standing
certificate from the Office of the Comptroller of the Currency;

     (dd) as of the Initial Closing Date only, counsel for the Lessor
acceptable to the Agent shall have issued to the Lessee, the Holders, the
Lenders and the Agent its opinion in the form attached hereto as Exhibit G or
in such other form as is reasonably acceptable to the Agent;

     (ee) as of the Initial Closing Date only, the Construction Agent shall have
caused to be delivered to the Agent a legal opinion in the form attached hereto
as Exhibit H or in such other form as is acceptable to the Agent, addressed to
the Lessor, the Agent, the Lenders and the Holders, from Brobeck, Phleger &
Harrison LLP;

     (ff) [RESERVED];

     (gg) [RESERVED]; and

     (hh) as of the Initial Closing Date, the Agent shall have received (i) the
Raytheon Indemnity Assignment, (ii) the Fairchild Sublease, (iii) the
Collateral Assignment of Sublease and (iv) the Purchase Agreement Assignment.

5.4  CONDITIONS PRECEDENT FOR THE LESSOR, THE AGENT, THE LENDERS AND THE HOLDERS
     RELATING TO THE ADVANCE OF FUNDS AFTER THE ACQUISITION ADVANCE.

     The obligations of the Holders to make Holder Advances, and the Lenders to
make Loans in connection with all requests for Advances subsequent to the
acquisition of a Property (and to pay the Transaction Expenses in connection
therewith) are subject to the satisfaction or waiver of the following
conditions precedent (to the extent such conditions precedent require the
delivery of any agreement, certificate, instrument, memorandum, legal or other
opinion, appraisal, commitment, title insurance commitment, lien report or any
other document of any kind or type, such shall be in form and substance
satisfactory to the Agent, in its reasonable discretion; notwithstanding the
foregoing, the obligations of each party shall not be subject to any conditions
contained in this Section 5.4 which are required to be performed by such party):

     (a) the correctness on the date of such Advance of the representations and
warranties of the parties to this Agreement contained herein, in each of the
other Operative Agreements and in each certificate delivered pursuant to any
Operative Agreement (including without limitation the Incorporated
Representations and Warranties);

     (b) the performance by the parties to this Agreement of their respective
agreements contained herein and in the other Operative Agreements to be
performed by them on or prior to each such date;


                                       11
<PAGE>   17


     (c)  the Agent shall have received a fully executed counterpart of the
Requisition, appropriately completed;

     (d)  based upon the applicable Construction Budget which shall satisfy the
requirements of this Agreement, the Available Commitments and the Available
Commitments and the Available Holder Commitment (after deducting the Unfunded
Amount) will be sufficient to complete the Improvements;

     (e)  there shall not have occurred and be continuing any Default or Event
of Default under any of the Operative Agreements (other than a Default that
would be cured upon application of the proceeds of such Advance, provided that
such proceeds are so applied or provision reasonably satisfactory to the Agent
shall have been made such that the proceeds will be so applied) and no Default
or Event of Default under any of the Operative Agreements will have occurred
after giving effect to the Construction Advance requested by the applicable
Requisition;

     (f)  the title insurance policy delivered in connection with the
requirements of Section 5.3(g) shall provide for (or shall be endorsed to
provide for) insurance in an amount at least equal to the maximum total
Property Cost indicated by the Construction Budget referred to in subparagraph
(d) above and there shall be no title change or exception objectionable to the
Agent in its reasonable discretion;

     (g)  prior to or in connection with any request for an Advance for Hard
Costs respecting any Property, the Construction Agent shall have delivered to
the Agent copies of the Plans and Specifications and the final Construction
Budget for the applicable Improvements;

     (h)  the Construction Agent shall have delivered to the Agent invoices
for, or other reasonably satisfactory evidence of, any Transaction Expenses
that are to be paid with the Advance;

     (i)  the Construction Agent shall have delivered, or caused to be
delivered to the Agent, invoices, Bills of Sale or other documents reasonably
acceptable to the Agent, in each case with regard to any Equipment or other
components of such Property then being acquired with the proceeds of the Loans
and Holder Advances and naming the Lessor as purchaser and transferee;

     (j)  all taxes, fees and other charges in connection with the execution,
delivery, recording, filing and registration of the Operative Agreements shall
have been paid or provisions for such payment shall have been made to the
reasonable satisfaction of the Agent;

     (k)  since the date of the most recent audited Financial Statements (as
such term is defined in the Lessee Credit Agreement) of the Lessee, there shall
not have













                                       12
<PAGE>   18
     occurred any event, condition or state of facts which shall have or could
     reasonably be expected to have a Material Adverse Effect, other than as
     specifically contemplated by the Operative Agreements;

          (l)  in the good faith opinion of the Agent and its counsel, the
     transactions contemplated by the Operative Agreements do not and will not
     subject the Lessor, the Lenders, the Agent or the Holders to any adverse
     regulatory prohibitions, constraints, penalties or fines;

          (m)  prior to or in connection with any request for an Advance for
     Hard Costs respecting any Property, the Construction Agent shall have
     caused an Appraisal regarding such Property to be provided to the Agent
     from an appraiser selected by the Agent;

          (n)  prior to or in connection with any request for an Advance for
     Hard Costs respecting any portion of any Property where existing
     improvements are to be removed or demolished, the Construction Agent shall
     use commercially reasonable efforts to cause to be delivered to the Agent a
     guaranteed maximum price, bonded demolition contract for such removal or
     demolition, in form and substance reasonably acceptable to the Agent; and

          (o)  prior to or in connection with any request for an Advance for
     Hard Costs respecting any Property, the Agent shall have received the EPA
     Comfort Letter.

     5.5. ADDITIONAL REPORTING AND DELIVERY REQUIREMENTS ON COMPLETION DATE AND
          ON CONSTRUCTION PERIOD TERMINATION DATE.

     On or prior to the Completion Date for each Property, the Construction
Agent shall deliver to the Agent an Officer's Certificate in the form attached
hereto as Exhibit I or in such other form as is acceptable to the Agent
specifying (a) the address for such Property, (b) the Completion Date for such
Property, (c) detailed, itemized documentation supporting the asserted Property
Cost figures and (d) that all representations and warranties of the Construction
Agent and Lessee in each of the Operative Agreements and each certificate
delivered pursuant thereto (including without limitation the Incorporated
Representation and Warranties) are true and correct as of the Completion Date.
The Agent shall have the right to contest the information contained in such
Officer's Certificate. Furthermore, on or prior to the Completion Date for each
Property, the Construction Agent shall deliver or cause to be delivered to the
Agent (unless previously delivered to the Agent) originals of the following,
each of which shall be in form and substance acceptable to the Agent, in its
reasonable discretion: (w) a title insurance endorsement regarding the title
insurance policy delivered in connection with the requirements of Section
5.3(g), but only to the extent such endorsement is necessary to provide for
insurance in an amount at least equal to the maximum total Property Cost and, if
endorsed, the endorsement shall not include a title change or exception
objectionable to the Agent; (x) an as-built survey for such Property, (y) ACCORD
Evidence of Insurance and/or a certified copy of the insurance policies
respecting such Property as required hereunder and under the Lease Agreement,
and (z) if reasonably requested by the Agent, amendments to the Lessor Financing
Statements executed by


                                       13
<PAGE>   19
the appropriate parties. In addition, on the Completion Date for such Property
the Construction Agent covenants and agrees that the recording fees, documentary
stamp taxes or similar amounts required to be paid in connection with the
related Mortgage Instrument shall be paid in an amount required by applicable
law, subject, however, to the obligations of the Lenders and the Holders to
fund such costs to the extent required pursuant to Section 7.1.

     5.6  THE CONSTRUCTION AGENT DELIVERY OF CONSTRUCTION BUDGET MODIFICATIONS.

     The Construction Agent covenants and agrees to deliver to the Agent each
month notification of any modification to any Construction Budget regarding any
Property if such modification increases the cost to construct such Property;
provided no Construction Budget may be increased unless (a) the title insurance
policies referenced in Section 5.3(g) are also modified or endorsed, if
necessary, to provide for insurance in an amount that satisfies the
requirements of Section 5.4(f) of this Agreement and (b) after giving effect to
any such amendment, the Construction Budget remains in compliance with the
requirements of Section 5.4(d) of this Agreement.

     5.7  RESTRICTIONS ON LIENS.

     On each Property Closing Date, the Construction Agent shall cause each
Property acquired by the Lessor on such date to be free and clear of all Liens
except those referenced in Sections 6.2(r)(i) and 6.2(r)(ii). On each date a
Property is either sold to a third party in accordance with the terms of the
Operative Agreements or, pursuant to Section 22.1(a) of the Lease Agreement,
retained by the Lessor, the Lessee shall cause such Property to be free and
clear of all Liens (other than Lessor Liens and such other Liens that are
expressly set forth as title exceptions on the title commitment issued under
Section 5.3(g) with respect to such Property, to the extent such title
commitment has been approved by the Agent).

     5.8  PAYMENTS.

     All payments of principal, interest, Holder Advances, Holder Yield and
other amounts to be made by the Construction Agent or the Lessee under this
Agreement or any other Operative Agreements (excluding Excepted Payments which
shall be paid directly to the party to whom such payments are owed) shall be
made to the Agent at the office designated by the Agent from time to time in
Dollars and in immediately available funds, without setoff, deduction, or
counterclaim. Subject to the definition of "Interest Period" in Appendix A
attached hereto, whenever any payment under this Agreement or any other
Operative Agreements shall be stated to be due on a day that is not a Business
Day, such payment may be made on the next succeeding Business Day, and such
extension of time in such case shall be included in the computation of
interest, Holder Yield and fees payable pursuant to the Operative Agreements,
as applicable and as the case may be.



                                       14
<PAGE>   20
     5.9.   UNILATERAL RIGHT TO INCREASE THE HOLDER COMMITMENTS AND THE LENDER
            COMMITMENTS.

     Notwithstanding any other provision of any Operative Agreement or any
objection by any Person (including without limitation any objection by any
Credit Party), (a) each Holder, in its sole discretion, may unilaterally elect
to increase its Holder Commitment in order to fund amounts due and owing
pursuant to Sections 7.1(a), 7.1(b) and/or 11.8, and such other amounts payable
by the Lessor during the Construction Period pursuant to the Operative
Agreements, and (b) each Lender, in its sole discretion, may unilaterally elect
to increase its Lender Commitment in order to fund amounts due and owing
pursuant to Sections 7.1(a), 7.1(b) and/or 11.8, and such other amounts payable
by the Lessor during the Construction Period pursuant to the Operative
Agreements.

     5.10.  JOINDER AGREEMENT REQUIREMENTS.

     Each Domestic Subsidiary of each Credit Party and the Parent formed or
acquired subsequent to the Initial Closing Date shall become a Guarantor and
shall satisfy the following conditions within thirty (30) days after its
formation or acquisition:

            (a)  such Domestic Subsidiary or Parent, as the case may be, shall
     execute and deliver to the Agent a Joinder Agreement in the form attached
     hereto as Exhibit K;

            (b)  such Domestic Subsidiary or Parent, as the case may be, shall
     have delivered to the Agent (x) an Officer's Certificate of such Domestic
     Subsidiary or Parent, as the case may be, in the form attached hereto as
     Exhibit C, (y) a certificate of the Secretary or an Assistant Secretary of
     such Domestic Subsidiary or Parent, as the case may be, in the form
     attached hereto as Exhibit D and (z) good standing certificates (or local
     equivalent) from the respective states where such Domestic Subsidiary or
     Parent, as the case may be, is incorporated or organized and where the
     principal place of business of such Domestic subsidiary or Parent, as the
     case may be, is located as to its good standing in each such state;

            (c)  such Domestic Subsidiary or Parent, as the case may be, shall
     have delivered to the Agent an opinion of counsel (acceptable to the
     Agent) in the form attached hereto as Exhibit H-1 or such other form as is
     reasonably acceptable to the Agent and such Domestic Subsidiary or Parent,
     as the case may be; and

            (d)  the Agent shall have received such other documents,
     certificates and information as the Agent shall have reasonably requested.

     5.11.  PROPERTY COST AS OF THE RENT COMMENCEMENT DATE.

     Upon receipt of the Officer's Certificate from the Construction Agent
pursuant to Section 5.5, the Agent shall promptly deliver a notice to the
Lessee specifying the amount allocable to the Property Cost respecting the
Land, as identified on any Lease Supplement relating to Land,


                                       15

<PAGE>   21
and the amount allocable to the Property Cost respecting the Improvements, as
identified on any Lease Supplement relating to Improvements. Such amounts
identified by the Agent shall be conclusive, absent manifest error.

          SECTION 6. REPRESENTATIONS AND WARRANTIES.

     6.1.  REPRESENTATIONS AND WARRANTIES OF THE BORROWER.

     Effective as of the Initial Closing Date and the date of each Advance, the
Trust Company in its individual capacity and as the Borrower, as indicated,
represents and warrants to each of the other parties hereto as follows,
provided, that the representations in the following paragraphs (h), (j) and (k)
are made solely in its capacity as the Borrower:

          (a)  It is a national banking association and is duly organized and
validly existing and in good standing under the laws of the United States of
America and has the power and authority to enter into and perform its
obligations under the Trust Agreement and (assuming due authorization, execution
and delivery of the Trust Agreement by the Holders) has the corporate and trust
power and authority to act as the Owner Trustee and to enter into and perform
the obligations under each of the other Operative Agreements to which the Trust
Company or the Owner Trustee, as the case may be, is or will be a party and each
other agreement, instrument and document to be executed and delivered by it on
or before such Closing Date in connection with or as contemplated by each such
Operative Agreement to which the Trust Company or the Owner Trustee, as the case
may be, is or will be a party;

          (b)  The execution, delivery and performance of each Operative
Agreement to which it is or will be a party, either in its individual capacity
or (assuming due authorization, execution and delivery of the Trust Agreement
by the Holders) as the Owner Trustee, as the case may be, has been duly
authorized by all necessary action on its part and neither the execution and
delivery thereof, nor the consummation of the transactions contemplated
thereby, nor compliance by it with any of the terms and provisions thereof (i)
does or will require any approval or consent of any trustee or holders of any
of its indebtedness or obligations, (ii) does or will contravene any Legal
Requirement relating to its banking or trust powers, (iii) does or will
contravene or result in any breach of or constitute any default under, or
result in the creation of any Lien upon any of its property under, (A) its
charter or by-laws, or (B) any indenture, mortgage, chattel mortgage, deed of
trust, conditional sales contract, bank loan or credit agreement or other
agreement or instrument to which it is a party or by which it or its properties
may be bound or affected, which contravention, breach, default or Lien under
clause (B) would materially and adversely affect its ability, in its individual
capacity or as the Owner Trustee, to perform its obligations under the
Operative Agreements to which it is a party or (iv) does or will require any
Governmental Action by any Governmental Authority regulating its banking or
trust powers;


                                       16
<PAGE>   22
     (c)  The Trust Agreement and, assuming the Trust Agreement is the legal,
valid and binding obligation of the Holders, each other Operative Agreement to
which the Trust Company or the Owner Trustee, as the case may be, is or will be
a party have been, or on or before such Closing Date will be, duly executed and
delivered by the Trust Company or the Owner Trustee, as the case may be, and
the Trust Agreement and each such other Operative Agreement to which the Trust
Company or the Owner Trustee, as the case may be, is a party constitutes, or
upon execution and delivery will constitute, a legal, valid and binding
obligation enforceable against the Trust Company or the Owner Trustee, as the
case may be, in accordance with the terms thereof;

     (d)  There is no action or proceeding pending or, to its knowledge,
threatened to which it is or will be a party, either in its individual
capacity or as the Owner Trustee, before any Governmental Authority that, if
adversely determined, would materially and adversely affect its ability, in its
individual capacity or as the Owner Trustee, to perform its obligations under
the Operative Agreements to which it is a party or would question the validity
or enforceability of any of the Operative Agreements to which it is or will
become a party;

     (e)  It, either in its individual capacity or as the Owner Trustee, has not
assigned or transferred any of its right, title or interest in or under the
Lease, the Agency Agreement or its interest in any Property or any portion
thereof, except in accordance with the Operative Agreements;

     (f)  No Default of Event or Default under the Operative Agreements
attributable to it has occurred and is continuing;

     (g)  Except as otherwise contemplated in the Operative Agreements, the
proceeds of the Loans and Holder Advances shall not be applied by the Owner
Trustee, either in its individual capacity or as the Owner Trustee, for any
purpose other than the purchase and/or lease of the Properties, the
acquisition, installation and testing of the Equipment, the construction of
Improvements and the payment of Transaction Expenses and the fees, expenses and
other disbursements referenced in Sections 7.1(a) and 7.1(b) of this Agreement,
in each case which accrue prior to the Rent Commencement Date with respect to a
particular Property;

     (h)  Neither the Owner Trustee nor any Person authorized by the Owner
Trustee to act on its behalf has offered or sold any interest in the Trust
Estate or the Notes, or in any similar security relating to a Property, or in
any security the offering of which for the purposes of the Securities Act would
be deemed to be part of the same offering as the offering of the aforementioned
securities to, or solicited any offer to acquire any of the same from, any
Person other than, in the case of the Notes, the Agent, and neither the Owner
Trustee nor any Person authorized by the Owner Trustee to act on its behalf
will take any action which would subject, as a direct result of such action
alone, the issuance or sale of any interest in the Trust Estate or the Notes to
the provisions of



                                       17
<PAGE>   23
         Section 5 of the Securities Act or require the qualification of any
         Operative Agreement under the Trust Indenture Act of 1939, as amended:

     (i) The Owner Trustee's principal place of business, chief executive office
         and office where the documents, accounts and records relating to the
         transactions contemplated by this Agreement and each other Operative
         Agreement are kept are located at 79 South Main Street, Salt Lake City,
         Utah 84111;

     (j) The Owner Trustee is not engaged principally in, and does not have as
         one (1) of its important activities, the business of extending credit
         for the purpose of purchasing or carrying any margin stock (within the
         meaning of Regulation U of the Board of Governors of the Federal
         Reserve system of the United States), and no part of the proceeds of
         the Loans or the Holder Advances will be used by it to purchase or
         carry any margin stock or to extend credit to others for the purpose of
         purchasing or carrying any such margin stock or for any purpose that
         violates, or is inconsistent with, the provisions of Regulations G, T,
         U, or X of the Board of Governors of the Federal Reserve System of the
         United States;

     (k) The Owner Trustee is not an "investment company" or a company
         controlled by an "investment company" within the meaning of the
         Investment Company Act;

     (l) Each Property is free and clear of all Lessor Liens attributable to the
         Owner Trustee, either in its individual capacity or as the Owner
         trustee; and

     (m) The Owner Trustee, in its trust capacity, is not a party to any
         documents, instruments or agreements other than the Operative
         Agreements executed by the Owner Trustee, in its trust capacity.

     6.2 REPRESENTATIONS AND WARRANTIES OF THE CREDIT PARTIES.

     Effective as of the Initial Closing Date, the date of each Advance, the
date each Domestic Subsidiary or Parent, as the case may be, delivers a Joinder
Agreement and the Rent Commencement Date, each Credit Party represents and
warrants to each of the other parties hereto that:

     (a) The Lessee has delivered to the Agent the financial statements  and
         other reports referred to in Section 8.3A(a)(i) and (ii) hereof;

     (b) The execution and delivery by each Credit Party of this Agreement and
         the other applicable Operative Agreements as of such date and the
         performance by each Credit Party of its respective obligations under
         this Agreement and the other applicable Operative Agreements are within
         the corporate, partnership or limited liability company (as the case
         may be) powers of each Credit Party, have been duly authorized by all
         necessary corporate action on the part of each Credit Party (including
         without limitation


                                       18
<PAGE>   24
any necessary shareholder action), have been duly executed and delivered, have
received all necessary governmental approval, and do not and will not (i)
violate any Legal Requirement which is binding on any Credit Party or any of
its Subsidiaries, (ii) contravene or conflict with, or result in a breach of,
any provision of the Articles of Incorporation, By-Laws or other organizational
documents of any Credit Party or any of its Subsidiaries or of any agreement,
indenture, instrument or other document which is binding on any Credit Party or
any of its Subsidiaries or (iii) result in, or require, the creation or
imposition of any Lien (other than pursuant to the terms of the Operative
Agreements) on any asset of any Credit Party or any of its Subsidiaries;

     (c)  This Agreement and the other applicable Operative Agreements executed
prior to and as of such date by any Credit Party, constitute the legal, valid
and binding obligation of such Credit Party, as applicable, enforceable against
the such Credit Party, as applicable, in accordance with their terms. Each
Credit Party has executed the various Operative Agreements required to be
executed by such Credit Party as of such date;

     (d)  There are no material actions, suits or proceedings pending or, to
our knowledge, threatened against any Credit Party in any court or before any
Governmental Authority (nor shall any order, judgment or decree have been
issued or proposed to be issued by any Governmental Authority to set aside,
restrain, enjoin or prevent the full performance of any Operative Agreement or
any transaction contemplated thereby) that (i) concern any Property or any
Credit Party's interest therein, (ii) question the validity or enforceability
of any Operative Agreement or any transaction described in the Operative
Agreements or (iii) shall have or could reasonably be expected to have a
Material Adverse Effect; provided, for purposes of disclosure, the Credit
Parties have described the litigation set forth on Exhibit J;

     (e)  No Governmental Action by any Governmental Authority or other
authorization, registration, consent, approval, waiver, notice or other action
by, to or of any other Person pursuant to any Legal Requirement, contract,
indenture, instrument or agreement or for any other reason is required to
authorize or is required in connection with (i) the execution, delivery or
performance of any Operative Agreement, (ii) the legality, validity, binding
effect or enforceability of any Operative Agreement, (iii) the acquisition,
ownership, construction, completion, occupancy, operation, leasing or
subleasing of any Property or (iv) any Advance, in each case, except those
which have been obtained and are in full force and effect;

     (f)  Upon the execution and delivery of the Lease and each Lease
Supplement to the Lease, (i) the Lessee will have unconditionally accepted the
Property subject to the Lease Supplement and will have a valid and subsisting
leasehold interest in such Property, subject only to the Permitted Liens, and
(ii) no offset will exist with respect to any Rent or other sums payable under
the Lease;

     (g)  Except as otherwise contemplated by the Operative Agreements, the
Construction Agent shall not use the proceeds of any Holder Advance or Loan for
any


                                       19
<PAGE>   25
purpose other than the purchase and/or lease of the Properties, the
acquisition, installation and testing of the Equipment, the construction of
Improvements and the payment of Transaction Expenses, in each case which accrue
prior to the Rent Commencement Date with respect to a particular Property;

     (h) All information (including without limitation the financial statements
and other reports delivered to the Agent pursuant to Section 8.3A(a)(i) and
(ii)) heretofore or contemporaneously herewith furnished by each Credit Party or
its Subsidiaries to the Agent, the Owner Trustee, any Lender or any Holder for
purposes of or in connection with this Agreement and the transactions
contemplated hereby is, and all information hereafter furnished by or on behalf
of each Credit Party or its Subsidiaries to the Agent, the Owner Trustee, any
Lender or any Holder pursuant hereto or in connection herewith will be, true
and accurate in every material respect on the date as of which such information
is dated or certified, and such information, taken as a whole, does not and will
not omit to state any material fact necessary to make such information, taken
as a whole, not misleading;

     (i) The principal place of business, chief executive office and office of
the Construction Agent and the Lessee where the documents, accounts and records
relating to the transactions contemplated by this Agreement and each other
Operative Agreement are kept are located at 1600 Plymouth Street, Mountain
View, California 94043;

     (j) The representations and warranties of each Credit Party set forth in
any of the Operative Agreements are true and correct in all material respects
on and as of each such date as if made on and as of such date. Each Credit
Party is in all material respects in compliance with its respective obligations
under the Operative Agreements and there exists no Default or Event of Default
under any of the Operative Agreements which is continuing and which has not
been cured within any cure period expressly granted under the terms of the
applicable Operative Agreement or otherwise waived in accordance with the
applicable Operative Agreement. No Default or Event of Default will occur under
any of the Operative Agreements as a result of, or after giving effect to, the
Advance requested by the Requisition on the date of each Advance;

     (k) As of each Property Closing Date, the date of each subsequent Advance
and the Rent Commencement Date only, each Property then being financed consists
of (i) unimproved Land or (ii) Land and existing Improvements thereon which
Improvements are either suitable for occupancy at the time of acquisition or
will be constructed, renovated, modified or demolished in accordance with the
terms of this Agreement. Each Property then being financed is located at the
location set forth on the applicable Requisition, each of which is in one (1)
of the Approved States;

     (l) As of each Property Closing Date, the date of each subsequent Advance
and the Rent Commencement Date only, the Lessor has good and marketable fee
simple title to each Property, subject only to (i) such Liens referenced in
Sections 6.2(r)(i) and


                                       20
<PAGE>   26
6.2(r)(ii) on the applicable Property Closing Date and (ii) subject to Section
5.7, Permitted Liens after the applicable Property Closing Date;

     (m)  As of each Property Closing Date, the date of each subsequent Advance
and the Rent Commencement Date only, no portion of any Property is located in
an area identified as a special flood hazard area by the Federal Emergency
Management Agency or other applicable agency, or if any such Property is
located in an area identified as a special flood hazard area by the Federal
Emergency Management Agency or other applicable agency, then flood insurance
has been obtained for such Property in accordance with Section 14.2(b) of the
Lease and in accordance with the National Flood Insurance Act of 1968, as
amended;

     (n)  As of each Property Closing Date, the date of each subsequent Advance
and the Rent Commencement Date only, each Property complies with all Insurance
Requirements and all standards of Lessee with respect to similar properties
owned by Lessee;

     (o)  As of each Property Closing Date, the date of each subsequent Advance
and the Rent Commencement Date only, each Property complies with all Legal
Requirements as of such date (including without limitation all zoning and land
use laws and Environmental Laws), except to the extent that failure to comply
therewith, individually or in the aggregate, shall not have and could not
reasonably be expected to have a Material Adverse Effect; provided, however,
that solely with respect to the Pre-Existing Environmental Conditions,
compliance with the CD, and with any and all other applicable orders and
directives of federal, state and local Governmental Authorities, shall
constitute compliance with Legal Requirements;

     (p)  As of each Property Closing Date, the date of each subsequent Advance
and the Rent Commencement Date only, all utility services and facilities
necessary for the construction and operation of the Improvements and the
installation and operation of the Equipment regarding each Property (including
without limitation gas, electrical, water and sewage services and facilities)
are available at the Land or will be constructed prior to the Completion Date
for such Property;

     (q)  As of each Property Closing Date, the date of each subsequent Advance
and the Rent Commencement Date only, acquisition, installation and testing of
the Equipment (if any) and construction of the Improvements (if any) to such
date shall have been performed in a good and workmanlike manner, substantially
in accordance with the applicable Plans and Specifications;

     (r)  (i)  The Security Documents create, as security for the Obligations
     (as such term is defined in the Security Agreement), valid and enforceable
     security interests in, and Liens on, all of the Collateral, in favor of the
     Agent, for the ratable benefit of the Lenders and the Holders, as their
     respective interests appear in the Operative Agreements, and such security
     interests and Liens are subject to


                                       21
<PAGE>   27
     no other Liens other than (A) Liens that are expressly set forth as title
     exceptions on the title commitment issued under Section 5.3(g) with respect
     to the applicable Property, to the extent such title commitment has been
     approved by the Agent and (B) from and after the applicable Property
     Closing Date, Permitted Liens. Upon recordation of the Mortgage Instrument
     in the real estate recording office in the applicable Approved State
     identified by the Construction Agent or the Lessee, the Lien created by the
     Mortgage Instrument in the real property described therein shall be a
     perfected first priority mortgage Lien on such real property in favor of
     the Agent, for the ratable benefit of the Lenders and the Holders, as their
     respective interests appear in the Operative Agreements. To the extent that
     the security interests in the portion of the Collateral comprised of
     personal property can be perfected by filing in the filing offices in the
     applicable Approved States or elsewhere identified by the Construction
     Agent or the Lessee, upon filing of the Lender Financing Statements in such
     filing offices, the security interests created by the Security Agreement
     shall be perfected first priority security interests in such personal
     property in favor of the Agent, for the ratable benefit of the Lenders and
     the Holders, as their respective interests appear in the Operative
     Agreements;

          (ii) The Lease Agreement creates, as security for the obligations of
     the Lessee under the Lease Agreement, valid and enforceable security
     interests in, and Liens on, each Property leased thereunder, in favor of
     the Lessor, and such security interests and Liens are subject to no other
     Liens other than Liens that are expressly set forth as title exceptions on
     the title commitment issued under Section 5.3(g) with respect to the
     applicable Property, to the extent such title commitment has been approved
     by the Agent. Upon recordation of the memorandum of the Lease Agreement (or
     a short form lease) in the real estate recording office in the applicable
     Approved State identified by the Construction Agent or the Lessee, the Lien
     created by the Lease Agreement in the real property described therein shall
     be a perfected first priority mortgage Lien on such real property in favor
     of the Agent, for the ratable benefit of the Lenders and the Holders, as
     their respective interests appear in the Operative Agreements. To the
     extent that the security interests in the portion of any Property comprised
     of personal property can be perfected by the filing in the filing offices
     in the State of California or elsewhere identified by the Construction
     Agent or the Lessee upon filing of the Lessor Financing Statements in such
     filing offices, a security interest created by the Lease Agreement shall be
     perfected first priority security interests in such personal property in
     favor of the Lessor, which rights pursuant to the Lessor Financing
     Statements are assigned to the Agent, for the ratable benefit of the
     Lenders and the Holders, as their respective interests appear in the
     Operative Agreements;

     (s)  The Plans and Specifications for each Property will be prepared prior
to the commencement of construction in accordance with all applicable Legal
Requirements (including without limitation all applicable Environmental Laws and
building, planning, zoning and fire codes), except to the extent the failure to
comply therewith, individually


                                       22
<PAGE>   28
     or in the aggregate, shall not have and could not reasonably be expected to
     have a Material Adverse Effect. Upon completion of the Improvements for the
     Property in accordance with the applicable Plans and Specifications, such
     Improvements will be within any building restriction lines and will not
     encroach in any manner onto any adjoining land (except as permitted by
     express written easements, which have been approved by the Agent);

          (t)  As of the Rent Commencement Date only, each Property shall be
     improved in accordance with the applicable Plans and Specifications in a
     good and workmanlike manner and shall be operational;

          (u)  As of each Property Closing Date only, each Property has been
     acquired at a price that is not in excess of fair market value; and

          (v)  Each Credit Party has (i) initiated a review and assessment of
     all areas within its and each of its Subsidiaries' business and operations
     (including those affected by suppliers, vendors and customers of each
     Credit Party and its Subsidiaries) that could be adversely affected by the
     Year 2000 Problem, (ii) developed a plan and timeline for addressing the
     Year 2000 Problem on a timely basis and (iii) to date, implemented that
     plan in accordance with that timetable. Based on the foregoing, each Credit
     Party believes that all computer applications (including those of
     suppliers, vendors and customers of each Credit Party and its Subsidiaries)
     that are material to its or any of its Subsidiaries' business and
     operations are reasonably expected on a timely basis to be able to perform
     properly date-sensitive functions for all dates before and after January 1,
     2000 (that is, be "Year 2000 Compliant"), except to the extent that a
     failure to do so shall not have and could not reasonably be expected to
     have a Material Adverse Effect.

                              SECTION 6B. GUARANTY

     6B.1.  GUARANTY OF PAYMENT AND PERFORMANCE.

     Subject to Section 6B.7, each Guarantor hereby, jointly and severally,
unconditionally guarantees to each Financing Party the prompt payment and
performance of the Company Obligations in full when due (whether at stated
maturity, as a mandatory prepayment, by acceleration or otherwise) or when such
is otherwise to be performed; provided, notwithstanding the foregoing, the
obligations of the Guarantors under this Section 6B shall not constitute a
direct guaranty of the indebtedness of the Lessor evidenced by the Notes but
rather a guaranty of the Company Obligations arising under the Operative
Agreements. This Section 6B is a guaranty of payment and performance and not of
collection and is a continuing guaranty and shall apply to all Company
Obligations whenever arising. All rights granted to the Financing Parties under
this Section 6B shall be subject to the provisions of Section 8.2(h) and 8.6.



                                       23
<PAGE>   29
     6B.2.     OBLIGATIONS UNCONDITIONAL.

     Each Guarantor agrees that the obligations of the Guarantors hereunder are
absolute and unconditional, irrespective of the value, genuineness, validity,
regularity or enforceability of any of the Operative Agreements, or any other
agreement or instrument referred to therein, or any substitution, release or
exchange of any other guarantee of or security for any of the Company
Obligations, and, to the fullest extent permitted by applicable law,
irrespective of any other circumstance whatsoever which might otherwise
constitute a legal or equitable discharge or defense of a surety, guarantor or
co-obligor, it being the intent of this Section 6B.2 that the obligations of the
Guarantors hereunder shall be absolute and unconditional under any and all
circumstances. Each Guarantor agrees that this Section 6B may be enforced by the
Financing Parties without the necessity at any time of resorting to or
exhausting any other security or collateral and without the necessity at any
time of having recourse to the Notes, the Certificates or any other of the
Operative Agreements or any collateral, if any, hereafter securing the Company
Obligations or otherwise and each Guarantor hereby waives the right to require
the Financing Parties to proceed against the Construction Agent, the Lessee or
any other Person (including without limitation a co-guarantor) or to require the
Financing Parties to pursue any other remedy or enforce any other right. Each
Guarantor further agrees that it hereby waives any and all right of subrogation,
indemnity, reimbursement or contribution against the Lessee and the Construction
Agent or any other Guarantor of the Company Obligations for amounts paid under
this Section 6B until such time as the Loans, Holder Advances, accrued but
unpaid interest, accrued but unpaid Holder Yield and all other amounts owing
under the Operative Agreements have been paid in full. Without limiting the
generality of the waiver provisions of this Section 6B, each Guarantor hereby
waives any rights to require the Financing Parties to proceed against the
Construction Agent, the Lessee or any co-guarantor or to require Lessor to
pursue any other remedy or enforce any other right. Each Guarantor further
agrees that nothing contained herein shall prevent the Financing Parties from
suing on any Operative Agreement or foreclosing any security interest in or Lien
on any collateral, if any, securing the Company Obligations or from exercising
any other rights available to it under any Operative Agreement, or any other
instrument of security, if any, and the exercise of any of the aforesaid rights
and the completion of any foreclosure proceedings shall not constitute a
discharge of any Guarantor's obligations hereunder; it being the purpose and
intent of each Guarantor that its obligations hereunder shall be absolute,
independent and unconditional under any and all circumstances; provided that any
amounts due under this Section 6B which are paid to or for the benefit of any
Financing Party shall reduce the Company Obligations by a corresponding amount
(unless required to be rescinded at a later date). Neither any Guarantor's
obligations under this Section 6B nor any remedy for the enforcement thereof
shall be impaired, modified, changed or released in any manner whatsoever by an
impairment, modification, change, release or limitation of the liability of the
Construction Agent or the Lessee or by reason of the bankruptcy or insolvency of
the Construction Agent or the Lessee. Each Guarantor waives any and all notice
of the creation, renewal, extension or accrual of any of the Company Obligations
and notice of or proof of reliance by any Financing Party upon this Section 6B
or acceptance of this Section 6B. Each Guarantor also expressly waives any and
all benefits under the California Civil Code Sections 2787 to 2855, inclusive.
The Company Obligations shall conclusively be deemed to have been created,
contracted or incurred, or renewed, extended, amended or waived, in reliance
upon this Section 6B. All dealings between the Construction Agent, the Lessee
and any of the guarantors, on the one



                                       24
<PAGE>   30
hand, and the Financing Parties, on the other hand, likewise shall be
conclusively presumed to have been had or consummated in reliance upon this
Section 6B.

     6B.3.  Modifications.

     Each Guarantor agrees that (a) all or any part of the security now or
hereafter held for the Company Obligations, if any, may be exchanged,
compromised or surrendered from time to time; (b) no Financing Party shall have
any obligation to protect, perfect, secure or insure any such security
interests, liens or encumbrances now or hereafter held, if any, for the Company
Obligations or the properties subject thereto; (c) the time or place of payment
of the Company Obligations may be changed or extended, in whole or in part, to
a time certain or otherwise, and may be renewed or accelerated, in whole or in
part; (d) the Construction Agent, the Lessee and any other party liable for
payment under the Operative Agreements may be granted indulgencies generally;
(e) any of the provisions of the Notes, the Certificates or any of the other
Operative Agreements may be modified, amended or waived; (f) any party
(including any co-guarantor) liable for the payment thereof may be granted
indulgences or be released; and (g) any deposit balance for the credit of the
Construction Agent, the Lessee or any other party liable for the payment of the
Company Obligations or liable upon any security therefor may be released, in
whole or in part, at, before or after the stated, extended or accelerated
maturity of the Company Obligations, all without notice to or further assent by
such Guarantor, which shall remain bound thereon, notwithstanding any such
exchange, compromise, surrender, extension, renewal, acceleration,
modification, indulgence or release.

     6B.4.  Waiver of Rights.

     Each Guarantor expressly waives to the fullest extent permitted by
applicable law: (a) notice of acceptance of this Section 6B by any Financing
Party and of all extensions of credit or other Advances to the Construction
Agent and the Lessee by the Lenders pursuant to the terms of the Operative
Agreements; (b) presentment and demand for payment or performance of any of the
Company Obligations; (c) protest and notice of dishonor or of default with
respect to the Company Obligations or with respect to any security therefor;
(d) notice of any Financing Party obtaining, amending, substituting for,
releasing, waiving or modifying any security interest, lien or encumbrance, if
any, hereafter securing the Company Obligations, or any Financing Party's
subordinating, compromising, discharging or releasing such security interests,
liens or encumbrances, if any; and (e) all other notices to which such
Guarantor might otherwise be entitled. Notwithstanding anything to the contrary
herein, (i) each Guarantor's payments hereunder shall be due five (5) Business
Days after written demand by the Agent for such payment (unless the Company
Obligations are automatically accelerated pursuant to the applicable provisions
of the Operative Agreements in which case the Guarantors' payments shall be
automatically due) and (ii) any modification of the Operative Agreements which
has the effect of increasing the Company Obligations shall not be enforceable
against a Guarantor unless such Guarantor executes the document evidencing such
modification or otherwise reaffirms its guaranty in writing in connection with
such modification.


                                       25
<PAGE>   31
     6B.5. REINSTATEMENT.

     The obligations of the Guarantors under this Section 6B shall be
automatically reinstated if and to the extent that for any reason any payment
by or on behalf of any Person in respect of the Company Obligations is
rescinded or must be otherwise restored by any holder of any of the Company
Obligations, whether as a result of any proceedings in bankruptcy or
reorganization or otherwise, and each Guarantor agrees that it will indemnify
each Financing Party on demand for all reasonable costs and expenses
(including, without limitation, reasonable fees of counsel) incurred by any
Financing Party in connection with such rescission or restoration, including
without limitation any such costs and expenses incurred in defending against
any claim alleging that such payment constituted a preference, fraudulent
transfer or similar payment under any bankruptcy, insolvency or similar law.

     6B.6. REMEDIES.

     The Guarantors agree that, as between the Guarantors, on the one hand, and
each Financing Party, on the other hand, the Company Obligations may be declared
to be forthwith due and payable as provided in the applicable provisions of the
Operative Agreements (and shall be deemed to have become automatically due and
payable in the circumstances provided therein) notwithstanding any stay,
injunction or other prohibition preventing such declaration (or preventing such
Company Obligations from becoming automatically due and payable) as against any
other Person and that, in the event of such declaration (or such Company
Obligations being deemed to have become automatically due and payable), such
Company Obligations (whether or not due and payable by any other Person) shall
forthwith become due and payable by the Guarantors in accordance with the
applicable provisions of the Operative Agreements.

     6B.7. LIMITATION OF GUARANTY.

     Notwithstanding any provision to the contrary contained herein or in any
of the other Operative Agreements, to the extent the obligations of any
Guarantor shall be adjudicated to be invalid or unenforceable for any reason
(including without limitation because of any applicable state or federal law
relating to fraudulent conveyances or transfers) then the obligations of such
Guarantor hereunder shall be limited to the maximum amount that is permissible
under applicable law (whether federal or state and including without limitation
the Bankruptcy Code).

     Subject to Section 6B.5, upon the satisfaction of the Company Obligations
in full, regardless of the source of payment, the Guarantors' obligations
hereunder shall be deemed satisfied, discharged and terminated other than
indemnifications set forth herein that expressly survive.

     6B.8. PAYMENT OF AMOUNTS TO THE AGENT.

     Each Financing Party hereby instructs each Guarantor, and each Guarantor
hereby acknowledges and agrees, that until such time as the Loans and the
Holder Advances are paid in



                                       26

<PAGE>   32
full and the Liens evidenced by the Security Agreement and the Mortgage
Instruments have been released any and all Rent (excluding Excepted Payments
which shall be payable to each Holder or other Person as appropriate) and any
and all other amounts of any kind or type under any of the Operative Agreements
due and owing or payable to any Person shall instead be paid directly to the
Agent (excluding Excepted Payments which shall be payable to each Holder or
other Person as appropriate) or as the Agent may direct from time to time for
allocation and distribution in accordance with the procedures set forth in
Section 8.7 hereof.

                     SECTION 7. PAYMENT OF CERTAIN EXPENSES.

     7.1. TRANSACTION EXPENSES.

          (a) The Lessor agrees on the Initial Closing Date, to pay, or cause to
     be paid, all Transaction Expenses arising from the Initial Closing Date,
     including without limitation all reasonable fees, expenses and
     disbursements of the various legal counsels for the Lessor and the Agent in
     connection with the transactions contemplated by the Operative Agreements
     and incurred in connection with such Initial Closing Date, the initial fees
     and expenses of the Owner Trustee due and payable on such Initial Closing
     Date, all fees, taxes and expenses for the recording, registration and
     filing of documents and all other reasonable fees, expenses and
     disbursements incurred in connection with such Initial Closing Date;
     provided, however, the Lessor shall pay such amounts described in this
     Section 7.1(a) only if funds are made available by the Lenders and the
     Holders in an amount sufficient to allow such payment and without regard to
     whether such amounts are referenced in any Requisition. On the Initial
     Closing Date after satisfaction of the conditions precedent for such date
     (excluding the requirement that a Requisition be delivered), the Holders
     shall make Holder Advances and the Lenders shall make Loans to the Lessor
     to pay for the Transaction Expenses, fees, expenses and other disbursements
     referenced in this Section 7.1(a).

          (b) Assuming no Default (other than a Default that would be cured upon
     application of the proceeds of such Advance, provided such proceeds are so
     applied or provision reasonably satisfactory to the Agent shall have been
     made such that such proceeds will be so applied) or Event of Default shall
     have occurred and be continuing and only for the period prior to the Rent
     Commencement Date, the Lessor agrees on each Property Closing Date, on the
     date of any Construction Advance and on the Completion Date to pay, or
     cause to be paid, all Transaction Expenses including without limitation all
     reasonable fees, expenses and disbursements of the various legal counsels
     for the Lessor and the Agent in connection with the transactions
     contemplated by the Operative Agreements and billed in connection with such
     Advance or such Completion Date, all amounts described in Section 7.1(a) of
     this Agreement which have not been previously paid, the annual fees and
     reasonable out-of-pocket expenses of the Owner Trustee, all fees, expenses
     and disbursements incurred with respect to the various items referenced in
     Sections 5.3, 5.4 and/or 5.5 (including without limitation any premiums for
     title insurance policies and charges for any updates to such policies) and
     all other reasonable fees,


                                       27
<PAGE>   33
expenses and disbursements in connection with such Advance or such Completion
Date including without limitation all expenses relating to and all fees, taxes
and expenses for the recording, registration and filing of documents and during
the Commitment Period, all fees, expenses and costs referenced in Sections
7.3(a), 7.3(b), 7.3(d) and 7.4; provided however, the Lessor shall pay such
amounts described in this Section 7.1(b) only if funds are made available by
the Lenders and the Holders in an amount sufficient to allow such payment and
without regard to whether such amounts are referenced in any Requisition. On
each Property Closing Date, on the date of any Construction Advance or any
Completion Date, after satisfaction of the conditions precedent for such date
(excluding the requirement that a Requisition be delivered), the Holders shall
make a Holder Advance and the Lenders shall make Loans to the Lessor to pay for
the Transaction Expenses, fees, expenses and other disbursements referenced in
this Section 7.1(b).

     (c) All fees payable pursuant to the Operative Agreements shall be
calculated on the basis of a year of three hundred sixty (360) days for the
actual days elapsed.

     (d) The Lessor shall use commercially reasonable efforts to cause invoices
respecting the Transaction Expenses set forth in this Section 7.1 of legal
counsel and other professional service providers retained by the Lessor to be
provided to the Lessee; provided, however, the failure of the Lessor to cause
such invoices to be provided shall in no way excuse or otherwise affect the
payment obligations for such Transaction Expenses.

     7.2. BROKERS' FEES.

     The Lessee agrees to pay or cause to be paid any and all brokers' fees, if
any, including without limitation any interest and penalties thereon, which are
payable in connection with the transactions contemplated by this Agreement and
the other Operative Agreements.

     7.3. CERTAIN FEES AND EXPENSES.

     The Lessee agrees to pay or cause to be paid (a) the $5,000 initial and
$5,000 annual Owner Trustee's fee and all reasonable expenses of the Owner
Trustee and any co-trustees (including without limitation reasonable counsel
fees and expenses) or any successor owner trustee and/or co-trustee, for acting
as the owner trustee under the Trust Agreement, (b) all reasonable costs and
expenses incurred by the Credit Parties, the Agent, the Lenders, the Holders or
the Lessor in entering into any Lease Supplement and any future amendments,
modifications, supplements, restatements and/or replacements with respect to
any of the Operative Agreements, whether or not such Lease Supplement,
amendments, modifications, supplements, restatements and/or replacements are
ultimately entered into, or giving or withholding of waivers of consents hereto
or thereto, which have been requested by any Credit Party, the Agent, the
Lenders, the Holders or the Lessor, (c) all reasonable costs and expenses
incurred by the Credit Parties, the Agent, the Lenders, the Holders of the
Lessor in connection with any exercise of remedies under any Operative
Agreement or any purchase of any Property by the Credit Parties or any third
party and (d) all reasonable costs and expenses incurred by the Construction
Agent, the Lessee, the


                                       28
<PAGE>   34
Agent, the Lenders, the Holders or the Lessor in connection with any transfer
or conveyance of any Property, whether or not such transfer or conveyance is
ultimately accomplished.

         7.4.     COMMITMENT FEE.

         During the Commitment Period, the Lessee agrees to pay or to cause to
be paid to the Agent for the account of (a) the Lenders, respectively, a
commitment fee (the "Lender Commitment Fee") equal to the product of the
Commitment of each Lender multiplied by a per annum rate equal to the
Applicable Percentage for the Lender Commitment Fee and (b) the Holders,
respectively, a commitment fee (the "Holder Commitment Fee") equal to the
product of the Holder Commitment of each Holder multiplied by a per annum rate
equal to the Applicable Percentage for the Holder Commitment Fee. Such
Commitment Fees shall be calculated on the basis of a year of three hundred
sixty (360) days for the actual days elapsed and shall be payable quarterly in
arrears on each Commitment Fee Payment Date. If all or a portion of any such
Commitment Fee shall not be paid when due, such overdue amount shall bear
interest, payable by the Lessee on demand, at a rate per annum equal to the ABR
(or in the case of overdue amounts relating to Holder Commitment Fees, the ABR
plus 1.00%) plus two percent (2%) from the date of such non-payment until such
amount is paid in full.

                 SECTION 8.  OTHER COVENANTS AND AGREEMENTS.

         8.1.    COOPERATION WITH THE CONSTRUCTION AGENT OR THE LESSEE.

         The Holders, the Lenders, the Lessor (at the direction of the Majority
Secured Parties) and the Agent shall, at the expense of and to the extent
reasonably requested by the Construction Agent or the Lessee (but without
assuming additional liabilities on account thereof and only to the extent such
is acceptable to the Holders, the Lenders, the Lessor (at the direction of the
Majority Secured Parties) and the Agent in their reasonable discretion),
cooperate with the Construction Agent or the Lessee in connection with the
Construction Agent or the Lessee satisfying its covenant obligations contained
in the Operative Agreements including without limitation at any time and from
time to time, promptly and duly executing and delivering any and all such
further instruments, documents and financing statements (and continuation
statements related thereto).

         8.2      COVENANTS OF THE OWNER TRUSTEE AND THE HOLDERS.

         Each of the Owner Trustee and the Holders hereby agrees that so long
as this Agreement is in effect:

                  (a)      Neither the Owner Trustee (in its trust capacity or
         in its individual capacity) nor any Holder will create or permit to
         exist at any time, and each of them will, at its own cost and expense,
         promptly take such action as may be necessary duly to discharge, or to
         cause to be discharged, all Lessor Liens on the Properties attributable
         to it; provided, however, that the Owner Trustee and the Holders shall
         not be required to so

                                       29
<PAGE>   35
discharge any such Lessor Lien while the same is being contested in good faith
by appropriate proceedings diligently prosecuted so long as such proceedings
shall not materially and adversely affect the rights of the Lessee under the
Lease and the other Operative Agreements or involve any material danger of
impairment of the Liens of the Security Documents or of the sale, forfeiture or
loss of, and shall not interfere with the use or disposition of, any Property
or title thereto or any interest therein or the payment of Rent;

         (b)      Without prejudice to any right under the Trust Agreement of
the Owner Trustee to resign (subject to the requirement set forth in the Trust
Agreement that such resignation shall not be effective until a successor shall
have agreed to accept such appointment), or the Holders' rights under the Trust
Agreement to remove the institution acting as the Owner Trustee (after consent
to such removal by the Agent as provided in the Trust Agreement), each of the
Owner Trustee and the Holders hereby agrees with the Lessee and the Agent (i)
not to terminate or revoke the trust created by the Trust Agreement except as
permitted by Article VIII of the Trust Agreement, (ii) not to amend,
supplement, terminate or revoke or otherwise modify any provision of the Trust
Agreement in such a manner as to adversely affect the rights of any such party
without the prior written consent of such party and (iii) to comply with all of
the terms of the Trust Agreement, the nonperformance of which would adversely
affect such party;

         (c)      The Owner Trustee or any successor may resign or be removed
by the Holders as the Owner Trustee, a successor Owner Trustee may be appointed
and a corporation may become the Owner Trustee under the Trust Agreement, only
in accordance with the provisions of Article IX of the Trust Agreement and,
with respect to such appointment, with the consent of the Lessee (so long as
there shall be no Lease Event of Default that shall have occurred and be
continuing), which consent shall not be unreasonably withheld or delayed;

         (d)      The Owner Trustee, in its capacity as the Owner Trustee under
the Trust Agreement, and not in its individual capacity, shall not contract
for, create, incur or assume any Indebtedness, or enter into any business or
other activity or enter into any contracts or agreements, other than pursuant
to or under the Operative Agreements;

         (e)      The Holders will not instruct the Owner Trustee to take any
action in violation of the terms of any Operative Agreement;

         (f)      Neither any Holder nor the Owner Trustee shall (i) commence
any case, proceeding or other action with respect to the Owner Trustee under
any existing or future law of any jurisdiction, domestic or foreign, relating
to bankruptcy, insolvency, reorganization, arrangement, winding-up,
liquidation, dissolution, composition or other relief with respect to it or
its debts, or (ii) seek appointment of a receiver, trustee, custodian or other
similar official with respect to the Owner Trustee or for all or any
substantial benefit of the creditors of the Owner Trustee; and neither any
Holder nor the

                                       30
<PAGE>   36
Owner Trustee shall take any action in furtherance of, or indicating its
consent to, approval of, or acquiescence in, any of the acts set forth in this
paragraph;

     (g)  The Owner Trustee shall give prompt notice to the Lessee, the Holders
and the Agent if the Owner Trustee's principal place of business or chief
executive office, or the office where the records concerning the accounts or
contract rights relating to any Property are kept, shall cease to be located at
79 South Main Street, Salt Lake City, Utah 84111, or if it shall change its
name; and

     (h)  The Owner Trustee shall take or refrain from taking such actions and
grant or refrain from granting such approvals with respect to the Operative
Agreements and/or relating to any Property in each case as directed in writing
by the Agent (until such time as the Loans are paid in full, and then by the
Majority Holders) or, in connection with Sections 8.5 and 9.2 hereof, the
Lessee; provided, however, that notwithstanding the foregoing provisions of
this subparagraph (h) the Owner Trustee, the Agent, the Lenders and the Holders
each acknowledge, covenant and agree that neither the Owner Trustee nor the
Agent shall act or refrain from acting, regarding each Unanimous Vote Matter,
until such party has received the approval of each Lender and each Holder
affected by such matter.

8.3.  CREDIT PARTY COVENANTS, CONSENT AND ACKNOWLEDGMENT.

     (a)  Each Credit Party acknowledges and agrees that the Owner Trustee,
pursuant to the terms and conditions of the Security Agreement and the Mortgage
Instruments, shall create Liens respecting the various personal property,
fixtures and real property described therein in favor of the Agent. Each Credit
Party hereby irrevocably consents to the creation, perfection and maintenance
of such Liens until such liens are subject to release in accordance with this
Agreement and the other Operative Agreements. Each Credit Party shall, to the
extent reasonably requested by any of the other parties hereto, cooperate with
the other parties in connection with their covenants herein or in the other
Operative Agreements and shall from time to time duly execute and deliver any
and all such future instruments, documents and financing statements (and
continuation statements related thereto) as any other party hereto may
reasonably request.

     (b)  The Lessor hereby instructs each Credit Party, and each Credit Party
hereby acknowledges and agrees, that until such time as the Loans and the Holder
Advances are paid in full and the Liens evidenced by the Security Agreement and
the Mortgage Instruments have been released (i) any and all Rent (excluding
Excepted Payments which shall be payable to each Holder or other Person
entitled thereto) and any and all other amounts of any kind or type under any
of the Operative Agreements due and owing or payable to any Person shall
instead be paid directly to the Agent (excluding Excepted Payments which shall
be payable to each Holder or other Person entitled thereto) or as the Agent may
direct from time to time for allocation and distribution in accordance with the
procedures set forth in Section 8.7 hereof, (ii) all rights of the Lessor
under the Lease shall be exercised by the Agent and (iii) each Credit Party
shall cause all


                                       31
<PAGE>   37
notices, certificates, financial statements, communications and other
information which are delivered, or are required to be delivered, to the
Lessor, to also be delivered at the same time to the Agent.

     (c)  No Credit Party shall consent to or permit any amendment, supplement
or other modification of the terms or provisions of any Operative Agreement
except in accordance with Section 12.4 of this Agreement.

     (d)  The Lessee hereby covenants and agrees to cause an Appraisal or
reappraisal (in form and substance satisfactory to the Agent and from an
appraiser selected by the Agent) to be issued respecting any Property as
reasonably requested by the Agent from time to time (i) at each and every time
as such shall be required to satisfy any regulatory requirements imposed on the
Agent, the Lessor, the Trust Company, any Lendor and/or any Holder and (ii)
after the occurrence of an Event of Default.

     (e)  The Lessee hereby covenants and agrees that, except for amounts
payable as Basic Rent, any and all payment obligations owing from time to time
under the Operative Agreements by any Person to the Agent, any Lender, any
Holder or any other Person shall (without further action) be deemed to be
Supplemental Rent obligations payable by the Lessee in accordance with the terms
and conditions of this Agreement and the other Operative Agreements. Without
limitation, such obligations of the Lessee shall include the Supplement Rent
obligations pursuant to Section 3.3 of the Lease, arrangement fees,
administrative fees, participation fees, commitment fees, unused fees,
prepayment penalties, breakage costs, indemnities, trustee fees and transaction
expenses incurred by the parties hereto in connection with the transactions
contemplated by the Operative Agreements.

     (f)  At any time the Lessor or the Agent is entitled under the Operative
Agreements to possession of a Property or any component thereof, each of the
Construction Agent and the Lessee hereby covenants and agrees, at its own cost
and expense, to assemble and make the same available to the Agent (on behalf of
the Lessor).

     (g)  The Lessee hereby covenants and agrees that, respecting each Property,
Non-Integral Equipment financed under the Operative Agreements may constitute up
to, but shall not exceed, ten percent (10%) of the aggregate Advances extended
at or prior to such time with respect to such Property.

     (h)  The Lessee hereby covenants and agrees that as of Completion (i) the
aggregate Property Cost shall not exceed $72,000,000 and (ii) each parcel of the
Property shall be a Permitted Facility.

     (i)  The Lessee hereby covenants and agrees that it shall give prompt
notice to the Agent if the Lessee's principal place of business or chief
executive office, or the office where the records concerning the accounts or
contract rights relating to any


                                       32
<PAGE>   38
Property are kept, shall cease to be located at 1600 Plymouth Street, Mountain
View, California 94043 or if it shall change its name.

     (j)  Unless the Agent otherwise agrees in writing, the Lessee hereby
covenants and agrees that the aggregate Property Cost of Non-Integral Equipment
purchased for any reason by the Lessee prior to the Expiration Date shall not
exceed ten percent (10%) of the aggregate Property Cost for all Properties
funded during the Commitment Period.

     (k)  The Lessee shall, on or before the first Business Day of each fiscal
quarter of the Lessee, furnish to the Agent a written notice setting forth the
Lessee's calculation, in reasonable detail, of the ratio of Funded Indebtedness
to EBITDA and the level of EBITDA for the immediately preceding fiscal quarter
of the Lessee.

     (l)  The Lessee hereby covenants and agrees that the rights of the Lessee
under this Agreement and the Lease shall not impair or in any way diminish the
obligations of the Construction Agent and/or the rights of the Lessor under the
Agency Agreement.

     (m)  Each Credit Party shall promptly notify the Agent, or cause the Agent
to be promptly notified, upon such Credit Party gaining knowledge of the
occurrence of any Default or Event of Default which is continuing at such time.
In any event, such notice shall be provided to the Agent within ten (10) days
of when such Credit Party gains such knowledge.

     (n)  Until all of the obligations under the Operative Agreements have been
finally and indefeasibly paid and satisfied in full and the Commitments and the
Holder Commitments terminated each Credit Party, unless consent has been
obtained from the Majority Secured Paries, will:

          (i)  except as permitted by Sections 8.3A and 8.3B, preserve and
     maintain its separate legal existence and all rights, franchises, licenses
     and privileges necessary to the conduct of its business, and qualify and
     remain qualified as a foreign corporation (or partnership, limited
     liability company or other such similar entity, as the case may be) and
     authorized to do business in each jurisdiction in which the failure to do
     so qualify would have a Material Adverse Effect;

          (ii) pay and perform all obligations of the Credit Parties under the
     Operative Agreements and pay and perform (A) all taxes, assessments and
     other governmental charges that may be levied or assessed upon it or any of
     its property, and (B) all other indebtedness, obligations and liabilities
     in accordance with customary trade practices, which if not paid would have
     a Material Adverse Effect; provided that any Credit Party may contest any
     item described in this Section 8.3(n)(ii) in good faith so long as adequate
     reserves are maintained with respect thereto in accordance with GAAP;

                                       33
<PAGE>   39
     (iii) to the extent failure to do so would have a Material Adverse Effect,
           observe and remain in compliance with all applicable Laws and
           maintain in full force and effect all Governmental Actions, in each
           case applicable to the conduct of its business; keep in full force
           and effect all licenses, certifications or accreditations necessary
           for any Facility to carry on its business; and not permit the
           termination of any insurance reimbursement program available to any
           Facility; and

     (iv)  provided that the Agent, the Lenders and the Holders use reasonable
           efforts to minimize disruption to the business of the Credit Parties,
           permit representatives of the Agent or any Lender or Holder, from
           time to time, to visit and inspect its properties; inspect, audit
           and make extracts from its books, records and files, including
           without limitation management letters prepared by independent
           accountants; and discuss with its principal officers, and its
           independent accountants, its business, assets, liabilities, financial
           condition, results of operations and business prospects.

     (o)   [RESERVED].

     (p)   Promptly after obtaining any required architectural approvals by any
business park or any other applicable entity with oversight responsibility for
the applicable Improvements, the Construction Agent shall deliver to the Agent
copies of the same.

     (q)   Each Credit Party will promptly notify the Agent in the event such
Credit Party discovers or determines that any computer application (including
those of any supplier, vendor or customer of such Credit Party or any of its
Subsidiaries) that is material to such Credit Party's or any of its
Subsidiaries' business and operations will not be Year 2000 Compliant, except to
the extent that such failure shall not have and could not reasonably be expected
to have a Material Adverse Effect.

     (r)   Each Credit Party hereby covenants and agrees that, except for
amounts payable as Basic Rent, any and all payment obligations owing from time
to time under the Operative Agreements by any Person to the Agent, any Lender,
any Holder or any other Person shall (without further action) be deemed to be
Supplemental Rent obligations payable by the Lessee and guaranteed by the other
Credit Parties. Without limitation, such obligations of the Credit Parties shall
include without limitation arrangement fees, administrative fees, unused fees,
breakage costs, indemnities, trustee fees and transaction expenses incurred by
the parties hereto in connection with the transactions contemplated by the
Operative Agreements.

     (s)   Each Credit Party hereby covenants and agrees to cause each Domestic
Subsidiary of each Credit Party and the Parent formed or acquired after the
Initial Closing Date to execute a Joinder Agreement and to observe the terms of
Sections 5.10(a)-(d) of

                                       34
<PAGE>   40
     this Agreement, all within thirty (30) days of the formation or acquisition
     of such Domestic Subsidiary or the Parent, as the case may be.

          (t)  The Lessee hereby covenants and agrees that it will (i) cause the
     Improvements to be constructed by, and use commercially reasonable efforts
     to cause the demolition of existing improvements to be performed by, a
     Contractor that is a licensed general contractor, and that shall carry
     insurance of the types and in the minimum amounts set forth in Section
     14.2(c) of the Lease, under a maximum fixed price contact, and (ii) cause
     such Contractor to retain licensed consultants, engineers, architects and
     subcontractors, all of whom shall carry insurance of the types and in the
     minimum amounts set forth in Section 14.2(c) of the Lease, in connection
     with the construction of Improvements and the demolition of existing
     improvements in accordance with the terms and conditions of the Operative
     Agreements.

     8.3A.     AFFIRMATIVE COVENANTS.

     (a)       INFORMATION COVENANTS.

     The Credit Parties will furnish, or cause to be furnished, to the Agent on
behalf of the Lenders:

               (i)  Annual Financial Statements.  As soon as available, and in
     any event within 90 days after the close of each fiscal year of the Lessee,
     a consolidated and consolidating balance sheet and income statement of the
     Credit Parties and their Consolidated Subsidiaries as of the end of such
     fiscal year, together with related consolidated and consolidating
     statements of operations and retained earnings and of cash flows for such
     fiscal year, in each case setting forth in comparative form consolidated
     and consolidating figures for the preceding fiscal year, all such financial
     information described above to be in reasonable form and detail and audited
     by independent certified public accountants of recognized national standing
     reasonably acceptable to the Agent and whose opinion shall be to the effect
     that such financial statements have been prepared in accordance with GAAP
     (except for changes with which such accountants concur) and shall not be
     limited as to the scope of the audit or qualified as to the status of the
     Credit Parties and their Consolidated Subsidiaries as a going concern or
     any other material qualifications or exceptions.

               (ii) Quarterly Financial Statements.  As soon as available, and
     in any event within 45 days after the close of each fiscal quarter of the
     Credit Party (other than the fourth fiscal quarter, in which case 90 days
     after the end thereof) a consolidated and consolidating balance sheet and
     income statement of the Credit Parties and their Consolidated Subsidiaries
     as of the end of such fiscal quarter, together with related consolidated
     and consolidating statements of operations and retained earnings and of
     cash flows for such fiscal quarter, in each case setting forth in
     comparative form consolidated and consolidating figures for the
     corresponding period of the preceding fiscal year, all such financial
     information described above to be in reasonable form and detail and
     reasonably


                                       35

<PAGE>   41
acceptable to the Agent, and accompanied by a certificate of the chief financial
officer of the Lessee to the effect that such quarterly financial statements
fairly present in all material respects the financial condition of the Credit
Parties and their Consolidated Subsidiaries and have been prepared in accordance
with GAAP, subject to changes resulting from audit and normal year-end audit
adjustments.

     (iii) Officer's Certificate. At the time of delivery of the financial
statements provided for in Sections 8.3A(a)(i) and 8.3A(a)(ii) above, a
certificate of the chief financial officer of the Lessee or the Parent, as
applicable, substantially in the form of Schedule 8.3A(a)(iii), (i)
demonstrating compliance with the financial covenants contained in Section
8.3(k) by calculation thereof as of the end of each such fiscal period and (ii)
stating that no Default or Event of Default exists, or if any Default or Event
of Default does exist, specifying the nature and extent thereof and what action
the Credit Parties propose to take with respect thereto.

     (iv) Annual Business Plan and Budgets. At least 30 days prior to the end of
each fiscal year of the Lessee, beginning with the fiscal year ending December
31, 1999, an annual budget of the Parent and its Consolidated Subsidiaries
containing, among other things, pro forma financial statements for the next
fiscal year.

     (v) Accountant's Certificate. Within 120 days after the close of each
fiscal year of the Lessee, a certificate of the accountants conducting the
annual audit stating that they have reviewed this Credit Agreement and stating
further whether, in the course of their audit, they have become aware of any
Default or Event of Default and, if any such Default or Event of Default exists,
specifying the nature and extent thereof.

     (vi) Auditor's Reports. Promptly upon receipt thereof, a copy of any other
report or "management letter" submitted by independent accountants to the Parent
or any of its Consolidated Subsidiaries in connection with any annual, interim
or special audit of the books of such Person.

     (vii) Reports. Promptly upon transmission or receipt thereof, (i) copies of
any filings and registrations with, and reports to or from, the Securities and
Exchange Commission, or any successor agency, and copies of all financial
statements, proxy statements, notices and reports as the Parent or any
Consolidated Subsidiary shall send to its shareholders or to a holder of any
Indebtedness owed by the Parent or any Consolidated Subsidiary in its capacity
as such a holder and (ii) upon the request of the Agent, all reports and written
information to and from the United States Environmental Protection Agency, or
any state or local agency responsible for environmental matters, the United
States Occupational Health and Safety Administration, or any state or local
agency responsible for health and safety matters, or any successor agencies or
authorities concerning environmental, health or safety matters.

     (viii) ERISA. Upon the Parent, any of its Consolidated Subsidiaries or any
ERISA Affiliate obtaining knowledge thereof, the Lessee will give written notice
to the


                                       36
<PAGE>   42
Agent promptly (and in any event within five Business Days) of: (i) any event or
condition, including, but not limited to, any Reportable Event, that
constitutes, or might reasonably lead to, an ERISA Event; (ii) with respect to
any Multiemployer Plan, the receipt of notice as prescribed in ERISA or
otherwise of any withdrawal liability assessed against a Credit Party or any of
its Consolidated Subsidiaries or any ERISA Affiliates, or of a determination
that any Multiemployer Plan is in reorganization or insolvent (both within the
meaning of Title IV of ERISA); (iii) the failure to make full payment on or
before the due date (including extensions) thereof of all amounts which a Credit
Party or any of its Consolidated Subsidiaries or any ERISA Affiliate is required
to contribute to each Plan pursuant to its terms and as required to meet the
minimum funding standard set forth in ERISA and the Code with respect thereto;
or (iv) any change in the funding status of any Plan that could have a Material
Adverse Effect, together with a description of any such event or condition or a
copy of any such notice and a statement by the chief financial officer of the
Lessee briefly setting forth the details regarding such event, condition, or
notice, and the action, if any, which has been or is being taken or is proposed
to be taken by a Credit Party or any of its Consolidated Subsidiaries with
respect thereto. Promptly upon request, the Lessee shall furnish the Agent and
the Lenders with such additional information concerning any Plan as may be
reasonably requested, including, but not limited to, copies of each annual
report/return (Form 5500 series), as well as all schedules and attachments
thereto required to be filed with the Department of Labor and/or the Internal
Revenue Service pursuant to ERISA and the Code, respectively, for each "plan
year" (within the meaning of Section 3(39) of ERISA).

     (ix) Environmental.

          (A) Upon the reasonable written request of the Agent, the Lessee will
     furnish or cause to be furnished to the Agent, at the Lessee's expense, a
     report of an environmental assessment of reasonable scope, form and depth,
     (including, where appropriate, invasive soil or groundwater sampling) by a
     consultant reasonably acceptable to the Agent as to the nature and extent
     of the presence of any Hazardous Materials on any Real Properties and as to
     the compliance by a Credit Party or any of its Consolidated Subsidiaries
     with Environmental Laws at such Real Properties. If the Lessee fails to
     deliver such an environmental report within seventy-five (75) days after
     receipt of such written request then the Agent may arrange for same, and
     the Credit Parties hereby grant to the Agent and their representatives
     access to the Real Properties to reasonably undertake such an assessment
     (including, where appropriate, invasive soil or groundwater sampling). The
     reasonable cost of any assessment arranged for by the Agent pursuant to
     this provision will be payable by the Credit Parties on demand (except that
     during the Construction Period, such cost shall be paid by Lessor;
     provided, however, the Lessor shall pay such amounts described in this
     Section 8.3A(a)(ix) only if funds are made available by the Lenders and the
     Holders in an amount sufficient to allow such payment) and added to the
     obligations secured by the Security Documents.




                                       37
<PAGE>   43
          (B)  The Lessee and its Consolidated Subsidiaries will conduct and
     complete (or, in the case of Pre-Existing Environmental Conditions, cause
     to be conducted and completed) all investigations, studies, sampling, and
     testing and all remedial, removal, and other actions necessary to address
     all Hazardous Materials on, from or affecting any of the Real Properties to
     the extent necessary to be in compliance with all Environmental Laws and
     with the validly issued orders and directives of all Governmental
     Authorities with jurisdiction over such Real Properties to the extent any
     failure could have a Material Adverse Effect.

          (X)  Other Information. With reasonable promptness upon any such
request, such other information regarding the business, properties or financial
condition of a Credit Party and any of its Consolidated Subsidiaries as the
Agent or the Majority Secured Parties may reasonably request.

(b)  PRESERVATION OF EXISTENCE AND FRANCHISES.

     Each of the Credit Parties will, and will cause each of its Consolidated
Subsidiaries to, do all things necessary to preserve and keep in full force and
effect its existence, rights, franchises and authority, except in connection
with any Permitted Acquisition.

(c)  BOOKS AND RECORDS.

     Each of the Credit Parties will, and will cause each of its Consolidated
Subsidiaries to, keep complete and accurate books and records of its
transactions in accordance with good accounting practices on the basis of GAAP
(including the establishment and maintenance of appropriate reserves).

(d)  COMPLIANCE WITH LAW.

     Each of the Credit Parties will, and will cause each of its Consolidated
Subsidiaries to, comply with all laws, rules, regulations and orders, and all
applicable restrictions imposed by all Governmental Authorities, applicable to
it and its Property if noncompliance with any such law, rule, regulation, order
or restriction could have a Material Adverse Effect; provided, however, that
solely with respect to the Pre-Existing Environmental Conditions, compliance
with the CD, and with any and all other applicable orders and directives of
federal, state and local Governmental Authorities, shall constitute compliance
with Legal Requirements.

(e)  PAYMENT OF TAXES AND OTHER INDEBTEDNESS.

     Subject to Lessee's permitted contest rights under Section 11.2 hereof and
Section 13.1 of the Lease, each of the Credit Parties will, and will cause each
of its Consolidated Subsidiaries to, pay and discharge (a) all taxes,
assessments and governmental charges or levies imposed upon it, or upon its
income or profits, or upon any of its properties, before they shall become
delinquent, (b) all lawful claims (including claims for labor, materials

                                       38
<PAGE>   44
and supplies) which, if unpaid, might give rise to a Lien upon any of its
properties, and (c) except as prohibited hereunder, all of its other
Indebtedness as it shall become due; provided, however, that a Credit Party and
any of its Consolidated Subsidiaries shall not be required to pay any such tax,
assessment, charge, levy, claim or Indebtedness which is being contested in
good faith by appropriate proceedings and as to which adequate reserves
therefor have been established in accordance with GAAP, unless the failure to
make any such payment (i) could give rise to an immediate right to foreclose on
a Lien securing such amounts or (ii) could have a Material Adverse Effect.

(f)      MAINTENANCE OF PROPERTY.

         Each of the Credit Parties will, and will cause each of its
Consolidated Subsidiaries to, maintain and preserve its properties and
equipment material to the conduct of its business in good repair, working order
and condition, normal wear and tear and casualty and condemnation excepted, and
will make, or cause to be made, in such properties and equipment from time to
time all repairs, renewals, replacements, extensions, additions, betterments
and improvements thereto as may be needed or proper, to the extent and in the
manner customary for companies in similar businesses.

(g)      PERFORMANCE OF OBLIGATIONS.

         Each of the Credit Parties will, and will cause each of its
Consolidated Subsidiaries to, perform in all material respects all of its
obligations under the terms of all material agreements, indentures, mortgages,
security agreements or other debt instruments to which it is a party or by
which it is bound.

(h)      FINANCIAL COVENANTS.

         (i)      Leverage Ratio.  The Leverage Ratio, as of the last day of
each fiscal quarter of the Lessee, shall be less than or equal to:

                  (A)      From the Closing Date to and including December 31,
                           2000, 1.25 to 1.0; and

                  (B)      From January 1, 2001 and thereafter, 1.0 to 1.0.

         (ii)     EBITDA. EBITDA, for each period set forth below, as shown on
the financial statements of Credit Parties and their Consolidated Subsidiaries
delivered pursuant to Section 8.3(A)(a)(i), shall not be less than (i)
$130,000,000 for each twelve month period ending December 31, 1999, March 31,
2000, June 30, 2000 and September 30, 2000, (ii) $200,000,000 for each twelve
month period ending December 31, 2000, March 31, 2001, June 30, 2001 and
September 30, 2001 (iii) $230,000,000 for each twelve month period ending
December 31, 2001, March 31, 2002, June 30, 2002 and September 30, 2002, (iv)
$340,000,000 for each twelve month period ending December 31, 2002, March 31,
2003, June 30, 2003 and September 30, 2003 and (v) $450,000,000

                                       39
<PAGE>   45
for each twelve month period ending as of December 31, 2003 and each March 31,
June 30, September 30 and December 31 thereafter.

     (iii)     Quick Ratio.  The Quick Ratio, as of the last day of each fiscal
quarter of the Lessee, shall be greater than or equal to 1.50 to 1.0.

     (iv)      Calculation Method.  For purposes of calculating the Leverage
Ratio and the Quick Ratio, unsecured convertible subordinated debentures of a
Credit Party permitted by Section 8.3B(a)(vi) shall not be considered Funded
Debt.

(i)  NSMG ACQUISITION.

     The Credit Parties hereby agree that they will cause the following events
to occur (in the order designated below) prior to September 30, 1999:

     (i)       the merger of Merger Sub with and into the Lessee shall occur
(making the Lessee a wholly-owned Subsidiary of the Parent) in accordance with
the terms of the Reorganization Agreement and applicable law;

     (ii)      each share of Capital Stock of the Lessee will be converted into
one share of Capital Stock of the Parent in accordance with the terms of the
Reorganization Agreement and applicable law; and

     (iii)     the Parent shall have acquired all of the Capital Stock of NSMG
and the NSMG Business in accordance with the terms of the Reorganization
Agreement and applicable law.

8.3B. NEGATIVE COVENANTS.

(a)  INDEBTEDNESS.

     No Credit Party will, nor will it permit any of its Consolidated
Subsidiaries to, contract, create, assume or permit to exist any Indebtedness,
except:

          (i)   Indebtedness arising under this Participation Agreement and the
other Operative Agreements;

          (ii)  Indebtedness of a Credit Party and its Consolidated Subsidiaries
set forth in Schedule 8.3B(a)(ii) (and renewals, refinancings and extensions
thereof on terms and conditions no less favorable to such Person than such
existing Indebtedness);

          (iii) purchase money Indebtedness (including obligations in respect of
Capital Leases) hereafter incurred by a Credit Party or any of its Consolidated
Subsidiaries to finance the purchase of fixed assets provided that (i) the
total of all such Indebtedness for all such Persons taken together (including
any such Indebtedness referred to in subsection


                                       40
<PAGE>   46
(b) above) shall not exceed (A) during fiscal year 1999 and 2000, an aggregate
principal amount of $25,000,000 at any one time outstanding and (B) at any time
subsequent to fiscal year 2000, $40,000,000 at any one time outstanding; (ii)
such Indebtedness when incurred shall not exceed the purchase price of the
asset(s) financed; and (iii) no such Indebtedness shall be refinanced for a
principal amount in excess of the principal balance outstanding thereon at the
time of such refinancing;

          (iv) other unsecured Indebtedness of the Credit Parties and their
Consolidated Subsidiaries in an aggregate amount not to exceed $150,000,000 on
terms and conditions satisfactory in form and substance to the Majority Secured
Parties;

          (v)  the Subordinated Debt; and

          (vi) Indebtedness of a Credit Party consisting of unsecured
convertible subordinated debentures on terms and conditions (including, without
limitation, the subordination terms) reasonably acceptable to the Agent, and
any renewal, refinancings or extensions thereof on terms and conditions
(including, without limitation, the subordinations terms) reasonably acceptable
to the Agent.

(b)  LIENS.

     No Credit Party will, nor will it permit any of its Consolidated
Subsidiaries to contract, create, incur, assume or permit to exist any Lien
with respect to any of its Property, whether now owned or after acquired,
except for Permitted Liens.

(c)  NATURE OF BUSINESS.

     No Credit Party will, nor will it permit any of its Consolidated
Subsidiaries to, substantively alter the character or conduct of its business
from that conducted as of the Initial Closing Date or engage in any business
other than the business conducted as of the Initial Closing Date other than
activities in the systems management software business substantially similar or
related to such businesses.

(d)  CONSOLIDATION, MERGER, DISSOLUTION, ETC.

     No Credit Party will, nor will it permit any Consolidated Subsidiaries to,
enter into any transaction of merger or consolidation or liquidate, wind up or
dissolve itself (or suffer any liquidation or dissolution); provided that,
notwithstanding the foregoing provisions of this Section 8.3B(d), (a) the
Lessee may merge or consolidate with any of its Consolidated Subsidiaries
provided that (i) the Lessee shall be the continuing or surviving corporation,
and (ii) after giving effect to such transaction, no Default or Event of
Default arises, (b) any Consolidated Subsidiary of the Lessee may be merged or
consolidated with or into any other Consolidated Subsidiary of the Lessee
provided that after giving effect to such transaction no Default or Event of
Default exists, (c) any Wholly-Owned Subsidiary of the Lessee may dissolve,
liquidate or wind up its affairs at any time provided that such


                                       41
<PAGE>   47
dissolution, liquidation or winding up, as applicable, could not have a
Material Adverse Effect and (d) the Lessee may merge with Merger Sub (as
defined in the Reorganization Agreement) pursuant to the terms of the
Reorganization Agreement provided that after giving effect to such merger no
Default or Event of Default exists.

(e)  ASSET DISPOSITIONS.

     No Credit Party will, nor will it permit any of its Consolidated
Subsidiaries to, sell, lease, transfer or otherwise dispose of any Property
(including, without limitation, pursuant to any sale/leaseback transaction or
securitization transaction) other than (i) the sale of assets in the ordinary
course of business for fair consideration, (ii) the sale or disposition of
assets no longer used or useful in the conduct of such Person's business and
(iii) the sale by NSMG for fair consideration of those lines of business
identified on Schedule 8.3B(e).

(f)  INVESTMENTS.

     No Credit Party will, nor will it permit any of its Consolidated
Subsidiaries to, make Investments in or to any Persons, except for Permitted
Investments.

(g)  RESTRICTED PAYMENTS.

     No Credit Party will, nor will it permit any of its Consolidated
Subsidiaries to, directly or indirectly, declare, order, make or set apart any
sum for or pay any Restricted Payment, except (i) to make dividends payable
solely in the same class of Capital Stock of such Person so long as no Default
or Event of Default exists and is continuing or would be directly or indirectly
caused as a result thereof, (ii) to make dividends or other distributions
payable to the Lessee (directly or indirectly through Subsidiaries), (iii)
prior to the Reorganization, the repurchase by the Lessee of outstanding shares
of Capital Stock of the Lessee so long as no Default or Event of Default exists
and is continuing or would be directly or indirectly caused as a result thereof
and (iv) after the Reorganization, the repurchase by the Parent of outstanding
shares of Capital Stock of the Parent so long as no Default or Event of Default
exists and is continuing or would be directly or indirectly caused as a result
thereof.

(h)  OTHER INDEBTEDNESS.

     No Credit Party will, nor will it permit any of its Consolidated
Subsidiaries to, (i) after the issuance thereof, amend or modify (or permit the
amendment or modification of) any of the terms of any Indebtedness of a Credit
Party or any of its Consolidated Subsidiaries if such amendment or modification
would add or change any terms in a manner adverse to such Credit Party or any
of its Consolidated Subsidiaries, or shorten the final maturity or average life
to maturity or require any payment to be made sooner than originally scheduled
or increase the interest rate applicable thereto or change any subordination
provision thereof or (ii) make (or give any notice with respect thereto) any
voluntary or optional payment or prepayment or redemption or acquisition for
value of


                                       42
<PAGE>   48
     (including without limitation, by way of depositing money or securities
     with the trustee with respect thereto before due for the purpose of paying
     when due), refund, refinance or exchange of any other Indebtedness of a
     Credit Party or any of its Consolidated Subsidiaries.

     (i)  TRANSACTIONS WITH AFFILIATES.
          ----------------------------

          No Credit Party will, nor will it permit any of its Consolidated
     Subsidiaries to, enter into or permit to exist any transaction or series of
     transactions with any officer, director, shareholder, Subsidiary or
     Affiliate of such Person other than (a) transactions permitted by Section
     8.3B(d), Section 8.3B(f) or Section 8.3B(g), (b) normal compensation and
     reimbursement of expenses of officers and directors, (c) any employment
     agreement (including customary benefits thereunder) that is entered into in
     the ordinary course of business and (d) other transactions which are
     entered into in the ordinary course of such Person's business on terms and
     conditions substantially as favorable to such Person as would be obtainable
     by it in a comparable arms-length transaction with a Person other than an
     officer, director, shareholder, Subsidiary or Affiliate.

     (j)  FISCAL YEAR; ORGANIZATIONAL DOCUMENTS.
          -------------------------------------

          No Credit Party will, nor will it permit any of its Consolidated
     Subsidiaries to, (a) change its fiscal year without having first provided
     30 days prior written notice to the Agent, or (b) amend, modify or change
     its articles of incorporation (or corporate charter or other similar
     organizational document) or bylaws (or other similar document) in any
     manner that would reasonably be likely to adversely affect the rights of
     the Lenders and Holders without the prior written consent of the Majority
     Secured Parties.

     (k)  LIMITATION ON RESTRICTED ACTIONS.
          --------------------------------

          No Credit Party will, nor will it permit any of its Consolidated
     Subsidiaries to, directly or indirectly, create or otherwise cause or
     suffer to exist or become effective any encumbrance or restriction on the
     ability of any such Person to (a) pay dividends or make any other
     distributions on such Person's Capital Stock or with respect to any other
     interest or participation in, or measured by, its profits, (b) pay any
     Indebtedness or other obligation owed to a Credit Party or any of its
     Consolidated Subsidiaries, (c) make loans or advances to Credit Party or
     any of its Consolidated Subsidiaries, (d) sell, lease or transfer any of
     its properties or assets to a Credit Party or any of its Consolidated
     Subsidiaries, except (in respect of any of the matters referred to in
     clauses (a)-(d) above) for such encumbrances or restrictions existing under
     or by reason of (i) this Participation Agreement and the other Operative
     Agreements or (ii) applicable law.

     (l)  OWNERSHIP OF SUBSIDIARIES.
          -------------------------

          Notwithstanding any other provisions of this Credit Agreement to the
     contrary, the Credit Parties will not, nor will they permit any of their
     Consolidated Subsidiaries to, (i)



                                       43
<PAGE>   49
     permit any Person (other than the Parent, the Lessee or any Wholly-Owned
     Subsidiary of the Lessee) to own any Capital Stock of any Subsidiary of a
     Credit Party, (ii) permit any Subsidiary of a Credit Party to issue any
     shares of preferred Capital Stock or (iii) permit, create, incur, assume or
     suffer to exist any Lien on any Capital Stock of any Subsidiary of a Credit
     Party.

     (m)  SALE LEASEBACKS.
          ---------------

          No Credit Party will, nor will it permit any of its Consolidated
     Subsidiaries to, directly or indirectly, become or remain liable as lessee
     or as guarantor or other surety with respect to any lease, whether an
     Operating Lease or a Capitalized Lease, of any Property (whether real,
     personal or mixed), whether now owned or hereafter acquired, (a) which such
     Credit Party or any of its Consolidated Subsidiaries has sold or
     transferred or is to sell or transfer to a Person which is not a Credit
     Party or any of its Consolidated Subsidiaries or (b) which a Credit Party
     or any of its Consolidated Subsidiaries intends to use for substantially
     the same purpose as any other Property which has been sold or is to be sold
     or transferred by such Credit party or its Consolidated Subsidiaries to
     another Person which is not a Credit Party or any of its Consolidated
     Subsidiaries in connection with such lease.

     (n)  NO FURTHER NEGATIVE PLEDGES.
          ---------------------------

          No Credit Party will, nor will it permit any of its Consolidated
     Subsidiaries to, enter into, assume or become subject to any agreement
     prohibiting or otherwise restricting the creation or assumption of any Lien
     upon its properties or assets, whether now owned or hereafter acquired, or
     requiring the grant of any security for any obligation if security is given
     for any other obligation, except pursuant to this Participation Agreement
     and the other Operative Agreements.

     (o)  CAPITAL EXPENDITURES.
          --------------------

          The Credit Parties hereby agree that the Credit Parties and their
     Consolidated Subsidiaries will not make any Capital Expenditures if any
     Default or Event or Default has occurred and is continuing or would be
     directly or indirectly caused as a result thereof.

     8.4  SHARING OF CERTAIN PAYMENTS.
          ---------------------------

          Except for Excepted Payments, the parties hereto acknowledge and agree
     that all payments due and owing by any Credit Party to the Lessor under the
     Lease or any of the other Operative Agreements shall be made by such Credit
     Party directly to the Agent as more particularly provided in Section 8.7
     hereof. The Lessor, the Holders, the Agent, the Lenders and the Credit
     Parties acknowledge the terms of Section 8.7 of this Agreement regarding
     the allocation of payments and other amounts made or received from time to
     time under the Operative Agreements and agree, that all such payments and
     amounts are to be allocated as provided in Section 8.7 of this Agreement.



                                       44
<PAGE>   50
         8.5      GRANT OF EASEMENTS, ETC.

         The Owner Trustee, the Agent, the Lenders and the Holders hereby
agree that, so long as no Event of Default shall have occurred and be
continuing, the Lessee may take the following actions in the name and stead of
the Owner Trustee (but at Lessee's sole cost and expense) in connection with
the transactions contemplated by the Agency Agreement, the Lease or the other
Operative Agreements, (i) grant easements and other rights in the nature of
easements with respect to any Property, (ii) release existing easements or
other rights in the nature of easements which are for the benefit of any
Property, (iii) execute and deliver to any Person any instrument appropriate to
confirm or effect such grants or releases, and (iv) execute and deliver to any
Person such other documents or materials in connection with the acquisition,
development, construction, testing or operation of any Property, including
without limitation reciprocal easement agreements, construction contracts,
operating agreements, development agreements, plats, replats or subdivision
documents; provided, that each of the agreements referred to in this Section
8.5 shall be of the type normally executed by the Lessee in the ordinary course
of the Lessee's business and shall be on commercially reasonable terms so as
not to diminish the fair market value of any Property; provided, further, that
nothing in this Section 8.5 shall be deemed to permit the Lessee to modify,
amend, alter, release, terminate or otherwise affect that certain Grant of
Easements, Restriction and Indemnity Agreement dated as of December 24, 1997
and executed by Raytheon Semiconductor, Inc., as grantor, in favor of Raytheon,
together with its successors in title, as grantee, without the consent of the
Agent. The Owner Trustee shall, upon Lessee's reasonable request, promptly
execute and deliver any instrument necessary or appropriate to confirm such
grant, release, dedication or transfer to any Person permitted under this
Section 8.5.

     8.6.      APPOINTMENT BY THE AGENT, THE LENDERS, THE HOLDERS AND THE
               OWNER TRUSTEE.

     The Holders hereby appoint the Agent to act as collateral agent for the
Holders in connection with the Lien granted by the Security Documents to secure
the Holder Amount. The Lenders and the Holders acknowledge and agree and direct
that the rights and remedies of the beneficiaries of the Lien of the Security
Documents shall be exercised by the Agent on behalf of the Lenders and the
Holders as directed from time to time by the Majority Secured Parties or,
pursuant to Sections 8.2(h) and 12.4, all of the Lenders and the Holders, as
the case may be; provided, in all cases, the Agent shall allocate payments and
other amounts received in accordance with Section 8.7. The Agent is further
appointed to provide notices under the Operative Agreements on behalf of the
Owner Trustee (as determined by the Agent, in its reasonable discretion), to
receive notices under the Operative Agreements on behalf of the Owner Trustee
and (subject to Sections 8.5 and 9.2) to take such other action under the
Operative Agreements on behalf of the Owner Trustee as the Agent shall
determine in its reasonable discretion from time to time. The Agent hereby
accepts such appointments. For purposes hereof, the provisions of Section 7 of
the Credit Agreement, together with such other terms and provisions of the
Credit Agreement and the other Operative Agreements as required for the full
interpretation and operation of Section 7 of the Credit Agreement are hereby
incorporated by reference as if restated for the mutual benefit of the Agent
and each Holder as if each

                                       45
<PAGE>   51
Holder were a Lender thereunder. Outstanding Holder Advances and outstanding
Loans shall each be taken into account for purposes of determining Majority
Secured Parties. Further, the Agent shall be entitled to take such action on
behalf of the Owner Trustee as is delegated to the Agent under any Operative
Agreement (whether express or implied) as may be reasonably incidental thereto.
The parties hereto hereby agree to the provisions contained in this Section
8.6. Any appointment of a successor agent under Section 7.9 of the Credit
Agreement shall also be effective as an appointment of a successor agent for
purposes of this Section 8.6.

     8.7. COLLECTION AND ALLOCATION OF PAYMENTS AND OTHER AMOUNTS.

          (a)  Each Credit Party has agreed pursuant to Section 5.8 and
     otherwise in accordance with the terms of this Agreement to pay to (i) the
     Agent any and all Rent (excluding Excepted Payments) and any and all other
     amounts of any kind or type under any of the Operative Agreements due and
     owing or payable to any Person and (ii) each Person as appropriate the
     Excepted Payments. Promptly after receipt, the Agent shall apply and
     allocate, in accordance with the terms of this Section 8.7, such amounts
     received from any Credit Party and all other payments, receipts and other
     consideration of any kind whatsoever received by the Agent pursuant to the
     Security Agreement or otherwise received by the Agent, the Holders or any
     of the Lenders in connection with the Collateral, the Security Documents or
     any of the other Operative Agreements. Ratable distributions among the
     Lenders and the Holders under this Section 8.7 shall be made based on (in
     the case of the Lenders) the ratio of the outstanding Loans to the
     aggregate Property Cost and (in the case of the Holders) the ratio of the
     outstanding Holder Advances to the aggregate Property Cost. Ratable
     distributions among the Tranche A Lenders under this Section 8.7 shall be
     made based on the ratio of the individual Tranche A Lender's Commitment for
     Tranche A Loans to the aggregate of all the Tranche A Lenders' Commitments
     for Tranche A Loans. Ratable distributions among the Tranche B Lenders
     under this Section 8.7 shall be made based on the ratio of the individual
     Tranche B Lender's Commitment for Tranche B Loans to the aggregate of all
     the Tranche B Lenders' Commitments for Tranche B Loans. Ratable
     distributions among the Lenders (in situations where the Tranche A Lenders
     are not differentiated from the Tranche B Lenders) shall be made based on
     the ratio of the individual Lender's Commitment to the aggregate of all the
     Lenders' Commitments. Ratable distributions among the Holders under this
     Section 8.7 shall be based on the ratio of the individual Holder's Holder
     Commitment to the aggregate of all the Holders' Holder Commitments.

          (b)  Payments and other amounts received by the Agent from time to
     time in accordance with the terms of subparagraph (a) shall be applied and
     allocated as follows (subject in all cases to Section 8.7(c)):

               (i)  Any such payment or amount identified as or deemed to be
          Basic Rent shall be applied and allocated by the Agent first, ratably
          to the Lenders and the Holders for application and allocation to the
          payment of interest on the Loans and thereafter the principal of the
          Loans which is due and payable on such date and to the payment of
          accrued Holder Yield with respect to the Holder Advances


                                       46
<PAGE>   52
          and thereafter the portion of the Holder Advances which is due on such
          date; and second, if no Default or Event of Default has occurred and
          is continuing, any excess shall be paid to such Person or Persons as
          the Lessee may designate; provided, that if a Default or Event of
          Default has occurred and is continuing, such excess (if any) shall
          instead be held by the Agent until the earlier of (I) the first date
          thereafter on which no Default or Event of Default shall be continuing
          (in which case such payments or returns shall then be made to such
          other Person or Persons as the Lessee may designate) and (II) the
          Maturity Date or the Expiration Date, as the case may be (or, if
          earlier, the date of any Acceleration), in which case such amounts
          shall be applied and allocated in the manner contemplated by Section
          8.7(b)(iv).

               (ii) If on any date the Agent or the Lessor shall receive any
          amount in respect of (A) any Casualty or Condemnation pursuant to
          Sections 15.1(a) or 15.1(g) of the Lease (excluding any payments in
          respect thereof which are payable to the Lessee in accordance with the
          Lease), or (B) the Termination Value in connection with the delivery
          of a Termination Notice pursuant to Article XVI of the Lease, or (C)
          the Termination Value in connection with the exercise of the Purchase
          Option under Section 20.1 of the Lease or the exercise of the option
          of the Lessor to transfer the Properties to the Lessee pursuant to
          Section 20.3 of the Lease, or (D) any payment required to be made or
          elected to be made by the Construction Agent to the Lessor pursuant to
          the terms of the Agency Agreement, then in each case, the Lessor shall
          be required to pay such amount received (1) if no Acceleration has
          occurred, to prepay the principal balance of the Loans and the Holder
          Advances, on a pro rata basis, a portion of such amount to be
          distributed to the Lenders and the Holders or (2) if an Acceleration
          has occurred, to apply and allocate the proceeds respecting Sections
          8.7(b)(ii)(A) through 8.7(b)(ii)(D) in accordance with Section
          8.7(b)(iii) hereof.

               (iii) An amount equal to any payment identified as proceeds of
          the sale or other disposition (or lease upon the exercise of remedies)
          of the Properties or any portion thereof, whether pursuant to Article
          XXII of the Lease or the exercise of remedies under the Security
          Documents or otherwise, the execution of remedies set forth in the
          Lease and any payment in respect of excess wear and tear pursuant to
          Section 22.3 of the Lease (whether such payment relates to a period
          before or after the Construction Period Termination Date) shall be
          applied and allocated by the Agent first, ratably to the payment of
          the principal and interest of the Tranche B Loans then outstanding,
          second, ratably to the payment to the Holders of the outstanding
          principal balance of all Holder Advances plus all outstanding Holder
          Yield with respect to such outstanding Holder Advances, third, to the
          extent such amount exceeds the maximum amount to be returned pursuant
          to the foregoing provisions of this paragraph (iii), ratably to the
          payment of the principal and interest of the Tranche A Loans then
          outstanding, fourth, to any and all other amounts owing under the
          Operative Agreements to the Lenders under the Tranche B Loans, fifth,
          to any and all other amounts owing under the


                                       47
<PAGE>   53
Operative Agreements to the Holders, sixth, to any and all other amounts owing
under the Operative Agreements to the Lenders under the Tranche A Loans, and
seventh, to the extent moneys remain after application and allocation pursuant
to clauses first through sixth above, to the Owner Trustee for application and
allocation to any and all other amounts owing to the Holders or the Owner
Trustee and as the Holders shall determine; provided, where no Event of
Default shall exist and be continuing and a prepayment is made for any reason
with respect to less than the full amount of the outstanding principal amount of
the Loans and the outstanding Holder Advances, the proceeds shall be applied
and allocated ratably to the Lenders and to the Holders.

     (iv)      An amount equal to (A) any such payment identified as a payment
of the Maximum Amount or any payment pursuant to Section 22.1(b) of the Lease
(or otherwise) of the Maximum Residual Guarantee Amount (and any such lesser
amount as may be required by Section 22.1(b) of the Lease) in respect of the
Properties and (B) any other amount payable upon any exercise of remedies after
the occurrence of an Event of Default not covered by Sections 8.7(b)(i) or
8.7(b)(iii) above (including without limitation any amount received in
connection with an Acceleration which does not represent proceeds from the sale
or liquidation of the Properties) and (C) any other amount payable to any
Guarantor pursuant to Section 6B, shall be applied and allocated by the Agent
first, ratably, to the payment of the principal and interest balance of Tranche
A Loans then outstanding, second, ratably to the payment of the principal and
interest balance of the Tranche B Loans then outstanding, third, ratably to the
payment of the principal balance of all Holder Advances plus all outstanding
Holder Yield with respect to such outstanding Holder Advances, fourth, to the
payment of any other amounts owing to the Lenders hereunder or under any of the
other Operative Agreement, and fifth, to the extent moneys remain after
application and allocation pursuant to clauses first through fourth above, to
the Owner Trustee for application and allocation to Holder Advances and Holder
Yield and any other amounts owing to the Holders or the Owner Trustee as the
Holders shall determine.

     (v)  An amount equal to any such payment identified as Supplemental Rent
shall be applied and allocated by the Agent to the payment of any amounts then
owing to the Agent, the Lenders, the Holders and the other parties to the
Operative Agreements (or any of them) (other than any such amounts payable
pursuant to the preceding provisions of this Section 8.7(b)) as shall be
determined by the Agent in its reasonable discretion; provided, however, that
Supplemental Rent received upon the exercise of remedies after the occurrence
and continuance of an Event of Default in lieu of or in substitution of the
Maximum Residual Guarantee Amount or as a partial payment thereon shall be
applied and allocated as set forth in Section 8.7(b)(iv).



                                       48



<PAGE>   54
               (vi) The Agent in its reasonable judgment shall identify the
          nature of each payment or amount received by the Agent and apply and
          allocate each such amount in the manner specified above.

          (c)  Upon the payment in full of the Loans, the Holder Advances and
     all other amounts then due and owing by the Owner Trustee hereunder or
     under any Credit Document and the payment in full of all other amounts then
     due and owing to the Lenders, the Holders, the Agent, the Owner Trustee and
     the other Financing Parties pursuant to the Operative Agreements, any
     moneys remaining with the Agent shall be returned to the Lessee. In the
     event of an Acceleration it is agreed that, prior to the application and
     allocation of amounts received by the Agent in the order described in
     Section 8.7(b) above or any distribution of money to the Lessee, any such
     amounts shall first be applied and allocated to the payment of (i) any and
     all sums advanced by the Agent in order to preserve the Collateral or to
     preserve its Lien thereon, (ii) the expenses of retaking, holding,
     preparing for sale or lease, selling or otherwise disposing or realizing on
     the Collateral, or of any exercise by the Agent of its rights under the
     Security Documents, together with reasonable attorneys' fees and expenses
     and court costs and (iii) any and all other amounts reasonably owed to the
     Agent under or in connection with the transactions contemplated by the
     Operative Agreements (including without limitation any accrued and unpaid
     administration fees).

     8.8. RELEASE OF PROPERTIES, ETC.

     If the Lessee shall at any time purchase any Property pursuant to the
Lease, or the Construction Agent shall purchase any Property pursuant to the
Agency Agreement, or if any Property shall be sold in accordance with Article
XXII of the Lease, then, upon satisfaction by the Owner Trustee of its
obligation to prepay the Loans, Holder Advances and all other amounts owing to
the Lenders and the Holders under the Operative Agreements, the Agent is hereby
authorized and directed to release such Properties from the Liens created by
the Security Documents to the extent of its interest therein. In addition, upon
the termination of the Commitments and the Holder Commitments and the payment
in full of the Loans, the Holder Advances and all other amounts owing by the
Owner Trustee and the Lessee hereunder or under any other Operative Agreement
the Agent is hereby authorized and directed to release all of the Properties
from the Liens created by the Security Documents to the extent of its interest
therein. Upon request of the Owner Trustee following any such release, the
Agent shall, at the sole cost and expense of the Lessee, execute and deliver to
the Owner Trustee and the Lessee such documents as the Owner Trustee or the
Lessee shall reasonably request to evidence such release.


                SECTION 9. CREDIT AGREEMENT AND TRUST AGREEMENT.

     9.1. THE CONSTRUCTION AGENT'S AND THE LESSEE'S CREDIT AGREEMENT RIGHTS.

     Notwithstanding anything to the contrary contained in the Credit
Agreement, the Agent, the Lenders, the Holders, the Credit Parties and the Owner
Trustee hereby agree that, prior to the


                                       49
<PAGE>   55
occurrence and continuation of any Default or Event of Default, the
Construction Agent or the Lessee, as the case may be, shall have the following
rights:

          (a)  the right to designate an account to which amounts funded under
     the Operative Agreements shall be credited pursuant to Section 2.3(a) of
     the Credit Agreement;

          (b)  the right to terminate or reduce the Commitments pursuant to
     Section 2.5(a) of the Credit Agreement;

          (c)  the right to exercise the conversion and continuation options
     pursuant to Section 2.7 of the Credit Agreement;

          (d)  the right to receive any notice and any certificate, in each case
     issued pursuant to Section 2.11(a) of the Credit Agreement;

          (e)  the right to replace any Lender pursuant to Section 2.11(b) of
     the Credit Agreement;

          (f)  the right to approve any successor agent pursuant to Section 7.9
     of the Credit Agreement;

          (g)  the right to consent to any assignment by a Lender to which the
     Lessor has the right to consent pursuant to Section 9.8 of the Credit
     Agreement; and

          (h)  the right to notice of and the opportunity to cure any Credit
     Agreement Event of Default within the applicable period set forth in
     Section 6 of the Credit Agreement (except that the Lessee shall not have
     any additional right to cure any Credit Agreement Event of Default that is
     also a Lease Event of Default beyond such cure rights as are expressly set
     forth in Section 17 of the Lease).

     9.2. THE CONSTRUCTION AGENT'S AND THE LESSEE'S TRUST AGREEMENT RIGHTS.

     Notwithstanding anything to the contrary contained in the Trust Agreement,
the Credit Parties, the Owner Trustee and the Holders hereby agree that, prior
to the occurrence and continuation of any Default or Event of Default, the
Construction Agent or the Lessee, as the case may be, shall have the following
rights:

          (a)  the right to exercise the conversion and continuation options
     pursuant to Section 3.8 of the Trust Agreement;

          (b)  the right to receive any notice and any certificate, in each case
     issued pursuant to Section 3.9(a) of the Trust Agreement;


                                       50
<PAGE>   56
          (c) the right to replace any Holder pursuant to Section 3.9(b) of the
     Trust Agreement;

          (d) the right to exercise the removal options contained in Section
     9.1 of the Trust Agreement; provided, however, that no removal of the
     Owner Trustee and appointment of a successor Owner Trustee by the Holders
     pursuant to Section 9.1 of the Trust Agreement shall be made without the
     prior written consent (not to be unreasonably withheld or delayed) of the
     Lessee.


                        SECTION 10. TRANSFER OF INTEREST.



     10.1 RESTRICTIONS ON TRANSFER.

     Each Lender may participate, assign or transfer all or a portion of its
interest hereunder and under the other Operative Agreements in accordance with
Sections 9.7 and 9.8 of the Credit Agreement; provided, each participant,
assignee or transferee must obtain the same ratable interest in Tranche A Loans,
Tranche A Commitments, Tranche B Loans and Tranche B Commitments (and to the
extent the selling Lender is also a Holder (or an Affiliate of a Holder), each
such participant, assignor or transferee must also obtain the same ratable
interest in and to the Holder Advances, Holder Commitments and the Trust
Estate); provided further, that each Lender that participates, assigns or
transfers all or a portion of its interest hereunder and under the other
Operative Agreements shall deliver to the Agent a copy of each Assignment and
Acceptance (as referenced in Section 9.8 of the Credit Agreement) for purposes
of maintaining the Register. The Holders may, directly or indirectly, assign,
convey or otherwise transfer any of their right, title or interest in or to the
Trust Estate or the Trust Agreement with the prior written consent of the Agent
and the Lessee (which consent shall not be unreasonably withheld or delayed) and
in accordance with the terms of Section 11.8(b) of the Trust Agreement;
provided, to the extent the selling Holder is also a Lender (or an Affiliate of
a Lender), each such assignee, receiver of a conveyance or other transferee must
also obtain the same ratable interest in and to the Tranche A Loans, Tranche A
Commitments, Tranche B Loans and Tranche B Commitments. The Owner Trustee may,
subject to the rights of the Lessee under the Lease and the other Operative
Agreements and to the Lien of the applicable Security Documents but only with
the prior written consent of the Agent (which consent may be withheld by the
Agent in its sole discretion) and (provided, no Default or Event of Default has
occurred and is continuing) with the consent of the Lessee, directly or
indirectly, assign, convey, appoint an agent with respect to enforcement of, or
otherwise transfer any of its right, title or interest in or to any Property,
the Lease, the Trust Agreement and the other Operative Agreements (including
without limitation any right to indemnification thereunder), or any other
document relating to a Property or any interest in a Property as provided in the
Trust Agreement and the Lease. The provisions of the immediately preceding
sentence shall not apply to the obligations of the Owner Trustee to transfer
Property to the Lessee or a third party purchaser pursuant to Article XXII of
the Lease upon payment for such Property in accordance with the terms and
conditions of the Lease. No Credit Party may assign any of the Operative
Agreements or any of their respective rights or



                                       51
<PAGE>   57
obligations thereunder or with respect to any Property in whole or in part to
any Person without the prior written consent of the Agent, the Lenders, the
Holders and the Lessor.

     10.2. EFFECT OF TRANSFER.

     From and after any transfer effected in accordance with this Section 10,
the transferor shall be released, to the extent of such transfer, from its
liability hereunder and under the other documents to which it is a party in
respect of obligations to be performed on or after the date of such transfer;
provided, however, that any transferor shall remain liable hereunder and under
such other documents to the extent that the transferee shall not have assumed
the obligations of the transferor thereunder. Upon any transfer by the Owner
Trustee, a Holder or a Lender as above provided, any such transferee shall
assume the obligations of the Owner Trustee, the Holder or the Lender, as the
case may be, and shall be deemed an "Owner Trustee", "Holder", or "Lender", as
the case may be, for all purposes of such documents and each reference herein to
the transferor shall thereafter be deemed a reference to such transferee for all
purposes, except as provided in the preceding sentence. Notwithstanding any
transfer of all or a portion of the transferor's interest as provided in this
Section 10, the transferor shall be entitled to all benefits accrued and all
rights vested prior to such transfer including without limitation rights to
indemnification under any such document.

                          SECTION 11. INDEMNIFICATION.

     11.1. GENERAL INDEMNITY.

     Subject to and limited by in all respects by the provisions of Sections
11.6 through 11.8 and whether or not any of the transactions contemplated hereby
shall be consummated, the Indemnity Provider hereby assumes liability for and
agrees to defend, indemnify and hold harmless each Indemnified Person on an
After Tax Basis from and against any Claims, which may be imposed on, incurred
by or asserted against an Indemnified Person by any third party, including
without limitation Claims arising from the negligence of an Indemnified Person
(but not to the extent such Claims arise from the gross negligence or willful
misconduct of such Indemnified Person itself, as determined by a court of
competent jurisdiction, as opposed to gross negligence or willful misconduct
imputed to such Indemnified Person) in any way relating to or arising or alleged
to arise out of the execution, delivery, performance or enforcement of this
Agreement, the Lease or any other Operative Agreement or on or with respect to
any Property or any component thereof, including without limitation Claims in
any way relating to or arising or alleged to arise out of (a) the financing,
refinancing, purchase, acceptance, rejection, ownership, design, construction,
refurbishment, development, delivery, acceptance, nondelivery, leasing,
subleasing, possession, use, occupancy, operation, maintenance repair,
modification, transportation, condition, sale, return, repossession (whether by
summary proceedings or otherwise), or any other disposition of any Property or
any part thereof, including without limitation the acquisition, holding or
disposition of any interest in the Property, lease or agreement comprising a
portion of any thereof; (b) any latent or other defects in any Property or any
portion thereof whether or not discoverable by an Indemnified Person or the
Indemnity

                                       52
<PAGE>   58
Provider; (c) a violation of Environmental Laws. Environmental Claims or other
loss of or damage to any property or the environment relating to the Property,
the Lease, the Agency Agreement or the Indemnity Provider; (d) the Operative
Agreements, or any transaction contemplated thereby; (e) any breach by the
Indemnity Provider of any of its representations or warranties under the
Operative Agreements to which the Indemnity Provider is a party or failure by
the Indemnity Provider to perform or observe any covenant or agreement to be
performed by it under any of the Operative Agreements; (f) the transactions
contemplated hereby or by any other Operative Agreement, in respect of the
application of Parts 4 and 5 of Subtitle B of Title I of ERISA; (g) personal
injury, death or property damage, including without limitation Claims based on
strict or absolute liability in tort; and (h) any fees, expenses and/or other
assessments by any business park or any other applicable entity with oversight
responsibility for the applicable Property.

     If a written Claim is made against any Indemnified Person or if any
proceeding shall be commenced against such Indemnified Person (including
without limitation a written notice of such proceeding), for any Claim, such
Indemnified Person shall promptly notify the Indemnity Provider in writing and
shall not take action with respect to such Claim without the consent of the
Indemnity Provider for thirty (30) days after the receipt of such notice by the
Indemnity Provider; provided, however, that in the case of any such Claim, if
action shall be required by law or regulation to be taken prior to the end of
such period of thirty (30) days, such Indemnified Person shall endeavor to, in
such notice to the Indemnity Provider, inform the Indemnity Provider of such
shorter period, and no action shall be taken with respect to such Claim without
the consent of the Indemnity Provider before seven (7) days before the end of
such shorter period; provided, further, that the failure of such Indemnified
Person to give the notices referred to in this sentence shall not diminish the
Indemnity Provider's obligation hereunder except to the extent such failure
precludes in all respects the Indemnity Provider from contesting such Claim.

     If, within thirty (30) days of receipt of such notice from the Indemnified
Person (or such shorter period as the Indemnified Person has notified the
Indemnity Provider is required by law or regulation for the Indemnified Person
to respond to such Claim), the Indemnity Provider shall request in writing that
such Indemnified Person respond to such Claim, the Indemnified Person shall, at
the expense of the Indemnity Provider, in good faith conduct and control such
action (including without limitation by pursuit of appeals) (provided, however,
that (A) if such Claim, in the Indemnity Provider's reasonable discretion, can
be pursued by the Indemnity Provider on behalf of or in the name of such
Indemnified Person, the Indemnified Person, at the Indemnity Provider's
request, shall allow the Indemnity Provider to conduct and control the response
to such Claim and (B) in the case of any Claim (and notwithstanding the
provisions of the foregoing subsection (A)), the Indemnified Person may request
the Indemnity Provider to conduct and control the response to such Claim (with
counsel to be selected by the Indemnity Provider and consented to by such
Indemnified Person, such consent not to be unreasonably withheld; provided,
however, that any Indemnified Person may retain separate counsel at the expense
of the Indemnity Provider in the event of a conflict of interest between such
Indemnified Person and the Indemnity Provider)) by, in the sole discretion of
the Person conducting and controlling the response to such Claim (1) resisting
payment thereof, (2) not paying the same except under protest, if protest is
necessary and proper, (3) if the payment be made, using


                                       53
<PAGE>   59
reasonable efforts to obtain a refund thereof in appropriate administrative and
judicial proceedings, or (4) taking such other action as is reasonably requested
by the Indemnity Provider from time to time.

     The party controlling the response to any Claim shall consult in good
faith with the non-controlling party and shall keep the non-controlling party
reasonably informed as to the conduct of the response to such Claim; provided,
that all decisions ultimately shall be made in the discretion of the
controlling party. The parties agree that an Indemnified Person may at any time
decline to take further action with respect to the response to such Claim and
may settle such Claim if such Indemnified Person shall waive its rights to any
indemnity from the Indemnity Provider that otherwise would be payable in
respect of such Claim (and any future Claim, the pursuit of which is precluded
by reason of such resolution of such Claim) and shall pay to the Indemnity
Provider any amount previously paid or advanced by the Indemnity Provider
pursuant to this Section 11.1 by way of indemnification or advance for the
payment of an amount regarding such Claim.

     Notwithstanding the foregoing provisions of this Section 11.1, an
Indemnified Person shall not be required to take any action and the Indemnity
Provider shall not be permitted to respond to any Claim in its own name or that
of the Indemnified Person unless (A) the Indemnity Provider shall have agreed
to pay and shall pay to such Indemnified Person on demand and on an After Tax
Basis all reasonable costs, losses and expenses that such Indemnified Person
actually incurs in connection with such Claim, including without limitation all
reasonable legal, accounting and investigatory fees and disbursements and, if
the Indemnified Person has informed the Indemnity Provider that it intends to
contest such Claim (whether or not the control of the contest is then assumed
by the Indemnity Provider), the Indemnity Provider shall have agreed that the
Claim is an indemnifiable Claim hereunder, (B) in the case of a Claim that must
be pursued in the name of an Indemnified Person (or an Affiliate thereof), the
amount of the potential indemnity (taking into account all similar or logically
related Claims that have been or could be raised for which the Indemnity
Provider may be liable to pay an indemnity under this Section 11.1) exceeds
$25,000 (or such lesser amount as may be subsequently agreed between the
Indemnity Provider and the Indemnified Person), (C) the Indemnified Person
shall have reasonably determined that the action to be taken will not result in
any material danger of sale, forfeiture or loss of the Property, or any part
thereof or interest therein, will not interfere with the payment of Rent, and
will not result in risk of criminal liability, (D) if such Claim shall involve
the payment of any amount prior to the resolution of such Claim, the Indemnity
Provider shall provide to the Indemnified Person an interest-free advance in an
amount equal to the amount that the Indemnified Person is required to pay (with
no additional net after-tax cost to such Indemnified Person) prior to the date
such payment is due, (E) in the case of a Claim that must be pursued in the
name of an Indemnified Person (or an Affiliate thereof), the Indemnity Provider
shall have provided to such Indemnified Person an opinion of independent
counsel selected by the Indemnity Provider and reasonably satisfactory to the
Indemnified Person stating that a reasonable basis exists to contest such Claim
(or, in the case of an appeal of an adverse determination, an opinion of such
counsel to the effect that the position asserted in such appeal will more
likely than not prevail) and (F) no Event of Default shall have occurred and be
continuing. In no event shall an Indemnified Person be required to appeal an
adverse judicial


                                       54
<PAGE>   60
determination to the United States Supreme Court. In addition, an Indemnified
Person shall not be required to contest any Claim in its name (or that of an
Affiliate) if the subject matter thereof shall be of a continuing nature and
shall have previously been decided adversely by a court of competent
jurisdiction pursuant to the contest provisions of this Section 11.1, unless
there shall have been a change in law (or interpretation thereof) and the
Indemnified Person shall have received, at the Indemnity Provider's expense, an
opinion of independent counsel selected by the Indemnity Provider and reasonably
acceptable to the Indemnified Person stating that as a result of such change in
law (or interpretation thereof), it is more likely than not that the Indemnified
Person will prevail in such contest. In no event shall the Indemnity Provider be
permitted to adjust or settle any Claim without the consent of the Indemnified
Person to the extent any such adjustment or settlement involves, or is
reasonably likely to involve, any performance by or adverse admission by or with
respect to the Indemnified Person.

     11.2. GENERAL TAX INDEMNITY.

           (a)  Subject to and limited by in all respects the provisions of
Sections 11.6 through 11.8 and Section 3.9(a) of the Trust Agreement, the
Indemnity Provider shall pay and assume liability for, and does hereby agree to
indemnify, protect and defend each Property and all Indemnified Persons, and
hold them harmless against, all Impositions on an After Tax Basis, and all
payments pursuant to the Operative Agreements shall be made free and clear of
and without deduction for any and all present and future Impositions.

           (b)  Notwithstanding anything to the contrary in Section 11.2(a)
hereof, the following shall be excluded from the indemnity required by Section
11.2(a) (collectively, the "Excluded Taxes"):

                (i)  Taxes (other than Taxes that are, or are in the nature of,
            sales, use, rental, value added, transfer or property taxes) that
            are imposed on a Indemnified Person (other than the Lessor, the
            Owner Trustee and the Trust) by the United States federal government
            that are based on or measured by the net income (including without
            limitation taxes based on capital gains and minimum taxes) of such
            Person; provided, that this clause (i) shall not be interpreted to
            prevent a payment from being made on an After Tax Basis if such
            payment is otherwise required to be so made;

                (ii) Taxes (other than Taxes that are, or are in the nature of,
            sales, use, rental, value added, transfer or property taxes) that
            are imposed on any Indemnified Person (other than the Lessor, the
            Owner Trustee and the Trust) by any state or local jurisdiction or
            taxing authority within any state or local jurisdiction and that are
            based upon or measured by the net income (including without
            limitation taxes based on capital gains and minimum taxes) of such
            Person; provided, however, that the Indemnity Provider shall not
            have any obligation to indemnify any Indemnified Person for any
            California unitary tax obligations of the Indemnified Person that
            are not attributable to the payments received under the Operative
            Agreements or otherwise attributable to the



                                       55
<PAGE>   61
transactions contemplated thereby; provided, further, that such Taxes shall not
be excluded under this subparagraph (ii) to the extent such Taxes would have
been imposed had the location, possession or use of any Property in, the
location or the operation of the Lessee in, or the Lessee's making payments
under the Operative Agreements from, the jurisdiction imposing such Taxes been
the sole connection between such Indemnified Person and the jurisdiction
imposing such Taxes; provided, further, that this clause (ii) shall not be
interpreted to prevent a payment from being made on an After Tax Basis if such
payment is otherwise required to be so made;

     (iii) any Tax to the extent it relates to any act, event or omission that
occurs after the termination of the Lease and redelivery or sale of the
Property in accordance with the terms of the Lease (but not any Tax that
relates to such termination, redelivery or sale and/or to any period prior to
such termination, redelivery or sale); and

     (iv) any Taxes which are imposed on an Indemnified Person as a result of
the gross negligence or willful misconduct of such Indemnified Person itself,
as determined by a court of competent jurisdiction (as opposed to gross
negligence or willful misconduct imputed to such Indemnified Person), but not
Taxes imposed as a result of ordinary negligence of such Indemnified Person;

(c)  (i) Subject to the terms of Section 11.2(f), the Indemnity Provider shall
pay or cause to be paid all Impositions directly to the taxing authorities
where feasible and otherwise to the Indemnified Person, as appropriate, and the
Indemnity Provider shall at its own expense, upon such Indemnified Person's
reasonable request, furnish to such Indemnified Person copies of official
receipts or other satisfactory proof evidencing such payment.

     (ii) In the case of Impositions for which no contest is conducted pursuant
to Section 11.2(f) and which the Indemnity Provider pays directly to the taxing
authorities, the Indemnity Provider shall pay such Impositions prior to the
latest time permitted by the relevant taxing authority for timely payment. In
the case of Impositions for which the Indemnity Provider reimburses an
Indemnified Person, the Indemnity Provider shall do so within thirty (30) days
after receipt by the Indemnity Provider of demand by such Indemnified Person
describing in reasonable detail the nature of the Imposition and the basis for
the demand (including without limitation the computation of the amount
payable), accompanied by receipts or other reasonable evidence of such demand.
In the case of Impositions for which a contest is conducted pursuant to Section
11.2(f), the Indemnity Provider shall pay such Impositions or reimburse such
Indemnified Person for such Impositions, to the extent not previously paid or
reimbursed pursuant to subsection (a), prior to the latest time permitted by
the relevant taxing authority for timely payment after conclusion of all
contests under Section 11.2(f).



                                       56
<PAGE>   62
          (iii) At the Indemnity Provider's request, the amount of any
     indemnification payment by the Indemnity Provider pursuant to subsection
     (a) shall be verified and certified by an independent public accounting
     firm mutually acceptable to the Indemnity Provider and the Indemnified
     Person. The fees and expenses of such independent public accounting firm
     shall be paid by the  Indemnity Provider unless such verification shall
     result in an adjustment in the Indemnity Provider's favor of fifteen
     percent (15%) or more of the payment as computed by the Indemnified Person,
     in which case such fee shall be paid by the Indemnified Person.

     (d) The Indemnity Provider shall be responsible for preparing and filing
any real and personal property or ad valorem tax returns in respect of each
Property and any other tax returns required for the Owner Trustee respecting the
transactions described in the Operative Agreements. In case any other report or
tax return shall be required to be made with respect to any obligations of the
Indemnity Provider under or arising out of subsection (a) and of which the
Indemnity Provider has knowledge or should have knowledge, the Indemnity
Provider, at its sole cost and expense, shall notify the relevant Indemnified
Person of such requirement and (except if such Indemnified Person notifies the
Indemnity Provider that such Indemnified Person intends to prepare and file such
report or return) (A) to the extent required or permitted by and consistent with
Legal Requirements, make and file in the Indemnity Provider's name such return,
statement or report; and (B) in the case of any other such return, statement or
report required to be made in the name of such Indemnified Person, advise such
Indemnified Person of such fact and prepare such return, statement or report for
filing by such Indemnified Person or, where such return, statement or report
shall be required to reflect items in addition to any obligations of the
Indemnity Provider under or arising out of subsection (a), provide such
Indemnified Person at the Indemnity Provider's expense with information
sufficient to permit such return, statement or report to be properly made with
respect to any obligations of the Indemnity Provider under or arising out of
subsection (a). Such Indemnified Person shall, upon the Indemnity Provider's
request and at the Indemnity Provider's expense, provide any data maintained by
such Indemnified Person (and not otherwise available to or within the control of
the Indemnity Provider) with respect to each Property which the Indemnity
Provider may reasonably require to prepare any required tax returns or reports.

     (e) As between the Indemnity Provider on one hand, and each Financing
Party on the other hand, the Indemnity Provider shall be responsible for, and
the Indemnity Provider shall indemnify and hold harmless each Financing Party
(without duplication of any indemnification required by subsection (a)) on an
After Tax Basis against, any obligation for United States or foreign withholding
taxes or similar levies, imposts, charges, fees, deductions or withholdings
(collectively, "Withholdings") imposed in respect of the interest payable on
the Notes, Holder Yield payable on the Certificates or with respect to any
other payments under the Operative Agreements (all such payments being referred
to herein as "Exempt Payments" to be made without deduction, withholding or set
off) (and, if any Financing Party receives a demand for such payment


                                       57
<PAGE>   63
from any taxing authority or a Withholding is otherwise required with respect
to any Exempt Payment, the Indemnity Provider shall discharge such demand on
behalf of such Financing Party); provided, however, that the obligation of the
Indemnity Provider under this Section 11.2(e) shall not apply to:

          (i)  Withholdings on any Exempt Payment to any Financing Party which
     is a non-U.S. Person unless such Financing Party is, on the date hereof (or
     on the date it becomes a Financing Party hereunder) and on the date of any
     change in the principal place of business or the lending office of such
     Financing Party, entitled to submit a Form 1001 (relating to such Financing
     Party and entitling it to a complete exemption from Withholding on such
     Exempt Payment) or Form 4224 or is otherwise subject to exemption from
     Withholding with respect to such Exempt Payment (except where the failure
     of the exemption results from a change in the principal place of business
     of the Lessee; provided if a failure of exemption for any Financing Party
     results from a change in the principal place of business or lending office
     of any other Financing Party, then such other Financing Party shall be
     liable for any Withholding or indemnity with respect thereto), or

          (ii) Any U.S. Taxes imposed solely by reason of the failure by a
     non-U.S. Person to comply with applicable certification, information,
     documentation or other reporting requirements concerning the nationality,
     residence, identity or connections with the United States of America of
     such non-U.S. Person if such compliance is required by statute or
     regulation of the United States of America as a precondition to relief or
     exemption from such U.S. Taxes.

For the purposes of this Section 11.2(e), (A) "U.S. Person" shall mean a
citizen, national or resident of the United States of America, a corporation,
partnership or other entity created or organized in or under any laws of the
Untied States of America or any State thereof, or any estate or trust that is
subject to Federal income taxation regardless of the source of its income, (B)
"U.S. Taxes" shall mean any present or future tax, assessment or other charge or
levy imposed by or on behalf of the United States of America or any taxing
authority thereof or therein, (C) "Form 1001" shall mean Form 1001 (Ownership,
Exemption, or Reduced Rate Certificate) of the Department of the Treasury of the
United States of America and (D) "Form 4224" shall mean Form 4224(R) (Exemption
from Withholding of Tax on Income Effectively Connected with the Conduct of a
Trade or Business in the United States) of the Department of Treasury of the
United States of America (or in relation to either such Form such successor and
related forms as may from time to time be adopted by the relevant taxing
authorities of the United States of America to document a claim to which such
Form relates). Each of the Forms referred to in the foregoing clauses (C) and
(D) shall include such successor and related forms as may from time to time be
adopted by the relevant taxing authorities of the United States of America to
document a claim to which such Form relates.

     If a Financing Party or an Affiliate with whom such Financing Party files
a consolidated tax return (or equivalent) subsequently receives the benefit in
any country of

                                       58
<PAGE>   64
a tax credit or an allowance resulting from U.S. Taxes with respect to which it
has received a payment of an additional amount under this Section 11.2(e), such
Financing Party will pay to the Indemnity Provider such part of that benefit as
in the opinion of such Financing Party will leave it (after such payment) in a
position no more and no less favorable than it would have been in if no
additional payment had been required to be paid, provided always that (i) such
Financing Party will be the sole judge of the amount of any such benefit and of
the date on which it is received, (ii) such Financing Party will have the
absolute discretion as to the order and manner in which it employs or claims
tax credits and allowances available to it and (iii) such Financing Party will
not be obliged to disclose to the Indemnity Provider any information regarding
its tax affairs or tax computations.

     Each non-U.S. Person that shall become a Financing Party after the date
hereof shall, upon the effectiveness of the related transfer or otherwise upon
becoming a Financing Party hereunder, be required to provide all of the forms
and statements referenced above or other evidences of exemption from
Withholdings.

     (f) If a written Claim is made against any Indemnified Person or if any
proceeding shall be commenced against such Indemnified Person (including
without limitation a written notice of such proceeding), for any Impositions,
the provisions in Section 11.1 relating to notification and rights to contest
shall apply; provided, however, that the Indemnity Provider shall have the
right to conduct and control such contest only if such contest involves a Tax
other than a Tax on net income of the Indemnified Person and can be pursued
independently from any other proceeding involving a Tax liability of such
Indemnified Person.

11.3.  INCREASED COSTS, ILLEGALITY, ETC.

     (a) If, due to either (i) the introduction of or any change in or in the
interpretation of any law or regulation or (ii) the compliance with any
guideline or request hereafter adopted, promulgated or made by any central
bank or other governmental authority (whether or not having the force of law),
there shall be any increase in the cost to any Financing Party of agreeing to
make or making, funding or maintaining Advances, then the Lessee shall from
time to time, upon demand by such Financing Party (with a copy of such demand
to the Agent but subject to the terms of Section 2.11 of the Credit Agreement
and 3.9 of the Trust Agreement, as the case may be), pay to the Agent for the
account of such Financing Party additional amounts sufficient to compensate
such Financing Party for such increased cost. A certificate as to the amount of
such increased cost, submitted to the Lessee and the Agent by such Financing
Party, shall be conclusive and binding for all purposes, absent manifest error.

     (b) If any Financing Party determines that compliance with any law or
regulation or any guideline or request from any central bank or other
governmental authority (whether or not having the force of law, but in each
case promulgated or made after the date hereof) affects or would affect the
amount of capital required or expected to

                                       59
<PAGE>   65
be maintained by such Financing Party or any corporation controlling such
Financing Party and that the amount of such capital is increased by or based
upon the existence of such Financing Party's commitment to make Advances and
other commitments of this type or upon the Advances, then, upon demand by such
Financing Party (with a copy of such demand to the Agent but subject to the
terms of Section 2.11 of the Credit Agreement and 3.9 of the Trust Agreement),
the Lessee shall pay to the Agent for the account of such Financing Party, from
time to time as specified by such Financing Party, additional amounts
sufficient to compensate such Financing Party or such corporation in the light
of such circumstances, to the extent that such Financing Party reasonably
determines such increase in capital to be allocable to the existence of such
Financing Party's commitment to make such Advances. A certificate as to such
amounts submitted to the Lessee and the Agent by such Financing Party shall be
conclusive and binding for all purposes, absent manifest error.

     (c)  Without limiting the effect of the foregoing, the Lessee shall pay to
each Financing Party on the last day of the Interest Period therefor so long as
such Financing Party is maintaining reserves against "Eurocurrency liabilities"
under Regulation D an additional amount (determined by such Financing Party and
notified to the Lessee through the Agent) equal to the product of the following
for each Eurodollar Loan or Eurodollar Holder Advance, as the case may be, for
each day during such Interest Period:

        (i)  the principal amount of such Eurodollar Loan or Eurodollar Holder
Advance, as the case may be, outstanding on such day; and

        (ii)  the remainder of (x) a fraction the numerator of which is the
rate (expressed as a decimal) at which interest accrues on such Eurodollar Loan
or Eurodollar Holder Advance, as the case may be, for such Interest Period as
provided in the Credit Agreement or the Trust Agreement, as the case may be
(less the Applicable Percentage), and the denominator of which is one (1) minus
the effective rate (expressed as a decimal) at which such reserve requirements
are imposed on such Financing Party on such day minus (y) such numerator; and


        (iii)  1/360.

     (d)  Without affecting its rights under Sections 11.3(a), 11.3(b) or
11.3(c) or any other provision of any Operative Agreement, each Financing Party
agrees that if there is any increase in any cost to or reduction in any amount
receivable by such Financing Party with respect to which the Lessee would be
obligated to compensate such Financing Party pursuant to Sections 11.3(a) or
11.3(b), such Financing Party shall use reasonable efforts to select an
alternative office for Advances which would not result in any such increase in
any cost to or reduction in any amount receivable by such Financing Party;
provided, however, that no Financing Party shall be obligated to select an
alternative office for Advances if such Financing Party determines that (i) as
a result of such selection such Financing Party would be in violation of any
applicable law, regulation, treaty, or guideline, or would incur additional
costs or expenses or (ii) such selection



                                       60
<PAGE>   66
would be inadvisable for regulatory reasons or materially inconsistent with the
interests of such Financing Party.

     (e)  With reference to the obligations of the Lessee set forth in Sections
11.3(a) through 11.3(d), the Lessee shall not have any obligation to pay to any
Financing Party amounts owing under such Sections for any period which is more
than one (1) year prior to the date upon which the request for payment therefor
is delivered to the Lessee.

     (f)  Notwithstanding any other provision of this Agreement, if any
Financing Party shall notify the Agent that the introduction of or any change
in or in the interpretation of any law or regulation makes it unlawful, or any
central bank or other governmental authority asserts that it is unlawful, for
any Financing Party to perform its obligations hereunder to make or maintain
Eurodollar Loans or Eurodollar Holder Advances, as the case may be, then (i)
each Eurodollar Loan or Eurodollar Holder Advance, as the case may be, will
automatically, at the earlier of the end of the Interest Period for such
Eurodollar Loan or Eurodollar Holder Advance, as the case may be, or the date
required by law, convert into an ABR Loan or an ABR Holder Advance, as the case
may be, and (iii) the obligation of the Financing Parties to make, convert or
continue Eurodollar Loans or Eurodollar Holder Advances, as the case may be,
shall be suspended until the Agent shall notify the Lessee that such Financing
Party has determined that the circumstances causing such suspension no longer
exist.

     (g)  If, with respect to any Advances consisting of Eurodollar Loans and
Eurodollar Holder Advances required by the Borrower, the Agent or the Majority
Secured Parties shall have determined in good faith (which determination
shall, save for manifest error, be conclusive and binding upon the Borrower)
that (a) deposits of sufficient amount and maturity for funding such Advances
are not available to the Lenders or the Holders in the relevant market in the
ordinary course of business or (b) by reason of circumstances affecting the
relevant market, adequate and fair means do not exist for ascertaining the rate
of interest to be applicable to such Advances, then (i) the Agent or the
Majority Secured Parties, as the case may be, shall promptly give notice
thereof to the Borrower, (ii) the notice requesting such Borrowing shall,
unless the Borrower otherwise notifies the Agent, automatically be amended to
request ABR Loans and ABR Holder Advances instead of Eurodollar Loans and
Eurodollar Holder Advances, and (iii) no Lender or Holder, as the case may be,
shall be under any obligation to make additional Eurodollar Loans and
Eurodollar Holder Advances to the Borrower, unless and until the Agent shall
have notified the Borrower that such Eurodollar Loans and Eurodollar Holder
Advances are again available hereunder.

     11.4.     FUNDING/CONTRIBUTION INDEMNITY.

     Subject to the provisions of Section 2.11(a) of the Credit Agreement and
3.9(a) of the Trust Agreement, as the case may be, the Lessee agrees to
indemnify each Financing Party and to hold each Financing Party harmless from
any loss or reasonable expense which such Financing Party may sustain or incur
as a consequence of (a) any default in connection with the drawing of



                                       61
<PAGE>   67
funds for any Advance, (b) any default in making any repayment after a notice
thereof has been given in accordance with the provisions of the Operative
Agreements or (c) the making of a voluntary or involuntary payment of Eurodollar
Loans or Eurodollar Holder Advances, as the case may be, on a day which is not
the last day of an Interest Period with respect thereto. Such indemnification
shall be in an amount equal to the excess, if any, of (x) the amount of interest
or Holder Yield, as the case may be, which would have accrued on the amount so
paid, or not so borrowed, accepted, converted or continued for the period from
the date of such payment or of such failure to borrow, accept, convert or
continue to the last day of such Interest Period (or, in the case of a failure
to borrow, accept, convert or continue, the Interest Period that would have
commenced on the date of such failure) in each case at the applicable Eurodollar
Rate plus the Applicable Percentage for such Loan or Holder Advance, as the case
may be, for such Interest Period over (y) the amount of interest (as determined
by such Financing Party in its reasonable discretion) which would have accrued
to such Financing Party on such amount by (i) (in the case of the Lenders)
reemploying such funds in loans of the same type and amount during the period
from the date of payment or failure to borrow to the last day of the then
applicable Interest Period (or, in the case of a failure to borrow, the Interest
Period that would have commenced on the date of such failure) and (ii) (in the
case of the Holders) placing such amount on deposit for a comparable period with
leading banks in the relevant interest rate market. This covenant shall survive
the termination of the Operative Agreements and the payment of all other amounts
payable hereunder.

11.5. EXPRESS INDEMNIFICATION FOR ORDINARY NEGLIGENCE, STRICT LIABILITY, ETC.

     SUBJECT TO AND LIMITED BY IN ALL RESPECTS THE PROVISIONS OF SECTION 11.6
THROUGH 11.8 AND WITHOUT LIMITING THE GENERALITY OF THE INDEMNIFICATION
PROVISIONS OF ANY AND ALL OF THE OPERATIVE AGREEMENTS, EACH PERSON PROVIDING
INDEMNIFICATION OF ANOTHER PERSON UNDER ANY OPERATIVE AGREEMENT HEREBY FURTHER
EXPRESSLY RELEASES EACH BENEFICIARY OF ANY SUCH INDEMNIFICATION FROM ALL CLAIMS
FOR LOSS OR DAMAGE, DESCRIBED IN ANY OPERATIVE AGREEMENT, CAUSED BY ANY ACT OR
OMISSION ON THE PART OF ANY SUCH BENEFICIARY ATTRIBUTABLE TO THE ORDINARY
NEGLIGENCE (WHETHER SOLE OR CONTRIBUTORY) OR STRICT LIABILITY OF ANY SUCH
BENEFICIARY, AND INDEMNIFIES, EXONERATES AND HOLDS EACH SUCH BENEFICIARY FREE
AND HARMLESS FROM AND AGAINST ANY AND ALL ACTIONS, CAUSES OF ACTION, SUITS,
CLAIMS, LOSSES, COSTS, LIABILITIES, DAMAGES AND EXPENSES (INCLUDING WITHOUT
LIMITATION ATTORNEY'S FEES AND EXPENSES), DESCRIBED ABOVE, INCURRED BY ANY SUCH
BENEFICIARY (IRRESPECTIVE OF WHETHER ANY SUCH BENEFICIARY IS A PARTY TO THE
ACTION FOR WHICH INDEMNIFICATION UNDER THIS AGREEMENT OR ANY OTHER OPERATIVE
AGREEMENT IS SOUGHT) ATTRIBUTABLE TO THE ORDINARY NEGLIGENCE (WHETHER SOLE OR
CONTRIBUTORY) OR STRICT LIABILITY OF ANY SUCH BENEFICIARY.

                                       62
<PAGE>   68
     11.6 ADDITIONAL PROVISIONS REGARDING ENVIRONMENTAL INDEMNIFICATION.

     Subject to the following sentence, each and every indemnified Person shall
at all times have the rights and benefits, and the Indemnity Provider shall have
the obligations, in each case provided pursuant to the Operative Agreements with
respect to environmental matters, violations of any Environmental Law, any
Environmental Claim or other loss of or damage to any property or the
environment relating to any Property, the Lease, the Agency Agreement or the
Indemnity Provider (including without limitation the rights and benefits
provided pursuant to Section 11.1(c). Notwithstanding any provision in this
Section 11 to the contrary, the Indemnity Provider shall not be obligated to
indemnify any Person for any Claim arising from or out of with respect to
environmental matters, violations of any Environmental Law, any Environmental
Claim or loss of or damage to any Property or the environment relating to any
Property, the Lease, the Agency Agreement or the Indemnity Provider to the
extent such Claim is subject to indemnification by Raytheon or Fairchild and
Raytheon or Fairchild, as the case may be, has actually indemnified such Person
with respect to such Claim.

     11.7 ADDITIONAL PROVISIONS REGARDING INDEMNIFICATION.

     Notwithstanding the provisions of Sections 11.1, 11.2 and 11.5 (other than
with respect to matters concerning environmental indemnification referenced in
Section 11.6), (a) the Owner Trustee shall be the only beneficiary of the
provisions set forth in Sections 11.1, 11.2 and 11.5 (again, subject to the
immediately preceding parenthetical phrase) with respect to each Property solely
for the period prior to the earlier to occur of the applicable Completion Date
or Construction Period Termination Date for such Property, as applicable, and
(b) such limited rights of indemnification referenced in Section 11.7(a) (to the
extent relating to third-party claims) shall be limited to third-party claims
caused by or resulting from the Indemnity Provider's acts or omissions and/or
all other Persons acting by, through or under the Indemnity Provider. After the
earlier to occur of the applicable Completion Date or Construction Period
Termination Date for such Property, as applicable, each Indemnified Person shall
be a beneficiary of the provisions set forth in Sections 11.1, 11.2 and 11.5

     11.8 INDEMNIFICATIONS PROVIDED BY THE OWNER TRUSTEE IN FAVOR OF THE OTHER
          INDEMNIFIED PERSONS.

     To the extent the Indemnity Provider is not obligated to indemnify each
Indemnified Person with respect to the various matters described in this Section
11.8, the Owner Trustee shall provide such indemnities (but only to the extent
amounts sufficient to pay such indemnity are funded by the Lenders and the
Holders) in favor of each Indemnified Person in accordance with this Section
11.8 and shall pay all such amounts owed with respect to this Section 11.8 with
amounts advanced by the Lenders and the Holders(a) to the extent, but only to
the extent, amounts are available therefor with respect to the Available
Commitments and the Available Holder Commitments (subject to the rights of the
Lenders and the Holders to increase their respective commitment amounts in
accordance with the provisions of Sections 5.9) and (b) unless each Lender and
each Holder has declined in writing to fund such amount. Notwithstanding any
other provision in any other Operative Agreement to the contrary, all


                                       63
<PAGE>   69
amounts so advanced shall be deemed added (ratably, based on the ratio of the
Property Cost for each Property individually to the Aggregate Property Cost of
all Properties at such time) to the Property Cost of all Properties then
subject to the terms of the Operative Agreements.

     Whether or not any of the transactions contemplated hereby shall be
consummated, the Owner Trustee hereby assumes liability for and agrees to
defend, indemnify and hold harmless each Indemnified Person on an After Tax
Basis from and against any Claims, which may be imposed on, incurred by or
asserted against an Indemnified Person by any third party, including without
limitation Claims arising from the negligence of an Indemnified Person (but not
to the extent such Claims arise from the gross negligence or willful misconduct
of such Indemnified Person itself, as determined by a court of competent
jurisdiction, as opposed to gross negligence or willful misconduct imputed to
such Indemnified Person or breach of such Indemnified Person's obligations
under this Agreement, the Lease or any other Operative Agreement) in any way
relating to or arising or alleged to arise out of the execution, delivery,
performance or enforcement of this Agreement, the Lease or any other Operative
Agreement or on or with respect to any Property or any component thereof,
including without limitation Claims in any way relating to or arising or
alleged to arise out of the matters set forth in Sections 11.1(a) through
11.1(h).

     The Owner Trustee shall pay and assume liability for, and does hereby
agree to indemnify, protect and defend each Property and all Indemnified
Persons, and hold them harmless against, all Impositions on an After Tax Basis,
and all payments pursuant to the Operative Agreements shall be made free and
clear of and without deduction for any and all present and future Impositions.
Notwithstanding anything to the contrary in this paragraph, the Excluded Taxes
shall be excluded from the indemnity provisions afforded by this paragraph.

     THE INDEMNITY OBLIGATIONS UNDERTAKEN BY THE OWNER TRUSTEE PURSUANT TO THIS
SECTION 11.8 ARE IN ALL RESPECTS SUBJECT TO THE LIMITATIONS ON LIABILITY
REFERENCED IN SECTION 12.9.

                           SECTION 12. MISCELLANEOUS.

     12.1 SURVIVAL OF AGREEMENTS.

     The representations, warranties, covenants, indemnities and agreements of
the parties provided for in the Operative Agreements, and the parties'
obligations under any and all thereof, shall survive the execution and delivery
of this Agreement, the transfer of any Property to the Owner Trustee, the
acquisition of any Property (or any of its components), the construction of any
Improvements, the Completion of any Property, any disposition of any interest
of the Owner Trustee in any Property or any interest of the Holders in the
Trust Estate, the payment of the Notes and any disposition thereof and shall be
and continue in effect notwithstanding any investigation made by any party and
the fact that any party may waive compliance with any of the other terms,
provisions or conditions of any of the Operative Agreements. Except as
otherwise expressly set forth herein or in other Operative Agreements, the
indemnities of the

                                       64
<PAGE>   70
parties provided for in the Operative Agreements shall survive the expiration or
termination of any thereof.

     12.2  Notices.
           -------

     All notices required or permitted to be given under any Operative Agreement
shall be in writing. Notices may be served by certified or registered mail,
postage paid with return receipt requested; by private courier, prepaid; by
telex, facsimile, or other telecommunication device capable of transmitting or
creating a written record; or personally. Mailed notices shall be deemed
delivered five (5) business days after mailing, properly addressed. Couriered
notices shall be deemed delivered when delivered as addressed, or if the
addressee refuses delivery, when presented for delivery notwithstanding such
refusal. Telex or telecommunicated notices shall be deemed delivered when
receipt is either confirmed by confirming transmission equipment or acknowledged
by the addressee or its office. Personal delivery shall be effective when
accomplished. Unless a party changes its address by giving notice to the other
party as provided herein, notices shall be delivered to the parties at the
following addresses:

           If to the Construction Agent or the Lessee, or to any Guarantor, to
such entity at the following address:

               Veritas Software Corporation
               1600 Plymouth Street
               Mountain View, California 94043
               Attention:  Jay Jones, Esq.
               Telephone:  (650) 335-8647
               Telecopy:   (650) 526-2525

           If to the Owner Trustee, to it at the following address:

               First Security Bank, National Association
               79 South Main Street
               Salt Lake City, Utah 84111
               Attention:  Val T. Orton
                           Vice President
               Telephone:  (801) 246-5300
               Telecopy:   (801) 246-5053

           If to the Holders, to each such Holder at the address set forth for
such Holder on Schedule I of the Trust Agreement.



                                       65
<PAGE>   71
     If to the Agent, to it at the following address:

          NationsBank, N.A.
          901 Main Street, 67th Floor
          Dallas, Texas 75202
          Attention:     Sharon Ellis
          Telephone:     (214) 209-0906
          Telecopy:      (214) 209-0980

     If to any Lender, to it at the address set forth for such Lender in
Schedule 2.1 of the Credit Agreement.

     From time to time any party may designate additional parties and/or
another address for notice purposes by notice to each of the other parties
hereto. Each notice hereunder shall be effective upon receipt or refusal
thereof.

     12.3.     COUNTERPARTS.

     This Agreement may be executed by the parties hereto in separate
counterparts, each of which when so executed and delivered shall be an
original, but all such counterparts shall together constitute but one (1) and
the same instrument.

     12.4.     TERMINATIONS, AMENDMENTS, WAIVERS,ETC.: UNANIMOUS VOTE MATTERS.

     Each Basic Document may be terminated, amended, supplemented, waived or
modified only by an instrument in writing sign by, subject to Article VIII of
the Trust Agreement regarding termination of the Trust Agreement, the Majority
Secured Parties, the Agent and each Credit Party (to the extent such Credit
Party is a party to such Basic Document); provided, to the extent no Default or
Event of Default shall have occurred and be continuing, the Majority Secured
Parties shall not amend, supplement, waive or modify any provision of any Basic
Document in such a manner as to adversely affect the rights of any Credit Party
without the prior written consent (not to be unreasonably withheld or delayed)
of such Credit Party. Each Operative Agreement which is not a Basic Document
may be terminated, amended, supplemented, waived or modified only by an
instrument in writing signed by the parties thereto and (without the consent of
any other Financing Party) the Agent. In addition, the Unanimous Vote Matters
shall require the consent of each Lender and each Holder affected by such
matter.

          Notwithstanding the foregoing, no such termination, amendment,
supplement, waiver or modification shall, without the consent of the Agent and,
to the extent affected thereby, each Lender and each Holder (collectively, the
"Unanimous Vote Matters") (i) reduce the amount of any Note or any Certificate,
extend the scheduled date of maturity of any Note, extend the scheduled
Expiration Date, extend any payment date of any Note or Certificate, reduce the
stated rate of interest payable on any Note, reduce the stated Holder Yield
payable on any Certificate (other than as a result of waiving the applicability
of any post-default increase in interest rates or Holder Yields), modify the
priority of any Lien in favor of the Agent under any Security






                                       66
<PAGE>   72
Document, subordinate any obligation owed to such Lender or Holder, reduce any
Lender Commitment Fees or any Holder Commitment Fees payable to such Lender or
Holder (as the case may be) under this Participation Agreement, extend the
scheduled date of payment of any Lender Commitment Fees or any Holder Commitment
Fees payable to such Lender or Holder (as the case may be), fund any Advance
referenced in Section 2.1 of the Agency Agreement in excess of the then current
aggregate sum of the Available Commitments and the Available Holder Commitments,
elect to decline the funding of any Transaction Expense with respect to Sections
7.1(a) or 7.1(b), elect to decline the funding of any indemnity payment by the
Owner Trustee with respect to Section 11.8 or increase the amount or extend the
expiration date of such Lender's Commitment or the Holder Commitment of such
Holder, or (ii) terminate, amend, supplement, waive or modify any provision of
this Section 12.4 or reduce the percentages specified in the definitions of
Majority Lenders, Majority Holders or Majority Secured Parties, or consent to
the assignment or transfer by the Owner Trustee of any of its rights and
obligations under any Credit Document or release a material portion of the
Collateral (except in accordance with Section 8.8) or release any Credit Party
from its obligations under any Operative Agreement or otherwise alter any
payment obligations of any Credit Party to the Lessor or any Financing Party
under the Operative Agreements, or (iii) terminate, amend, supplement, waive or
modify any provision of Section 7 of the Credit Agreement (which shall also
require the consent of the Agent), or (iv) eliminate the automatic option under
Section 5.3(b) of the Agency Agreement requiring that the Construction Agent pay
certain liquidated damages in exchange for the conveyance of a Property to the
Construction Agent, or (v) permit the extension of the Construction Period
beyond the date that is two (2) years from the Initial Closing Date. Any such
termination, amendment, supplement, waiver or modification shall apply equally
to each of the Lenders and the Holders and shall be binding upon all the parties
to this Agreement. In the case of any waiver, each party to this Agreement shall
be restored to its former position and rights under the Operative Agreements,
and any Default or Event of Default waived shall be deemed to be cured and not
continuing; but no such waiver shall extend to any subsequent or other Default
or Event of Default, or impair any right consequent thereon.

     If at a time when the conditions precedent set forth in the Operative
Agreements to any Loan are, in the opinion of the Majority Lenders, satisfied,
any Lender shall fail to fulfill its obligations to make such Loan (any such
Lender, a "Defaulting Lender") then, for so long as such failure shall continue,
the Defaulting Lender shall (unless the Lessee and the Majority Lenders,
determined as if the Defaulting Lender were not a "Lender", shall otherwise
consent in writing) be deemed for all purposes relating to terminations,
amendments, supplements, waivers or modifications under the Operative Agreements
to have no Loans, shall not be treated as a "Lender" when performing the
computation of Majority Lenders or Majority Secured Parties, and shall have no
rights under this Section 12.4; provided that any action taken pursuant to the
second paragraph of this Section 12.4 shall not be effective as against the
Defaulting Lender.

     If at a time when the conditions precedent set forth in the Operative
Agreements to any Holder Advance are, in the opinion of the Majority Holders,
satisfied, any Holder shall fail to fulfill its obligations to make such Holder
Advance (any such Holder, a "Defaulting Holder") then, for so long as such
failure shall continue, the Defaulting Holder shall (unless the Lessee and the
Majority Holders, determined as if the Defaulting Holder were not a "Holder",
shall


                                       67
<PAGE>   73
otherwise consent in writing) be deemed for all purposes relating to
terminations, amendments, supplements, waivers or modifications under the
Operative Agreements to have no Holder Advances, shall not be treated as a
"Holder" when performing the computation of Majority Holders or Majority
Secured Parties, and shall have no rights under this Section 12.4; provided
that any action taken pursuant to the second paragraph of this Section 12.4
shall not be effective as against the Defaulting Holder.

     12.5 HEADINGS, etc.

     The Table of Contents and headings of the various Articles and Sections of
this Agreement are for convenience of reference only and shall not modify,
define, expand or limit any of the terms or provisions hereof.

     12.6 PARTIES IN INTEREST.

     Except as expressly provided herein, none of the provisions of this
Agreement are intended for the benefit of any Person except the parties hereto.

     12.7 GOVERNING LAW; SUBMISSION TO JURISDICTION; WAIVER OF JURY TRIAL;
VENUE.

     (a)  THIS AGREEMENT AND THE RIGHTS AND OBLIGATIONS OF THE PARTIES
HEREUNDER SHALL BE GOVERNED BY AND CONSTRUED, INTERPRETED AND ENFORCED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK.  Any legal action or
proceeding with respect to this Agreement or any other Operative Agreement may
be brought in the courts of the State of California in Santa Clara County or of
the United States for the Northern District of California, and, by execution
and delivery of this Agreement, each of the parties to this Agreement hereby
irrevocably accepts for itself and in respect of its property, generally and
unconditionally, the nonexclusive jurisdiction of such courts. Each of the
parties to this Agreement further irrevocably consents to the service of
process out of any of the aforementioned courts in any such action or
proceeding by the mailing of copies thereof by registered or certified mail,
postage prepaid, to it at the address set out for notices pursuant to Section
12.2, such service to become effective three (3) days after such mailing.
Nothing herein shall affect the right of any party to serve process in any other
manner permitted by Law or to commence legal proceedings or to otherwise
proceed against any party in any other jurisdiction.

     (b)  EACH OF THE PARTIES HERETO IRREVOCABLY AND UNCONDITIONALLY, TO THE
FULLEST EXTENT ALLOWED BY APPLICABLE LAW, WAIVES TRIAL BY JURY IN ANY LEGAL
ACTION OR PROCEEDING RELATING TO THIS AGREEMENT, ANY OTHER OPERATIVE AGREEMENT
AND FOR ANY COUNTERCLAIM THEREIN.


                                       68
<PAGE>   74
           (c) Each of the parties to this Agreement hereby irrevocably waives
     any objection which it may now or hereafter have to the laying of venue of
     any of the aforesaid actions or proceedings arising out of or in connection
     with this Agreement or any other Operative Agreement brought in the courts
     referred to in subsection (a) above and hereby further irrevocably waives
     and agrees not to plead or claim in any such court that any such action or
     proceeding brought in any such court has been brought in an inconvenient
     forum.

     12.8. Severability.

     Any provision of this Agreement that is prohibited or unenforceable in any
jurisdiction shall, as to such jurisdiction, be ineffective to the extent of
such prohibition or unenforceability without invalidating the remaining
provisions hereof, and any such prohibition or unenforceability in any
jurisdiction shall not invalidate or render unenforceable such provision in any
other jurisdiction.

     12.9. Liability Limited.

           (a) The Lenders, the Agent, the Credit Parties, the Owner Trustee and
     the Holders each acknowledge and agree that the Owner Trustee is (except as
     otherwise expressly provided herein or therein) entering into this
     Agreement and the other Operative Agreements to which it is a party (other
     than the Trust Agreement and to the extent otherwise provided in Section
     6.1 of this Agreement), solely in its capacity as trustee under the Trust
     Agreement and not in its individual capacity and that the Trust Company
     shall not be liable or accountable under any circumstances whatsoever in
     its individual capacity for or on account of any statements,
     representations, warranties, covenants or obligations stated to be those of
     the Owner Trustee, except for its own gross negligence or willful
     misconduct and as otherwise expressly provided herein or in the other
     Operative Agreements.

           (b) Anything to the contrary contained in this Agreement, the Credit
     Agreement, the Notes or in any other Operative Agreement notwithstanding,
     no Exculpated Person shall be personally liable in any respect for any
     liability or obligation arising hereunder or in any other Operative
     Agreement including without limitation the payment of, or interest on, the
     Notes, or for monetary damages for the breach of performance of any of the
     covenants contained in the Credit Agreement, the Notes, this Agreement, the
     Security Agreement or any of the other Operative Agreements. The Lenders,
     the Holders and the Agent agree that, in the event any remedies under any
     Operative Agreement are pursued, neither the Lenders, the Holders nor the
     Agent shall have any recourse against any Exculpated Person, for any
     deficiency, loss or Claim for monetary damages or otherwise resulting
     therefrom and recourse shall be had solely and exclusively against the
     Trust Estate (excluding Excepted Payments) and the Credit Parties (with
     respect to the Credit Parties' obligations under the Operative Agreements);
     but nothing contained herein shall be taken to prevent recourse against or
     the enforcement of remedies against the Trust Estate (excluding Excepted
     Payments) in

                                       69

<PAGE>   75
     respect of any and all liabilities, obligations and undertakings contained
     herein and/or in any other Operative Agreement. Notwithstanding the
     provisions of this Section, nothing in any Operative Agreement shall: (i)
     constitute a waiver, release or discharge of any indebtedness or obligation
     evidenced by the Notes and/or the Certificates arising under any Operative
     Agreement or secured by any Operative Agreement, but the same shall
     continue until paid or discharged; (ii) relieve any Exculpated Person from
     liability and responsibility for (but only any to the extent of the damages
     arising by reason of): active waste knowingly committed by any Exculpated
     Person with respect to any Property, any fraud, gross negligence or willful
     misconduct on the part of any Exculpated Person; (iii) relieve any
     Exculpated Person from liability and responsibility for (but only to the
     extent of the moneys misappropriated, misapplied or not turned over)(A)
     except for Excepted Payments, misappropriation or misapplication by the
     Lesser (i.e., application in a manner contrary to any of the Operative
     Agreements) of any insurance proceeds or condemnation award paid or
     delivered to the Lesser by any Person other than the Agent, (B) except for
     Excepted Payments, any deposits or any escrows or amounts owed by the
     Construction Agent under the Agency Agreement held by the Lesser or (C)
     except for Excepted Payments, any rent or other income received by the
     Lessor from any Credit Party that is not turned over to the Agent; or (iv)
     affect or in any way limit the Agent's rights and remedies under any
     Operative Agreement with respect to the Rents and rights and powers of the
     Agent under the Operative Agreements or to obtain a judgment against the
     Lessee's interest in the Properties or the Agent's rights and powers to
     obtain a judgment against the Lessor or any Credit Party (provided, that no
     deficiency judgment or other money judgment shall be enforced against any
     Exculpated Person except to the extent of the Lessor's interest in the
     Trust Estate (excluding Excepted Payments) or to the extent the Lessor may
     be liable as otherwise contemplated in clauses (ii) and (iii) of this
     Section 12.9(b)).

     12.10 RIGHTS OF THE CREDIT PARTIES.

     If at any time all obligations (i) of the Owner Trustee under the Credit
Agreement, the Security Documents and the other Operative Agreements and (ii) of
the Credit Parties under the Operative Agreements have in each case been
satisfied or discharged in full, then the Credit Parties shall be entitled to
(a) terminate the Lease and guaranty obligations under Section 6B and (b)
receive all amounts then held under the Operative Agreements and all proceeds
with respect to any of the Properties. Upon the termination of the Lease and
Section 6B pursuant to the foregoing clause (a), the Lessor shall transfer to
the Lessee all of its right, title and interest free and clear of the Lien of
the Lease, the Lien of the Security Documents and all Lessor Liens in and to any
Properties then subject to the Lease and any amounts or proceeds referred to in
the foregoing clause (b) be paid over to the Lessee.

     12.11. FURTHER ASSURANCES.

     The parties hereto shall promptly cause to be taken, executed, acknowledged
or delivered, at the sole expense of the Lessee, all such further acts,
conveyances, documents and assurances as the other parties may from time to time
reasonably request in order to carry out and effectuate

                                       70
<PAGE>   76
the intent and purposes of this Participation Agreement, the other Operative
Agreements and the transactions contemplated hereby and thereby (including
without limitation the preparation, execution and filing of any and all Uniform
Commercial Code financing statements, filings of Mortgage Instruments and other
filings or registrations which the parties hereto may from time to time request
to be filed or effected). The Lessee, at its own expense and without need of any
prior request from any other party, shall take such action as may be necessary
(including without limitation any action specified in the preceding sentence),
or (if the Owner Trustee shall so request) as so requested, in order to
maintain and protect all security interests provided for hereunder or under any
other Operative Agreement. In addition, in connection with the sale or other
disposition of any Property or any portion thereof, the Lessee agrees to
execute such instruments of conveyance as may be reasonably required in
connection therewith.

     12.12.     CALCULATIONS UNDER OPERATIVE AGREEMENTS.

     The parties hereto agree that all calculations and numerical
determinations to be made under the Operative Agreements by the Owner Trustee
shall be made by the Agent and that such calculations and determinations shall
be conclusive and binding on the parties hereto in the absence of manifest
error.

     12.13.     CONFIDENTIALITY.

     Each Financing Party agrees to keep confidential any information furnished
or made available to it by any Credit Party or any of its Subsidiaries pursuant
to this Agreement that is marked confidential; provided that nothing herein
shall prevent any Financing Party from disclosing such information (a) to any
other Financing Party or any Affiliate of any Financing Party, or any officer,
director, employee, agent, or advisor of any Financing Party of Affiliate of
any Financing Party, (b) to any other Person if reasonably incidental to the
administration of the credit facility provided herein, (c) as required by any
law, rule, or regulation, (d) upon the order of any court or administrative
agency, (e) upon the request or demand of any regulatory agency or authority,
(f) that is or becomes available to the public or that is or becomes available
to any Financing Party other than as a result of a disclosure by any Financing
Party prohibited by this Agreement, (g) in connection with any litigation to
which such Financing Party or any of its Affiliates may be a party, (h) to the
extent necessary in connection with the exercise of any remedy under this
Agreement or any other Operative Agreement, and (i) subject to provisions
substantially similar to those contained in this Section, to any actual or
proposed participant or assignee.

     12.14.    FINANCIAL REPORTING/TAX CHARACTERIZATION.

     Lessee agrees to obtain advice from its own accountants and tax counsel
regarding the financial reporting treatment and the tax characterization of the
transactions described in the Operative Agreements. Lessee further agrees that
Lessee shall not rely upon any statement of any Financing Party or any of their
respective Affiliates and/or Subsidiaries regarding any such financial
reporting treatment and/or tax characterization.


                                       71
<PAGE>   77
     12.15     SET-OFF.

     In addition to any rights now or hereafter granted under applicable Law
and not by way of limitation of any such rights, upon and after the occurrence
of any Event of Default and during the continuance thereof, the Lenders, the
Holders, their respective Affiliates and any assignee or participant of a
Lender or a Holder in accordance with the applicable provisions of the
Operative Agreements are hereby authorized by the Credit Parties at any time or
from time to time, without notice to the Credit Parties or to any other Person,
any such notice being hereby expressly waived, to set-off and to appropriate
and to apply any and all deposits (general or special, time or demand,
including without limitation indebtedness evidenced by certificates of deposit,
whether matured or unmatured) and any other indebtedness at any time held or
owing by the Lenders, the Holders, their respective Affiliates or any assignee
or participant of a Lender or a Holder in accordance with the applicable
provisions of the Operative Agreements to or for the credit or the account of
any Credit Party against and on account of the obligations of any Credit Party
under the Operative Agreements irrespective of whether or not (a) the Lenders
or the Holders shall have made any demand under any Operative Agreement or (b)
the Agent shall have declared any or all of the obligations of any Credit Party
under the Operative Agreements to be due and payable and although such
obligations shall be contingent or unmatured. Notwithstanding the foregoing,
neither the Agent nor any other Financing Party shall exercise, or attempt to
exercise, any right of setoff, banker's lien, or the like, against any deposit
account or property of any Credit Party held by the Agent or any other
Financing Party, without the prior written consent of the Majority Secured
Parties, and any Financing Party violating this provision shall indemnify the
Agent and the other Financing Parties from any and all costs, expenses,
liabilities and damages resulting therefrom. The contractual restriction on the
exercise of setoff rights provided in the foregoing sentence is solely for the
benefit of the Agent and the Financing Parties and may not be enforced by any
Credit Party.

                            [signature pages follow]


     72
<PAGE>   78


     IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
duly executed by their respective officers thereunto duly authorized as of the
day and year first above written.


CONSTRUCTION AGENT
AND LESSEE:                        VERITAS SOFTWARE CORPORATION, as the
                                   Construction Agent and as the Lessee


                                   By:     /s/ Ken Lonchar
                                         ------------------------------------
                                   Name:   Kenneth E. Lonchar
                                         ------------------------------------
                                   Title:  Senior Vice President
                                         ------------------------------------


OWNER TRUSTEE
AND LESSOR:                        FIRST SECURITY BANK, NATIONAL ASSOCIATION,
                                   not individually, except as expressly
                                   stated herein, but solely as the Owner
                                   Trustee under the VS Trust 1999-1


                                   By:
                                         ------------------------------------
                                   Name:
                                         ------------------------------------
                                   Title:
                                         ------------------------------------


AGENT AND LENDERS:                 NATIONSBANK, N.A., as a Lender and as the
                                   Agent


                                   By:
                                         ------------------------------------
                                   Name:
                                         ------------------------------------
                                   Title:
                                         ------------------------------------


                                   COMMERCIA BANK-CALIFORNIA, as a Lender


                                   By:
                                         ------------------------------------
                                   Name:
                                         ------------------------------------
                                   Title:
                                         ------------------------------------
<PAGE>   79


     IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
duly executed by their respective officers thereunto duly authorized as of the
day and year first above written.


CONSTRUCTION AGENT
AND LESSEE:                        VERITAS SOFTWARE CORPORATION, as the
                                   Construction Agent and as the Lessee


                                   By:
                                         ------------------------------------
                                   Name:
                                         ------------------------------------
                                   Title:
                                         ------------------------------------


OWNER TRUSTEE
AND LESSOR:                        FIRST SECURITY BANK, NATIONAL ASSOCIATION,
                                   not individually, except as expressly
                                   stated herein, but solely as the Owner
                                   Trustee under the VS Trust 1999-1


                                   By:     /s/ Val T. Orton
                                         ------------------------------------
                                   Name:   Val T. Orton
                                         ------------------------------------
                                   Title:  Vice President
                                         ------------------------------------


AGENT AND LENDERS:                 NATIONSBANK, N.A., as a Lender and as the
                                   Agent


                                   By:
                                         ------------------------------------
                                   Name:
                                         ------------------------------------
                                   Title:
                                         ------------------------------------


                                   COMERICA BANK-CALIFORNIA, as a Lender


                                   By:
                                         ------------------------------------
                                   Name:
                                         ------------------------------------
                                   Title:
                                         ------------------------------------
<PAGE>   80
     IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
duly executed by their respective officers thereunto duly authorized as of the
day and year first above written.

CONSTRUCTION AGENT
AND LESSEE:                        VERITAS SOFTWARE CORPORATION, as the
                                   Construction Agent and as the Lessee


                                   By:
                                       -----------------------------------

                                   Name:
                                         ---------------------------------

                                   Title:
                                          --------------------------------

OWNER TRUSTEE
AND LESSOR:                        FIRST SECURITY BANK, NATIONAL
                                   ASSOCIATION, not individually, except as
                                   expressly stated herein, but solely as the
                                   Owner Trustee under the VS Trust 1999-1

                                   By:
                                       -----------------------------------

                                   Name:
                                         ---------------------------------

                                   Title:
                                          --------------------------------

AGENT AND LENDERS:                 NATIONSBANK, N.A., as a Lender and as the
                                   Agent

                                   By: /s/ Sharon Ellis
                                       -----------------------------------

                                   Name: SHARON ELLIS
                                         ---------------------------------

                                   Title: VICE PRESIDENT
                                          --------------------------------

                                   COMERICA BANK-CALIFORNIA, as a Lender

                                   By:
                                       -----------------------------------

                                   Name:
                                         ---------------------------------

                                   Title:
                                          --------------------------------
<PAGE>   81
     IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
duly executed by their respective officers thereunto duly authorized as of the
day and year first above written.


CONSTRUCTION AGENT
AND LESSEE:                   VERITAS SOFTWARE CORPORATION, as the
                              Construction Agent and as the Lessee



                              By:
                                 ----------------------------------

                              Name:
                                   --------------------------------

                              Title:
                                    -------------------------------


OWNER TRUSTEE
AND LESSOR:                   FIRST SECURITY BANK, NATIONAL
                              ASSOCIATION, not individually, except as
                              expressly stated herein, but solely as the
                              Owner Trustee under the VS Trust 1999-1



                              By:
                                 ----------------------------------

                              Name:
                                   --------------------------------

                              Title:
                                    -------------------------------


AGENT AND LENDERS:            NATIONSBANK, N.A., as a Lender and as the
                              Agent



                              By:
                                 ----------------------------------

                              Name:
                                   --------------------------------

                              Title:
                                    -------------------------------



                              COMERICA BANK-CALIFORNIA, as a Lender



                              By: /s/ Robert E. Ways
                                 ----------------------------------

                              Name:   Robert E. Ways
                                   --------------------------------

                              Title:  Corporate Banking Officer
                                    -------------------------------



<PAGE>   82
                              KEY BANK NATIONAL ASSOCIATION, as a
                              Lender



                              By:  /s/ Mary K. Young
                                 ----------------------------------

                              Name:   Mary K. Young
                                   --------------------------------

                              Title:  Assistant Vice President
                                    -------------------------------



                              FLEET NATIONAL BANK, as a Lender



                              By:
                                 ----------------------------------

                              Name:
                                   --------------------------------

                              Title:
                                    -------------------------------



                          [signature pages continued]

<PAGE>   83
                                   KEY BANK NATIONAL ASSOCIATION, as a
                                   Lender


                                   By:
                                       ---------------------------------------

                                   Name:
                                         -------------------------------------

                                   Title:
                                          ------------------------------------


                                   FLEET NATIONAL BANK, as a Lender


                                   By: /s/ Michael S. Barclay
                                       ---------------------------------------

                                   Name: Michael S. Barclay
                                         -------------------------------------

                                   Title: VP
                                          ------------------------------------


                          [signature pages continued]


<PAGE>   84
HOLDERS:                           NATIONSBANK, N.A., as a Holder


                                   By: /s/ Sharon Ellis
                                       ---------------------------------------

                                   Name: SHARON ELLIS
                                         -------------------------------------

                                   Title: VICE PRESIDENT
                                          ------------------------------------


                                   KEY BANK NATIONAL ASSOCIATION as a
                                   Holder


                                   By:
                                       ---------------------------------------

                                   Name:
                                         -------------------------------------

                                   Title:
                                          ------------------------------------


                                   FLEET NATIONAL BANK, as a Holder

                                   By:
                                       ---------------------------------------

                                   Name:
                                         -------------------------------------

                                   Title:
                                          ------------------------------------

<PAGE>   85
HOLDERS:                                NATIONSBANK, N.A., as a Holder


                                        By:
                                             ---------------------------------
                                        Name:
                                             ---------------------------------
                                        Title:
                                             ---------------------------------



                                        KEY BANK NATIONAL ASSOCIATION as a
                                        Holder


                                        By:    /s/ Mary K. Young
                                             ---------------------------------
                                        Name:  Mary K. Young
                                             ---------------------------------
                                        Title: Assistant Vice President
                                             ---------------------------------



                                        FLEET NATIONAL BANK, as a Holder


                                        By:
                                             ---------------------------------
                                        Name:
                                             ---------------------------------
                                        Title:
                                             ---------------------------------
<PAGE>   86
HOLDERS:                                NATIONSBANK, N.A., as a Holder


                                        By:
                                             ---------------------------------
                                        Name:
                                             ---------------------------------
                                        Title:
                                             ---------------------------------



                                        KEY BANK NATIONAL ASSOCIATION as a
                                        Holder


                                        By:
                                             ---------------------------------
                                        Name:
                                             ---------------------------------
                                        Title:
                                             ---------------------------------



                                        FLEET NATIONAL BANK, as a Holder


                                        By:    /s/ Michael S. Barclay
                                             ---------------------------------
                                        Name:  Michael S. Barclay
                                             ---------------------------------
                                        Title: VP
                                             ---------------------------------



<PAGE>   87
                             Schedule 8.3A(a)(iii)

                   [FORM OF OFFICER'S COMPLIANCE CERTIFICATE]

     For the fiscal quarter ended _____________, 19__.

     I, ___________________, _____________________ of VERITAS SOFTWARE
CORPORATION (the "Lessee") hereby certify that, to the best of my knowledge and
belief, with respect to that certain Participation Agreement dated as of April
23, 1999 (as amended, modified, restated or supplemented from time to time, the
"Participation Agreement"; all of the defined terms in the Credit Agreement are
incorporated herein by reference) among the Lessee, the Lessor, the Guarantors,
the Lenders, the Holders and NationsBank, N.A., as Agent:

     a.   The company-prepared financial statements which accompany this
          certificate are true and correct in all material respects and have
          been prepared in accordance with GAAP applied on a consistent basis,
          subject to changes resulting from normal year-end audit adjustments.

     b.   Since ________________ (the date of the last similar certification,
          or, if none, the Initial Closing Date) no Default or Event of Default
          has occurred; and

     Delivered herewith are detailed calculations demonstrating compliance by
the Credit Parties with the financial covenants contained in Section 8.3A (h)
of the Participation Agreement, and setting forth the ratio of Funded
Indebtedness to EBITDA and level of EBITDA, pursuant to Section 8.3(k) of the
Participation Agreement as of the end of the fiscal period referred to above.

     This ____ day of _____________, 19__.


                                        VERITAS SOFTWARE CORPORATION


                                        By:_________________________________

                                        Name:_______________________________

                                        Title:______________________________
<PAGE>   88
                      Attachment to Officer's Certificate

                       COMPUTATION OF FINANCIAL COVENANTS
<PAGE>   89
                              Schedule 8.3B(a)(ii)

                           [SCHEDULE OF INDEBTEDNESS]

1.   $100,000,000 5 1/4% CONVERTIBLE SUBORDINATED NOTES DUE 2004

1.   LETTER OF CREDIT FOR $231,000 IN FAVOR OF SGI

<PAGE>   90
                                Schedule 8.3B(e)

                 [SCHEDULE OF INSIGNIFICANT LINES OF BUSINESS]

                                      None
<PAGE>   91
                                Schedule 8.3B(f)

                           [SCHEDULE OF INVESTMENTS]

                                      None
<PAGE>   92
                                   EXHIBIT A


                                REQUISITION FORM
  (Pursuant to Sections 4.2, 5.2, 5.3 and 5.4 of the Participation Agreement)


     VERITAS SOFTWARE CORPORATION, a Delaware corporation (the "Company")
hereby certifies as true and correct and delivers the following Requisition to
NATIONSBANK, N.A., as the agent for the Lenders (hereinafter defined) and
respecting the Security Documents, as the agent for the Lenders and the Holders
(hereinafter defined), to the extent of their interests (the "Agent"):

     Reference is made herein to that certain Participation Agreement dated as
of April 23, 1999 (as amended, modified, extended, supplemented, restated and/or
replaced from time to time, the "Participation Agreement") among the Company,
in its capacity as the Lessee and as the Construction Agent, the various
parties thereto from time to time, as the guarantors (the "Guarantors"), First
Security Bank, National Association, as the Owner Trustee, the various banks
and other lending institutions which are parties thereto from time to time, as
holders (the "Holders"), the various banks and other lending institutions which
are parties thereto from time to time, as lenders (the "Lenders"), and the
Agent. Capitalized terms used herein but not otherwise defined herein shall
have the meanings set forth therefor in the Participation Agreement.

Check one:

     ____ INITIAL CLOSING DATE:_____________________________
     (three (3) Business Days prior notice required for Advance)

     ____ PROPERTY CLOSING DATE:____________________________
     (three (3) Business Days prior notice required for Advance)

     ____ CONSTRUCTION ADVANCE DATE:________________________
     (three (3) Business Days prior notice required for Advance)


1.   Transaction Expenses and other fees, expenses and disbursements under
     Sections 7.1(a) or 7.1(b) of the Participation Agreement and any and
     all other amounts contemplated to be financed under the Participation
     Agreement including without limitation any Work, broker's fees, taxes,
     recording fees and the like (with supporting invoices or closing
     statement attached):



                                      A-1
<PAGE>   93




          Party to Whom                      Amount Owed
          Amount is Owed                  (in U.S. Dollars)

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


2.   Description of Land (which shall be a legal description of the Land in
     connection with an Advance to pay Property Acquisition Costs): See
     attached Schedule 1

3.   Description of Improvements: See attached Schedule 2

4.   Description of Equipment: See attached Schedule 3

5.   Description of Work: See attached Schedule 4

6.   Aggregate Loans and Holder Advances requested since the Initial Closing
     Date with respect to each Property for which Advances are requested under
     this Requisition (listed on a Property by Property basis), including
     without limitation all amounts requested under this Requisition: [IDENTIFY
     ON A PROPERTY BY PROPERTY BASIS]

          $                                  [Property]
           ------------------

     In connection with this Requisition, the Company hereby requests that the
Lenders make Loans to the Lessor in the amount of $----------- and that the
Holders make Holder Advances to the Lessor in the amount of $-----------------.
The Company hereby certifies (i) that the foregoing amounts requested do not
exceed the total aggregate of the Available Commitments plus the Available
Holder Commitments and (ii) each of the provisions of the Participation
Agreement applicable to the Loans and Holder Advances requested hereunder have
been complied with as of the date of this Requisition.

     The Company requests the Loans be allocated as follows:

               $------------------           ABR Loans

               $------------------           Eurodollar Loans


     The Company requests the Holder Advances be allocated as follows:

               $------------------           ABR Holder Advances

               $------------------           Eurodollar Holder Advances



                                      A-2
<PAGE>   94




     The Company has caused this Requisition to executed by its duly
authorized officer as of this --------- day of -----------------, -------.



                                   VERITAS SOFTWARE CORPORATION


                                   By:
                                         ----------------------------------
                                   Name:
                                         ----------------------------------
                                   Title:
                                         ----------------------------------




                                      A-3

<PAGE>   95











                                   Schedule 1


                              Description of Land
                     (Legal Description and Street Address)























                                      A-4




<PAGE>   96

















                                   Schedule 2

                          Description of Improvements



























                                      A-5


<PAGE>   97










                                   Schedule 3


                            Description of Equipment

<TABLE>
<CAPTION>
   General Description                  Make      Model     Serial Number
<S>                                    <C>       <C>       <C>
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
</TABLE>










                                      A-6

<PAGE>   98







                                   Schedule 4

                                      Work





Work Performed for which the Advance is requested:

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

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















                                      A-7


<PAGE>   99
















                                   EXHIBIT B

                                   [Reserved]



















                                      B-1



<PAGE>   100
                                   EXHIBIT C


                          VERITAS SOFTWARE CORPORATION


                             OFFICER'S CERTIFICATE
          (Pursuant to Section 5.3(z) of the Participation Agreement)


     VERITAS SOFTWARE CORPORATION, a Delaware corporation (the "Company"), DOES
HEREBY CERTIFY as follows:

1.   Each and every representation and warranty of each Credit Party contained
in the Operative Agreements to which it is a party is true and correct on and as
of the date hereof.

2.   No Default or Event of Default has occurred and is continuing under any
Operative Agreement.

3.   Each Operative Agreement to which any Credit Party is a party is in full
force and effect with respect to it.

4.   The Company has duly performed and complied with all covenants, agreements
and conditions contained in the Participation Agreement (hereinafter defined)
or in any Operative Agreement required to be performed or complied with by it
on or prior to the date hereof.

Capitalized terms used in this Officer's Certificate and not otherwise defined
herein have the respective meanings ascribed thereto in the Participation
Agreement dated as of April 23, 1999 among the Company, as the Lessee and as the
Construction Agent, the various parties thereto from time to time, as guarantors
(the "Guarantors"), First Security Bank, National Association, as the Owner
Trustee, the various banks and other lending institutions which are parties
thereto from time to time, as holders (the "Holders"), the various banks and
other lending institutions which are parties thereto from time to time, as
lenders (the "Lenders") and NationsBank, N.A., as the agent for the Lenders and
respecting the Security Documents, as the agent for the Lenders and the Holders,
to the extent of their interests (the "Agent").

IN WITNESS WHEREOF, the Company has caused this Officer's Certificate to be
duly executed and delivered as of this ______ day of __________, ____.


                                                   VERITAS SOFTWARE CORPORATION

                                                  By: __________________________

                                                  Name: ________________________

                                                  Title: _______________________


                                      C-1
<PAGE>   101
                                   EXHIBIT D

                          VERITAS SOFTWARE CORPORATION

                            SECRETARY'S CERTIFICATE
          (Pursuant to Section 5.3(aa) of the Participation Agreement)

     VERITAS SOFTWARE CORPORATION, a Delaware corporation (the "Company") DOES
HEREBY CERTIFY as follows:

     1.  Attached hereto as Schedule 1 is a true, correct and complete copy of
         the resolutions of the Board of Directors of the Company duly adopted
         by the Board of Directors of the Company on            . Such
         resolutions have not been amended, modified or rescinded since their
         date of adoption and remain in full force and effect as of the date
         hereof.

     2.  Attached hereto as Schedule 2 is a true, correct and complete copy of
         the Articles of Incorporation of the Company on file in the Office of
         the Secretary of State of             . Such Articles of Incorporation
         have not been amended, modified or rescinded since their date of
         adoption and remain in full force and effect as of the date hereof.

     3.  Attached hereto as Schedule 3 is a true, correct and complete copy of
         the Bylaws of the Company. Such Bylaws have not been amended, modified
         or rescinded since their date of adoption and remain in full force and
         effect as of the date hereof.

     4.  The persons named below now hold the offices set forth opposite their
         names, and the signatures opposite their names and titles are their
         true and correct signatures.


<TABLE>
<CAPTION>
       Name                   Office                   Signature
<S>                      <C>                      <C>

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



                                      D-1

<PAGE>   102
     IN WITNESS WHEREOF, the Company has caused this Secretary's Certificate to
be duly executed and delivered as of this     day of             ,         .

                                   VERITAS SOFTWARE CORPORATION

                                   By:
                                        ---------------------------
                                   Name:
                                        ---------------------------
                                   Title:
                                         --------------------------








                                      D-2
<PAGE>   103
                                   Schedule I

                               Board Resolutions


                                      D-3
<PAGE>   104
                                   Schedule 2

                           Articles of Incorporation



                                      D-4
<PAGE>   105
                                   Schedule 3

                                     Bylaws



                                      D-5
<PAGE>   106
                                   EXHIBIT E


                   FIRST SECURITY BANK, NATIONAL ASSOCIATION

                             OFFICER'S CERTIFICATE
          (Pursuant to Section 5.3(bb) of the Participation Agreement)


     FIRST SECURITY BANK, NATIONAL ASSOCIATION, a national banking association,
not individually (except with respect to paragraph 1 below, to the extent any
such representations and warranties are made in its individual capacity) but
solely as the owner trustee under the VS Trust 1999-1 (the "Owner Trustee"),
DOES HEREBY CERTIFY as follows:

     1.   Each and every representation and warranty of the Owner Trustee
          contained in the Operative Agreements to which it is a party is true
          and correct on and as of the date hereof.

     2.   Each Operative Agreement to which the Owner Trustee is a party is in
          full force and effect with respect to it.

     3.   The Owner Trustee has duly performed and complied with all covenants,
          agreements and conditions contained in the Participation Agreement
          (hereinafter defined) or in any Operative Agreement required to be
          performed or complied with by it on or prior to the date hereof.

Capitalized terms used in this Officer's Certificate and not otherwise defined
herein have the respective meanings ascribed thereto in the Participation
Agreement dated as of April 23, 1999 (the "Participation Agreement") among
Veritas Software Corporation, as the Lessee and as the Construction Agent, the
various parties thereto from time to time, as guarantors (the "Guarantors"), the
Owner Trustee, the various banks and other lending institutions which are
parties thereto from time to time, as holders (the "Holders"), the various banks
and other lending institutions which are parties thereto from time to time, as
lenders (the "Lenders") and NationsBank, N.A., as the agent for the Lenders and
respecting the Security Documents, as the agent for the Lenders and the Holders,
to the extent of their interests (the "Agent").


                                      E-1
<PAGE>   107
     IN WITNESS WHEREOF, the Owner Trustee has caused this Officer's Certificate
to be duly executed and delivered as of this ___ day of ________, _________.


                                      FIRST SECURITY BANK, NATIONAL ASSOCIATION,
                                      not individually, except as expressly
                                      stated herein, but solely as the Owner
                                      Trustee under the VS Trust 1999-1


                                      By: ________________________________

                                      Name: ______________________________

                                      Title: _____________________________


                                      E-2
<PAGE>   108
                              EXHIBIT F

               FIRST SECURITY BANK NATIONAL ASSOCIATION

                        SECRETARY'S CERTIFICATE
      (Pursuant to Section 5.3(cc) of the Participation Agreement)

                  CERTIFICATE OF ASSISTANT SECRETARY

     I, _____________________, duly elected and qualified Assistant Secretary of
the Board of Directors of First Security Bank, National Association (the
"Association"), hereby certify as follows:

     1. The Association is a National Banking Association duly organized,
validly existing and in good standing under the laws of the United States. With
respect thereto the following is noted:

     A. Pursuant to Revised Statutes 324, et seq., as amended, 12 U.S.C. 1, et
        seq., the Comptroller of the Currency charters and exercises
        regulatory and supervisory authority over all National Banking
        Associations;

     B. On December 9, 1881, the First National Bank of Ogden, Utah was
        chartered as a National Banking Association under the laws of the
        United States and under Charter No. 2597;

     C. On October 2, 1922, in connection with a consolidation of The First
        National Bank of Ogden, Ogden, Utah and The Utah National Bank of Ogden,
        Ogden, Utah, the title was changed to "The First & Utah National Bank of
        Ogden", on January 18, 1923, The First & Utah National Bank of Ogden
        changed its title to "First Utah National Bank of Ogden"; on January
        19, 1926, the title was changed to "First National Bank of Ogden"; on
        February 24, 1934, the title was changed to "First Security Bank of
        Utah, National Association"; on June 21, 1996, the title was changed
        to "First Security Bank, National Association"; and

     D. First Security Bank, National Association, Ogden, Utah, continues to
        hold a valid certificate to do business as a National Banking
        Association.

     2. The Association's Articles of Association, as amended, are in full
force and effect, and a true, correct and complete copy is attached hereto as
Schedule A and incorporated herein by reference. Said Articles were last
amended October 20, 1975, as required by law on notice at a duly called special
meeting of the shareholders of the Association.

                                        F-1


<PAGE>   109
     3.   The Association By-Laws, as amended, are in full force and effect;
and a true, correct and complete copy is attached hereto as Schedule B and
incorporated herein by reference. Said By-Laws, still in full force and effect,
were adopted September 17, 1942, by resolution, after proper notice of
consideration and adoption of By-Laws was given to each and every shareholder,
at a regularly called meeting of the Board of Directors with a quorum present.

     4.   Pursuant to the authority vested in it by an Act of Congress approved
December 23, 1913 and known as the Federal Reserve Act, as amended, the Federal
Reserve Board (now the Board of Governors of the Federal Reserve System) has
granted to the Association now known as "First Security Bank, National
Association" of Ogden, Utah, the right to act, when not in contravention of
State or local law, as trustee, executor, administrator, registrar of stocks
and bonds, guardian of estates, assignee, receiver, committee of estates of
lunatics, or in any other fiduciary capacity in which State banks, trust
companies or other corporations which come into competition with National Banks
are permitted to act under the laws of the State of Utah; and under the
provisions of applicable law, the authority so granted remains in full force
and effect.

     5.   Pursuant to authority vested by Act of Congress (12 U.S.C. 92a and 12
U.S.C. 481, as amended) the Comptroller of the Currency has issued Regulation
9, as amended, dealing, in part, with the Fiduciary Powers of National Banks,
said regulation providing in subparagraph 9.7(a)(1-2):

     (1)  The board of directors is responsible for the proper exercise of
          fiduciary powers by the Bank.  All matters pertinent thereto,
          including the determination of policies, the investment and
          disposition of property held in fiduciary capacity, and the
          direction and review of the actions of all officers, employees,
          and committees utilized by the Bank in the exercise of its
          fiduciary powers, are the responsibility of the board.  In
          discharging this responsibility, the board of directors may
          assign, by action duly entered in the minutes, the administration
          of such of the Bank's fiduciary powers as it may consider proper
          to assign to such director(s), officer(s), employee(s) or
          committee(s) as it may designate.

     (2)  No fiduciary account shall be accepted without the prior approval
          of the board, or of the director(s), officer(s), or committee(s) to
          whom the board may have designated the performance of that
          responsibility....

     6.   A Resolution relating to Exercise of Fiduciary Powers was adopted
by the Board of Directors at a meeting held July 26, 1994 at which time there
was a quorum present, said resolution is still in full force and effect and has
not been rescinded. Said resolution is attached hereto as Schedule C and
incorporated herein by reference.


                                      F-2
<PAGE>   110
     7.   A Resolution relating to the Designation of Officers and Employees to
Exercise Fiduciary Powers was adopted by the Trust Policy Committee at a
meeting held February 7, 1996 at which time a quorum was present; said
resolution is still in full force and effect and has not been rescinded. Said
resolution is attached hereto as Schedule D and is incorporated herein by
reference.

     8.   Attached hereto as Schedule E and incorporated herein by reference,
is a listing of facsimile signatures of persons authorized (herein "Authorized
Signatory or Signatories") on behalf of the Association and its Trust Group to
act in exercise of its fiduciary powers subject to the resolutions in Paragraphs
6 and 7, above.

     9.   The principal office of the First Security Bank, National
Association, Trust Group and of its departments, except for the St. George,
Utah, Ogden, Utah, and Provo, Utah, branch offices, is located at 79 South Main
Street, Salt Lake City, Utah 84111 and all records relating to fiduciary
accounts are located at such principal office of the Trust Group or in storage
facilities within Salt Lake County, Utah, except for those of the Ogden, Utah,
St. George, Utah, and Provo, Utah, branch offices, which are located at said
office.

     10.  Each Authorized Signatory (i) is a duly elected or appointed, duly
qualified officer or employee of the Association; (ii) holds the office or job
title set forth below his or her name on the date hereof; (iii) and the
facsimile signature appearing opposite the name of each such officer or
employee is a true replica of his or her signature.



                                      F-3
<PAGE>   111






     IN WITNESS WHEREOF, I have hereunto set my hand and affixed the seal of the
Association this ------------- day of -----------------, --------.






(SEAL)




                                             --------------------------------
                                             R. James Steenblik
                                             Senior Vice President
                                             Assistant Secretary









                                      F-4


<PAGE>   112





























                                   Schedule A

                            Articles of Association


















                                      F-5


<PAGE>   113









                                   Schedule B

                                     Bylaws



























                                      F-6

<PAGE>   114
                                   Schedule C

                             Resolution Relating to
                          Exercise of Fiduciary Powers



                                      F-7
<PAGE>   115
                                   Schedule D

                           Resolution Relating to the
                     Designation of Officers and Employees
                          To Exercise Fiduciary Powers


                                      F-8
<PAGE>   116
                                   Schedule E

                      Authorized Signatory or Signatories


                                      F-9
<PAGE>   117
                                   EXHIBIT G

                [Outside Counsel Opinion for the Owner Trustee]
                      (Pursuant to Section 5.3(dd) of the
                            Participation Agreement)

                             ----------------, ----


TO THOSE ON THE ATTACHED DISTRIBUTION LIST

     Re: Trust Agreement dated as of April 23, 1999

Dear Sirs:

     We have acted as special counsel for First Security Bank, National
Association, a national banking association, in its individual capacity ("FSB")
and in its capacity as trustee (the "Owner Trustee") under the Trust Agreement
dated as of April 23, 1999 (the "Trust Agreement") by and among it and the
various banks and other lending institutions which are parties thereto from time
to time, as holders (the "Holders"), in connection with the execution and
delivery by the Owner Trustee of the Operative Agreements to which it is a
party. Except as otherwise defined herein, the terms used herein shall have the
meanings set forth in Appendix A to the Participation Agreement dated as of
April 23, 1999 (the "Participation Agreement") by and among Veritas Software
Corporation (the "Lessee"), the various parties thereto from time to time, as
guarantors (the "Guarantors"), First Security Bank, National Association, as the
Owner Trustee, the Holders, the various banks and other lending institutions
which are parties thereto from time to time, as lenders (the "Lenders") and
NationsBank, N.A., as the agent for the Lenders and respecting the Security
Documents, as the agent for the Lenders and the Holders, to the extent of their
interests (the "Agent").

     We have examined originals or copies, certified or otherwise identified to
our satisfaction, of such documents, corporate records and other instruments as
we have deemed necessary or advisable for the purpose of rendering this opinion.

Based upon the foregoing, we are of the opinion that:

     1.   FSB is a national banking association duly organized, validly existing
and in good standing under the laws of the United States of America and each of
FSB and the Owner Trustee has under the laws of the State of Utah and federal
banking law the power and authority to enter into and perform its obligations
under the Trust Agreement and each other Operative Agreement to which it is a
party.

     2.   The Owner Trustee is the duly appointed trustee under the Trust
Agreement.


                                      G-1
<PAGE>   118
     3.   The Trust Agreement has been duly authorized, executed and delivered
by one (1) of the officers of FSB and, assuming due authorization, execution and
delivery by the Holders, is a legal, valid and binding obligation of the Owner
Trustee (and to the extent set forth therein, against FSB), enforceable against
the Owner Trustee (and to the extent set forth therein, against FSB) in
accordance with its terms, and the Trust Agreement creates under the laws of the
State of Utah for the Holders the beneficial interest in the Trust Estate it
purports to create and is a valid trust under the laws of the State of Utah.

     4.   The Operative Agreements to which it is party have been duly
authorized, executed and delivered by FSB, and, assuming due authorization,
execution and delivery by the other parties thereto, are legal, valid and
binding obligations of FSB, enforceable against FSB in accordance with their
respective terms.

     5.   The Operative Agreements to which it is party have been duly
authorized, executed and delivered by Owner Trustee, and, assuming due
authorization, execution and delivery by the other parties thereto, are legal,
valid and binding obligations of the Owner Trustee, enforceable against the
Owner Trustee in accordance with their respective terms. The Notes and
Certificates have been duly issued, executed and delivered by the Owner Trustee,
pursuant to authorization contained in the Trust Agreement, and the Certificates
are entitled to the benefits and security afforded by the Trust Agreement in
accordance with its terms and the terms of the Trust Agreement.

     6.   The execution and delivery by each of FSB and the Owner Trustee of the
Trust Agreement and the Operative Agreements to which it is a party, and
compliance by FSB or the Owner Trustee, as the case may be, with all of the
provisions thereof do not and will not contravene any Laws applicable to or
binding on FSB, or as the Owner Trustee, or contravene the provisions of, or
constitute a default under, its charter documents or by-laws or, to our
knowledge after due inquiry, any indenture, mortgage contract or other agreement
or instrument to which FSB or Owner Trustee is a party or by which it or any of
its property may be bound or affected.

     7.   The execution and delivery of the Operative Agreements by each of FSB
and the Owner Trustee and the performance by each of FSB and the Owner Trustee
of their respective obligations thereunder does not require on or prior to the
date hereof the consent or approval of, the giving of notice to, the
registration or filing with, or the taking of any action in respect of any
Governmental Authority or any court.

     8.   Assuming that the trust created by the Trust Agreement is treated as a
grantor trust for federal income tax purposes within the contemplation of
Section 671 through 678 of the Internal Revenue Code of 1986, there are no fees,
taxes, or other charges (except taxes imposed on fees payable to the Owner
Trustee) payable to the State of Utah or any political subdivision thereof in
connection with the execution, delivery or performance by the Owner Trustee, the
Agent, the Lenders, the Lessee or the Holders, as the case may be, of the
Operative Agreements or in connection with the acquisition of any Property by
the Owner Trustee or in connection with the making by any Holder of its
investment in the Trust or its acquisition of the beneficial

                                      G-2
<PAGE>   119
interest in the Trust Estate or in connection with the issuance and acquisition
of the Certificates, or the Notes, and neither the Owner Trustee, the Trust
Estate nor the trust created by the Trust Agreement will be subject to any fee,
tax or other governmental charge (except taxes on fees payable to the Owner
Trustee) under the laws of the State of Utah or any political subdivision
thereof on, based on or measured by, directly or indirectly, the gross
receipts, net income or value of the Trust Estate by reason of the creation or
continued existence of the trust under the terms of the Trust Agreement
pursuant to the laws of the State of Utah or the Owner Trustee's performance of
its duties under the Trust Agreement.

     9.  There is no fee, tax or other governmental charge under the laws of the
State of Utah or any political subdivision thereof in existence on the date
hereof on, based on or measured by any payments under the Certificates, Notes or
the beneficial interest in the Trust Estate, by reason of the creation of the
trust under the Trust Agreement pursuant to the laws of the State of Utah or the
Owner Trustee's performance of its duties under the Trust Agreement within the
State of Utah.

     10. Upon the filing of the financing statement on form UCC-1 in the form
attached hereto as Schedule 1 with the Utah Division of Corporation and
Commercial Code, the Agent's security interest in the Trust Estate, for the
benefit of the Lenders and the Holders, will be perfected, to the extent that
such perfection is governed by Article 9 of the Uniform Commercial Code as in
effect in the State of Utah (the "Utah UCC").

     Your attention is directed to the Utah UCC, which provides, in part, that a
filed financing statement which does not state a maturity date or which states a
maturity date of more than five (5) years is effective only for a period of five
(5) years from the date of filing, unless within six (6) months prior to the
expiration of said period a continuation statement is filed in the same office
or offices in which the original statement was filed. The continuation statement
must be signed by the secured party, identify the original statement by file
number and state that the original statement is still effective. Upon the timely
filing of a continuation statement, the effectiveness of the original financing
statement is continued for five (5) years after the last date to which the
original statement was effective. Succeeding continuation statements may be
filed in the same manner to continue the effectiveness of the original
statement.

The foregoing opinions are subject to the following assumptions, exceptions and
qualifications:

     A.  We are attorneys admitted to practice in the State of Utah and in
rendering the foregoing opinions we have not passed upon, or purported to pass
upon, the laws of any jurisdictions other than the State of Utah and the federal
banking law governing the banking and trust powers of FSB. In addition, without
limiting the foregoing we express no opinion with respect to (i) federal
securities laws, including the Securities Act of 1933, as amended, the
Securities Exchange Act of 1934, as amended, and the Trust Indenture Act of
1939, as amended, (ii) the Federal Aviation Act of 1958, as amended, (iii) the
Federal Communications Act of 1934, as amended, or (iv) state securities or blue
sky laws. Insofar as the foregoing opinions relate to the legality, validity,
binding effect and enforceability of the documents involved in these
transactions, which by their terms are governed by the laws of a state other
than Utah, we have

                                      G-3
<PAGE>   120
assumed that the laws of such state (as to which we express no opinion), are in
all material aspects identical to the laws of the State of Utah.

     B.   The opinions set forth in paragraphs 3, 4, and 5 above are subject to
the qualification that enforceability of the Trust Agreement and the other
Operative Agreements to which FSB and the Owner Trustee are parties, in
accordance with their respective terms, may be limited by (i) bankruptcy,
insolvency, reorganization, moratorium, receivership or similar laws affecting
enforcement of creditors' rights generally, and (ii) general principles of
equity, regardless of whether such enforceability is considered in a proceeding
in equity or at law.

     C.   As to the documents involved in these transactions, we have assumed
that each is a legal, valid and binding obligation of each party thereto, other
than FSB or the Owner Trustee, and is enforceable against each such party in
accordance with their respective terms.

     D.   We have assumed that all signatures, other than those of the Owner
Trustee or FSB, on documents and instruments involved in these transactions are
genuine, that all documents and instruments submitted to us as originals are
authentic, and that all documents and instruments submitted to us as copies
conform with the originals, which facts we have not independently verified.

     E.   We do not purport to be experts in respect of, or express any opinion
concerning laws, rules or regulations applicable to the particular nature of the
equipment or property involved in these transactions.

     F.   We have made no investigation of, and we express no opinion
concerning, the nature of the title to any part of the equipment or property
involved in these transactions or the priority of any mortgage or security
interest.

     G.   We have assumed that the Participation Agreement and the transactions
contemplated thereby are not within the prohibitions of Section 406 of the
Employee Retirement Income Security Act of 1974.

     H.   In addition to any other limitation by operation of law upon the
scope, meaning, or purpose of this opinion, the opinions expressed herein speak
only as of the date hereof. We have no obligation to advise the recipients of
this opinion (or any third party) and make no undertaking to amend or supplement
such opinions if facts come to our attention or changes in the current law of
the jurisdictions mentioned herein occur which could affect such opinions the
legal analysis, a legal conclusion or any information confirmation herein.

     I.   This opinion is for the sole benefit of the Lessee, the Construction
Agent, the Guarantors, the Owner Trustee, the Holders, the Lenders, the Agent
and their respective successors and assigns in matters directly related to the
Participation Agreement or the transaction contemplated thereunder and may not
be relied upon by any other person other than such parties and their respective
successors and assigns without the express written consent of



                                      G-4
<PAGE>   121
the undersigned. The opinions expressed in this letter are limited to the
matter set forth in this letter, and no other opinions should be inferred
beyond the matters expressly stated.


                                             Very truly yours,


                                             RAY, QUINNEY & NEBEKER



                                             M. John Ashton



                                      G-5
<PAGE>   122
                               Distribution List

NationsBank, N.A., as the Agent, a Holder and a Lender

The various banks and other lending institutions which are parties to the
Participation Agreement from time to time, as additional Holders

The various banks and other lending institutions which are parties to the
Participation Agreement from time to time, as additional Lenders

Veritas Software Corporation, as the Construction Agent and the Lessee

The various parties to the Participation Agreement from time to time, as the
Guarantors.

First Security Bank, National Association, not individually, but solely as the
Owner Trustee under the VS Trust 1999-1.


                                      G-6
<PAGE>   123
                                   EXHIBIT H


             [In-House and Outside Counsel Opinion for the Lessee]
          (Pursuant to Section 5.3(ee) of the Participation Agreement)

               [Form of In-House Counsel Opinion for the Lessee]

                                 April   , 1999

TO THOSE ON THE ATTACHED DISTRIBUTION LIST

     Re: Synthetic Lease Financing Provided in favor of Veritas Software
          Corporation


Ladies and Gentlemen:

     I have acted as general counsel to Veritas Software Corporation, a Delaware
corporation (the "Lessee") in connection with certain transactions contemplated
by the Participation Agreement dated as of April   , 1999 (the "Participation
Agreement"), among the Lessee, the various parties thereto from time to time as
guarantors (the "Guarantors"), First Security Bank, National Association, as the
Owner Trustee (the "Owner Trustee"), the various banks and other lending
institutions which are parties thereto from time to time, as holders (the
"Holders"), the various banks and other lending institutions which are parties
thereto from time to time, as lenders (the "Lenders") and NationsBank, N.A., as
the agent for the Lenders and respecting the Security Documents, as the agent
for the Lenders and the Holders, to the extent of their interests (the "Agent").
This opinion is delivered pursuant to Section 5.3(ee) of the Participation
Agreement. All capitalized terms used herein, and not otherwise defined herein,
shall have the meanings assigned thereto in Appendix A to the Participation
Agreement.

In connection with the foregoing, I have examined originals, or copies
certified to my satisfaction, of such corporate documents and records of the
Lessee, certificates of public officials and representatives of the Lessee as
to certain factual matters, and such other instruments and documents which I
have deemed necessary or advisable to examine for the purpose of this opinion.
With respect to such examination, I have assumed (i) the statements of fact
made in all such certificates, documents and instruments are true, accurate and
complete; (ii) the genuineness of all signatures (other than the signatures of
persons signing on behalf of the Lessee) and (iii) the authenticity and
completeness of all documents, certificates, instruments, records and corporate
records submitted to us as originals and the conformity to the original
instruments of all documents submitted to us as copies, and the authenticity
and completeness of the originals of such copies.

     Based on the foregoing, and having due regard for such legal
considerations as I deem relevant, and subject to the limitations and
assumptions set forth herein, I am of the opinion that:


                                      H-1

<PAGE>   124
     1.   Lessee has the corporate power and authority to conduct its business
as presently conducted.

     2.   Lessee (i) is not subject to, or is exempt from, regulation under (A)
the Federal Power Act, the Public Utility Holding Company Act of 1935 or other
federal or state laws and regulations applicable to public utilities. (B) any
federal or state laws and regulations applicable to banks, finance companies
and other financial institutions, or (C) any other federal or state laws and
regulations limiting Lessee's ability to borrow money; and (ii) is not an
investment company or a company controlled by an investment company, within the
meaning of the Investment Company Act of 1940.

This opinion is limited to the matters stated herein and no opinion is implied
or may be inferred beyond the matters stated herein. This opinion is based on
and is limited to the laws of the State of California and the federal laws of
the United States of America. Insofar as the foregoing opinion relates to
matters of law other than the foregoing, no opinion is hereby given.

This opinion is for the sole benefit of the addressees and their respective
successors and assigns and may not be relied upon by any other person other
than such parties and their respective successors and assigns without the
express written consent of the undersigned. The opinions expressed herein are
as of the date hereof and I make no undertaking to amend or supplement such
opinions if facts come to my attention or changes in the current law of the
jurisdictions mentioned herein occur which could affect such opinions.



                                   Very truly yours,


                                   Jay Jones










                                      H-2
<PAGE>   125
                               Distribution List


First Security Bank, National Association, individually, and as the Lessor, the
Borrower and the Owner Trustee

NationsBank, N.A., as the Agent, a Lender and a Holder

Comerica Bank--California, as a Lender

Key Bank National Association, as a Lender and a Holder

Fleet National Bank, as a Lender and a Holder



                                      H-3
<PAGE>   126
                [BROBECK HALE AND DORR INTERNATIONAL LETTERHEAD]

                                 April 23, 1999

To Each of the Parties Listed
on Schedule A Attached Hereto

     Re:  Veritas Software Corporation Synthetic Leasing Financing

Ladies and Gentlemen:

     We have acted as special counsel to Veritas Software Corporation, a
Delaware corporation doing business in California as Veritas Storage Management
Corp. ("LESSEE"), in connection with the execution and delivery of the documents
listed below, each dated the date hereof unless otherwise specified below,
related to the funding on the date hereof of a synthetic lease (off-balance
sheet) financing in the total funded amount of $72,000,000 for the acquisition
of certain land and improvements and the development of corporate facilities to
be located in Mountain View, California (the "TRANSACTION").

    For purposes of this opinion, we have examined the following documents:

1.   Master Lease Agreement by and between First Security Bank, National
     Association, a national banking association, not in its individual
     capacity, but solely as Trustee of the VS Trust 1999-1 ("LESSOR"), and
     Lessee (the "LEASE");

2.   Participation Agreement by and among the Lessee, Lessor, the holders of
     Certificates issued with respect to the VS Trust 1999-1 (the "HOLDERS"),
     the lenders party thereto ("LENDERS"), and Nationsbank, N.A., as agent for
     the Lenders and the Holders ("AGENT") (the "PARTICIPATION AGREEMENT");

3.   Agency Agreement between Lessor and Lessee;

4.   Trust Agreement between the Holders and Lessor;

5.   Credit Agreement between the Lenders, Lessor and Agent;

6.   The Tranche A Notes and the Tranche B Notes;

7.   Security Agreement between Lessor and Agent, as accepted and agreed to by
     Lessee;
<PAGE>   127
To Each of the Parties                                            April 23, 1999
Listed on Schedule A                                                      Page 2
Attached Hereto

 8.  Deed of Trust, Assignment of Rents, Security Agreement and Fixture Filing
     by Lessor, as grantor, to Chicago Title Company, as trustee ("TRUSTEE"), in
     favor of Agent, for the benefit of the Lenders and the Holders (the "LENDER
     DEED OF TRUST") and that certain Joinder of Lessee thereto, whereby Lessee
     is joined as an additional guarantor of its interest in the leasehold
     estate encumbered by the Lender Deed of Trust (the "JOINDER OF LESSEE").

 9.  Memorandum of Lease Agreement and Lease Supplement No. 1 and Deed of Trust
     between Lessor, Lessee and Trustee (the "LAND LEASE SUPPLEMENT") and
     Memorandum of Lease Agreement and Lease Supplement No. 2 and Deed of Trust
     between Lessor, Lessee and Trustee (the "IMPROVEMENTS LEASE SUPPLEMENT")
     (the Land Lease Supplement and the Improvements Lease Supplement are
     together referred to herein as the "LESSOR DEED OF TRUST");

10.  Lease Supplement No. 1 between Lessee and Lessor and Lease Supplement No. 2
     between Lessee and Lessor (each a "LEASE SUPPLEMENT");

11.       (a) a UCC-1 financing statement to be filed with the California
     Secretary of State executed by Veritas Software Corporation ("VERITAS"), as
     debtor, and a UCC-1 financing statement to be filed with the California
     Secretary of State executed by Veritas Storage Management Corp. ("VSMC"),
     as debtor, each in favor of Agent, as secured party relating to the
     Collateral encumbered by such a security interest as arises under the
     Security Agreement (collectively, the "LESSEE SECURITY AGREEMENT FINANCING
     STATEMENTS");

          (b) a UCC-1 financing statement to be filed with the California
     Secretary of State executed by Lessor, as debtor, in favor of Agent, as
     secured party relating to the Collateral encumbered by such a security
     interest as arises under the Security Agreement (the "LESSOR SECURITY
     AGREEMENT FINANCING STATEMENT") (the Lessee Security Agreement Financing
     Statements and the Lessor Security Agreement Financing Statement are
     collectively referred to herein as the "SECURITY AGREEMENT FINANCING
     STATEMENTS");

          (c) a UCC-1 financing statement to be filed with the California
     Secretary of State executed by Veritas, as debtor, and a UCC-1 financing
     statement to be filed with the California Secretary of State executed by
     VSMC, as debtor, each in favor of Agent, as secured party, relating to the
     Collateral encumbered by such a security interest as arises under the
     Joinder of Lessee (collectively, the "LESSEE DEED OF TRUST FINANCING
     STATEMENTS");
<PAGE>   128
To Each of the Parties                                            April 23, 1999
Listed on Schedule A                                                      Page 3
Attached Hereto


          (d)  a UCC-1 financing statement to be filed with the California
     Secretary of State executed by Lessor, as debtor, in favor of Agent, as
     secured party, relating to the Collateral encumbered by such a security
     interest as arises under the Lender Deed of Trust (the "LESSOR DEED OF
     TRUST FINANCING STATEMENT") (the Lessee Deed of Trust Financing Statements
     and the Lessor Deed of Trust Financing Statement are collectively referred
     to herein as the "DEED OF TRUST FINANCING STATEMENTS");

          (e)  a UCC-1 financing statement to be filed with the California
     Secretary of State executed by Veritas, as debtor, and a UCC-1 financing
     statement to be filed with the California Secretary of State executed by
     VSMC, as debtor, each in favor of Lessor, as secured party, relating to
     the Collateral encumbered by such a security interest as arises under the
     Lessor Deed of Trust (collectively, the "LEASE FINANCING STATEMENTS")
     (collectively with (a), (b), (c) and (d), the "FINANCING STATEMENTS" with
     each a "FINANCING STATEMENT");

13.  Agreement of Purchase and Sale dated as of March 29, 1999 by and between
     Fairchild Semiconductor Corporation of California (the "SELLER") and
     Lessee, as amended (the "PURCHASE AGREEMENT");

14.  Fixture filings to be recorded in the Official Records of Santa Clara
     County, California, executed by Lessor, as debtor, and fixture filings to
     be recorded in the Official Records of Santa Clara County, California,
     executed by Lessee, as debtor (collectively, the "FIXTURE FILINGS);

15.  Assignment of Purchase Agreement between Lessor and Lessee (the
     "ASSIGNMENT");

16.  Grant Deed from Seller to Lessor (the "DEED");

17.  Sublease Agreement between Lessee, as sublessor, and Seller, as sublessee
     (the "SUBLEASE");

18.  Collateral Assignment of Sublease by Lessee in favor of Agent (the
     "COLLATERAL ASSIGNMENT"); and

19.  Subordination, Non-Disturbance and Attornment Agreement between Lessee,
     Lessor and Agent (the "SNDA").

          The documents listed above as documents 2-6 are collectively referred
to herein as the "LOAN DOCUMENTS" and the documents listed above as documents
7-13 are collectively referred to herein as the "SECURITY DOCUMENTS." Together,
the Lease, the Loan Documents, the
<PAGE>   129
To Each of the Parties                                      April 23, 1999
Listed on Schedule A                                                Page 4
Attached Hereto


Security Documents and the documents listed above as documents 14-18 are
collectively referred to herein as the "OPERATIVE DOCUMENTS." This opinion is
being delivered to you pursuant to Section 5.3(ee) of the Participation
Agreement. The Agent, Lenders and Holders are sometimes collectively referred
to herein as the "LENDER PARTIES." Unless otherwise defined herein, capitalized
terms used and not defined herein shall have the meanings given to them in
Appendix A of the Participation Agreement.

     For purposes of this opinion, we have examined the following documents:

     1. Executed copies of the Operative Documents;

     2. An executed copy of the Certificate of Lessee ("CERTIFICATE OF
LESSEE"), executed by Jay A. Jones, the Secretary of Lessee, for the benefit of
the undersigned, dated April 23, 1999 a copy of which is attached hereto as
Exhibit A;

     3. A copy of the Certificate of Incorporation of Lessee, certified by the
Delaware Secretary of State on April 13, 1999 and further certified as current
by the Secretary of Lessee on April 23, 1999 ("LESSEE CERTIFICATE OF
INCORPORATION");

     4. A copy of the Bylaws of Lessee, certified as current by the Secretary
of Lessee on April 23, 1999 ("LESSEE BYLAWS");

     5. A Certificate of Good Standing for Lessee, issued on April 13, 1999 by
the Secretary of State of the State of Delaware;

     6. A Certificate of Good Standing (Foreign Corporation) for Lessee, issued
on April 14, 1999 by the Secretary of State of the State of California; and

     7. A copy of the Unanimous Written Consent by the Board of Directors of
the Lessee, on March 25, 1999, certified by the Secretary of Lessee on April
23, 1999.

     The documents listed above as documents 3, 4 and 7 are collectively
referred to herein as the "CONSTITUENT DOCUMENTS."

     We represent Lessee only with respect to specific matters and our
relationship with Lessee is such that we have no detailed or continuing
familiarity with any of its day-to-day operations, business or financial
affairs. Although attorneys in our firm have been involved in the governmental
approval process for the Property, we have made no independent review of that
process, nor have we made any physical inspection of the Property, nor have we
undertaken independent investigation respecting any fire or public health laws
or compliance with the regulations of any insurance company. Our opinion is
based exclusively upon a review of the

<PAGE>   130
To Each of the Parties                                            April 23, 1999
Listed on Schedule A                                                      Page 5
Attached Hereto

Operative Documents, the Constituent Documents, the Certificate of Lessee and
the Certificates of the Secretaries of State referred to above, (and for
purposes of our opinion in Paragraph 3 below, any Material Agreements identified
in the Certificate of Lessee). In addition, we have relied upon the
representations and warranties of Lessee set forth in the Certificate of Lessee
with respect to the factual determinations underlying the legal conclusions set
forth herein.

     Whenever any opinion expressed herein with respect to the existence or
absence of facts is qualified by the phrase "to our current actual knowledge,"
such knowledge is limited solely to (i) the representations of Lessee set forth
in the Certificate of Lessee and the Operative Documents, (ii) an examination of
documents in those of our files solely related to the Transaction and (iii) the
actual knowledge of those attorneys in our firm who have substantively
represented Lessee with respect to the Transaction (but not including any
constructive or imputed notice of any information) or who have had an active
involvement in the preparation of this opinion ("Primary Lawyer Group"). We have
not attempted to verify independently the representations of Lessee; and we have
not conducted any investigation, nor do we intend to undertake for purposes of
this opinion any investigation, of any facts that may be ascertained by the
examination of all of the other files or attorneys of our firm or any court
files or third parties.

     In our examination and review we have assumed the genuineness of all
signatures other than the officers of Lessee, the legal capacity of natural
persons, the authenticity of the documents submitted to us as originals, the
conformity to the original documents of all documents submitted to us as
certified, facsimile or photostatic copies, and the authenticity of the
originals of such copies.

     The law covered by the opinions expressed herein is limited to the federal
law of the United States and the General Corporation Law of the State of
Delaware, the laws of the State of New York and the laws of the State of
California, in each case as expressly provided below. We express no opinion with
respect to the effect or applicability of the laws of any other jurisdiction.

     For purposes of our opinions expressed in Paragraph 1 below, with respect
to due incorporation, valid existence and good standing of Lessee, we are
relying solely on our review and examination of the certificates received from
the Secretary of State of the State of Delaware, and the Secretary of State of
the State of California, without further investigation of the corporate records
of Lessee. Our opinions expressed in Paragraphs 1 and 2 below relate solely to
the laws of the State of California, the General Corporation Law of the State of
Delaware, and applicable federal laws of the United States, and we express no
opinion in Paragraphs 1 and 2 below with respect to the effect or applicability
of the laws of any other jurisdiction.
<PAGE>   131
To Each of the Parties                                            April 23, 1999
Listed on Schedule A                                                      Page 6
Attached Hereto


     Our opinions expressed in clauses (ii) and (iii) of Paragraph 3 below are
limited to laws and regulations normally applicable to transactions of the type
contemplated in the Operative Documents and do not extend to licenses, permits
and approvals necessary for the development of the Property or the conduct of
Lessee's business.

     Our opinions expressed in Paragraphs 4(a) and 9(a) below relate solely to
the laws of the State of New York (and, in the case of Paragraph 9(a) insofar as
matters of California law are relevant to the opinions relating to perfection
expressed therein, the laws of the State of California), and we express no
opinion in Paragraphs 4(a) and 9(a) below with respect to the effect or
applicability of the laws of any other jurisdiction. Such opinion is limited to
laws and regulations normally applicable to transactions of the type
contemplated in the Operative Documents and do not extend to licenses, permits
and approvals necessary for the conduct of Lessee's business. We have made no
investigation of New York law with respect to the creation of any leasehold
estate, with respect to the creation, perfection or priority of any real estate
lien or security interest in real property, or with respect to the exercise of
any remedies relating to any leasehold estate, real estate lien or security
interest in real property, nor have we consulted with counsel admitted to
practice law in the State of New York regarding such matters, and we express no
opinion herein relating to New York law with respect to any such matters.

     Our opinions expressed in Paragraphs 4(b), 6, 7, 8, 9(b), 10, 11, 12 and 13
below relate solely to the laws of the State of California (except for the
opinions expressed in Paragraph 11 below which also relate to the federal laws
of the United States), and we express no opinion in Paragraphs 4(b), 6, 7, 8,
9(b), 10, 11, 12 and 13 below with respect to the effect or applicability of the
laws of any other jurisdiction (except as expressly set forth in this sentence).
Such opinions are limited to laws and regulations normally applicable to
transactions involving California real property interests as contemplated in the
Operative Documents. We invite your attention to the fact that the Operative
Documents state that they are governed by the law of the State of New York. We
have not, for purposes of our opinions expressed in Paragraphs 4(b), 6, 7, 8,
9(b), 10, 11, 12 and 13 examined the question of, and express no opinion as to,
what law would govern the interpretation, characterization or enforcement of the
Operative Documents, and our opinions with regard to the Operative Documents in
Paragraphs 4(b), 6, 7, 8, 9(b), 10, 11, 12 and 13 respectively, are based on the
assumption that the internal law of the State of California would govern the
provisions thereof, and in addition, in the case of Paragraphs 6 and 7, upon the
assumptions set forth therein, respectively.

     Insofar as our opinion expressed in Paragraph 13 below concerns the law of
the State of California limiting the rates of interest legally chargeable or
collectible, we have relied upon our understanding that each of the Lender
Parties (as defined below) is a subsidiary of a bank holding company or is a
bank organized under the laws of the United States or any State thereof and, as
a result thereof, is exempt from the restrictions of Section 1 of Article XV of
the
<PAGE>   132


To Each of the Parties
Listed on Schedule A                                        April 23, 1999
Attached Hereto                                                     Page 7






Constitution of the State of California relating to rates of interest upon the
loan of money. We further assume in this regard that all Advances have been and
will be made by each of the Lender Parties for its own account and without
intent to circumvent otherwise applicable interest rate limitations under
California law and that there is no present express or implied agreement or
plan to sell participations or any other interest in the Operative Documents to
any Person other than a Person that also qualifies for an exemption from the
interest rate limitations of California law.

     In addition and without limiting the previous six paragraphs, we express
no opinion herein with respect to the effect of any pension, employee benefit
or tax laws (except as provided in Paragraph 10 below), or any zoning or
similar land use law, any state or federal antitrust law, state or federal
securities laws. Further, we express no opinion as to compliance or
noncompliance by Lessor, Agent, Holders or Lenders with any federal, state or
other law (i) requiring any of Lessor, Agent, Holders or Lenders to be licensed
as a bank, finance company or other type of financial institution, (ii)
pertaining to matters regulating the assets held by the Lenders on the basis of
portfolio requirements or Lessor's, Agent's, Holders' or Lenders'
capitalization, such as loan limits and capital adequacy requirements, and
(iii) otherwise applicable to Lessor, Agent, Holders or Lenders and relating to
their legal or regulatory status or the nature of their business.

     In rendering this opinion, with your permission and without independent
investigation (unless otherwise noted), we are making and relying on the
following assumptions:


<PAGE>   133
To Each of the Parties                                            April 23, 1999
Listed on Schedule A                                                      Page 8
Attached Hereto


A. THERE ARE NO DOCUMENTS OR AGREEMENTS THAT WOULD MODIFY OR CONFLICT WITH THE
OPERATIVE DOCUMENTS, BETWEEN OR AMONG ANY OF THE PARTIES THERETO AND/OR ANY
OTHER PERSON OR ENTITY ("Person");

B. EACH OF LESSOR, AGENT, EACH HOLDER AND EACH LENDER IS DULY ORGANIZED, VALIDLY
EXISTING AND IN GOOD STANDING UNDER THE LAWS OF ITS RESPECTIVE JURISDICTION OF
FORMATION AND ANY OTHER RELEVANT JURISDICTION, AND HAS ALL REQUISITE POWER AND
AUTHORITY TO CARRY ON ITS BUSINESS AS NOW CONDUCTED, TO ENTER INTO THE OPERATIVE
DOCUMENTS TO WHICH IT IS A PARTY AND TO CARRY OUT THE TERMS AND TO EXERCISE THE
REMEDIES OF THE OPERATIVE DOCUMENTS TO WHICH IT IS A PARTY;

C. ALL OF THE OPERATIVE DOCUMENTS TO WHICH THEY ARE PARTIES, RESPECTIVELY, HAVE
BEEN DULY AUTHORIZED, EXECUTED AND DELIVERED BY LESSOR, AGENT, EACH HOLDER AND
EACH LENDER, AND ALL THE OPERATIVE DOCUMENTS TO WHICH THEY ARE PARTIES,
RESPECTIVELY, ARE LEGAL, VALID, BINDING AND ENFORCEABLE AS TO LESSOR (EXCEPT FOR
PURPOSES OF OUR OPINIONS IN PARAGRAPHS 4, 8 AND 9 BELOW AS SET FORTH IN SUCH
OPINIONS), AGENT, EACH HOLDER AND EACH LENDER; AND

D. LESSOR, AGENT, EACH HOLDER AND EACH LENDER HAS FILED ANY REQUIRED CALIFORNIA
AND NEW YORK STATE FRANCHISE, INCOME OR SIMILAR TAX RETURNS AND HAS PAID ANY
REQUIRED CALIFORNIA AND NEW YORK STATE FRANCHISE, INCOME OR SIMILAR TAXES.

     Based upon the foregoing and our reliance thereon and having regard for
legal considerations which we deem relevant, we are of the opinion that:

     1. Lessee is a duly incorporated and validly existing corporation in good
standing under the laws of the State of Delaware, is in good standing as a
foreign corporation in the State of California and has the corporate power and
authority to enter into and perform its obligations under the Operative
Documents to which it is or is to be a party and each other agreement,
instrument and document to be executed and delivered by it in connection with
the transactions contemplated by the Operative Documents.

     2. Lessee has taken all necessary corporate action to authorize the
execution, delivery and performance of the Operative Documents to which it is a
party and has duly executed and delivered each Operative Document to which it is
a party.

     3. The execution and delivery by Lessee of the Operative Documents to which
it is a party and compliance by Lessee with the material provisions thereto, do
not and will not (i) violate or conflict with the Lessee Certificate of
Incorporation or the Lessee Bylaws, (ii) to our current actual knowledge,
conflict with, or require any consents, authorizations, registrations,
declarations or filings (except as may relate to the perfection of liens or
security interests) by Lessee under, the laws of any state having applicability
to Lessee, as presently in effect and interpreted, or any order of any
Governmental Authority applicable to or binding on Lessee, (iii) conflict with,
or require any consents, authorizations, registrations, declarations or


<PAGE>   134
To Each of the Parties                                            April 23, 1999
Listed on Schedule A                                                      Page 9
Attached Hereto

filings (except as may relate to the perfection of liens or security interests)
by Lessee, or any stockholders, or any trustee or  holder of indebtedness, of
the Lessee (except for such approvals and consents which have been already
obtained), under the laws of the State of California or, to our current actual
knowledge, the State of New York having applicability to Lessee, in each case
as presently in effect and interpreted, (iv) to our current actual knowledge,
conflict with or constitute a violation of any court orders, writs, judgments
or decrees of any court, or any arbitrator or governmental agency or authority,
(v) constitute a material breach of any Material Agreement (as defined in the
Certificate of Lessee) to which Lessee is a party or by which Lessee is bound
or, to our current actual knowledge, any other agreement or instrument to which
Lessee is a party or by which Lessee or any of its properties may be bound or
affected, or (vi) result in the creation of any Lien (other than Permitted
Liens and Lessor Liens) upon the Property under the express terms of the Lessee
Certificate of Incorporation, the Lessee Bylaws or, to our current actual
knowledge, any other agreement or instrument to which Lessee is a party or by
which any of its properties may be bound or affected.

     4.   (a)  Under the laws of the State of New York, the Operative Documents
(other than the Lease) to which Lessee and/or Lessor is a party constitute the
legal, valid and binding obligation of Lessee, enforceable against Lessee and
the Lessor in accordance with their terms.

          (b)  Under the laws of the State of California, the Operative
Documents (other than the Lease) to which Lessee and/or Lessor is a party
constitute the legal, valid and binding obligation of Lessee, enforceable
against Lessee and Lessor in accordance with their terms.

     5.   We have no current actual knowledge of any pending or threatened
actions, suits, litigation or other proceedings against Lessee or the Property
before any court, arbitrator or Governmental Authority that question or
challenge the legality, validity or enforceability of the Operative Documents
or the Transaction, that concern the Property or the Lessee's interest therein
or which, if determined adversely to Lessee, would be likely to have a Material
Adverse Effect (as defined in the Certificate of Lessee) on Lessee.

     6.   Assuming that the Transaction, insofar as the Lease is concerned, is
recharacterized by a court of competent jurisdiction as a loan from Lessor or
Lessee, (i) the Lease constitutes a legally valid and binding obligation of
Lessee, enforceable against Lessee in accordance with its terms, and (ii)
Lessee's obligations to make the payments characterized as "Basic Rent" and
"Supplemental Rent" under the Lease will entitle Lessor to pursue its rights
and remedies under the Loan Documents against the Collateral covered thereby
upon a material breach of such obligations (provided, however, we express no
opinion as to the nature or characterization of such payments as "Basic Rent"
or "Supplemental Rent" or otherwise).
<PAGE>   135

To Each of the Parties
Listed on Schedule A                                            April 23, 1999
Attached Hereto                                                        Page 10



     7.   Assuming that the Transaction, insofar as the Lease is concerned, is
characterized by a court of competent jurisdiction as an operating lease between
Lessor and Lessee, (i) the Lease constitutes a legally valid and binding
obligation of Lessee, enforceable against Lessee in accordance with its terms,
(ii) the Lease and the applicable Lease Supplement are in a form sufficient to
demise to Lessee a valid leasehold interest in the Property described in such
Lease Supplement and (iii) the Lessee's obligations to make the payments
characterized as "Basic Rent" and "Supplemental Rent" under the Lease are
enforceable; provided, however, we express no opinion as to the nature or
characterization of such payments as "Basic Rent" or "Supplemental Rent" or
otherwise; and further provided that we express no opinion as to the
enforceability of the Lease remedies obligating Lessee to pay the Termination
Value or any other amount in excess of accrued and unpaid "Basic Rent,"
including, but not limited to, the availability to Lessor of any rights or
remedies under the Lease with respect to payments of "Supplemental Rent", where
a court of competent jurisdiction has not recharacterized the Transaction,
insofar as the Lease is concerned, as a loan from Lessor to Lessee.

     8.   The Deed, the Lender Deed of Trust (and the Joinder of Lessee attached
thereto), the Lessor Deed of Trust, the Collateral Assignment and the Fixture
Filings are each in a form sufficient for recording in the Official Records of
Santa Clara County. Upon proper recording in the Official Records in Santa Clara
County and the payment of all fees required in connection therewith the Lender
Deed of Trust, the Joinder of Lessee, the Collateral Assignment and the Fixture
Filings related thereto will create in favor of the Agent a valid and
enforceable record lien on and security interest in the Lessee's and Lessor's
interests in the Collateral described therein. Upon proper recording in the
Official Records in Santa Clara County and the payment of all fees required in
connection therewith the Lessor Deed of Trust and the Fixture Filings related
thereto will create in favor of the Lessor a valid and enforceable record lien
on and security interest in the Lessee's interests in the Collateral described
therein. No other recordations or filings are necessary in order to provide such
constructive notice of the lien of the Lender Deed of Trust or the Lessor Deed
of Trust with respect to the real property described therein.

     9.   (a)(i) Under the laws of the State of New York, the Security Agreement
creates in favor of the Agent, for the benefit of the secured parties named
therein, a security interest in the Collateral described therein to which
Article 9 of the New York Uniform Commercial Code ("NYUCC") is applicable (the
"ARTICLE 9 COLLATERAL"). The Security Agreement Financing Statements are in
appropriate form for filing with the California Secretary of State. Upon the
filing of the Security Agreement Financing Statements with the California
Secretary of State, the Agent, as secured party, will have a perfected security
interest in that portion of the Article 9 Collateral in which a security
interest is perfected by the filing of a financing statement with the California
Secretary of State under the NYUCC and Division 9 of
<PAGE>   136
To Each of the Parties                                           April 23, 1999
Listed on Schedule A                                                    Page 11
Attached Hereto


the California Uniform Commercial Code (the "CUCC"). Upon proper filing of the
Security Agreement Financing Statements pursuant to the filing system
established under applicable California law, no other action is necessary under
the NYUCC to perfect such security interests in the Article 9 Collateral.

     (ii)   Under the laws of the State of New York, the security interests in
the Collateral described in the Deed of Trust Financing Statements and the
Lease Financing Statements will be perfected upon the proper filing of the Deed
of Trust Financing Statements and the Lease Financing Statements covering such
Collateral with the California Secretary of State. Upon proper filing of the
Deed of Trust Financing Statements and the Lease Financing Statements pursuant
to the filing system established under applicable California law, no other
action is necessary under the NYUCC to perfect the security interests in the
Collateral described in the Deed of Trust Financing Statements and the Lease
Financing Statements.

     (b)(i) Under the laws of the State of California, the Security Agreement
creates in favor of the Agent, for the benefit of the secured parties named
therein, a security interest in the Article 9 Collateral. The Security
Agreement Financing Statements are in appropriate form for filing with the
California Secretary of State. Upon the filing of the Security Agreement
Financing Statements with the California Secretary of State, the Agent, as
secured party, will have a perfected security interest in that portion of the
Article 9 Collateral in which a security interest is perfected by the filing of
a financing statement with the California Secretary of State under Division 9
of the CUCC. Upon proper filing of the Security Agreement Financing Statements
pursuant to the filing system established under applicable California law, no
other action is necessary under the CUCC to perfect such security interests in
the Article 9 Collateral.

     (ii)   Under the laws of the State of California, the security interests
in the Collateral described in the Deed of Trust Financing Statements and the
Lease Financing Statements will be perfected upon the proper filing of the Deed
of Trust Financing Statements and the Lease Financing Statements covering such
Collateral with the California Secretary of State. Upon proper filing of the
Deed of Trust Financing Statements and the Lease Financing Statements pursuant
to the filing system established under applicable California law, no other
action is necessary under the CUCC to perfect the security interests in the
Collateral described in the Deed of Trust Financing Statements and the Lease
Financing Statements.

     10.    There are no mortgage taxes or filing fees payable to any public
body solely in connection with the recording of the Lender Deed of Trust, the
Lessor Deed of Trust or the Fixture Filings in the Official Records of Santa
Clara County except filing fees payable to the County Recorder of Santa Clara
County.

<PAGE>   137
To Each of the Parties                                      April 23, 1999
Listed on Schedule A                                               Page 12
Attached Hereto


     11.  No Governmental Action by, and no notice to or filing with, any
Governmental Authority is required for the acquisition of the Property by
Lessee or, to our current actual knowledge, Lessor.

     12.  To our current actual knowledge, title to the Properties located in
the State of California may be held in the name of the Lessor.

     13.  The Transaction and, particularly, Lessee's obligations to make
payments of "Basic Rent" and "Supplemental Rent" will not violate the usury
laws of the State of California.

     The opinions expressed herein with respect to the laws of the State of New
York are subject to and limited by the following qualifications, assumptions,
limitations and exceptions:

(a)  The enforceability of Lessee's and Lessor's obligations under the
Operative Documents may be subject to or limited by (i) bankruptcy, insolvency,
reorganization, arrangement, moratorium, fraudulent transfer and other similar
laws affecting the rights of creditors generally; and (ii) general equitable
principles (whether relief is sought in a proceeding at law or in equity),
including, without limitation, concepts of materiality, reasonableness, good
faith, and fair dealing.

(b)  We express no opinion as to provisions of the Operative Documents
purporting to establish an evidentiary standard or to authorize conclusive
determinations by the Agent, Lenders, Holders or Lessor (collectively, "Lender
Parties") or any other Person or allowing the Lender Parties or any other
Person to make determinations in its sole discretion.

(c)  We also express no opinion as to:

(i)  the enforceability of provisions of the Operative Documents pursuant to
which Lessee or Lessor agrees to make payments without set-off, defense or
counterclaim;

(ii)  the enforceability of provisions relating to indemnification,
contribution or exculpation, to the extent any such provision is contrary to
public policy or prohibited by law (including, without limitation, federal and
state securities laws);

(iii)  any provision providing for the exclusive jurisdiction of a particular
court or purporting to waive rights to trial by jury, service of process or
objections to the laying of venue or to forum on the basis of forum non
conveniens, in connection with any litigation arising out of or pertaining to
the Operative Documents;

(iv)  provisions contained in the Operative Documents purporting to waive
either illegality as a defense to the performance of contract obligations or
any other defense to such performance which cannot, as a matter of law, be
effectively waived;

(v)  any provision of the Operative Documents insofar as it provides that any
Person purchasing a participation from any Lender Party or other Person may
exercise set-off or

<PAGE>   138
To Each of the Parties                                           April 23, 1999
Listed on Schedule A                                                    Page 13
Attached Hereto

similar rights with respect to such participation or that any Lender Party or
other Person may exercise set-off or similar rights other than in accordance
with applicable law;

(vi)      any provision of the Operative Documents permitting modification
thereof only by means of an agreement in writing signed by the parties thereto;

(vii)     any provision of the Operative Documents requiring payment of
attorneys' fees, except to the extent a court determines such fees to be
reasonable;

(viii)    the effect of the law of any jurisdiction other than the State of New
York which limits the rates of interest legally chargeable or collectible;

(ix)      any provisions purporting to exclude conflict of law principles under
New York law or otherwise select the laws of New York to govern any of the
Operative Documents or any security interest;

(x)       any provision purporting to waive any right to claim punitive damages;

(xi)      any provision providing for arbitration of disputes; and

(xii)     any Collateral which is an accession to, or commingled or processed
with, other goods to the extent that the security interest of the Lender
Parties is limited by Section 9-314 or 9-315 of the NYUCC or Section 9314 or
9315 of the CUCC.

(d)       The enforceability of any provisions of the Operative Documents which
are deemed to constitute a subordination of the rights of Lessee or Lessor may
be limited by exoneration and other defenses similar to those that may be
asserted by any guarantor.

(e)       The enforceability of certain remedial and other provisions of the
Security Documents, including, without limitation, certain of the waivers
therein, may be limited by applicable state and federal laws (including
judicial decisions), but such laws do not, in our opinion (subject to the
limitations, qualifications and assumptions expressed herein), render any
Security Document, taken as a whole, invalid or unenforceable, and each of the
Security Documents, taken as a whole, contains adequate provisions for the
practical realization by the Lender Parties of the material rights and benefits
afforded thereby.

(f)       The effectiveness of any Financing Statement will lapse five years
from the date the same if filed unless a continuation statement is filed within
six months prior to the expiration of that five year period.

(g)       Under the NYUCC and CUCC events occurring subsequent to the date
hereof may affect any security interest subject to the NYUCC and CUCC. Without
limiting the generality of the foregoing, to the extent provided by Article 9 of
the NYUCC and Division 9 of the CUCC, additional filings with respect to the
Collateral may be necessary to continue perfection of all or certain of the
Collateral if (i) Lessee or Lessor changes its name (or any of the Financing
Statements otherwise becomes seriously misleading), (ii) any item of Collateral
located in California is removed from that state or (iii) Lessee or Lessor
changes the jurisdiction in which its chief executive office is located to a
jurisdiction other than California.
<PAGE>   139
To Each of the Parties                                            April 23, 1999
Listed on Schedule A                                                     Page 14
Attached Hereto


(h)   To the extent that any of the Collateral consists of or constitutes
"proceeds" (as such term is defined in sec. 9-306 of the NYUCC), the security
interest therein is limited and conditioned as set forth in such Section.

(i)  The opinions expressed herein with respect to the creation, attachment or
perfection of any security interest: (i) are limited to the opinions expressed
in Paragraphs 9(a)(i) and (ii) above and to the Collateral specifically
described in the Security Agreement, the Joinder of Lessee, the Lessor Deed of
Trust and Lender Deed of Trust, respectively, which is governed by relevant
provisions as currently in effect of Article 9 of the NYUCC (for purposes of
this paragraph only, the "Covered Collateral"); (ii) do not apply to Collateral
requiring perfection procedures other than the filing of a financing statement
in the office of the California Secretary of State; and (iii) by reason of the
operation of Section 9-103 of the NYUCC, are limited as to our perfection
opinions in Paragraphs 9(a)(i) and (ii)(insofar as such opinion governs goods
and such other items of the Covered Collateral described in Section 9-103(1)(a)
of the NYUCC) to goods and such other items located in the State of California.
We express no opinion with respect to the priority of any security interest. We
have assumed for purposes of the opinions in Paragraphs 9(a)(i) and (ii) above
that the Lessee and Lessor are located in California for purposes of sec.
9-103(3)(b) and sec. 9-103(6)(f) of the NYUCC. We have also assumed for purposes
of such opinions that Lessee and Lessor have rights in the Covered Collateral
within the meaning of the NYUCC and the CUCC, that all required consents of
third parties to the grant of security interests in the Covered Collateral have
been obtained and that the Lender Parties (except for Lessor with respect to the
attachment and/or and perfection of Lessor's security interests) have given
"value" within the meaning of the NYUCC and the CUCC. We have assumed for the
purposes of our opinions in Paragraph 9(a)(ii) that the security interests (to
which the Deed of Trust Financing Statements and the Lease Financing Statements,
respectively, pertain) in the Collateral described in the Deed of Trust
Financing Statements in favor of the Agent and in the Collateral described in
the Lease Financing Statements in favor of the Lessor, respectively, have
attached for purposes of the NYUCC and the CUCC.

(j)  We also express no opinion as to the title of Lessee or Lessor to any
Collateral or the classification of the Collateral.

(k)  We express no opinion (i) with respect to any Collateral of a type
described in Section 9-401(1)(a) or (b) of the NYUCC or Section 9401(1)(a) or
(b) of the CUCC or represented by any certificate of title and (ii) as to the
accuracy or completeness of any description of the Collateral (including the
scope of the term "general intangibles") or the characterization of any
Collateral as real property, personal property, equipment or fixtures.
<PAGE>   140
To Each of the Parties                                            April 23, 1999
Listed on Schedule A                                                     Page 15
Attached Hereto


     The opinions expressed herein with respect to the laws of the State of
California are subject to and limited by the following qualifications,
assumptions, limitations and exceptions:

(a)  Our opinions are subject to the effect of the limitations imposed by the
CUCC relating to or affecting the rights and remedies available to secured
creditors.

(l)  Our opinions are subject to the effect of  judicial decisions which may
permit the introduction of extrinsic evidence to interpret the terms of written
contracts.

(m)  The legality, validity, binding nature and enforceability of obligations of
Lessee or Lessor under the Operative Documents may be subject to or limited by
(1) bankruptcy, insolvency, reorganization, arrangement, moratorium, fraudulent
transfer and other similar laws affecting the rights of landlords and of
creditors; (2) general principles of equity (whether relief is sought in a
proceeding at law or in equity), including, without limitation, concepts of
materiality, reasonableness, good faith and fair dealing and the discretion of
any court of competent jurisdiction in awarding specific performance or
injunctive relief and other equitable remedies; and (3), without limiting the
generality of the foregoing, in the event that a court applies California law
when interpreting any Operative Document, the effect of California court
decisions and statutes which indicate that provisions of any Operative Document
which permit any Lender Party or any other Person to take action or make
determinations may be subject to a requirement that such action be taken or
such determinations be made on a reasonable basis in good faith or that it be
shown that such action is reasonably necessary for the protection of such Lender
Party or such other Person.

(n)  With respect to our opinion above concerning enforcement of the assignment
of rents set forth in any of the Operative Documents, we note the limitations
and requirements with respect to the enforcement thereof set forth in Section
2938 of the California Civil Code ("CC").

(o)  With respect to the opinions set forth above, we note that if any of the
obligations of Lessee under the Lease or any Operative Document relating thereto
are determined by a court applying California law to be obligations that are
secured by a deed of trust or mortgage on the real property covered thereby of
which is located in the State of California, such obligations may be affected by
the California antideficiency, one-action and related laws, and laws relating to
default cure rights, including, without limitation, the following:

(i)  Section 726 of the California Code of Civil Procedure ("CCP") provides that
any action to recover on a debt or other right secured by a mortgage or a deed
of trust on real property must comply with the requirements of that section,
which requirements relate to and specify the procedures for the sale of
encumbered property, the application of proceeds, the rendition in certain cases
of a deficiency judgment and other related matters. In such an


<PAGE>   141
To Each of the Parties                                           April 23, 1999
Listed on Schedule A                                                    Page 16
Attached Hereto



action or proceeding, the debtor may require the creditor to exhaust all of its
security before a personal judgment may be obtained against the debtor for a
deficiency, and failure to comply with the provisions of Section 726 (including
an attempt to exercise a right to set off with respect to any funds of the
debtor that may be deposited with the creditor from time to time) may result in
the creditor's loss of its lien on real property collateral;

(ii)  Section 580b of the CCP provides that no deficiency judgment shall be
rendered upon a purchase money obligation in favor of the vendor arising from
the sale of real property where such purchase money obligation is secured by a
lien on the real property purchased from the vendor or in favor of a lender
where the proceeds of the loan are used to purchase a one-to-four family
dwelling occupied entirely or in part by the borrower and where such loan is
secured by a lien on such dwelling;

(iii)  Sections 580a and 580d of the CCP, respectively, which (i) limit any
deficiency after judicial foreclosure to the excess of the debt over the fair
market value of the foreclosed property at the time of sale, and (ii) prevent a
deficiency judgment after a nonjudicial or trustee's foreclosure sale pursuant
to a power of sale;

(iv)  Section 2924c of the CC provides for certain default cure rights following
acceleration of the maturity of an obligation secured by a deed of trust or
mortgage on real property, which may be exercised at any time within the
reinstatement period described in such Section;

(v)  Section 726.5 of the CCP authorizes, under certain circumstances, a real
estate-secured commercial lender to waive its lien against a parcel of
"environmentally impaired" security (as therein defined) and sue the borrower
without foreclosing on the real property collateral for the loan;

(vi)  Section 9501 of the CUCC prescribes the rights and remedies of secured
creditors with both real and personal property security;

(vii)  CCP Sections 729.010 through 729.090 provide for certain redemption and
other rights following any judicial foreclosure sale;

(viii)  Section 736 of the CCP permits a lender, under certain circumstances, to
sue for breach of contract relating to any "environmental provisions" (as
therein defined) concerning real property security without foreclosing on the
real property security or in an action brought following foreclosure, whether
judicial or non-judicial; and

(ix)  CC Sections 2924, 2924b and 2924c require that certain procedures be
followed by the holder of a deed of trust or mortgage with power of sale before
exercising any power of sale thereunder.

(p)  The enforceability of any "environmental provision" of the Operative
Documents is also limited by, and also subject to compliance by the
beneficiaries thereunder with, statutory or other legal requirements, including,
without limitation, CCP Sections 564, 726.5 and 736 and CC Section 2929.5. As
used above, the term "environmental provision" has the meaning set forth in CCP
Section 736(f)(2).


<PAGE>   142
To Each of the Parties                                            April 23, 1999
Listed on Schedule A                                                     Page 17
Attached Hereto



(q)  The effectiveness of the Financing Statements will lapse five years from
the date the same is filed unless a continuation statement is filed within six
months prior to the expiration of that five year period.

(r)  To the extent provided by Division 9 of the CUCC, additional filings with
respect to the Collateral may also be necessary to continue perfection of the
security interest in all or certain of the Collateral if Lessee or Lessor
changes its name (or any Financing Statement otherwise becomes seriously
misleading), if any item of Collateral that is located in California is removed
from that State or if Lessee or Lessor changes the jurisdiction in which its
chief executive office is located to a jurisdiction other than California.

(s)  To the extent that any of the Collateral consists of or constitutes
"proceeds" (as such term is defined in Section 9306 of the CUCC), the security
interest therein is limited and conditioned as set forth in such Section 9306.

(t)  The opinions expressed herein with respect to the creation, attachment or
perfection of any security interest (except to the extent expressly stated in
Paragraph 8 above): (i) are limited to the opinions expressed in Paragraphs
9(b)(i) and (ii) above and to the Collateral specifically described in the
Security Agreement, the Joinder of Lessee, the Lessor Deed of Trust and Lender
Deed of Trust, respectively, which is governed by relevant provisions as
currently in effect of Division 9 of the CUCC (for purposes of this paragraph
only, the "Covered Collateral"); (ii) do not apply to Collateral requiring
perfection procedures other than the filing of a financing statement in the
office of the California Secretary of State; and (iii) by reason of the
operation of Section 9103 of the CUCC, are limited as to our perfection opinions
in Paragraphs 9(a)(i) and (ii)(insofar as such opinion governs goods and such
other items of the Covered Collateral described in Section 9103(1)(a) of the
CUCC) to goods and such other items located in the State of California. We
express no opinion with respect to the priority of any security interest. We
have assumed for purposes of the opinions in Paragraphs 9(b)(i) and (ii) above
that Lessee and Lessor are each located in California for purposes of Section
9103(3)(b) and Section 9103(6)(f) of the CUCC. We have also assumed for purposes
of such opinions that Lessee and Lessor each have rights in the Covered
Collateral within the meaning of the CUCC, that all required consents of third
parties to the grant of security interests in the Covered Collateral have been
obtained and that the Lender Parties (except for Lessor with respect to the
attachment and/or and perfection of Lessor's security interests) have given
"value" within the meaning of the CUCC. We have assumed for the purposes of our
opinions in Paragraph 9(b)(ii) that the security interests (to which the Deed of
Trust Financing Statements and the Lease Financing Statements, respectively,
pertain) in the Collateral described in the Deed of Trust Financing Statements
in favor of the Agent and in the Collateral described in the Lease Financing
Statements in favor of the Lessor, respectively, have attached for purposes of
the CUCC.



<PAGE>   143
To Each of the Parties                                            April 23, 1999
Listed on Schedule A                                                     Page 18
Attached Hereto

(u)  We also express no opinion (i) as to the title of the Lessee or Lessor to
any Collateral or (ii) as to whether the Lease constitutes a security interest
or creates a security interest within the meaning of the CUCC.

(v)  We express no opinion (i) with respect to any Collateral of a type
described in Section 9401(1)(a) or (b) of the CUCC or represented by any
certificate of title, (ii) as to the accuracy or completeness of any
description of the Property or any other property or Collateral (including the
scope of the term "general intangibles"), or the characterization of any
Collateral as real property, personal property, equipment or fixtures and (iii)
as to any Collateral which is an accession to, or commingled or processed with,
other goods to the extent that the security interest of the Lender Parties is
limited by Section 9314 or 9315 of the CUCC.

(w)  The rights of Lender Parties in respect of fixtures may be limited by CC
Sections 1013, 1013.5 and 1019 and CUCC Section 9313 which concern fixtures and
their removal except to the extent that appropriate agreements are obtained
from owners and encumbrancers of, and others claiming an interest in, the real
property on which such fixtures are located.

(x)  We express no opinion as to whether any divisions of real property or any
interests therein contemplated by the Operative Documents comply with the
Subdivision Map Act (as defined in Section 66410 of the California Government
Code) or any city, county or other local rules, ordinances or regulations
promulgated by authority thereof or in connection therewith.

(y)  We express no opinion as to the title of the Lessee or the Lessor to the
Property or any Improvements pursuant to the Lease.

(z)  We further advise you that if a court of competent jurisdiction applies
the laws of the State of California to a lease of real property located in the
State of California, the obligations of Lessee under the Lease may also be
affected under California law by the provisions of CC Sections 1932 and 1933
(relating, inter alia, to termination of a lease upon casualty to the leasehold
estate) or by Section 1265.130 of the CCP (relating to termination of a lease
upon a taking of the leasehold estate for public use in certain circumstances).

(aa) We express no opinion as to the validity, binding nature or enforceability
of any provisions of the Operative Documents that:

(i)   purport to waive regulatory, constitutional, statutory or common law
rights, including the right to receive notice or to be allowed to cure,
reinstate or redeem in the event of default, or that expressly or by
implication waive broadly or vaguely stated rights, unknown future rights and
defenses to obligations, in each case to the extent such rights or defenses are
not waivable under applicable law;

(ii)  purport to require the Lessee or Lessor to make payments without set-off,
defense or counterclaim;

(iii) specify the manner of foreclosure or exercise of remedies in respect of
deposit accounts insofar as the CUCC does not address the same;
<PAGE>   144
To Each of the Parties                                      April 23, 1999
Listed on Schedule A                                               Page 19
Attached Hereto


(iv)  purport to require the award or payment of attorneys' fees, expenses or
costs in any action where any Person is not the prevailing party, or the impact
of CC Section 1717 et seq. on any such provisions;

(v)  provide that rights or remedies are not exclusive, that every right or
remedy is cumulative and may be exercised in addition to or with any other
right or remedy, that the election of some particular remedy or remedies does
not preclude recourse to one or another remedy or that failure to exercise or
delay in exercising rights or remedies will not operate as a waiver of any such
right or remedy;

(vi)  prohibit waiver of any terms or provisions of the Operative Documents
other than in writing or prohibit oral modifications thereof or modification by
course of dealing to the extent such provisions are inconsistent with
applicable law;

(vii)  address arbitration of disputes;

(viii)  purport to waive statutes of limitation;

(ix)  authorize Lessor or any other Person to set off and apply any deposits at
any time held, and any other indebtedness at any time owing, by Lessee or
Lessor to or for the account of Lessor;

(x)  purport to limit the standards imposed upon any Person for the care of the
Collateral in such Person's possession;

(xi)  purport to exclude conflict of law principles under California law or
otherwise select the laws of New York to govern any of the Operative Documents
or any security interest in real property located in the State of California;

(xii)  require the Lessee or Lessor to provide hazard insurance coverage
against risks in an amount exceeding the replacement value of any improvements
to real property;

(xiii)  impose requirements respecting impound accounts in conflict with
applicable law;

(xiv)  provide for the application of insurance or condemnation proceeds to
reduce indebtedness;

(xv)  purport to assign rents, issues and profits absolutely and not as
security;

(xvi)  indemnify any Person against, or require contributions toward, that
Person's liability for its own wrongful or negligent acts or where such
indemnification or contribution is contrary to public policy or prohibited by
law;

(xvii)  provide for penalties, liquidated damages, acceleration of future
amounts due (other than principal) without appropriate discount to present
value, late charges, prepayment charges and increased interest rates upon
default;

(xviii)  provide that time is of the essence;

(xix)  provide for the confession of judgment;

(xx)  attempt to change or waive rules of evidence or fix the method or quantum
of proof to be applied in litigation or similar proceedings;

(xxi)  provide for the exclusive jurisdiction of a particular court or purport
to waive rights to trial by jury, service of process or objections to the
laying of venue or to forum on the


<PAGE>   145


To Each of the Parties
Listed on Schedule A                                        April 23, 1999
Attached Hereto                                                    Page 20




basis of forum non conveniens, in connection with any litigation arising out of
or pertaining to the Operative Documents;

(xxii)  appoint any Lender Party as Lessee's or Lessor's agent or
attorney-in-fact; or

(xxiii) any provision purporting to waive any right to claim punitive damages.

(bb)    The enforceability of any provisions of the Operative Documents which
are deemed to constitute a subordination of the rights of Lessee or Lessor may
be limited by exoneration and other defenses similar to those that may be
asserted by any guarantor.

(cc)    With respect to the provisions of the Operative Documents relating to
the application of condemnation proceeds, you should be aware that CCP Section
1265.225 provides that where there is a partial taking of property encumbered
by a lien, the lienholder may share in the award only to the extent determined
by the court to be necessary to prevent impairment of the security, and the
lien shall continue upon the part of the property not taken as security for the
unpaid portion of the indebtedness. However, the lienholder and the property
owner may at any time after commencement of the condemnation proceeding agree
that some or all of the award shall be apportioned to the lienholder on the
indebtedness.

(dd)    Notwithstanding our opinions above, we express no opinion as to the
enforceability of the power of sale (and the related remedies of Lessor
consistent with the characterization of the Transaction as a loan) in the Lease
and the Lessor Deed of Trust, where a court of competent jurisdiction has not
recharacterized the Transaction, insofar as the Lease is concerned, as a loan
from Lessor to Lessee.

(ee)    We wish to point out that the Lenders, as holders of the Tranche A
Notes and Tranch B Notes, may be required to prove the outstanding amount
thereof. We further wish to point out that under Section 18104 of the
California Probate Code, the Holders may be required to prove their interests
as beneficiaries under the VS Trust 1999-1.

               Without qualification of the opinions rendered above, we express
no opinion as to (i) whether the Lease or any of the other Operative Documents
will be construed to create the legal relationships they purport to create for
purposes of determining the rights and obligations of the parties thereto; (ii)
whether the legal relationships purported to be created by the Lease or any of
the other Operative Documents will be binding and conclusive with respect to
the rights of persons who are not parties thereto; or (iii) whether the legal
relationships purported to be created by the Lease or any of the other
Operative Documents will be respected for tax, accounting, financial or other
regulatory purposes.

               The opinions expressed herein are solely for your benefit and
for the benefit of your successors and assigns in connection with the
Transaction, and such opinions may not be relied on in any manner or for any
purpose by any other Person. In addition, this opinion is rendered as of the
date hereof and speaks only to the addresses set forth on Schedule A, and it
shall not be deemed to have been updated to any date upon which any such other
Person may



<PAGE>   146
To Each of the Parties                                            April 23, 1999
Listed on Schedule A                                                     Page 21
Attached Hereto

rely hereon. Further, we do not undertake to advise you or such other Person of
matters which occur subsequent to the date hereof and which affect the opinions
expressed herein.

                                   Very truly yours,





                                   BROBECK, PHLEGER & HARRISON LLP
<PAGE>   147
                                   SCHEDULE A

NATIONSBANK, N.A., as the Agent, a Lender and a Holder

FIRST SECURITY BANK, NATIONAL ASSOCIATION, individually and as Borrower, Lessor
and Owner Trustee

COMERICA BANK - CALIFORNIA, as a Lender

KEYBANK, NATIONAL ASSOCIATION, as a Lender and a Holder

FLEET NATIONAL BANK, as a Lender and a Holder


Together with such parties' successors and assigns

<PAGE>   148
                                   EXHIBIT A

                             CERTIFICATE OF LESSEE

     THIS CERTIFICATE OF LESSEE ("Certificate") is made as of April 23, 1999,
by Veritas Software Corporation, a Delaware corporation doing business in
California as Veritas Storage Management Corp. ("Lessee"). This Certificate is
made for the benefit of Brobeck, Phleger & Harrison LLP ("BPH") in connection
with BPH's opinion (the "Opinion") delivered to these parties listed in Schedule
A attached to the Opinion. Capitalized terms not defined herein are used herein
as defined in the Opinion.


     After due inquiry and investigation, the undersigned hereby represents to
and for the benefit of BPH as follows:

     1. I am an officer of Lessee (specifically, the Secretary of Lessee), and I
am familiar with the day-to-day operations of Lessee.

     2. Lessee is party to no Material Agreements as of the date hereof (other
than the Operative Documents, except as set forth on Schedule 1 hereto.
"Material Agreement" means an agreement of Lessee involving borrowed money in an
amount (whether or not funded) in excess of $5,000,000, where Lessee is a
borrower or guarantor of the amount.

     3. The Lessee Constituent Documents remain in full force and effect and
have not been altered or amended in any respect.

     4. The Operative Documents do not and will not conflict with any Material
Agreement or other indenture, mortgage, deed of trust, contract, or other
material agreement or other instrument to which Lessee is a party or by which
Lessee is bound.

     5. Except as set forth on Schedule 2 hereto, the representations and
warranties of Lessee contained in the Operative Documents to which it is a party
are true and correct on and as of the date hereof as though made on and as of
such date.

     6. The Operative Documents do not and will not result in the creation or
imposition of any lien on any material asset of Lessee (other than liens
permitted under the Operative Documents).

     7. The Operative Documents do not and will not violate or contravene any
judgment, decree, injunction or order of any federal, New York or California
court or other tribunal, or any arbitrator or governmental agency or authority
having jurisdiction over Lessee or the Property of Lessee and by which Lessee is
bound.

     8. There are no proceedings pending, threatened or contemplated for the
dissolution, merger, consolidation or liquidation of Lessee or for the sale of
all or substantially all of the assets of Lessee.

<PAGE>   149
     9.  There are no actions, suits or proceedings pending or, to the best of
my knowledge, threatened against or affecting the Lessee or the properties of
Lessee before any court, board of arbitration, governmental agency or authority
which (i) challenge or question the validity or enforceability of the Operative
Documents or the rights and remedies of the Lessor with respect to Lessee or
the Property under the Operative Documents, or (ii) which, if determined
adversely to Lessee, would be reasonably likely to have a Material Adverse
Effect (as such term is defined in Appendix A to the Participation Agreement).

     10.  All tax returns and payments due and owing with respect to Lessee
have been filed with or paid to the proper authorities in the State of
California.

     11.  The chief executive office of Lessee is located at 1600 Plymouth
Street, Mountain View, California.

     12.  Lessee neither engages or holds itself out as being engaged
primarily, nor proposes to engage primarily, in the business of investing,
reinvesting or trading in securities.

     IN WITNESS WHEREOF, the undersigned has executed this Certificate as
Secretary of Lessee (and solely in such capacity) as of the day and year first
above written.



                                        ------------------------------------
                                        Name:
                                             -------------------------------
                                        Title:
                                              ------------------------------

<PAGE>   150
                                   SCHEDULE 1
                                   ----------

                              Material Agreements




$100,000,000 5 1/4% Convertible Subordinated Notes Due November 1, 2004.
<PAGE>   151


                                  EXHIBIT H-1

           [Outside Counsel Opinion of the Additional Credit Parties]
          (Pursuant To Section 5.10(c) of the Participation Agreement)


TO THOSE ON THE ATTACHED DISTRIBUTION LIST

     Re:  Synthetic Lease Financing Provided in favor of Veritas Software
Corporation

Dear Sirs:

     We have acted as special counsel to _______________, a _______________
corporation (the "Joinder Party") in connection with certain transactions
contemplated by the Participation Agreement dated as of April 23, 1999 (the
"Participation Agreement"), among Veritas Software Corporation, a Delaware
corporation (the "Lessee"), the various parties thereto from time to time, as
guarantors (the "Guarantors"), First Security Bank, National Association, as the
Owner Trustee (the "Owner Trustee"), the various banks and other lending
institutions which are parties thereto from time to time, as holders (the
"Holders"), the various banks and other lending institutions which are parties
thereto from time to time, as lenders (the "Lenders") and NationsBank, N.A., as
the agent for the Lenders and respecting the Security Documents, as the agent
for the Lenders and the Holders, to the extent of their interests (the "Agent").
This opinion is delivered pursuant to Section 5.10(c) of the Participation
Agreement. All capitalized terms used herein, and not otherwise defined herein,
shall have the meanings assigned thereto in Appendix A to the Participation
Agreement.

In connection with the foregoing, we have examined originals, or copies
certified to our satisfaction, of the Operative Agreements (including without
limitation that certain Joinder Agreement dated as of           ,    (the
"Joinder Agreement"), between the Joinder Party and the Agent, and such other
corporate, partnership or limited liability company documents and records of
the Joinder Party, certificates of public officials and representatives of the
Joinder Party as to certain factual matters, and such other instruments and
documents which we have deemed necessary or advisable to examine for the
purpose of this opinion. With respect to such examination, we have assumed (i)
the statements of fact made in all such certificates, documents and instruments
are true, accurate and complete; (ii) the due authorization, execution and
delivery of the Operative Agreements by the parties thereto other than the
Joinder Party; (iii) the genuineness of all signatures (other than the
signatures of persons signing on behalf of the Joinder Party), the authenticity
and completeness of all documents, certificates, instruments, records and
corporate records submitted to us as originals and the conformity to the
original

<PAGE>   152
instruments of all documents submitted to us as copies, and the authenticity
and completeness of the originals of such copies; (iv) that all parties other
than the Joinder Party have all requisite corporate power and authority to
execute, deliver and perform the Operative Agreements; and (v) the
enforceability of the Operative Agreements against all parties thereto other
than the Joinder Party. We have further assumed that the laws of the States of
[STATE OF LAWYER'S ADMISSION] and New York are substantively identical.

Based on the foregoing, and having due regard for such legal considerations as
we deem relevant, and subject to the limitations and assumptions set forth
herein, including without limitation the matters set forth in the last two (2)
paragraphs hereof, we are of the opinion that:

     (a)  The Joinder Party is a corporation, duly incorporated, validly
existing and in good standing under the laws of _____________ and has the power
and authority to conduct its business as presently conducted and to execute,
deliver and perform its obligations under the Operative Agreements to which it
is a party. The Joinder Party is duly qualified to do business in all
jurisdictions in which its failure to so qualify would materially impair its
ability to perform its obligations under the Operative Agreements to which it is
a party or its financial position or its business as now and now proposed to
be conducted.

     (b)  The execution, delivery and performance by the Joinder Party of the
Operative Agreements to which it is a party have been duly authorized by all
necessary corporate action on the part of the Joinder Party and the Operative
Agreements to which the Joinder Party is a party have been duly executed and
delivered by the Joinder Party.

     (c)  The Operative Agreements to which the Joinder Party is a party
constitute valid and binding obligations of the Joinder Party enforceable
against the Joinder Party in accordance with the terms thereof, subject to
bankruptcy, insolvency, liquidation, reorganization, fraudulent conveyance, and
similar laws affecting creditors' rights generally, and general principles of
equity (regardless of whether the application of such principles is considered
in a proceeding in equity or at law).

     (d)  The execution and delivery by the Joinder Party of the Operative
Agreements to which it is a party and compliance by the Joinder Party with all
of the provisions thereof do not and will not (i) contravene the provisions of,
or result in any breach of or constitute any default under, or result in the
creation of any Lien (other than Permitted Liens and Lessor Liens) upon any of
its property under, its Articles of Incorporation and By-Laws or any indenture,
mortgage, chattel mortgage, deed of trust, lease, conditional sales contract,
bank loan or credit agreement or other agreement or instrument to which the
Joinder Party is a party or by which it or any of its property may be bound or
affected, or (ii) contravene any Laws or any order of any Governmental
Authority applicable to or binding on the Joinder Party.

     (e)  No Governmental Action by, and no notice to or filing with, any
Governmental Authority is required for the due execution, delivery or
performance by the Joinder Party of any of the Operative Agreements to which it
is a party or for the acquisition, ownership, construction and completion of the
Properties, except for those which have been obtained.

                                     H-1-2
<PAGE>   153
     (f)  Except as set forth on Schedule 1 hereto, there are no actions, suits
or proceedings pending or to our knowledge, threatened against the in any court
or before any Governmental Authority that concern the Properties or the Joinder
Party's interest therein or that question the validity or enforceability of any
Operative Agreement to which the Joinder Party is a party or the overall
transaction described in the Operative Agreements to which the Joinder Party is
a party.

     (g)  Neither the nature of the Properties, nor any relationship between the
Joinder Party and any other Person, nor any circumstance in connection with the
execution, delivery and performance of the Operative Agreements to which the
Joinder Party is a party is such as to require any approval of stockholders of,
or approval or consent of any trustee or holders of indebtedness of, the Joinder
Party, except for such approvals and consents which have been duly obtained and
are in full force and effect.

     (h)  Except with respect to (i) perfection and the effect of perfection or
nonperfection of the security interest in the Collateral, and (ii) usury law, in
any action or proceeding arising out of or related to any of the
Operative Agreements in any court of the State of California or in any federal
court sitting in the State of California, such court would recognize and give
effect to the New York choice of law provisions of the Operative Agreements.

     This opinion is limited to the matter stated herein and no opinion is
implied or may be inferred beyond the matters state herein. This opinion is
based on and is limited to the laws of the States of [       ], and the federal
laws of the United States of America. Insofar as the foregoing opinion relates
to matters of law other than the foregoing, no opinion is hereby given.

This opinion is for the sole benefit of the Joinder Party, the Lessee, the
Construction Agent, the Guarantors, the Owner Trustee, the Holders, the Lenders,
the Agent and their respective successors and assigns and may not be relied upon
by any other person other than such parties and their respective successors and
assigns without the express written consent of the undersigned. The opinions
expressed herein are as of the date hereof and we make no undertaking to amend
or supplement such opinions if facts come to our attention or changes in the
current law of the jurisdictions mentioned herein occur which could affect such
opinions.

                                         Very truly yours,

                                         [JOINDER PARTY'S OUTSIDE COUNSEL]


                                         H-1-3
<PAGE>   154


                               Distribution List


NATIONSBANK, N.A., as the Agent, a Holder and a Lender

The various banks and other lending institutions which are parties to the
Participation Agreement from time to time, as additional Holders

The various banks and other lending institutions which are parties to the
Participation Agreement from time to time, as additional Lenders

Veritas Software Corporation, as the Construction Agent and the Lessee

The various parties to the Participation Agreement from time to time as
Guarantors

First Security Bank, National Association, not individually, but solely as the
Owner Trustee under the VS Trust 1999-1

                                , as the Joinder Party
- --------------------------------



                                     H-1-4
<PAGE>   155


                                  Schedule 1

                                 (Litigation)




                                     H-1-5
<PAGE>   156
                                   EXHIBIT I


                          VERITAS SOFTWARE CORPORATION


                             OFFICER'S CERTIFICATE
            (Pursuant to Section 5.5 of the Participation Agreement)


     VERITAS SOFTWARE CORPORATION, a Delaware corporation (the "Company") DOES
HEREBY CERTIFY as follows:

1.   The address for the subject Property is ___________________________________
     ______________________________________.

2.   The Completion Date for the construction of Improvements at the
     Property occurred on __________________.

3.   Attached hereto as Schedule 1 is the detailed, itemized documentation
     supporting the asserted Property Cost figures.

4.   All representations and warranties of the Company in each Operative
     Agreement and in each certificate delivered pursuant thereto (including
     without limitation the Incorporated Representations and Warranties) are
     true and correct as of the Completion Date.

Capitalized terms used in this Officer's Certificate and not otherwise defined
have the respective meanings ascribed thereto in the Participation Agreement
dated as of April 23, 1999 among the Company, as the Lessee and as the
Construction Agent, the various parties thereto from time to time, as
guarantors (the "Guarantors"), First Security Bank, National Association, as
the Owner Trustee, the various banks and other lending institutions which are
parties thereto from time to time, as holders (the "Holders"), the various
banks and other lending institutions which are parties thereto from time to
time, as lenders (the "Lenders"), NationsBank, N.A., as the agent for the
Lenders and respecting the Security Documents, as the agent for the Lenders and
the Holders, to the extent of their interests.

        [The remainder of this page has been intentionally left blank.]


                                      I-1
<PAGE>   157
     IN WITNESS WHEREOF, the Company has caused this Officer's Certificate to
be duly executed and delivered as of this ___ day of ______________, ______.


                                        VERITAS SOFTWARE CORPORATION

                                        By: _________________________________

                                        Name: _______________________________

                                        Title: ______________________________


                                      I-2
<PAGE>   158


                                  Schedule 1

         (Itemized Documentation in Support of Asserted Property Cost)




                                      I-3
<PAGE>   159
                                   EXHIBIT J

                      [Description of Material Litigation]
          (Pursuant to Section 6.2(d) of the Participation Agreement)

                                   EXHIBIT J

     The following are pre-litigation matters in which Lessee is currently
involved and for which Lessee could face liability:

1.   NETWORK CATALYST, INC. ("NCI")

     NCI alleges that Lessee (formerly OpenVision) may have underreported
royalties for the System Detective software product over the past four years.
NCI also alleges that Lessee failed to collect monies owed by customers for
renewals of maintenance contracts for System Detective software and that Lessee
owed NCI a responsibility for renewing such contracts.

2.   THE SCRIPPS RESEARCH INSTITUTE ("TSRI")

     Lessee (formerly OpenVision) is currently in settlement negotiations with
TSRI. TSRI alleges that the HSM software purchased from Lessee was not fully
functional on its systems.

3.   FUSION

     Three former principals of Fusion ("Fusion Affiliates") allege that Lessee
(formerly OpenVision) failed to furnish royalty reports to them and/or sent
reports lacking reasonable detail, in accordance with an agreement executed in
1993, regarding revenue from AXXION/HA and DTS products.

4.   JAMES SALSMAN

     An employment matter in which Mr. Salsman has alleged wrongful termination
based on violations of his religious, constitutional and political beliefs.

                                      J-1
<PAGE>   160
                                   EXHIBIT K

                           [Form of Joinder Agreement]

          (Pursuant to Section 5.10(a) of the Participation Agreement)


     THIS JOINDER AGREEMENT (as amended, modified, supplemented, restated and/or
replaced from time to time, the "Agreement"), dated as of      ,    , is by and
between         , a         (the "Company"), and NationsBank, N.A., as the Agent
for the Lenders and respecting the Security Documents, as the Agent for the
Lenders and the Holders, to the extent of their interests (the "Agent").
Capitalized terms not otherwise defined herein shall have the meanings set forth
therefor in the Participation Agreement dated as of April 23, 1999 (as amended,
modified, supplemented, restated and/or replaced from time to time, the
"Participation Agreement") among Veritas Software Corporation, as the
Construction agent and the Lessee, the various parties thereto from time to
time, as the Guarantors, First Security Bank, National Association, as the Owner
Trustee under the VS Trust 1999-1, the  various banks and other lending
institutions which are parties thereto from time to time, as the Lenders, the
various banks and other lending institutions which are parties thereto from time
to time, as the Holders, and the Agent.

     The Company is either a Domestic Subsidiary or the Parent, and,
consequently, the Credit Parties are required by Section 8.3(s) of the
Participation Agreement to cause the Company to become a "Guarantor".

     Accordingly, the Company hereby agrees as follows with the Agent, for the
benefit of the Financing Parties:

     1.   The Company hereby acknowledges, agrees and confirms that, by its
execution of this Agreement, the Company will be deemed to be a party to the
Participation Agreement and a "Guarantor" for all purposes of the Participation
Agreement and all other Operative Agreements, and shall have all of the
obligations of a Guarantor under the Operative Agreements as if the Company had
executed the Participation Agreement. The Company hereby ratifies, as of the
date hereof, and agrees to be bound by, all of the terms, provisions and
conditions applicable to the Guarantors contained in the Operative Agreements.
Without limiting the generality of the foregoing terms of this paragraph 1, the
Company hereby (i) jointly and severally together with the other Guarantors,
guarantees to each Financing Party, as provided in Section 6B.1 through 6B.8 of
the Participation Agreement, the prompt payment and performance of the Company
Obligations in full when due (whether at stated maturity, as a mandatory
prepayment, by acceleration or otherwise) strictly in accordance with the terms
thereof.

     2.   THE COMPANY HEREBY EXPRESSLY ACKNOWLEDGES AND AGREES TO THE
PROVISIONS OF SECTION 12.7 OF THE PARTICIPATION AGREEMENT, INCLUDING WITHOUT
LIMITATION THOSE PROVISIONS REGARDING GOVERNING LAW, SUBMISSION TO
JURISDICTION, WAIVER OF


                                      K-1
<PAGE>   161
JURY TRIAL AND VENUE.  THIS PROVISION HAS BEEN SPECIFICALLY REVIEWED BY THE
COMPANY.

     3.   The chief executive office and principal place of business of the
Company are located at the location(s) set forth on Schedule 1 attached hereto.

     4.   All notices and other communications to be delivered to the Company
shall be directed to [__________] at its address set forth in Section 12.2 of
the Participation Agreement or such other address as may be specified, in
accordance with the terms of the Participation Agreement by [__________] from
time to time.

     5.   The Company hereby waives acceptance by the Financing Parties of the
guaranty by the Company under Sections 6B.1 through 6B.8 of the Participation
Agreement upon the execution of this Agreement by the Company.

     6.   This Agreement may be executed in multiple counterparts, each of
which shall constitute an original but all of which when taken together shall
constitute one contract.

     7.   THIS AGREEMENT SHALL BE GOVERNED BY AND CONSTRUED AND INTERPRETED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK.

     IN WITNESS WHEREOF, the Company has caused this Agreement to be duly
executed by its authorized officers, and the Agent, for the benefit of the
Financing Parties, has caused the same to be accepted by its authorized
officer, as of the day and year first above written.


                                        [COMPANY]


                                        By:
                                            ------------------------------

                                        Name:
                                              ----------------------------

                                        Title:
                                               ---------------------------


                                        Acknowledged and accepted:

                                        [BANK],
                                        as the Agent

                                        By:
                                            ------------------------------

                                        Name:
                                              ----------------------------

                                        Title:
                                               ---------------------------

                                        K-2







<PAGE>   162


                                  Schedule 1

                          [Chief Executive Office and
                  Principal Place of Business of the Company]




                                      K-3
<PAGE>   163


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

                                  Appendix A
               Rules of Usage, Accounting Terms and Definitions

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

                               I. Rules of Usage

The following rules of usage shall apply to this Appendix A and the Operative
Agreements (and each appendix, schedule, exhibit and annex to the foregoing)
unless otherwise required by the context or unless otherwise defined therein:

     (a)  Except as otherwise expressly provided, any definitions set forth
herein or in any other document shall be equally applicable to the singular and
plural forms of the terms defined.

     (b)  Except as otherwise expressly provided, references in any document
to articles, sections, paragraphs, clauses, annexes, appendices, schedules or
exhibits are references to articles, sections, paragraphs, clauses, annexes,
appendices, schedules or exhibits in or to such document.

     (c)  The headings, subheadings and table of contents used in any document
are solely for convenience of reference and shall not constitute a part of any
such document nor shall they affect the meaning, construction or effect of any
provision thereof.

     (d)  References to any Person shall include such Person, its successors,
permitted assigns and permitted transferees.

     (e)  Except as otherwise expressly provided, reference to any agreement
means such agreement as amended, modified, extended, supplemented, restated
and/or replaced from time to time in accordance with the applicable provisions
thereof.

     (f)  Except as otherwise expressly provided, references to any law includes
any amendment or modification to such law and any rules or regulations issued
thereunder or any law enacted in substitution or replacement therefor.

     (g)  When used in any document, words such as "hereunder", "hereto",
"hereof" and "herein" and other words of like import shall, unless the context
clearly indicates to the contrary, refer to the whole of the applicable
document and not to any particular article, section, subsection, paragraph or
clause thereof.

     (h)  References to "including" means including without limiting the
generality of any description preceding such term and for purposes hereof the
rule of ejusdem generis shall not be



                                      A-1
<PAGE>   164
applicable to limit a general statement, followed by or referable to an
enumeration of specific matters, to matters similar to those specifically
mentioned.

     (i)  References herein to "attorney's fees", "legal fees", "costs of
counsel" or other such references shall be deemed to include the allocated cost
of in-house counsel.

     (j)  Each of the parties to the Operative Agreements and their counsel
have reviewed and revised, or requested revisions to, the Operative Agreements,
and the usual rule of construction that any ambiguities are to be resolved
against the drafting party shall be inapplicable in the construction and
interpretation of the Operative Agreements and any amendments or exhibits
thereto.

     (k)  Capitalized terms used in any Operative Agreements which are not
defined in this Appendix A but are defined in another Operative Agreement shall
have the meaning so ascribed to such term in the applicable Operative Agreement.


                              II. Accounting Terms

     Except as otherwise expressly provided herein, all accounting terms used
herein shall be interpreted, and all financial statements and certificates and
reports as to financial matters required to be delivered to the Lenders
hereunder shall be prepared, in accordance with GAAP applied on a consistent
basis. All calculations made for the purposes of determining compliance with
this Agreement and the other Operative Agreements shall (except as otherwise
expressly provided herein or therein) be made by application of GAAP applied on
a basis consistent with the most recent annual or quarterly financial statements
delivered pursuant to Section 8.3A(a) (or, prior to the delivery of the first
financial statements pursuant to Section 8.3A(a), consistent with the financial
statements as at December 31, 1997); provided, however, if (a) the Credit
Parties shall reasonably object to determining such compliance on such basis at
the time of delivery of such financial statements due to any change in GAAP or
the rules promulgated with respect thereto or (b) the Agent or the Majority
Secured Parties shall so object in writing within 60 days after delivery of such
financial statements, then such calculations shall be made on a basis consistent
with the most recent financial statements delivered by the Credit Parties to the
Lenders as to which no such objection shall have been made.

Notwithstanding the above, the parties hereto acknowledge and agree that, for
purposes of all calculations made under the financial covenants set forth in
Section 8.3A(h) so long as the Lessee shall have provided the Agent with a Pro
Forma Compliance Certificate with respect to any Permitted Acquisition, income
statement items (whether positive or negative) attributable to the Property
acquired in such Permitted Acquisition and any Indebtedness incurred by the
applicable Credit Parties in order to consummate such Permitted Acquisition
shall be included to the extent relating to any period applicable in such
calculations occurring after the date of such Permitted Acquisition (and,
notwithstanding the foregoing, during the first four fiscal quarters following
the date of such Permitted Acquisition, such Permitted Acquisition and any
Indebtedness incurred by the applicable Credit Parties in order to consummate
such Permitted


                                      A-2

<PAGE>   165
Acquisition (A) shall be deemed to have occurred on the first day of the four
fiscal quarter period immediately preceding the date of such Permitted
Acquisition and (B) if such Indebtedness has a floating or formula rate, then
the implied rate of interest for such Indebtedness for the applicable period
shall be determined by utilizing the rate which is or would be in effect with
respect to such Indebtedness as at the relevant date of determination.

                              III. Definitions

     "ABR" shall mean, for any day, a rate per annum equal to the greater of (a)
the Prime Lending Rate in effect on such day, and (b) the Federal Funds
Effective Rate in effect on such day plus one-half of one percent (0.5%). For
purposes hereof: "Prime Lending Rate" shall mean the rate which the Agent
announces from time to time as its prime lending rate as in effect from time to
time. The Prime Lending Rate is a reference rate and does not necessarily
represent the lowest or best rate actually charged to any customer. Any Lender
may make commercial loans or other loans at rates of interest at, above or below
the Prime Lending Rate. The Prime Lending Rate shall change automatically and
without notice from time to time as and when the prime lending rate of the Agent
changes. "Federal Funds Effective Rate" shall mean, for any period, a
fluctuating interest rate per annum equal for each day during such period to the
weighted average of the rates on overnight Federal funds transactions with
members or the Federal Reserve System arranged by Federal funds brokers, as
published for such day (or, if such day is not a Business Day, for the next
preceding Business Day) by the Federal Reserve Bank of New York, or, if such
rate is not so published for any day which is a Business Day, the average of the
quotations for such day on such transactions received by the Agent from three
(3) Federal funds brokers of recognized standing selected by it. Any change in
the ABR due to a change in the Prime Lending Rate or the Federal Funds Effective
Rate shall be effective as of the opening of business on the effective day of
such change in the Prime Lending Rate or the Federal Funds Effective Rate,
respectively.

     "ABR Holder Advance" shall mean a Holder Advance bearing a Holder Yield
based on the ABR.

     "ABR Loans" shall mean Loans the rate of interest applicable to which is
based upon the ABR.

     "Acceleration" shall have the meaning given to such term in Section 6 of
the Credit Agreement.

     "ACCORD Evidence of Insurance" shall mean an ACCORD Evidence of Insurance
or other similar evidence of insurance reasonably acceptable to the Agent.

     "Accounts" shall have the meaning given to such term in Section 1 of the
Security Agreement.


                                      A-3
<PAGE>   166

     "Acquisition Advance" shall have the meaning given to such term in Section
5.3 of the Participation Agreement.

     "Acquisition Loan" shall mean any Loan made in connection with an
Acquisition Advance.

     "Advance" shall mean a Construction Advance or an Acquisition Advance.

     "Affiliate" shall mean, with respect to any Person, any Person or group
acting in concert in respect of the Person in question that, directly or
indirectly, controls or is controlled by or is under common control with such
Person.

     "After Tax Basis" shall mean, with respect to any payment to be received,
the amount of such payment increased so that, after deduction of the amount of
all taxes required to be paid by the recipient calculated at the then maximum
marginal rates generally applicable to Persons of the same type as the
recipients with respect to the receipt by the recipient of such amounts (less
any tax savings realized as a result of the payment of the indemnified amount),
such increased payment (as so reduced) is equal to the payment otherwise
required to be made.

     "Agency Agreement" shall mean the Agency Agreement, dated on or about the
Initial Closing Date between the Construction Agent and the Lessor.

     "Agency Agreement Event of Default" shall mean an "Event of Default" as
defined in Section 5.1 of the Agency Agreement.

     "Agent" shall mean NationsBank, N.A., as agent for the Lenders pursuant to
the Credit Agreement, or any successor agent appointed in accordance with the
terms of the Credit Agreement and respecting the Security Documents, for the
Lenders and the Holders, to the extent of their interests.

     "Applicable Percentage" shall mean for Eurodollar Loans, Eurodollar Holder
Advances and Commitment Fees, the appropriate applicable percentages
corresponding to the Pricing Level in effect as of the most recent Calculation
Date as shown below;

                                      A-4
<PAGE>   167
<TABLE>
<CAPTION>
==================================================================================================
                     Ratio of Funded                             Applicable          Applicable
                      Indebtedness            Applicable       Percentage for      Percentage for
 Pricing           to EBITDA and level      Percentage for       Eurodollar          Commitment
  Level                of EBITDA           Eurodollar Loans    Holder Advances          Fee
- --------------------------------------------------------------------------------------------------
<S>                <C>                      <C>                <C>                 <C>
    I              Funded Indebtedness             .875%               1.875%            .225%
                   (EBITDA < or equal to
                   .80 and EBITDA > or
                   equal to $250 million
- --------------------------------------------------------------------------------------------------
   II              Funded Indebtedness/           1.000%               2.000%            .250%
                   EBITDA < or equal to
                   .80 and EBITDA > or
                   equal to $150 million
                   but < $250 million
- --------------------------------------------------------------------------------------------------
   III             Funded Indebtedness/           1.125%               2.125%             .275%
                   EBITDA > .80 and EBITDA
                   > or equal to $250 million
- --------------------------------------------------------------------------------------------------
   IV              Funded Indebtedness/           1.250%               2.250%             .300%
                   EBITDA < or equal to
                   .80 and EBITDA > or equal
                   to $75 million but < $150
                   million or Funded
                   Indebtedness/EBITDA >
                   .80 and EBITDA > or equal
                   to $150 million but <
                   $250 million
- --------------------------------------------------------------------------------------------------
    V              Funded Indebtedness/            1.50%               2.500%             .375%
                   EBITDA < or equal to
                   .80 and EBITDA < $75
                   million or Funded
                   Indebtedness/EBITDA
                   > .80 and EBITDA > or
                   equal to $75 million
                   but < $150 million
- --------------------------------------------------------------------------------------------------
   VI              Funded Indebtedness/           1.750%               2.750%             .450%
                   EBITDA > .80 and EBITDA
                   < $75 million
==================================================================================================
</TABLE>

     The Applicable Percentage for Eurodollar Loans, Eurodollar Holder Advances
and the Commitment Fees shall, in each case, be determined and adjusted
quarterly on the first day of




                                      A-5
<PAGE>   168
each fiscal quarter of the Lessee (each a "Calculation Date"); provided,
however, that (i) the initial Applicable Percentage, in each case, shall be
based on Pricing Level V (as shown above) and shall remain at Pricing Level V
until the occurrence of the Calculation Date relating to the second fiscal
quarter of the Lessee occurring in fiscal year 1999 and, thereafter, the
Pricing Level shall be determined as shown above, and (ii) if the Lessee fails
to provide the written notice required by Section 8.3(k) of the Participation
Agreement to the Agent on or before the most recent Calculation Date, the
Applicable Percentage, in each case, from such Calculation Date shall be based
on Pricing Level VI until such time that such written notice is provided
whereupon the Pricing Level shall be determined as specified in such notice.
Each Applicable Percentage shall be effective from one Calculation Date until
the next Calculation Date. Any adjustment in the Applicable Percentage shall be
applicable to all existing Eurodollar Loans and Eurodollar Holder Advances as
well as any new Eurodollar Loans and Eurodollar Holder Advances made or issued.

     "Appraisal" shall mean, with respect to any Property or the Properties,
taken as a whole, an appraisal to be delivered in connection with the
Participation Agreement or in accordance with the terms of the Lease, in each
case prepared by a reputable appraiser reasonably acceptable to the Agent,
which in the judgment of counsel to the Agent, complies with all of the
provisions of the Financial Institutions Reform, Recovery and Enforcement Act
of 1989, as amended, the rules and regulations adopted pursuant thereto, and
all other applicable Legal Requirements.

     "Appraisal Procedure" shall have the meaning given such term in Section
22.4 of the Lease.

     "Approved State" shall mean each of the following: California and any
other state within the continental United States proposed by the Lessee and
consented to in writing by the Agent.

     "Appurtenant Rights" shall mean (a) all agreements, easements, rights of
way or use, rights of ingress or egress, privileges, appurtenances, tenements,
hereditaments and other rights and benefits at any time belonging or pertaining
to the Land underlying the Improvements or the Improvements, including without
limitation the use of any streets, ways, alleys, vaults or strips of land
adjoining, abutting, adjacent or contiguous to the Land and (b) all permits,
licenses and rights, whether or not of record, appurtenant to such Land or the
Improvements.

     "Assignment and Acceptance" shall mean the Assignment and Acceptance in
the form attached to the Credit Agreement as Exhibit B.

     "Available Commitment" shall mean, as to any Lender at any time, an amount
equal to the excess, if any, of (a) the amount of such Lender's Commitment over
(b) the aggregate principal amount of all Loans made by such Lender as of such
date after giving effect to Section 5.2(d) of the Participation Agreement (but
without giving effect to any other repayments or prepayments of any Loans
hereunder).

     "Available Holder Commitments" shall mean an amount equal to the excess,
if any, of (a) the aggregate amount of the Holder Commitments over (b) the
aggregate amount of the Holder



                                      A-6
<PAGE>   169
Advances made since the Initial Closing Date after giving effect to Section
5.2(d) of the Participation Agreement (but without giving effect to any other
repayments or prepayments of any Holder Advances).

     "Bankruptcy Code" shall mean title 11 of the U.S. Code entitled
"Bankruptcy," as now or hereafter in effect or any successor thereto.

     "Basic Documents" shall mean the following: the Participation Agreement,
the Agency Agreement, the Trust Agreement, the Certificates, the Credit
Agreement, the Notes, the Lease and the Security Agreement.

     "Basic Rent" shall mean, the sum of (a) the Loan Basic Rent and (b) the
Lessor Basic Rent, calculated as of the applicable date on which Basic Rent is
due.

     "Basic Term" shall have the meaning specified in Section 2.2 of the Lease.

     "Basic Term Commencement Date" shall have the meaning specified in Section
2.2 of the Lease.

     "Basic Term Expiration Date" shall have the meaning specified in Section
2.2 of the Lease.

     "Benefited Lender" shall have the meaning specified in Section 9.10(a) of
the Credit Agreement.

     "Bill of Sale" shall mean a Bill of Sale regarding Equipment in form and
substance satisfactory to the Agent.

     "Board" shall mean the Board of Governors of the Federal Reserve System of
the United States (or any successor).

     "Borrower" shall mean the Owner Trustee, not in its individual capacity but
as Borrower under the Credit Agreement.

     "Borrowing Date" shall mean any Business Day specified in a notice
delivered pursuant to Section 2.3 of the Credit Agreement as a date on which the
Lessor requests the Lenders to make Loans hereunder.

     "Budgeted Total Property Cost" shall mean, at any date of determination
with respect to any Construction Period Property, an amount equal to the
aggregate amount which the Construction Agent in good faith expects to be
expended in order to achieve Completion with respect to such Property.

     "Business Day" shall mean a day other than a Saturday, Sunday or other day
on which commercial banks in North Carolina or any other states from which the
Agent, any Lender or any


                                      A-7
<PAGE>   170

Holder funds or engages in administrative activities with respect to the
transactions under the Operative Agreements are authorized or required by law
to close; provided, however, that when used in connection with a Eurodollar
Loan, the term "Business Day" shall also exclude any day on which banks are not
open for dealings in dollar deposits in the London interbank market.

     "Capitalized Lease" shall mean, as applied to any Person, any lease of
property (whether real, personal, tangible, intangible or mixed of such Person)
by such Person as the lessee which would be capitalized on a balance sheet of
such Person prepared in accordance with GAAP.

     "Capital Expenditures" shall mean all expenditures of the Credit Parties
and their Consolidated Subsidiaries which, in accordance with GAAP, would be
classified as capital expenditures, including, without limitation, Capitalized
Leases.

     "Capital Stock" shall mean any nonredeemable capital stock of any Credit
Party or any of its Subsidiaries, whether common or preferred.

     "Cash Equivalents" shall mean (a) securities issued or directly and fully
guaranteed or insured by the United States of America or any agency or
instrumentality thereof (provided that the full faith and credit of the United
States of America is pledged in support thereof) having maturities of not more
than twelve months from the date of acquisition, (b) U.S. dollar denominated
time and demand deposits and certificates of deposit of (i) any Lender, (ii) any
domestic commercial bank having capital and surplus in excess of $500,000,000 or
(iii) any bank whose short-term commercial paper rating from S&P is at least A-1
or the equivalent thereof or from Moody's is at least P-1 or the equivalent
thereof (any such bank being an "Approved Bank"), in each case with maturities
of not more than 270 days from the date of acquisition, (c) commercial paper and
variable or fixed rate notes issued by any Approved Bank (or by the parent
company thereof) or any variable rate notes issued by, or guaranteed by, any
domestic corporation rated A-1 (or the equivalent thereof) or better by S&P or
P-1 (or the equivalent thereof) or better by Moody's and maturing within six
months of the date of acquisition, (d) repurchase agreements with a bank or
trust company (including any of the Lenders) or recognized securities dealer
having capital and surplus in excess of $500,000,000 for direct obligations
issued by or fully guaranteed by the United States of America in which the
Lessee shall have a perfected first priority security interest (subject to no
other Liens) and having, on the date of purchase thereof, a fair market value of
at least 100% of the amount of the repurchase obligations and (e) Investments,
classified in accordance with GAAP as current assets, in money market investment
programs registered under the Investment Company Act of 1940, as amended, which
are administered by reputable financial institutions having capital of at least
$500,000,000 and the portfolios of which are limited to Investments of the
character described in the foregoing subdivisions (a) through (d).

     "Casualty" shall mean any damage or destruction of all or any portion of
the Property as a result of a fire or other casualty.

     "CD" shall have the meaning given to such term in Section 15.2(a) of the
Lease.



                                      A-8
<PAGE>   171
     "CERCLA" shall mean the Comprehensive Environmental Response, Compensation,
and Liability Act of 1980, 42 U.S.C. Section 9601 et seq., as amended by the
Superfund Amendments and Reauthorization Act of 1986.

     "Certificate" shall mean a Certificate in favor of each Holder regarding
the Holder Commitment of such Holder issued pursuant to the terms and conditions
of the Trust Agreement in favor of each Holder.

     "Change of Control" shall mean the occurrence of any of the following
events: (a) prior to the Reorganization, a "person" or a "group" (within the
meaning of Sections 13(d) and 14(d)(2) of the Securities Exchange Act) shall
have acquired beneficial ownership, directly or indirectly, of, or shall have
acquired by contract or otherwise, or shall have entered into a contract or
arrangement that, upon consummation, will result in its or their acquisition of,
control over, 30% or more of the outstanding voting stock of the Lessee, (b)
after the Reorganization, (i) the Parent shall fail to own directly 100% of the
outstanding Capital Stock of the Lessee, (ii) a "person" or a "group" (within
the meaning of Sections 13(d) and 14(d)(2) of the Securities Exchange Act)
(other than SSI) shall have acquired beneficial ownership, directly or
indirectly, of, or shall have acquired by contract or otherwise, or shall have
entered into a contract or arrangement that, upon consummation, will result in
its or their acquisition of, control over, 30% or more of the outstanding voting
stock of the Parent or (iii) SSI shall have acquired beneficial ownership,
directly or indirectly, of, or shall have acquired by contract or otherwise, or
shall have entered into a contract or arrangement that, upon consummation, will
result in its acquisition of, control over, 45% or more of the outstanding
voting stock of the Parent or (c) during any period of two consecutive calendar
years, individuals who at the beginning of such period constituted either the
board or the board of directors of the Lessee or the Parent, as the case may be,
together with any new members of such board or board of directors (i) whose
elections by such board or board of directors or whose nomination for election
by the stockholders of the Lessee or the stockholders of the Parent, as the case
may be, was approved by a vote of a majority of the members of such board or
board of directors then still in office who either were directors at the
beginning of such period or whose election or nomination for election was
previously so approved, cease for any reason to constitute a majority of the
directors of the Lessee or of the Parent, as the case may be, then in office.
Notwithstanding the foregoing in subsection (c), the three new board members
appointed to the board of directors of the Parent in connection with the
Reorganization shall be an acceptable change to the board of directors of the
Parent. As used herein, "beneficial ownership" shall have the meaning provided
in Rule 13(d)-3 of the Securities and Exchange Commission under the Securities
Act of 1934.

     "Chattel Paper" shall have the meaning given to such term in Section 1 of
the Security Agreement.

     "Claims" shall mean any and all obligations, liabilities, losses, actions,
suits, penalties, claims, demands, costs and expenses (including without
limitation reasonable attorney's fees and expenses) of any nature whatsoever.

     "Closing Date" shall mean the Initial Closing Date and each Property
Closing Date.





                                      A-9
<PAGE>   172
     "Code" shall mean the Internal Revenue Code of 1986 together with rules
and regulations promulgated thereunder, as amended from time to time, or any
successor statute thereto.

     "Collateral" shall mean all assets of the Lessor, the Construction Agent
and the Lessee, now owned or hereafter acquired, upon which a Lien is purported
to be created by one or more of the Security Documents.

     "Collateral Assignment of Sublease" shall mean, with respect to the
Fairchild Sublease, that certain Collateral Assignment dated on or about the
applicable Property Closing Date executed by the Lessee in favor of the Agent.

     "Commitment" shall mean, as to any Lender, the obligation of such Lender
to make the portion of the Loans to the Lessor in an aggregate principal amount
at any time outstanding not to exceed the amount set forth opposite such
Lender's name on Schedule 2.1 of the Credit Agreement, as such amount may be
increased or reduced from time to time in accordance with the provisions of the
Operative Agreements.

     "Commitment Fee" shall mean, collectively, the Holder Commitment Fee and
the Lender Commitment Fee.

     "Commitment Fee Payment Date" shall mean the last Business Day of each
March, June, September and December and the last Business Day of the Commitment
Period, or such earlier date as the Commitments shall terminate as provided in
the Credit Agreement or the Holder Commitment shall terminate as provided in
the Trust Agreement.

     "Commitment Percentage" shall mean, as to any Lender at any time, the
percentage which such Lender's Commitment then constitutes of the aggregate
Commitments (or, at any time after the Commitments shall have expired or
terminated, the percentage which the aggregate principal amount of such
Lender's Loans then outstanding constitutes of the aggregate principal amount
of all of the Loans then outstanding), and such Commitment Percentage shall
take into account both the Lender's Tranche A Commitment and the Lender's
Tranche B Commitment.

     "Commitment Period" shall mean the period from and including the Initial
Closing Date to and including the Construction Period Termination Date, or such
earlier date as the Commitments shall terminate as provided in the Credit
Agreement or the Holder Commitment shall terminate as provided in the Trust
Agreement.

     "Company Obligations" shall mean the obligations of VSC, in any and all
capacities under and with respect to the Operative Agreements and each Property.

     "Completion" shall mean, with respect to the Properties, such time as the
acquisition, installation, testing and final completion of the Improvements has
been substantially achieved in accordance with the Plans and Specifications,
the Agency Agreement and/or the Lease and in compliance with all Legal
Requirements and Insurance Requirements (except if non-compliance,


                                      A-10
<PAGE>   173

individually or in the aggregate, shall not have and could not reasonably be
expected to have a Material Adverse Effect), a certificate of occupancy has
been issued by the appropriate governmental entity and the Lessee shall have
the obligation under the Lease to pay Rent as of such date. If the Lessor
purchases a Property that includes existing Improvements that are to be
immediately occupied by the Lessee without any improvements financed pursuant
to the Operative Agreements, the date of Completion for such Property shall be
the Property Closing Date.

     "Completion Date" shall mean, with respect to the Properties, the earlier
of (a) the date on which Completion for the Properties has occurred or (b) the
Construction Period Termination Date.

     "Condemnation" shall mean any taking or sale of the use, access,
occupancy, easement rights or title to any Property or any part thereof, wholly
or partially (temporarily or permanently), by or on account of any actual or
threatened eminent domain proceeding or other taking of action by any Person
having the power of eminent domain, including without limitation an action by a
Governmental Authority to change the grade of, or widen the streets adjacent
to, any Property or alter the pedestrian or vehicular traffic flow to any
Property so as to result in a change in access to such Property, or by or on
account of an eviction by paramount title or any transfer made in lieu of any
such proceeding or action.

     "Consolidated Subsidiary" shall mean, as to any Person, any Subsidiary of
such Person which under the rules of GAAP consistently applied should have its
financial results consolidated with those of such Person for purposes of
financial accounting statements.

     "Construction Advance" shall mean an advance of funds to pay Property
Costs pursuant to Section 5.4 of the Participation Agreement.

     "Construction Agent" shall mean Veritas Software Corporation, a Delaware
corporation, as the construction agent under the Agency Agreement.

     "Construction Agent Options" shall have the meaning given to such term in
Section 2.1 of the Agency Agreement.

     "Construction Budget" shall mean the cost of acquisition, installation,
testing, constructing and developing the Properties as determined by the
Construction Agent in its reasonable, good faith judgment.

     "Construction Commencement Date" shall mean, with respect to Improvements,
the date on which construction of such Improvements commences pursuant to the
Agency Agreement.

     "Construction Contract" shall mean any contract entered into between the
Construction Agent or the Lessee with a Contractor for the construction of
Improvements or any portion thereof on the Property.



                                      A-11
<PAGE>   174
     "Construction Loan" shall mean any Loan made in connection with a
Construction Advance.

     "Construction Loan Property Cost" shall mean with respect to the
Construction Period Properties at the date of determination, an amount equal to
(a) the aggregate principal amount of Construction Loans made on or prior to
such date with respect to the Properties minus (b) the aggregate principal
amount of prepayments or repayments of the Loans allocated to reduce the
Construction Loan Property Cost of such Properties pursuant to Section 2.6(c) of
the Credit Agreement.

     "Construction Period" shall mean, with respect to the Properties, the
period commencing on the Construction Commencement Date and ending on the
Completion Date.

     "Construction Period Property" means, at any date of determination, the
Properties as to which the Rent Commencement Date has not occurred on or prior
to such date.

     "Construction Period Termination Date" shall mean, subject to the
extension of such date by the Lenders and the Holders, in their sole and
absolute discretion, in accordance with the provisions set forth in Sections 2.1
and 2.6(c) of the Agency Agreement, (a) the earlier of (i) the date that the
Commitments have been terminated in their entirety in accordance with the terms
of Section 2.5(a) of the Credit Agreement, or (ii) the second anniversary of the
Initial Closing Date or (b) such later date as may be agreed to by the Majority
Secured Parties.

     "Contractor" shall mean each entity with whom the Construction Agent or
the Lessee contracts to construct any Improvements or any portion thereof on the
Property.

     "Contributed Companies" shall mean NSMG, Seagate Software Limited, a
corporation formed under the laws of the United Kingdom, Seagate Software GmbH,
a corporation formed under the laws of Germany, Seagate Software International
Holdings Ltd., a limited liability company organized under the laws of the
Cayman Islands and Seagate Software Storage Management Group, Inc., a Delaware
corporation.

     "Controlled Group" shall mean all members of a controlled group of
corporations and all trades or businesses (whether or not incorporated) under
common control which, together with any Credit Party, are treated as a single
employer under Section 414 of the Code.

     "Co-Owner Trustee" shall have the meaning specified in Section 9.2 of the
Trust Agreement.

     "Credit Agreement" shall mean the Credit Agreement, dated on or about the
Initial Closing Date, among the Lessor, the Agent and the Lenders, as specified
therein.

     "Credit Agreement Default" shall mean any event or condition which, with
the lapse of time or the giving of notice, or both, would constitute a Credit
Agreement Event of Default.


                                      A-12
<PAGE>   175
     "Credit Agreement Event of Default" shall mean any event or condition
defined as an "Event of Default" in Section 6 of the Credit Agreement.

     "Credit Documents" shall mean the Participation Agreement, the Agency
Agreement, the Credit Agreement, the Notes and the Security Documents.

     "Credit Parties" shall mean the Construction Agent, the Lessee and each
Guarantor.

     "Deed" shall mean a warranty deed regarding the Land and/or Improvements
in form and substance satisfactory to the Agent.

     "Default" shall mean any event, act or condition which with notice or
lapse of time, or both, would constitute an Event of Default.

     "Defaulting Holder" shall have the meaning given to such term in Section
12.4 of the Participation Agreement.

     "Defaulting Lender" shall have the meaning given to such term in Section
12.4 of the Participation Agreement.

     "Deficiency Balance" shall have the meaning given in Section 22.1(b) of
the Lease Agreement.

     "Documents" shall have the meaning given to such term in Section 1 of the
Security Agreement.

     "Dollars" and "$" shall mean dollars in lawful currency of the United
States of America.

     "Domestic Subsidiary" shall mean, with respect to any Person, any
Subsidiary of such Person which is incorporated or organized under the laws of
any State of the United States or the District of Columbia.

     "EBITDA" shall mean, for any period, with respect to the Credit Parties
and their Consolidated Subsidiaries on a consolidated basis, without
duplication, the sum of (a) Net Income for such period plus (b) an amount
which, in the determination of Net Income for such period has been deducted for
(i) Interest Expense for such period, (ii) total Federal, state, foreign or
other income taxes for such period, as determined in accordance with GAAP,
(iii) all depreciation and amortization for such period, as determined in
accordance with GAAP, and (iv) during any period within four years of the
closing of any Permitted Acquisition or the Reorganization, all non-cash
restructuring charges for such period taken in connection with such Permitted
Acquisition or the Reorganization (excluding any non-cash charges that require
an accrual or reserve for cash charges for any future period) minus (c) an
amount equal to any software development expenses occurring during such period
which have been classified as a capital expenditure.

     "Election Notice" shall have the meaning given to such term in Section
20.1 of the Lease.



                                      A-13
<PAGE>   176
     "Eligible Assignee" shall mean (i) a Lender or a Holder, as the case may
be: (ii) an Affiliate of a Lender or a Holder, as the case may be; and (iii)
any other Person approved by the Agent and, unless an Event of Default has
occurred and is continuing at the time any assignment is effected in accordance
with the Operative Agreements, the Lessee or the Construction Agent, such
approval not to be unreasonably withheld or delayed by the Lessee or the
Construction Agent and such approval to be deemed given by the Lessee or the
Construction Agent if no objection is received by the assigning Lender or
Holder and the Agent from the Lessee or the Construction Agent within two
Business Days after notice of such proposed assignment has been provided by the
assigning Lender or Holder to the Lessee or the Construction Agent; provided,
however, that neither the Lessee or the Construction Agent nor an Affiliate of
the Lessee or the Construction Agent shall qualify as an Eligible Assignee.

     "Employee Benefit Plan" or "Plan" shall mean an employee benefit plan
(within the meaning of Section 3(3) of ERISA, including without limitation any
Multiemployer Plan), or any "plan" as defined in Section 4975(e)(1) of the Code
and as interpreted by the Internal Revenue Service and the Department of Labor
in rules, regulations, releases or bulletins in effect on any Closing Date.

     "Environmental Claims" shall mean any investigation, notice, violation,
demand, allegation, action, suit, injunction, judgment, order, consent decree,
penalty, fine, lien, proceeding, or claim (whether administrative, judicial, or
private in nature) arising (a) pursuant to, or in connection with, an actual or
alleged violation of, any Environmental Law, (b) in connection with any
Hazardous Substance, (c) from any abatement, removal, remedial, corrective, or
other response action in connection with a Hazardous Substance, Environmental
Law, or other order of a Tribunal or (d) form any actual or alleged damage,
injury, threat, or harm to health, safety, natural resources, or the
environment.

     "Environmental Laws" shall mean any current or future legal requirement of
any Governmental Authority pertaining to (a) the protection of health, safety,
and the indoor or outdoor environment, (b) the conservation, management, or use
of natural resources and wildlife, (c) the protection or use of surface water
and groundwater or (d) the management, manufacture, possession, presence, use,
generation, transportation, treatment, storage, disposal, release, threatened
release, abatement, removal, remediation or handling of, or exposure to, any
hazardous or toxic substance or material or (e) pollution (including any
release to land surface water and groundwater and includes, without limitation,
the Comprehensive Environmental Response, Compensation, and Liability Act of
1980, as amended by the Superfund Amendments and Reauthorization Act of 1986,
42 USC 9601 et seq., Solid Waste Disposal Act, as amended by the Resource
Conservation and Recovery Act of 1976 and Hazardous and Solid Waste Amendments
of 1984, 42 USC 6901 et seq., Federal Water Pollution Control Act, as amended
by the Clean Water Act of 1977, 33 USC 1251 et seq., Clean Air Act of 1966, as
amended, 42 USC 7401 et seq., Toxic Substances Control Act of 1976, 15 USC 2601
et seq., Hazardous Materials Transportation Act, 49 USC App. 1801 et seq.,
Occupational Safety and Health Act of 1970, as amended, 29 USC 651 et seq., Oil
Pollution Act of 1990, 33 USC 2701 et seq., Emergency Planning and Community
Right-to-Know Act of 1986, 42 USC 11001 et seq., National Environmental Policy
Act of 1969, 42 USC

                                      A-14
<PAGE>   177
4321 et seq., Safe Drinking Water Act of 1974, as amended, 42 USC 300(f) et
seq., any analogous implementing or successor law, and any amendment, rule,
regulation, order, or directive issued thereunder.

     "EPA" shall have the meaning given to such term in Section 15.2(a) of the
Lease.

     "EPA Comfort Letter" shall mean, with respect to any Property, a letter
from the EPA respecting compliance with the CD, remediation of the Pre-Existing
Environmental Conditions and related matters, in form and substance acceptable
to the Agent.

     "Environmental Violation" shall mean any activity, occurrence or condition
that violates or threatens (if the threat requires remediation under any
Environmental Law and is not remediated during any grace period allowed under
such Environmental Law) to violate or results in or threatens (if the threat
requires remediation under any Environmental Law and is not remediated during
any grace period allowed under such Environmental Law) to result in
noncompliance with any Environmental Law.

     "Equipment" shall mean equipment, apparatus, furnishings, fittings and
personal property of every kind and nature whatsoever purchased, leased or
otherwise acquired using the proceeds of the Loans or the Holder Advances by
the Construction Agent, the Lessee or the Lessor and all improvements and
modifications thereto and replacements thereof, whether or not now owned or
hereafter acquired or now or subsequently attached to, contained in or used or
usable in any way in connection with any operation of any Improvements,
including but without limiting the generality of the foregoing, all equipment
described in the Appraisal including without limitation all heating,
electrical, and mechanical equipment, lighting, switchboards, plumbing,
ventilation, air conditioning and air-cooling apparatus, refrigerating, and
incinerating equipment, escalators, elevators, loading and unloading equipment
and systems, cleaning systems (including without limitation window cleaning
apparatus), telephones, communication systems (including without limitation
satellite dishes and antennae), televisions, computers, sprinkler systems and
other fire prevention and extinguishing apparatus and materials, security
systems, motors, engines, machinery, pipes, pumps, tanks, conduits, appliances,
fittings and fixtures of every kind and description.

     "Equipment Schedule" shall mean (a) each Equipment Schedule attached to
the applicable Requisition and (b) each Equipment Schedule attached to the
applicable Lease Supplement.

     "ERISA" shall mean the Employee Retirement Income Security Act of 1974, as
amended, and any successor statute thereto, as interpreted by the rules and
regulations thereunder, all as the same may be in effect from time to time.
References to sections of ERISA shall be construed also to refer to any
successor sections.

     "ERISA Affiliate" shall mean an entity, whether or not incorporated, which
is under common control with any Credit Party or any of its Consolidated
Subsidiaries within the meaning of Section 4001(a)(14) of ERISA, or is a member
of a group which includes any Credit Party or any

                                        A-15


<PAGE>   178
of its Consolidated Subsidiaries and which is treated as a single employer under
Sections 414(b), (c), (m), or (o) of the Code.

     "Eurocurrency Reserve Requirements" shall mean for any day as applied to a
Eurodollar Loan, the aggregate (without duplication) of the maximum rates
(expressed as a decimal) of reserve requirements in effect on such day
(including without limitation basic, supplemental, marginal and emergency
reserves under any regulations of the Board or other Governmental Authority
having jurisdiction with respect thereto) dealing with reserve requirements
prescribed on eurocurrency funding (currently referred to as "Eurocurrency
liabilities" in Regulation D) maintained by a member bank of the Federal Reserve
System.

     "Eurodollar Holder Advance" shall mean a Holder Advance bearing a Holder
Yield based on the Eurodollar Rate.

     "Eurodollar Loans" shall mean Loans the rate of interest applicable to
which is based upon the Eurodollar Rate.

     "Eurodollar Rate" means for any Eurodollar Loan or Eurodollar Holder
Advance comprising part of the same borrowing or advance (including without
limitation conversions, extensions and renewals), for any Interest Period
therefor, the rate per annum (rounded upwards, if necessary, to the nearest
1/100 of 1%) appearing on Telerate Page 3750 (or any successor page) as the
London interbank offered rate for deposits in Dollars at approximately 11:00
a.m. (London time) two Business Days prior to the first day of such Interest
Period for a term comparable to such Interest Period. If for any reason such
rate is not available, the term "Eurodollar Rate" shall mean, for any Eurodollar
Loan or Eurodollar Holder Advance for any Interest Period therefor, the rate per
annum (rounded upwards, if necessary, to the nearest 1/100 of 1%) appearing on
Reuters Screen LIBO Page as the London interbank offered rate for deposits in
Dollars at approximately 11:00 a.m. (London time) two Business Days prior to the
first day of such Interest Period for a term comparable to such Interest Period;
provided, however, if more than one rate is specified on Reuters Screen LIBO
Page, the applicable rate shall be the arithmetic mean of all such rates
(rounded upwards, if necessary, to the nearest 1/100 of 1%). As used herein,
"Reuters Screen LIBO Page" means the display designated as page "LIBO" on the
Reuters Monitor Money Rates Service (or such other page as may replace the LIBO
page on that service for the purpose of displaying London interbank offered
rates of major banks) ("RMMRS"). In the event the RMMRS is not then quoting such
offered rates, "Eurodollar Rate" shall mean for the Interest Period for each
Eurodollar Loan or Eurodollar Holder Advance comprising part of the same
borrowing or advance (including without limitation conversions, extensions and
renewals), the average (rounded upward to the nearest one sixteenth (1/16) of
one percent (1%)) per annum rate of interest determined by the office of the
Agent (each such determination to be conclusive and binding) as of two (2)
Business Days prior to the first day of such Interest Period, as the effective
rate at which deposits in immediately available funds in U.S. dollars are being,
have been, or would be offered or quoted by the Agent to major banks in the
applicable interbank market for Eurodollar deposits at any time during the
Business Day which is the second Business Day immediately preceding the first
day of such Interest Period, for a term comparable to such Interest Period and
in the amount of the requested Eurodollar Loan and/or Eurodollar Holder Advance.
If no such offers or quotes are generally available for such



                                      A-16
<PAGE>   179
amount, then the Agent shall be entitled to determine the Eurodollar Rate by
estimating in its reasonable judgment the per annum rate (as described above)
that would be applicable if such quote or offers were generally available.

     "Event of Default" shall mean a Lease Event of Default, an Agency
Agreement Event of Default or a Credit Agreement Event of Default.

     "Excepted Payments" shall mean: (a) all indemnity payments (including
without limitation indemnity payments made pursuant to Section 11 of the
Participation Agreement), whether made by adjustment to Basic Rent or
otherwise, to which the Owner Trustee, any Holder or any of their respective
Affiliates, agents, officers, directors or employees is entitled;

     (b)  any amounts (other than Basic Rent or Termination Value) payable
under any Operative Agreement to reimburse the Owner Trustee, any Holder or any
of their respective Affiliates (including without limitation the reasonable
expenses of the Owner Trustee, the Trust Company and the Holders incurred in
connection with any such payment) for performing or complying with any of the
obligations of any Credit Party under and as permitted by any Operative
Agreement;

     (c)  any amount payable to a Holder by any transferee of such interest of
a Holder as the purchase price of such Holder's interest in the Trust Estate
(or a portion thereof);

     (d)  any insurance proceeds (or payments with respect to risks
self-insured or policy deductibles) under liability policies other than such
proceeds or payments payable to the Agent or any Lender;

     (e)  any insurance proceeds under policies maintained by the Owner Trustee
or any Holder;

     (f)  Transaction Expenses or other amounts, fees, disbursements or
expenses paid or payable to or for the benefit of the Owner Trustee or any
Holder;

     (g)  all right, title and interest of any Holder or the Owner Trustee to
any Property or any portion thereof or any other property to the extent any of
the foregoing has been released from the Liens of the Security Documents and
the Lease pursuant to the terms thereof;

     (h)  upon termination of the Credit Agreement pursuant to the terms
thereof, all remaining property covered by the Lease or Security Documents;

     (i)  all payments in respect of the Holder Yield;

     (j)  any payments in respect of interest to the extent attributable to
payments referred to in clauses (a) through (i) above; and



                                      A-17
<PAGE>   180
     (k)  any rights of either the Owner Trustee or the Trust Company to
demand, collect, sue for or otherwise receive and enforce payment of any of the
foregoing amounts, provided that such rights shall not include the right to
terminate the Lease.

     "Excess Proceeds" shall mean the excess, if any, of the aggregate of all
awards, compensation or insurance proceeds payable in connection with a
Casualty or Condemnation over the Termination Value paid by the Lessee pursuant
to the Lease with respect to such Casualty or Condemnation.

     "Excluded Taxes" shall have the meaning given to such term in Section
11.2(b) of the Participation Agreement.

     "Exculpated Persons" shall mean the Trust Company (except with respect to
the representations and warranties and the other obligations of the Trust
Company pursuant to the Operative Agreements expressly undertaken in its
individual capacity, including without limitation the representations and
warranties of the Trust Company pursuant to Section 6.1 of the Participation
Agreement, the obligations of the Trust Company pursuant to Section 8.2 of the
Participation Agreement and the obligations of the Trust Company pursuant to
the Trust Agreement), the Holders (except with respect to the obligations of
the Holders pursuant to the Participation Agreement and the Trust Agreement
expressly undertaken in their respective individual capacities), their
officers, directors, shareholders and partners.

     "Exempt Payments" shall have the meaning specified in Section 11.2(e) of
the Participation Agreement.

     "Expiration Date" shall mean either (a) the Basic Term Expiration Date or
(b) the last day of the applicable Renewal Term; provided, in no event shall
the Expiration Date be later than the annual anniversary of the Initial Closing
Date occurring in the year 2006, unless such later date has been expressly
agreed to in writing by each of the Lessor, the Lessee, the Agent, the Lenders
and the Holders.

     "Fair Market Sales Value" shall mean, with respect to the Properties,
taken as a whole, the amount, which in any event, shall not be less than zero
(0), that would be paid in cash in an arms-length transaction between an
informed and willing purchaser and an informed and willing seller, neither of
whom is under any compulsion to purchase or sell, respectively, such
Properties. Fair Market Sales Value shall be determined based on the assumption
that, except for purposes of Section 17 of the Lease, such Properties are in
the condition and state of repair required under Section 10.1 of the Lease and
each Credit Party is in compliance with the other requirements of the Operative
Agreements.

     "Fairchild" shall mean Fairchild Semiconductor Corporation of California,
a Delaware corporation, and its successors and assigns.





                                      A-18

<PAGE>   181
     "Fairchild SNDA" shall mean that certain Subordination, Non-Disturbance and
Attornment Agreement dated as of April 23, 1999, among Fairchild, the Lessee,
the Owner Trustee and the Agent.

     "Fairchild Sublease" shall mean that certain Sublease Agreement dated on or
about the applicable Property Closing Date between VSC, as sub-landlord, and
Fairchild, as sub-tenant.

     "Federal Funds Effective Rate" shall have the meaning given to such term in
the definition of ABR.

     "Financing Parties" shall mean the Lessor, the Owner Trustee, in its trust
capacity, the Agent, the Holders and the Lenders.

     "Fixtures" shall mean all fixtures relating to the Improvements, including
without limitation all components thereof, located in or on the Improvements,
together with all replacements, modifications, alterations and additions
thereto.

     "Force Majeure Event" shall mean any event beyond the control of the
Construction Agent, other than a Casualty or Condemnation, including without
limitation strikes or lockouts (but only when the Construction Agent is legally
prevented from securing replacement labor or materials as a result thereof),
adverse soil conditions, acts of God, adverse weather conditions, inability to
obtain labor or materials after all possible efforts have been expended by the
Construction Agent, governmental activities, civil commotion and enemy action;
but excluding any event, cause or condition that results from the Construction
Agent's financial condition.

     "Form 1001" shall have the meaning specified in Section 11.2(e) of the
Participation Agreement.

     "Form 4224" shall have the meaning specified in Section 11.2(e) of the
Participation Agreement.

     "Funded Indebtedness" shall mean, with respect to the Lessee and its
Consolidated Subsidiaries determined in accordance with GAAP on a consolidated
basis, without duplication, (a) all obligations for borrowed money of the Lessee
or any of its Consolidated Subsidiaries, (b) all obligations of the Lessee or
any of its Consolidated Subsidiaries evidenced by bonds, debentures, notes or
similar instruments, or upon which interest payments are customarily made, (c)
all purchase money Indebtedness of the Lessee or any of its Consolidated
Subsidiaries, including without limitation the principal portion of all
obligations under Capitalized Leases, (d) the maximum amount of all standby
letters of credit issued or bankers' acceptance facilities created for the
account of the Lessee or any of its Consolidated Subsidiaries and, without
duplication, all drafts drawn thereunder (to the extent unreimbursed), (e) the
principal balance outstanding under any synthetic lease, tax retention operating
lease, off-balance sheet loan or similar off-balance sheet financing product to
which the Lessee or any of its Consolidated Subsidiaries is a party, where such
transaction is considered borrowed money indebtedness for tax purposes but is
classified as an operating lease in accordance with GAAP, (f) all Indebtedness
of another Person of the type


                                      A-19

<PAGE>   182
referred to in clause (a) - (e) above secured by (or for which the holder of
such indebtedness has an existing right, contingent or otherwise, to be secured
by) any lien on, or payable out of the proceeds of production from, property
owned or acquired by the Lessee or any of its Consolidated Subsidiaries, whether
or not the obligations secured thereby have been assumed, (g) all Guaranty
Obligations of the Lessee or any of its Consolidated Subsidiaries with respect
to Indebtedness of the type referred to in clauses (a) - (e) above of another
Person and (h) Indebtedness of the type referred to in clauses (a) - (e) above
of any partnership or incorporated joint venture in which the Lessee or any of
its Consolidated Subsidiaries is legally obligated or has a reasonable
expectation of being liable with respect thereto.

     "GAAP" shall mean generally accepted accounting principles set forth in the
opinions and pronouncements of the accounting principles board of the American
Institute of Certified Public Accountants, and statements and pronouncements of
the Financial Accounting Standards Board or in such other statements by such
other entity as may be approved by a significant segment of the accounting
profession, that are applicable to the circumstances as of the date of
determination.

     "Governmental Action" shall mean all permits, authorizations,
registrations, consents, approvals, waivers, exceptions, variances, orders,
judgments, written interpretations, decrees, licenses, exemptions, publications,
filings, notices to and declarations of or with, or required by, any
Governmental Authority, or required by any Legal Requirement, and shall include,
without limitation, all environmental and operating permits and licenses that
are required for the full use, occupancy, zoning and operating of the Property.

     "Governmental Authority" shall mean any nation or government, any state or
other political subdivision thereof and any entity exercising executive,
legislative, judicial, regulatory or administrative functions of or pertaining
to government.

     "Guarantors" shall mean the various parties to the Participation Agreement
from time to time, as guarantors of the Construction Agent and the Lessee with
respect to the Operative Agreements and the Properties.

     "Guaranty Obligations" shall mean, with respect to any Person, without
duplication, any obligations (other than endorsements in the ordinary course of
business of negotiable instruments for deposit or collection) guaranteeing any
Indebtedness of any other Person in any manner, whether direct or indirect, and
including without limitation any obligation, whether or not contingent, (a) to
purchase any such Indebtedness or other obligation or any property constituting
security therefor, (b) to advance or provide funds or other support for the
payment or purchase of such Indebtedness or obligation or to maintain working
capital, solvency or other balance sheet condition of such other Person
(including, without limitation, maintenance agreements, comfort letters, take or
pay arrangements, put agreements or similar agreements or arrangements) for the
benefit of the holder of Indebtedness of such other Person, (c) to lease or
purchase property, securities or services primarily for the purpose of assuring
the owner of such Indebtedness or (d) to otherwise assure or hold harmless the
owner of such Indebtedness or obligation against loss in respect thereof. The
amount of any Guaranty Obligation hereunder shall (subject to any limitations


                                      A-20
<PAGE>   183

set forth therein) be deemed to be an amount equal to the outstanding principal
amount (or maximum principal amount, if larger) of the Indebtedness in respect
of which such Guaranty Obligation is made.

     "Hard Costs" shall mean all costs and expenses payable for supplies,
materials, labor and profit with respect to the Improvements under any
Construction Contract.

     "Hazardous Materials" shall mean any substance, material or waste defined
in or regulated under any Environmental Laws.

     "Hazardous Substance" shall mean any of the following: (a) any petroleum
or petroleum product, explosives, radioactive materials, asbestos,
formaldehyde, polychlorinated biphenyls, lead and radon gas; (b) any substance,
material, product, derivative, compound or mixture, mineral, chemical, waste,
gas, medical waste, or pollutant, in each case whether naturally occurring,
man-made or the by-product of any process, that is toxic, harmful or hazardous
to the environment or human health or safety as determined in accordance with
any Environmental Law; or (c) any substance, material, product, derivative,
compound or mixture, mineral, chemical, waste, gas, medical waste or pollutant
that would support the assertion of any claim under any Environmental Law,
whether or not defined as hazardous as such under any Environmental Law.

     "Holder Advance" shall mean any advance made by any Holder to the Owner
Trustee pursuant to the terms of the Trust Agreement or the Participation
Agreement.

     "Holder Amount" shall mean as of any date, the aggregate amount of Holder
Advances made by each Holder to the Trust Estate pursuant to Section 2 of the
Participation Agreement and Section 3.1 of the Trust Agreement less any
payments of any Holder Advances received by the Holders pursuant to Section 3.4
of the Trust Agreement.

     "Holder Commitments" shall mean $2,160,000, as such amount may be
increased or reduced from time to time in accordance with the provisions of the
Operative Agreements; provided, if there shall be more than one (1) Holder, the
Holder Commitment of each Holder shall be as set forth in Schedule I to the
Trust Agreement as such Schedule I may be amended and replaced from time to
time.

     "Holder Construction Property Cost" shall mean, with respect to the
Construction Period Properties, taken as a whole, at any date of determination,
an amount equal to the outstanding Holder Advances made with respect thereto
under the Trust Agreement.

     "Holder Overdue Rate" shall mean the lesser of (a) the then current rate
of Holder Yield respecting the particular amount in question plus two percent
(2%) and (b) the highest rate permitted by applicable law.

     "Holder Property Cost" shall mean with respect to the Properties an amount
equal to the outstanding Holder Advances with respect thereto.


                                      A-21
<PAGE>   184
     "Holder Commitment Fee" shall have the meaning given to such term in
Section 7.4 of the Participation Agreement.

     "Holder Yield" shall mean with respect to Holder Advances from time to time
either the Eurodollar Rate plus the Applicable Percentage or the ABR as elected
by the Owner Trustee from time to time with respect to such Holder Advances in
accordance with the terms of the Trust Agreement; provided, however, (a) upon
delivery of the notice described in Section 3.7(c) of the Trust Agreement, the
outstanding Holder Advances of each Holder shall bear yield at the ABR
applicable from time to time from and after the dates and during the periods
specified in Section 3.7(c) of the Trust Agreement, and (b) upon the delivery by
a Holder of the notice described in Section 11.3(f) of the Participation
Agreement, the Holder Advances of such Holder shall bear a yield at the ABR
applicable from time to time after the dates and during the periods specified in
Section 11.3(f) of the Participation Agreement.

     "Holders" shall mean NationsBank, N.A. and shall include the other banks
and financial institutions which may be from time to time holders of
Certificates in connection with the VS Trust 1999-1.

     "Impositions" shall mean any and all liabilities, losses, expenses, costs,
charges and Liens of any kind whatsoever for fees, taxes, levies, imposts,
duties, charges, assessments or withholdings ("Taxes") including but not limited
to (i) real and personal property taxes, including without limitation personal
property taxes on any property covered by the Lease that is classified by
Governmental Authorities as personal property, and real estate or ad valorem
taxes in the nature of property taxes; (ii) sales taxes, use taxes and other
similar taxes (including rent taxes and intangibles taxes); (iii) excise taxes;
(iv) real estate transfer taxes, conveyance taxes, stamp taxes and documentary
recording taxes and fees; (v) taxes that are or are in the nature of franchise,
income, value added, privilege and doing business taxes, license and
registration fees; (vi) assessments on any Property, including without
limitation all assessments for public Improvements or benefits, whether or not
such improvements are commenced or completed within the Term; and (vii) taxes,
Liens, assessments or charges asserted, imposed or assessed by the PBGC or any
governmental authority succeeding to or performing functions similar to, the
PBGC; and in each case all interest, additions to tax and penalties thereon,
which at any time prior to, during or with respect to the Term or in respect of
any period for which the Lessee shall be obligated to pay Supplemental Rent, may
be levied, assessed or imposed by any Governmental Authority upon or with
respect to (a) any Property or any part thereof or interest therein; (b) the
leasing, financing, refinancing, demolition, construction, substitution,
subleasing, assignment, control, condition, occupancy, servicing, maintenance,
repair, ownership, possession, activity conducted on, delivery, insuring, use,
operation, improvement, sale, transfer of title, return or other disposition of
such Property or any part thereof or interest therein; (c) the Notes, other
indebtedness with respect to any Property, or the Certificates, or any part
thereof or interest therein; (d) the rentals, receipts or earnings arising from
any Property or any part thereof or interest therein; (e) the Operative
Agreements, the performance thereof, or any payment made or accrued pursuant
thereto; (f) the income or other proceeds received with respect to any Property
or any part thereof or interest therein upon the sale of disposition thereof;
(g) any

                                     A-22
<PAGE>   185
contract (including the Agency Agreement) relating to the construction,
acquisition or delivery of the Improvements or any part thereof or interest
therein; (h) the issuance of the Notes or the Certificates; (i) the Owner
Trustee, the Trust or the Trust Estate; or (j) otherwise in connection with the
transactions contemplated by the Operative Agreements.

     "Improvements" shall mean, with respect to the construction, renovations
and/or Modifications of any Land, all buildings, structures, Fixtures, and other
improvements of every kind existing at any time and from time to time on or
under the Land purchased or otherwise acquired using the proceeds of the Loans
or the Holder Advances, together with any and all appurtenances to such
buildings, structures or improvements, including without limitation sidewalks,
utility pipes, conduits and lines, parking areas and roadways, and including
without limitation all Modifications and other additions to or changes in the
Improvements at any time, including without limitation (a) any Improvements
existing as of the Property Closing Date as such Improvements may be referenced
on the applicable Requisition and (b) any Improvements made subsequent to such
Property Closing Date.

     "Indebtedness" of a Person shall mean, without duplication, such
Person's:

          (a)  obligations for borrowed money;

          (b)  obligations representing the deferred purchase price of Property
     (whether real, personal, tangible, intangible or mixed) or services (other
     than accounts payable arising in the ordinary course of such Person's
     business payable on terms customary in the trade);

          (c)  obligations, whether or not assumed, secured by liens or payable
     out of the proceeds or production from property now or hereafter owned or
     acquired by such Person;

          (d)  obligations which are evidenced by notes, acceptances or other
     instruments;

          (e)  Capitalized Lease obligations;

          (f)  net liabilities under interest rate swap, exchange or cap
     agreements; and

          (g)  contingent obligations;

          (h)  all obligations of such Person evidenced by bonds, debentures,
     notes or similar instruments, or upon which interest payments are
     customarily made;

          (i)  all Guaranty Obligations of such Person with respect to
     Indebtedness of another Person (obligations of a Person under an Operating
     Lease shall not be considered Indebtedness);


                                      A-23

<PAGE>   186
          (j)  the maximum amount of all standby letters of credit issued or
     bankers' acceptances facilities created for account of such Person and,
     without duplication, all drafts drawn thereunder (to the extent
     unreimbursed);

          (k)  all preferred Capital Stock issued by such Person and which by
     the terms thereof could be (at the request of the holders thereof or
     otherwise) subject to mandatory sinking fund payments, redemption or other
     acceleration; and

          (l)  the principal portion of all obligations of such Person under any
     synthetic, tax retention operating lease, off-balance sheet loan or similar
     off-balance sheet financing product of such Person where such transaction
     is considered borrowed money indebtedness for tax but is classified as an
     operating lease in accordance with GAAP.

     "Indemnified Person" shall mean the Lessor, the Owner Trustee, in its
individual and its trust capacity, the Trust, the Trust Company, the Agent, the
Holders, the Lenders and their respective successors, assigns, directors,
shareholders, partners, officers, employees, agents and Affiliates.

     "Indemnity Agreement" shall mean that certain Environmental Indemnity
Agreement dated on or about the applicable Property Closing Date between VSC
and Fairchild and that certain Grant of Easements, Restriction and Indemnity
Agreement dated as of December 24, 1997 executed by Raytheon Semiconductor,
Inc., as grantor, in favor of Raytheon, together with its successors in title,
as grantee.

     "Indemnity Provider" shall mean, respecting each Property, the Lessee.

     "Initial Closing Date" shall mean April 23, 1999.

     "Initial Construction Advance" shall mean any initial Advance to pay for:
(a) Property Costs for construction of any Improvements; and (b) the Property
Costs of restoring or repairing any Property which is required to be restored or
repaired in accordance with Section 15.1(e) of the Lease.

     "Instruments" shall have the meaning given to such term in Section 1 of
the Security Agreement.

     "Insurance Requirements" shall mean all terms and conditions of any
insurance policy either required by the Lease to be maintained by the Lessee or
required by the Agency Agreement to be maintained by the Construction Agent,
and all requirements of the issuer of any such policy and, regarding self
insurance, any other requirements of the Lessee.

     "Interest Expense" shall mean for any period, with respect to the Credit
Parties and their Consolidated Subsidiaries on a consolidated basis, all
interest expense, including the interest component under Capitalized Leases, as
determined in accordance with GAAP.


                                      A-24
<PAGE>   187
     "Interest Period" shall mean (a) during the Commitment Period and
thereafter as to any Eurodollar Loan or Eurodollar Holder Advance (i) with
respect to the initial Interest Period, the period beginning on the date of the
first Eurodollar Loan and Eurodollar Holder Advance and ending one (1) month,
two (2) months, three (3) months or six (6) months thereafter, as selected by
the Lessor (in the case of a Eurodollar Loan) or the Owner Trustee (in the case
of a Eurodollar Holder Advance) in its applicable notice given with respect
thereto and (ii) thereafter, each period commencing on the last day of the next
preceding Interest Period applicable to such Eurodollar Loan or Eurodollar
Holder Advance and ending one (1) month, two (2) months, three (3) months or six
(6) months thereafter, as selected by the Lessor by irrevocable notice to the
Agent (in the case of a Eurodollar Loan) or by the Owner Trustee (in the case of
a Eurodollar Holder Advance) in each case not less than three (3) Business Days
prior to the last day of the then current Interest Period with respect thereto;
provided, however, that all of the foregoing provisions relating to Interest
Periods are subject to the following: (A) if any Interest Period would end on a
day which is not a Business Day, such Interest Period shall be extended to the
next succeeding Business Day (except that where the next succeeding Business Day
falls in the next succeeding calendar month, then on the next preceding Business
Day), (B) no Interest Period shall extend beyond the Maturity Date or the
Expiration Date, as the case may be, (C) where an Interest Period begins on a
day for which there is no numerically corresponding day in the calendar month in
which the Interest Period is to end, such Interest Period shall end on the last
Business Day of such calendar month, (D) there shall not be more than four (4)
Interest Periods outstanding at any one (1) time.

     "Investment" means (a) the acquisition (whether for cash, property,
services, assumption of Indebtedness, securities or otherwise) of assets,
Capital Stock, bonds, notes, debentures, partnership, joint ventures or other
ownership interests or other securities of any Person or (b) any deposit with,
or advance, loan or other extension of credit to, any Person (other than
deposits made in connection with the purchase of equipment or other assets in
the ordinary course of business) or (c) any other capital contribution to or
investment in any Person, including, without limitation, any Guaranty
Obligations (including any support for a letter of credit issued on behalf of
such Person) incurred for the benefit of such Person.

     "Investment Company Act" shall mean the Investment Company Act of 1940, as
amended, together with the rules and regulations promulgated thereunder.

     "Joinder Agreement" shall mean a joinder agreement, in the form of Exhibit
K to the Participation Agreement, executed from time to time between the Parent
or a Domestic Subsidiary of any Credit Party and the Agent.

     "Joinder of Lessee" shall mean that certain joinder dated as of April 23,
1999, executed by the Lessee, as grantor, in favor of the Agent, as beneficiary,
attached to and made a part of that certain deed of trust dated as of such date,
executed by the Owner Trustee, as grantor, in favor of the Agent, as
beneficiary.

     "Land" shall mean a parcel of real property described on (a) the
Requisition issued by the Construction Agent on the Property Closing Date
relating to such parcel and (b) the schedules to


                                      A-25
<PAGE>   188
each applicable Lease Supplement executed and delivered in accordance with the
requirements of Section 2.4 of the Lease.

     "Land Cost" shall mean one hundred percent (100%) of the cost of the Land
for all, but not less than all, the Properties.

     "Law" shall mean any statute, law, ordinance, regulation, rule, directive,
order, writ, injunction or decree of any Tribunal.

     "Lease" or "Lease Agreement" shall mean the Master Lease Agreement dated
on or about the Initial Closing Date, between the Lessor and the Lessee,
together with any Lease Supplements thereto.

     "Lease Default" shall mean any event or condition which, with the lapse of
time or the giving of notice, or both, would constitute a Lease Event of
Default.

     "Lease Event of Default" shall have the meaning specified in Section 17.1
of the Lease.

     "Lease Supplement" shall mean each Lease Supplement substantially in the
form of Exhibit A to the Lease, together with all attachments and schedules
thereto.

     "Legal Requirements" shall mean all foreign, federal, state, county,
municipal and other governmental statutes, laws, rules, orders, regulations,
ordinances, judgments, decrees and injunctions affecting the Owner Trustee, any
Holder, the Lessor, any Credit Party, the Agent, any Lender or any Property,
Land, Improvement, Equipment or the taxation, demolition, construction, use or
alteration of such Improvements, whether now or hereafter enacted and in force,
including without limitation any that require repairs, modifications or
alterations in or to any Property or in any way limit the use and enjoyment
thereof (including without limitation all building, zoning and fire codes and
the Americans with Disabilities Act of 1990, 42 U.S.C. Section 12101 et. seq.,
and any other similar federal, state or local laws or ordinances and the
regulations promulgated thereunder) and any that may relate to environmental
requirements (including without limitation all Environmental Laws), and all
permits, certificates of occupancy, licenses, authorizations and regulations
relating thereto, and all covenants, agreements, restrictions and encumbrances
contained in any instruments which are either of record or known to any Credit
Party affecting any Property or the Appurtenant Rights.

     "Lender Commitments" shall mean $69,840,000, as such amount may be
increased or reduced from time to time in accordance with the provisions of the
Operative Agreements; provided, if there shall be more than one (1) Lender, the
Lender Commitment of each Lender shall be as set forth in Schedule 2.1 to the
Credit Agreement as such Schedule 2.1 may be amended and replaced from time to
time.

     "Lender Financing Statements" shall mean UCC financing statements and
fixture filings appropriately completed and executed for filing in the
applicable jurisdiction in order to procure a security interest in favor of the
Agent in the Collateral subject to the Security Documents.



                                      A-26
<PAGE>   189
     "Lender Commitment Fee" shall have the meaning given to such term in
Section 7.4 of the Participation Agreement.

     "Lenders" shall mean NationsBank, N.A. and shall include the other banks
and financial institutions which may be from time to time party to the
Participation Agreement and the Credit Agreement.

     "Lessee" shall have the meaning set forth in the Lease.

     "Lessor" shall mean the Owner Trustee, not in its individual capacity, but
as the Lessor under the Lease.

     "Lessor Basic Rent" shall mean the scheduled Holder Yield due on the
Holder Advances on any Scheduled Interest Payment Date pursuant to the Trust
Agreement (but not including interest on (a) any such scheduled Holder Yield
due on the Holder Advances prior to the Rent Commencement Date with respect to
the Property to which such Holder Advances relate or (b) overdue amounts under
the Trust Agreement or otherwise).

     "Lessor Financing Statements" shall mean UCC financing statements and
fixture filings appropriately completed and executed for filing in the
applicable jurisdictions in order to protect the Lessor's interest under the
Lease to the extent the Lease is a security agreement or a mortgage.

     "Lessor Lien" shall mean any Lien, true lease or sublease or disposition
of title arising as a result of (a) any claim against the Lessor or the Trust
Company, in its individual capacity, not resulting from the transactions
contemplated by the Operative Agreements, (b) any act or omission of the Lessor
or the Trust Company, in its individual capacity, which is not required by the
Operative Agreements or is in violation of any of the terms of the Operative
Agreements, (c) any claim against the Lessor or the Trust Company, in its
individual capacity, with respect to Taxes or Transaction Expenses against
which the Lessee is not required to indemnify the Lessor or the Trust Company,
in its individual capacity, pursuant to Section 11 of the Participation
Agreement or (d) any claim against the Lessor arising out of any transfer by
the Lessor of all or any portion of the interest of the Lessor in the
Properties, the Trust Estate or the Operative Agreements other than the
transfer of title to or possession of any Properties by the Lessor pursuant to
and in accordance with the Lease, the Credit Agreement, the Security Agreement
or the Participation Agreement or pursuant to the exercise of the remedies set
forth in Article XVII of the Lease.

     "Leverage Ratio" shall mean, as of the end of each fiscal quarter of the
Lessee, with respect to the Credit Parties and their Consolidated Subsidiaries
on a consolidated basis, the ratio of (a) Funded Indebtedness minus
Subordinated Debt on such date to (b) EBITDA for the twelve month period ending
on such date.


                                      A-27
<PAGE>   190
     "Lien" shall mean any mortgage, pledge, hypothecation, assignment,
deposit arrangement, security interest, encumbrance, lien (statutory or
otherwise), preference, priority or charge of any kind, including, without
limitation, any agreement to give any of the foregoing, any conditional sale or
other title retention agreement, and any lease in the nature thereof.

     "Limited Recourse Amount" shall mean with respect to all the Properties
on an aggregate basis, an amount equal to the sum of the Termination Values with
respect to all the Properties on an aggregate basis on each Payment Date, less
the Maximum Residual Guarantee Amount as of such date with respect to all the
Properties on an aggregate basis.

     "Loan Basic Rent" shall mean the scheduled interest due on the Loans on
any Scheduled Interest Payment Date pursuant to the Credit Agreement (but not
including interest on (a) any such Loan due prior to the Rent Commencement Date
with respect to the Property to which such Loan relates or (b) any overdue
amounts under Section 2.8(b) of the Credit Agreement or otherwise).

     "Loan Property Cost" shall mean, with respect to the Properties, taken as
a whole, at any date of determination, an amount qual to (a) the aggregate
principal amount all Loans (including without limitation all Acquisition Loans
and Construction Loans) made on or prior to such date with respect to such
Properties minus (b) the aggregate amount of prepayments or repayments as the
case may be of the Loans allocated to reduce the Loan Property Cost of such
Properties pursuant to Section 2.6(c) of the Credit Agreement.

     "Loans" shall mean the loans extended pursuant to the Credit Agreement
and shall include both the Tranche A Loans and the Tranche B Loans.

     "Majority Holders" shall mean at any time, Holders whose Holder Advances
outstanding represent at least fifty-one percent (51%) of (a) the aggregate
Holder Advances outstanding or (b) to the extent there are no Holder Advances
outstanding, the aggregate Holder Commitments.

     "Majority Lenders" shall mean at any time, Lenders whose Loans
outstanding represent at least fifty-one percent (51%) of (a) the aggregate
Loans outstanding or (b) to the extent there are no Loans outstanding, the
aggregate of the Lender Commitments.

     "Majority Secured Parties" shall mean at any time, Lenders and Holders
whose Loans and Holder Advances outstanding represent at least fifty-one percent
(51%) of (a) the aggregate Advances outstanding or (b) to the extent there are
no Advances outstanding, the sum of the aggregate Holder Commitments plus the
aggregate Lender Commitments; provided, however, any amendment to Section
8.3(A)(h)(ii) shall require the consent of Lenders and Holders whose Loans and
Holder Advances outstanding represent at least sixty-six and two-thirds percent
(66 2/3%) of (x) the aggregate Advances outstanding or (y) to the extent there
are no Advances outstanding, the sum of the aggregate Holder Commitments plus
the aggregate Lender Commitments.



                                      A-28
<PAGE>   191
     "Marketing Period" shall mean, if the Lessee has given a Sale Notice in
accordance with Section 20.1 of the Lease, the period commencing on the date
such Sale Notice is given and ending on the Expiration Date.

     "Material Adverse Effect" shall mean any event, circumstance, occurrence,
fact, condition or change materially adversely affecting (a) the acquisition,
construction, equipping, financing, operation, maintenance, leasing, ownership,
use or regulatory status of any Property, (b) the business, assets, properties,
financial condition, operations, prospects or rights or interests of the Credit
Parties, on a consolidated basis, which individually or in the aggregate has
caused directly or indirectly Net Income for any fiscal quarter (plus, within
four years of the closing of the Reorganization, to the extent deducted in the
determination of Net Income for such fiscal quarter (x) non-cash charges taken
in such fiscal quarter in connection with the Reorganization and (y) the
write-down of goodwill taken in such fiscal quarter in connection with the
Reorganization) to be less than zero, (c) the value, utility or useful life of
any Property or the use, or ability of the Lessee to use, any Property for the
purpose for which it was intended, (d) the validity or enforceability of any
Operative Agreements or the rights and remedies of the Agent, the Lenders, the
Holders or the Lessor thereunder or (e) the validity, priority or
enforceability of any Lien on any Property created by any of the Operative
Agreements.

     "Material Default" shall mean any Default under Sections 17.1(a), (b),
(g), (h), (i), (j) or (l)(i) of the Lease.

     "Maturity Date" shall mean the Expiration Date.

     "Maximum Amount" shall mean (a) the Land Cost, plus (b) the product of
eighty-nine and nine tenths percent (89.9%) multiplied by the following: (the
aggregate Termination Value for all, but not less than all, the Properties,
minus the Land Cost, minus all structuring fees payable in connection with the
transactions evidenced by the Operative Agreements to NationsBanc Montgomery
Securities LLC, NationsBank, N.A. and/or any Affiliates of either of the
foregoing, minus accrued, unpaid Holder Yield respecting any and all
Construction Period Properties) minus (c) the accreted value (calculated at a
rate of six and one-half percent (6.50%) per annum) of any payments previously
made by the Construction Agent or the Lessee regarding any and all Construction
Period Properties and not reimbursed.

     "Maximum Residual Guarantee Amount" shall mean (i) with respect to the
Property constituting the Land, an amount equal to the Land Cost and (ii) with
respect to the Property constituting the Improvements on the Land, the product
of the aggregate Property Cost for all of the Properties (exclusive of the
Land Cost) times eighty-four percent (84%), in each case as set forth in the
applicable Lease Supplement.

     "Merger Sub" shall mean the newly formed, wholly owned subsidiary of the
Parent formed in connection with the Reorganization.

     "Modifications" shall have the meaning specified in Section 11.1(a) of the
Lease.


                                      A-29

<PAGE>   192
     "Mortgage Instrument" shall mean any mortgage, deed of trust or any other
instrument executed by the Owner Trustee and/or the Lessee in favor of the
Agent (for the benefit of the Lenders and the Holders) (including, without
limitation, the Joinder of Lessee), and evidencing a Lien on the Property, in
form and substance reasonably acceptable to the Agent.

     "Multiemployer Plan" shall mean a Plan covered by Title IV of ERISA which
is a multiemployer plan as defined in Section 3(37) or 4001(a)(3) of ERISA.

     "Multiple Employer Plan" shall mean a Plan covered by Title IV of ERISA,
other than a Multiemployer Plan, which any Credit Party or any of its
Subsidiaries or any ERISA Affiliate and at least one employer other than a
Credit Party or any of its Subsidiaries or any ERISA Affiliate are contributing
sponsors.

     "Net Income" shall mean for any period, the net income after taxes for
such period of the Credit Parties and their Consolidated Subsidiaries on a
consolidated basis, as determined in accordance with GAAP.

     "New Facility" shall have the meaning given to such term in Section 28.1
of the Lease.

     "Non-Integral Equipment" shall mean Equipment which (a) is personal
property that is readily removable without causing material damage to the
applicable Property and (b) is not integral or necessary, respecting the
applicable Property, for compliance with Section 8.3 of the Lease or otherwise
to the structure thereof, the mechanical operation thereof, the electrical
systems thereof or otherwise with respect to any aspect of the physical plant
thereof.

     "Notes" shall mean those notes issued to the Lenders pursuant to the
Credit Agreement and shall include both the Tranche A Notes and the Tranche B
Notes.

     "NSMG" shall mean Seagate Software Network & Storage Management Group,
Inc., a Delaware corporation.

     "NSMG Business" shall mean the business of the network software management
group of SSI as set forth in the Reorganization Agreement.

     "Obligations" shall have the meaning given to such term in Section 1 of
the Security Agreement.

     "Officer's Certificate" with respect to any person shall mean a
certificate executed on behalf of such person by a Responsible Officer who has
made or caused to be made such examination or investigation as is necessary to
enable such Responsible Officer to express an informed opinion with respect to
the subject matter of such Officer's Certificate.

     "Operating Lease" shall mean, as applied to any Person, any lease
(including, without limitation, leases which may be terminated by the lessee
at any time) of any Property (whether real,




                                      A-30

<PAGE>   193
personal or mixed) which is not a Capitalized Lease other than any such lease
in which that Person is the lessor.

     "Operative Agreements" shall mean the following: the Participation
Agreement, the Agency Agreements, the Trust Agreement, the Certificates, the
Credit Agreement, the Notes, the Lease, the Lease Supplements (and memoranda of
the Lease and each Lease supplement in a form reasonably acceptable to the
Agent), the Fairchild Sublease, the Collateral Assignment of Sublease, the
Joinder Agreements, the Security Agreement, the Mortgage Instruments, the other
Security Documents, the Deeds and Bills of Sale, the Veritas SNDA, the Fairchild
SNDA, the Purchase Agreement, the Purchase Agreement Assignment, the Indemnity
Agreements, the Raytheon Indemnity Assignment and any and all other agreements,
documents and instruments executed in connection with any of the foregoing.

     "Original Executed Counterpart" shall have the meaning given to such term
in Section 5 of Exhibit A to the Lease.

     "Overdue Interest" shall mean any interest payable pursuant to section
2.8(b) of the Credit Agreement.

     "Overdue Rate" shall mean (a) with respect to the Loan Basic Rent, and any
other amount owed or with respect to the Credit Agreement or the Security
Documents, the rate specified in Section 2.8(b) of the Credit Agreement, (b)
with respect to the Lessor Basic Rent, the Holder Yield and any other amount
owed under or with respect to the Trust Agreement, the Holder Overdue Rate, and
(c) with respect to any other amount, the amount referred to in clause (y) of
Section 2.8(b) of the Credit Agreement.

     "Owner Trustee," "Borrower" or "Lessor" shall mean First Security Bank,
National Association, not individually, except as expressly stated in the
various Operative Agreements, but solely as the Owner Trustee under the VS
Trust 1999-1, and any successor, replacement and/or additional Owner Trustee
expressly permitted under the Operative Agreements.

     "Parcel Sale Requirements" shall have the meaning given to such term in
Section 20.1 of the Lease.

     "Parent" shall mean Veritas Holding Corporation, a Delaware corporation.

     "Participant" shall have the meaning given to such term in Section 9.7 of
the Credit Agreement.

     "Participation Agreement" shall mean the Participation Agreement dated on
or about the Initial Closing Date, among the Lessee, the Guarantors, the owner
Trustee, not in its individual capacity except as expressly stated therein, the
Holders, the Lenders and the Agent.

                                      A-31
<PAGE>   194
     "Payment Date" shall mean any Scheduled Interest Payment Date and any date
on which interest or Holder Yield in connection with a prepayment of principal
on the Loans or of the Holder Advances is due under the Credit Agreement or the
Trust Agreement.

     "PBGC" shall mean the Pension Benefit Guaranty Corporation established
pursuant to Subtitle A of Title IV of ERISA and any successor thereto.

     "Pension Plan" shall mean a "pension plan", as such term is defined in
section 3(2) of ERISA, which is subject to title IV of ERISA (other than a
Multiemployer Plan), and to which any Credit Party or any ERISA Affiliate may
have any liability, including without limitation any liability by reason of
having been a substantial employer within the meaning of section 4063 of ERISA
at any time during the preceding five (5) years, or by reason of being deemed
to be a contributing sponsor under section 4069 of ERISA.

     "Permitted Acquisition" shall mean a statutory merger, the acquisition of
all of the Capital Stock of another Person or all or substantially all of the
assets of another Person, provided that each of the following conditions are
satisfied: (a) prior to such acquisition, the Lessee shall deliver to the Agent
and the Majority Secured Parties a Pro Forma Compliance Certificate
demonstrating that after giving effect to such acquisition on a pro forma
basis, as if such acquisition had occurred on the first day of the twelve month
period ending on the last day of the Lessee's most recently completed fiscal
year, the Credit Parties would have been in compliance with all the financial
covenants set forth in Section 8.3A(b), (b) the acquisition is consummated
pursuant to a negotiated acquisition agreement and involves the purchase of a
business similar to the business of the Lessee as of the Initial Closing Date,
(c) after giving effect to the acquisition, the representations and warranties
set forth in Section 6 hereof shall be true and correct in all material
respects on and as of the date of such acquisition with the same effect as
though made on and as of such date and (d) no Default or Event of Default
exists and is continuing or would result from such acquisition.

     "Permitted Facility" shall mean a Class A office building to be used and
operated by the Lessee in its ordinary course of business as of the Initial
Closing Date.

     "Permitted Investments" shall mean Investments which are (i) cash and Cash
Equivalents; (ii) accounts receivable created, acquired or made by the Lessee
or any of its Consolidated Subsidiaries in the ordinary course of business and
payable or dischargeable in accordance with customary trade terms; (iii)
Investments consisting of Capital Stock, obligations, securities or other
property received by the Lessee or any of its Consolidated Subsidiaries in
settlement of accounts receivable (created in the ordinary course of business)
from bankrupt obligors; (iv) Investments existing as of the Closing Date and
set forth in Schedule 8.3B(f); (vi) advances or loans to directors, officers,
employees, agents, customers or suppliers that do not exceed $5,000,000 in the
aggregate at any one time outstanding for the Lessee and its Consolidated
Subsidiaries; and (vii) Permitted Acquisitions.


                                      A-32
<PAGE>   195
"Permitted Liens" shall mean:

     (a)  the respective rights and interests of the parties to the Operative
Agreements as provided in the Operative Agreements;

     (b)  the rights of any sublessee or assignee under a sublease or an
assignment expressly permitted by the terms of the Lease for no longer than the
duration of the Lease;

     (c)  Liens for Taxes that either are not yet due or are being contested in
accordance with the provisions of Section 13.1 of the Lease;

     (d)  Liens arising by operation of law, materialmen's, mechanics',
workmen's, repairmen's, employees', carriers', warehousemen's and other like
Liens relating to the construction of the Improvements or in connection with
any Modifications or arising in the ordinary course of business for amounts
that either are not more than thirty (30) days past due or are being diligently
contested in good faith by appropriate proceedings, so long as such proceedings
satisfy the conditions for the continuation of proceedings to contest Taxes
set forth in Section 13.1 of the Lease;

     (e)  Liens of any of the types referred to in clause (d) above that have
been bonded for not less than the full amount in dispute (or as to which other
security arrangements satisfactory to the Lessor and the Agent have been made),
which bonding (or arrangements) shall comply with applicable Legal Requirements,
and shall have effectively stayed any execution or enforcement of such Liens;

     (f)  Liens arising out of judgments or awards with respect to which
appeals or other proceedings for review are being prosecuted in good faith and
for the payment of which adequate reserves have been provided as required by
GAAP or other appropriate provisions have been made, so long as such
proceedings have the effect of staying the execution of such judgments or
awards and satisfy the conditions for the continuation of proceedings to
contest Taxes set forth in Section 13.1 of the Lease;

     (g)  Liens in favor of municipalities to the extent agreed to by the
Lessor or permitted under Section 8.5 of the Participation Agreement;

     (h)  Liens and other matters set forth as exceptions on the title
commitment issued under Section 5.3(g) with respect to a particular Property,
to the extent such title commitment has been approved by the Agent; and

     (i)  Such other additional matters as may be approved in writing by Lessor.

     "Person" shall mean any individual, corporation, partnership, limited
liability company, joint venture, association, joint stock company, trust,
unincorporated organization, governmental authority or any other entity.





                                      A-33
<PAGE>   196
      "Plan" shall mean any employee benefit plan (as defined in Section 3(3) of
ERISA) which is covered by ERISA and with respect to which the Lessee or any of
its Consolidated Subsidiaries or any ERISA Affiliate is (or, if such plan were
terminated at such time, would under Section 4069 of ERISA be deemed to be) an
"employer" within the meaning of Section 3(5) of ERISA.

     "Plans and Specifications" shall mean, with respect to Improvements, the
plans and specifications for such Improvements to be constructed or already
existing, as such Plans and Specifications may be amended, modified or
supplemented from time to time in accordance with the terms of the Operative
Agreements.

     "Pre-Existing Environmental Condition" shall have the meaning given to
such term in Section 15.2(b) of the Lease.

     "Pre-Existing Hazardous Substances" shall have the meaning given to such
term in Section 15.2(a) of the Lease.

     "Prime Lending Rate" shall have the meaning given to such term in the
definition of ABR.

     "Pro Forma Compliance Certificate" shall mean a certificate of the chief
financial officer of the Lessee delivered to the Agent in connection with any
Permitted Acquisition and containing reasonably detailed calculations, upon
giving effect to the applicable transaction on a pro forma basis, of the
financial covenants set forth in Section 8.3A(h).

     "Property" shall mean the Land and/or each item of Equipment and the
various Improvements in each case as more particularly described on any
applicable Lease Supplement, including without limitation each Construction
Period Property and each Property for which the Basic Term has commenced. For
purposes of Sections 8.3A and 8.3B of the Participation Agreement only, the
term "Property" shall mean any interest in any kind of property or asset,
whatever real, personal or mixed, or tangible or intangible.

     "Property Acquisition Cost" shall mean the cost to the Lessor to purchase
a Property on a Property Closing Date.

     "Property Closing Date" shall mean the date on which the Lessor purchases a
Property or, with respect to the first Advance, the date on which the Lessor
seeks reimbursement for Property previously purchased by the Lessor.

     "Property Cost" shall mean with respect to the Properties the aggregate
amount (and/or the various items and occurrences giving rise to such amounts) of
the Loan Property Cost plus the Holder Property Cost for such Property (as such
amounts shall be increased equally among all Properties respecting the Holder
Advances and the Loans extended from time to time to pay for the Transaction
Expenses and indemnity payments pursuant to Section 11.8, in each case of the
Participation Agreement).



                                      A-34

<PAGE>   197

     "Purchase Agreement" shall mean that certain Agreement of Purchase and
Sale dated as of March 29, 1999 between Fairchild, as seller, and VSC, as
purchaser.

     "Purchase Agreement Assignment" shall mean that certain Assignment of
Purchase Agreement dated on or about the applicable Property Closing Date
between VSC and the Owner Trustee.

     "Purchase Option" shall have the meaning given to such term in Section
20.1 of the Lease.

     "Purchasing Lender" shall have the meaning given to such term in Section
9.8(a) of the Credit Agreement.

     "Quick Ratio" shall mean, with respect to the Credit Parties and their
Consolidated Subsidiaries on a consolidated basis as of the last day of any
fiscal quarter, the ratio of (a) the sum of (i) cash and Cash Equivalents on
such date plus (ii) the aggregate book value of all accounts receivable on such
date to (b) the sum of (i) current liabilities on such date, as determined in
accordance with GAAP plus (ii) Operating Lease commitments on such date, as
determined in accordance with GAAP plus (iii) the principal balance outstanding
of the Indebtedness permitted under Section 8.3B(a)(iv) on such date.

     "Raytheon" shall mean Raytheon Company, a Delaware corporation and its
successors and assigns.

     "Raytheon Indemnity Assignment" shall mean that certain Assignment dated
as of April 23, 1999 and executed by Fairchild in favor of the Owner Trustee.

     "Real Properties" shall mean the real properties that the Lessee or any
Consolidated Subsidiary may own or lease (as lessee or sublessee) from third
parties from time to time.

     "Register" shall have the meaning given to such term in Section 9.9(a) of
the Credit Agreement.

     "Regulation D" shall mean Regulation D of the Board of Governors of the
Federal Reserve System (or any successor), as the same may be modified and
supplemented and in effect from time to time.

     "Release" shall mean any release, pumping, pouring, emptying, injecting,
escaping, leaching, dumping, seepage, spill, leak, flow, discharge, disposal
or emission of a Hazardous Substance.

     "Renewal Term" shall have the meaning specified in Section 2.2 of the
Lease.


                                      A-35
<PAGE>   198

     "Rent" shall mean, collectively, the Basic Rent and the Supplemental Rent,
in each case payable under the Lease.

     "Rent Commencement Date" shall mean the final Completion Date for all
Properties in the aggregate.

     "Reorganization" shall mean that certain plan of reorganization described
in Section 1 of the Reorganization Agreement whereby (i) the Lessee will become
a Wholly Owned Subsidiary of the Parent and each share of Capital Stock of the
Lessee will be converted into one share of Capital Stock of the Parent and (ii)
each of the Contributed Companies shall have become a Wholly-Owned Subsidiary
of the Parent.

     "Reorganization Agreement" shall mean that certain Agreement and Plan of
Reorganization dated as of October 5, 1998 by and among Veritas Software
Corporation (including for all purposes Veritas Surviving Corporation), the
Parent, Seagate Technology, Inc., SSI and Seagate Software Network & Storage
Management Group, Inc.

     "Reportable Event" shall have the meaning specified in ERISA.

     "Reportable Event" shall mean a "reportable event" as defined in Section
4043 of ERISA with respect to which the notice requirements to the PBGC have
not been waived.

     "Requested Funds" shall mean any funds requested by the Lessee or the
Construction Agent, as applicable, in accordance with Section 5 of the
Participation Agreement.

     "Requisition" shall have the meaning specified in Section 4.2 of the
Participation Agreement.

     "Responsible Officer" shall mean the Chairman or Vice Chairman of the
Board of Directors, the Chairman or Vice Chairman of the Executive Committee of
the Board of Directors, the President, any Senior Vice President or Executive
Vice President, any Vice President, the Secretary, any Assistant Secretary, the
Treasurer, or any Assistant Treasurer, except that when used with respect to
the Trust Company or the Owner Trustee, "Responsible Officer" shall also include
the Cashier, any Assistant Cashier, any Trust Officer or Assistant Trust
Officer, the Controller and any Assistant Controller or any other officer of
the Trust Company or the Owner Trustee customarily performing functions similar
to those performed by any of the above designated officers and also means, with
respect to a particular corporate trust matter, any other officer to whom such
matter is referred because of his knowledge of and familiarity with the
particular subject.

     "Restricted Payment" means (i) any dividend or other payment or
distribution, direct or indirect, on account of any shares of any class of
Capital Stock of the Lessee or any of its Consolidated Subsidiaries, now or
hereafter outstanding (including without limitation any payment in connection
with any dissolution, merger, consolidation or disposition involving the Lessee
or any of its Consolidated Subsidiaries), or to the holders, in their capacity
as such, of any shares of


                                      A-36

<PAGE>   199
any class of Capital Stock of the Lessee or any of its Consolidated
Subsidiaries, now or hereafter outstanding, (ii) any redemption, retirement,
sinking fund or similar payment, purchase or other acquisition for value, direct
or indirect, of any shares of any class of Capital Stock of the Lessee or any of
its Consolidated Subsidiaries, now or hereafter, outstanding and (iii) any
payment made to retire, or to obtain the surrender of, any outstanding warrants,
options or other rights to acquire shares of any class of Capital Stock of the
Lessee or any of its Consolidated Subsidiaries, now or hereafter outstanding.

     "RI/FS" shall have the meaning given to such term in Section 15.2(a) of the
Lease.

     "ROD" shall have the meaning given to such term in Section 15.2(a) of the
Lease.

     "Sale Date" shall have the meaning given to such term in Section 22.1(a) of
the Lease.

     "Sale Notice" shall mean a notice given to the Lessor in connection with
the election by the Lessee of its Sale Option.

     "Sale Option" shall have the meaning given to such term in Section 20.1 of
the Lease.

     "Sale Proceeds Shortfall" shall mean the amount by which the proceeds of a
sale described in Section 22.1 of the Lease are less than the Limited Recourse
Amount with respect to the Properties if it has been determined that the Fair
Market Sales Value of the Properties at the expiration of the term of the Lease
has been impaired by greater than ordinary wear and tear during the Term of the
Lease.

     "Scheduled Interest Payment Date" shall mean (a) as to any Eurodollar Loan
or Eurodollar Holder Advance, the last day of the Interest Period applicable to
such Eurodollar Loan or Eurodollar Holder Advance, (except that with respect to
any Eurodollar Loan having an Interest Period of six (6) months or any
Eurodollar Holder Advance with Holder Yield calculated on the basis of six (6)
month Eurodollar Rate, the term "Scheduled Interest Payment Date" shall mean
each applicable three (3) month anniversary date of such Eurodollar Loan or
Eurodollar Holder Advance) (b) as to any ABR Loan or any ABR Holder Advance, the
fifteenth date of each month, unless such day is not a Business Day and in such
case on the next occurring Business Day and (c) as to all Loans and Holder
Advances, the date of any voluntary or involuntary payment, prepayment, return
or redemption, and the Maturity Date or the Expiration Date, as the case may
be.

     "Secured Parties" shall have the meaning given to such term in the Security
Agreement.

     "Securities Act" shall mean the Securities Act of 1993, as amended,
together with the rules and regulations promulgated thereunder.

     "Security Agreement" shall mean the Security Agreement dated on or about
the Initial Closing Date between the Lessor and the Agent, for the benefit of
the Secured Parties, and accepted and agreed to by the Lessee.

                                     A-37
<PAGE>   200



     "Security Documents" shall mean the collective reference to the Security
Agreement, the Mortgage Instruments, (to the extent the Lease is construed as a
security instrument) the Lease, the UCC Financing Statements and all other
security documents hereafter delivered to the Agent granting a lien on any asset
or assets of any Person to secure the obligations and liabilities of the Lessor
under the Credit Agreement and/or under any of the other Credit Documents or to
secure any guarantee of any such obligations and liabilities.

     "Soft Costs" shall mean all costs which are ordinarily and reasonably
incurred in relation to the acquisition, development, installation,
construction, improvement and testing of the Properties other than Hard Costs,
including without limitation structuring fees, administrative fees, legal fees,
upfront fees, fees and expenses related to appraisals, title examinations, title
insurance, document recordation, surveys, environmental site assessments,
geotechnical soil investigations and similar costs and professional fees
customarily associated with a real estate closing, the Lender Unused Fee, the
Holder Unused Fee, fees and expenses of the Owner Trustee payable or
reimbursable under the Operative Agreements and costs and expenses incurred
pursuant to Sections 7.3(a) and 7.3(b) of the Participation Agreement.

     "SSI" shall mean Seagate Software, Inc., a Delaware corporation.

     "Subordinated Debt" shall mean the $100,000,000 5 1/4% Convertible
Subordinated Notes due November 1, 2004 issued by the Lessee pursuant to that
certain Indenture dated on or about October 1, 1997 between the Lessee and State
Street Bank and Trust Company of California, N.A., as trustee.

     "Subsidiary" shall mean, as to any Person, any corporation of which at
least a majority of the outstanding stock having by the terms thereof ordinary
voting power to elect a majority of the board of directors of such corporation
(irrespective of whether or not at the time stock of any other class or classes
of such corporation shall have or might have voting power by reason of the
happening of any contingency) is at the time owned by such Person, or by one (1)
or more Subsidiaries, or by such Person and one (1) or more Subsidiaries.

     "Supplemental Amounts" shall have the meaning given to such term in Section
9.18 of the Credit Agreement.

     "Supplemental Rent" shall mean all amounts, liabilities and obligations
(other than Basic Rent) which the Lessee assumes or agrees to pay to the Lessor,
the Trust Company, the Holders, the Agent, the Lenders or any other Person under
the Lease or under any of the other Operative Agreements including without
limitation payments of the Termination Value and the Maximum Residual Guarantee
Amount and all indemnification amounts, liabilities and obligations.

     "Survey" shall mean that certain Survey of the Lands of Raytheon Company
dated as of November 21, 1997 and revised as of December 22, 1997, prepared by
Brian Kangas Foulk, and approved by the Agent.





                                      A-38
<PAGE>   201


     "Taxes" shall have the meaning specified in the definition of
"Impositions".

     "TCE" shall have the meaning given to such term in Section 15.2(a) of the
Lease.

     "Term" shall mean the Basic Term and each Renewal Term, if any.

     "Termination Date" shall have the meaning specified in Section 16.2(a) of
the Lease.

     "Termination Event" shall mean (a) with respect to any Pension Plan, the
occurrence of a Reportable Event or an event described in Section 4062(e) of
ERISA, (b) the withdrawal of any Credit Party or any ERISA Affiliate from a
Multiple Employer Plan during a plan year in which it was a substantial employer
(as such term is defined in Section 4001(a)(2) of ERISA), or the termination of
a Multiple Employer Plan, (c) the distribution of a notice of intent to
terminate a Plan or Multiemployer Plan pursuant to Section 4041(a)(2) or 4041A
of ERISA, (d) the institution of proceedings to terminate a Plan or
Multiemployer Plan by the PBGC under Section 4042 of ERISA, (e) any other event
or condition which might constitute grounds under Section 4042 of ERISA for the
termination of, or the appointment of a trustee to administer, any Plan or
Multiemployer Plan, or (f) the complete or partial withdrawal of any Credit
Party or any ERISA Affiliate from a Multiemployer Plan.

     "Termination Notice" shall have the meaning specified in Section 16.1 of
the Lease.

     "Termination Value" shall mean the sum of (a) any of (i) with respect to
all Properties, an amount equal to the aggregate outstanding Property Cost for
all the Properties, in each case as of the last occurring Payment Date, or (ii)
with respect to a particular Property, an amount equal to the Property Cost
allocable to such Property, or (iii) with respect to any portion of any Property
for which Lessee has provided a notice of its desire to purchase such portion of
such Property pursuant to Section 20.1 of the Lease, an amount equal to the pro
rata portion of the Property Cost for such Property allocable to such portion of
such Property plus (b) respecting the amounts described in each of the foregoing
subclause (i), (ii) or (iii), as applicable, any and all accrued but unpaid
interest on the Loans and any and all Holder Yield on the Holder Advances
related to the applicable Property Cost, plus (c) to the extent the same is not
duplicative of the amounts payable under clause (b) above, all other Rent and
other amounts then due and payable or accrued under the Agency Agreement, Lease
and/or under any other Operative Agreement (including without limitation amounts
under Sections 11.1 and 11.2 of the Participation Agreement and all costs and
expenses referred to in clause FIRST of Section 22.2 of the Lease).

     "Tranche A Commitments" shall mean the obligation of the Tranche A Lenders
to make the Tranche A Loans to the Lessor in an aggregate principal amount at
any one (1) time outstanding not to exceed the aggregate of the amounts set
forth opposite each Tranche A Lender's name on Schedule 2.1 to the Credit
Agreement, as such amount may be increased or reduced from time to time in
accordance with the provisions of the Operative Agreements; provided, no Tranche
A Lender shall be obligated to make Tranche A Loans in excess of such Tranche A
Lender's share of the Tranche A Commitments as set forth adjacent to such
Tranche A Lender's name on Schedule 2.1 to Credit Agreement.


                                      A-39
<PAGE>   202
     "Tranche A Lenders" shall mean NationsBank, N.A. and shall include the
several banks and other financial institutions from time to time party to the
Credit Agreement that commit to make the Tranche A Loans.

     "Tranche A Loans" shall mean the Loans made pursuant to the Tranche A
Commitment.

     "Tranche A Note" shall have the meaning given to it in Section 2.2 of the
Credit Agreement.

     "Tranche B Commitments" shall mean the obligation of the Tranche B
Lenders to make the Tranche B Loans to the Lessor in an aggregate principal
amount at any one (1) time outstanding not to exceed the aggregate of the
amounts set forth opposite each Tranche B Lender's name on Schedule 2.1 to the
Credit Agreement, as such amount may be increased or reduced from time to time
in accordance with the provisions of the Operative Agreements; provided, no
Tranche B Lender shall be obligated to make Tranche B Loans in excess of such
Tranche B Lender's share of the Tranche B Commitments as set forth adjacent to
such Tranche B Lender's name on Schedule 2.1 to Credit Agreement.

     "Tranche B Lenders" shall mean NationsBank, N.A. and shall include the
several banks and other financial institutions from time to time party to the
Credit Agreement that commit to make the Tranche B Loans.

     "Tranche B Loan" shall mean the Loans made pursuant to the Tranche B
Commitment.

     "Tranche B Note" shall have the meaning given to it in Section 2.2 of the
Credit Agreement.

     "Transaction Expenses" shall mean all Soft Costs and all other costs and
expenses incurred in connection with the preparation, execution and delivery of
the Operative Agreements and the transactions contemplated by the Operative
Agreements including without limitation all costs and expenses described in
Section 7.1 of the Participation Agreement and the following:

          (a)  the reasonable fees, out-of-pocket expenses and disbursements of
     counsel in negotiating the terms of the Operative Agreements and the other
     transaction documents, preparing for the closings under, and rendering
     opinions in connection with, such transactions and in rendering other
     services customary for counsel representing parties to transactions of the
     types involved in the transactions contemplated by the Operative
     Agreements;

          (b)  the reasonable fees, out-of-pocket expenses and disbursements of
     accountants for any Credit Party in connection with the transaction
     contemplated by the Operative Agreements;


                                      A-40

<PAGE>   203
         (c)  any and all other reasonable fees, charges or other amounts
              payable to the Lenders, the Agent, the Holders, the Owner Trustee
              or any broker which arises under any of the Operative Agreements;

         (d)  any other reasonable fee, out-of-pocket expenses, disbursement or
              cost of any party to the Operative Agreements or any of the other
              transaction documents; and

         (e)  any and all Taxes and fees incurred in recording or filing any
              Operative Agreement or any other transaction document, any deed,
              declaration, mortgage, security agreement, notice or financing
              statement with any public office, registry or governmental agency
              in connection with the transactions contemplated by the Operative
              Agreement.

     "Tribunal" shall mean any state, commonwealth, federal, foreign,
territorial, or other court or government body, subdivision agency, department,
commission, board, bureau or instrumentality of a governmental body.

     "Trust" shall mean the VS Trust 1999-1.

     "Trust Agreement" shall mean the Trust Agreement dated on or about the
Initial Closing Date between the Holders and the Owner Trustee.

     "Trust Company" shall mean First Security Bank, National Association, in
its individual capacity, and any successor owner trustee under the Trust
Agreement in its individual capacity.

     "Trust Estate" shall have the meaning specified in Section 2.2 of the
Trust Agreement.

     "Type" shall mean, as to any Loan, whether it is an ABR Loan or a
Eurodollar Loan.

     "UCC Financing Statements" shall mean collectively the Lender Financing
Statements and the Lessor Financing Statements.

     "Unanimous Vote Matters" shall have the meaning given it in Section 12.4
of the Participation Agreement.

     "Unfunded Amount" shall have the meaning specified in Section 3.2 of the
Agency Agreement.

     "Unfunded Liability" shall mean, with respect to any Plan, at any time,
the amount (if any) by which (a) the present value of all benefits under such
Plan exceeds (b) the fair market value of all Plan assets allocable to such
benefits, all determined as of the then most recent valuation date for such
Plan, but only to the extent that such excess represents a potential liability
of the Company or any member of the Controlled Group to the PBGC or such Plan
under Title IV of ERISA.



                                      A-41
<PAGE>   204
     "Uniform Commercial Code" and "UCC" shall mean the Uniform Commercial Code
as in effect in any applicable jurisdiction.

     "United States Bankruptcy Code" shall mean Title 11 of the United States
Code.

     "U.S. Person" shall have the meaning specified in Section 11.2(e) of the
Participation Agreement.

     "U.S. Taxes" shall have the meaning specified in Section 11.2(e) of the
Participation Agreement.

     "Veritas SNDA" shall mean that certain Subordination, Non-Disturbance and
Attornment Agreement dated as of April 23, 1999 among the Agent, the Owner
Trustee and the Lessee.

     "VSC" shall mean Veritas Software Corporation, a Delaware corporation, and
its successors and permitted assigns.

     "VS Trust 1999-1" shall mean the grantor trust created pursuant to the
terms and conditions of the Trust Agreement.

     "Wholly Owned Subsidiary" of any Person shall mean any Subsidiary 100% of
whose voting stock or other equity interests is at the time owned by such
Person directly or indirectly through other Wholly Owned Subsidiaries.

     "Withholdings" shall have the meaning specified in Section 11.2(e) of the
Participation Agreement.

     "Work" shall mean the furnishing of labor, materials, components,
furniture, furnishings, fixtures, appliances, machinery, equipment, tools,
power, water, fuel, lubricants, supplies, goods and/or services with respect to
any Property.

     "Year 2000 Compliant" shall have the meaning specified in Section 6.2(v)
of the Participation Agreement.

     "Year 2000 Problem" shall mean the risk that computer applications used by
any Credit Party or any of its Subsidiaries or any supplier, vendor or customer
of any Credit Party or any of its Subsidiaries may be unable to recognize and
perform properly date-sensitive functions involving certain dates prior to and
any date after December 31, 1999.




                                      A-42


<PAGE>   1
                                                                EXHIBIT 10.20



  RECORDING REQUESTED BY                                         DOC #: 14770727
  CHICAGO TITLE COMPANY                                       4/23/1999  8:00 AM

AND WHEN RECORDED MAIL TO

Veritas Software Corporation
1600 Plymouth St.
Mountain View, Ca. 94043

Escrow No. 004852 - SM
Order No. 004252 - LM
- ---------------------------------SPACE ABOVE THIS LINE FOR RECORDERS' USE-------
350 Ellis St. Mt. View
                                                          Assessor's Parcel  No.
                                   GRANT DEED                  160-53-003
- --------------------------------------------------------------------------------
     THE UNDERSIGNED GRANTOR(S) DECLARE(S)
          DOCUMENTARY TRANSFER TAX IS $   See attached affidavit
          [ ] unincorporated area [X] City of Mountain View
          [X] computed on the full value of the interest or property conveyed,
              or is
          [ ] computed on the full value less the value of liens or
              encumbrances remaining at time of sale, and
     FOR A VALUABLE CONSIDERATION, receipt of which is hereby acknowledged,
Fairchild Semiconductor Corporation of California, a Delaware corporation, who
acquired title as Raytheon Semiconductor, Inc., a Delaware Corporation


hereby GRANT(S) to
First Security Bank, National Association, not individually, but solely as
Owner Trustee under the VS Trust 1999-1


the following described real property in the City of Mountain View
County of SANTA CLARA, State of California:

     LEGAL DESCRIPTION ATTACHED HERETO AND MADE A PART HEREOF BY REFERENCE



Dated April 23, 1999                      Fairchild Semiconductor Corporation of
                                          California, a Delaware corporation



                                          By:  /s/ DAVID E. BOXER
                                             -------------------------------
                                             its: Executive Vice President



                                          By:  /s/ JOSEPH D. MARTIN
                                             -------------------------------
                                             its: Executive Vice President



MAIL TAX STATEMENTS TO PARTY SHOWN ON FOLLOWING LINE. IF NO PARTY SO SHOWN,
MAIL AS DIRECTED ABOVE


- --------------------------------------------------------------------------------
     Name                   Street Address                   City, State & Zip


<PAGE>   2
Page 1
Escrow No. 804852     -SM


                           LEGAL DESCRIPTION EXHIBIT


All that certain Real Property in the City of Mountain View, County of Santa
Clara, State of California, described as follows:

All of Lot 23, as shown upon that certain Map entitled, "Tract No. 2724 Ellis-
Middlefield Industrial Park", which Map was filed for Record in the Office of
the Recorder of the County of Santa Clara, State of California, on June 16,
1960 in Book 121 of Maps, at Pages 40, 41, 42, 43 and 44.
<PAGE>   3


STATE OF MAINE        )
                      ) SS
COUNTY OF CUMBERLAND  )

     On April 21, before me, Diane L. Lovejoy, personally appeared Joseph D.
Martin and Daniel E. Boxer,

[x] personally known to me -OR- [ ] proved to me on the basis of satisfactory
                                    evidence to be the person(s) whose name(s)
                                    is/are subscribed to the within instrument
                                    and acknowledged to me that he/she/they
                                    executed the same in his/her/their
                                    authorized capacity(ies), and that by
                                    his/her/their signature(s) on the instrument
     DIANE L. LOVEJOY               the person(s), or the entity upon behalf of
                                    which the person(s) acted, executed the
       PUBLIC NOTARY                instrument.

      STATE OF MAINE                WITNESS my hand and official seal.


                                    /s/ DIANE L. LOVEJOY
                                    -----------------------
                                    SIGNATURE OF NOTARY


CAPACITY CLAIMED BY SIGNER
- --------------------------

Though statute does not require the Notary
to fill in the data below, doing so may prove
invaluable to persons relying on the document.

[ ]  INDIVIDUAL
[ ]  CORPORATE OFFICER(S)

     -----------------------------
              Title(s)

[ ]  PARTNER(S)    [ ]  LIMITED
                   [ ]  GENERAL

[ ]  ATTORNEY-IN-FACT
[ ]  TRUSTEE(S)
[ ]  GUARDIAN/CONSERVATOR
[ ]  OTHER:
            ----------------------

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

SIGNER IS REPRESENTING:
- ----------------------
Name of Person(s) or Entity(ies)

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

- ----------------------------------
<PAGE>   4
                                                                   DO NOT RECORD

                                 FILOR REQUESTS

                           DO NOT RECORD STAMP VALUE

DECLARATION OF TAX DUE:   SEPARATE PAPER:
(Revenue and Taxation Code 11932-11933)
NOTE: This Declaration is not a public record


DOCUMENT NO.
            ------------------------


Property located in:

     ( ) Unincorporated

     (x) the City of Mt. View

     APN: 160-53-003

     DOCUMENTARY TRANSFER TAX $39,270.00

     (x) Computed on full value

     ( ) Computed on full value less lien or encumbrances remaining at the time
         of conveyance

     CITY CONVEYANCE TAX $117,810.00

"I declare under penalty of perjury under the laws of the State of California
that the foregoing is true and correct."

4/23/99                                     [signature illegible]
- -------------------------------           ----------------------------------
Date                                      Chicago Title as Escrow Agent


REV. 01/97                                                         DO NOT RECORD

<PAGE>   1
                                                                   EXHIBIT 10.21

CT 804852ZSMC/I
Recording Requested By
CHICAGO TITLE COMPANY,
and When Recorded Return to:
MOORE & VAN ALLEN, PLLC
100 North Tryon Street, Floor 47
Charlotte, North Carolina 28202-4003
Attention: Todd Caraway, Esq.

APN # 160-53-003

                         MEMORANDUM OF LEASE AGREEMENT
                                      AND
                             LEASE SUPPLEMENT NO. 1
                                      AND
                                 DEED OF TRUST

                           dated as of April 23, 1999

                                     among

                         VERITAS SOFTWARE CORPORATION,
                                 as the Lessee,

                   FIRST SECURITY BANK, NATIONAL ASSOCIATION,
             not individually but solely as Owner Trustee under the
                                VS Trust 1999-1,
                                 as the Lessor,

                                      and

                             CHICAGO TITLE COMPANY,
                                   as Trustee


                             Location of Premises:
                             County of Santa Clara
                              State of California
<PAGE>   2
      THIS MEMORANDUM OF LEASE AGREEMENT AND LEASE SUPPLEMENT NO. 1 AND DEED OF
TRUST ("Memorandum"), dated as of April 23, 1999, is by and among FIRST SECURITY
BANK, NATIONAL ASSOCIATION, a national banking association, not individually,
but solely as the Owner Trustee under the VS Trust 1999-1, with an office at 79
South Main Street, Salk Lake City, Utah 84111 (hereinafter referred to as
"Lessor"), VERITAS SOFTWARE CORPORATION, a Delaware corporation, doing business
in California as Veritas Storage Management Corp., with an office at 1600
Plymouth Street, Mountain View, California 94043 (hereinafter referred to as
"Lessee") and CHICAGO TITLE COMPANY, with an office at 110 West Taylor Street,
San Jose, California 95110 (hereinafter referred to as "Trustee").


                                  WITNESSETH:


      That for value received, Lessor and Lessee do hereby covenant, promise and
agree as follows:

      1.    CERTAIN DEFINITIONS AND REFERENCE TERMS. To the extent any
capitalized term is not defined herein, such term shall have the meaning set
forth in Appendix A to that certain Participation Agreement dated as of April
23, 1999 by and among the Grantor, Veritas Software Corporation, a Delaware
Corporation, the various parties thereto from time to time, as the Guarantors,
the various banks and other lending institutions which are parties thereto from
time to time, as Holders and Lenders, and NationsBank, N.A., as Agent for the
Lenders and the Holders.

      2.    DEMISED PREMISES AND DATE OF LEASE.  Lessor has leased to Lessee,
and Lessee has leased from Lessor, for the Term (as hereinafter defined),
certain real property and other property located in Santa Clara County,
California which is described in the attached Schedule 1 (the "Property"),
pursuant to the terms of a Master Lease Agreement between Lessor and Lessee
dated as of April 23, 1999 (as such may be amended, modified, extended,
supplemented, restated and/or replaced from time to time, "Lease") and a Lease
Supplement No. 1 between Lessor and Lessee dated as of April 23, 1999 (the
"Lease Supplement").

      3.    TERM, RENEWAL, EXTENSION AND PURCHASE OPTION. The term of the Lease
for the Property ("Term") commenced as of April 23, 1999 and shall end as of
April 23, 2004, unless the Term is extended or earlier terminated in accordance
with the provisions of the Lease. The Lease contains provisions for renewal and
extension. The tenant has a purchase option under the Lease.

      4.    TAX PAYER NUMBERS.

            Lessor's tax payer number: 87-6243518.

            Lessee's tax payer number: 94-2823068.

      5.    DEED OF TRUST; POWER OF SALE. (a) It is the intent of the parties
that: (i) the Lease constitutes an operating lease from Lessor to the Lessee
for purposes of the Lessee's financial


                                       2
<PAGE>   3
reporting, (ii) the Lease and other transactions contemplated hereby preserve
ownership of the Properties in the Lessee for federal and state income tax and
bankruptcy purposes, (ii) the Lease grants to Lessor a Lien on the Property
covered thereby, and (iv) the obligations of the Lessee to pay Basic Rent and
any part of the Termination Value shall be treated as payments of interest and
principal, respectively, for federal and state income tax and bankruptcy
purposes. Lessor shall be deemed to have a valid and binding security interest
in and Lien on the Property, free and clear of all Liens other than Permitted
Liens, as security for the obligations of the Lessee under the Operative
Agreements (it being understood and agreed that the Lessee does hereby grant a
Lien, and convey, transfer, assign, mortgage and warrant to Lessor and its
successors, transferees and assigns, the Property and any proceeds or products
thereof, to have and hold the same as collateral security for the payment and
performance of the obligations of the Lessee under the Operative Agreements)
each of the parties hereto agrees that it will not, nor will it permit any
Affiliate to at any time, take any action or fail to take any action with
respect to the preparation or filing or any income tax return, including and
amended income tax return, to the extent that such action or such failure to
take action would be inconsistent with the intention of the parties expressed
in this Section 5.

      (b)   Specifically, without limiting the generality of Section 5(a), the
parties hereto intend and agree that in the event of any insolvency or
receivership proceeds or a petition under the United States bankruptcy laws or
any other applicable insolvency laws or statute of the United States of America
or any state or commonwealth thereof affecting Lessee or Lessor or any
collection actions, the transactions evidenced by the Lease and the Operative
Agreements shall be regarded as loans made by the Lenders and the Holders to the
Lessee.

      (c)   Specifically, without limiting the generality of Section 5(b), the
Lessor and the Lessee intend and agree that with respect to the nature of the
transactions evidenced by the Lease in the context of the exercise of remedies
under the Operative Agreements, including, without limitation, in the case of
any insolvency or receivership proceedings or a petition under the United
States bankruptcy laws or any other applicable insolvency laws or statute of
the United States of America or any state or commonwealth thereof affecting the
Lessee and the Lessor, or any enforcement or collection actions, the
transactions evidenced by the Lease are loans made by the Lenders and the
Holders as unrelated third party lenders to the Lessee secured by the Property
(it being understood that the Lessee hereby mortgages, grants, bargains, sells,
releases, confirms, conveys, assigns, transfers and sets over to the Lessor,
and grants a security interest in, the Property (consisting of a leasehold deed
of trust with respect to all right, title and interest of the Lessee in and to
the Land and a fee deed of trust with respect to all right, title and interest
of Lessee in and to the fee title to, and reversionary interest in, the
Property) and a leasehold deed of trust on the Lessee's leasehold estate under
the Lease, all to secure such loans, effective on the date hereof, to have and
to hold such interests in the Property unto the Lessor and its successors and
assigns, forever, provided always that these presents are upon the express
condition that, if all amounts due under the Lease and the other Operative
Agreements shall have been paid and satisfied in full, then this instrument and
the estate hereby granted shall cease and become void.

      As additional security for the Rent, the Termination Value and all other
sums owed to the Lessor by the Lessee under the Lease, the Lessee does hereby
grant, bargain, sell, transfer and


                                       3

<PAGE>   4
convey unto the Trustee,  its successors in trust and assigns, IN TRUST, WITH
POWER OF SALE, all of the Lessee's right, title and interest in and to the
Property, together with all of the right, power and authority of the Lessee to
alter, modify or change the terms, conditions and provisions of the Lease and
any other lease pertaining to the Property, to consent to any request made by a
tenant or landlord pursuant thereto, or to surrender, cancel or terminate the
same or to accept any surrender, cancellation or termination of the same,
together with all of the options, rights, powers and privileges of the Lessee
under any lease pertaining to the Property, whether heretofore or hereafter
existing, including, without limitation, the rights and options to purchase the
Property contained in Articles XIX and XX of the Lease, and all present and
future right, title and interest of the Lessee in and to (i) all refunds, tax
abatement agreements, rebates, reserves, deferred payments, deposits, cost;
savings, awards and payments of any kind due from or payable by (a) any
Governmental Authority, or (b) any insurance or utility company, in each case
under clause (a) or (b) above in respect of the Property, and (ii) all refunds,
rebates and payments of any kind due from or payable by any Governmental
Authority for any taxes, assessments, or governmental or quasi-governmental
charges or levies imposed upon the Lessee in respect of the Property, and all
plans and specifications, designs, drawings and other information, materials
and matters heretofore or hereafter prepared relating to the Property or any
construction on the Property, all proceeds (including claims and demands
therefor) of the conversion, voluntary or involuntary, of any of the foregoing
into cash or liquidated claims, including without limitation the proceeds of
insurance and condemnation awards in respect of the Property or any portion
thereof, all additional estates, rights and interests hereafter acquired by the
Lessee in the Property, or any portion thereof, together with all proceeds of
the conversion, whether voluntary or involuntary, of any of the Property into
cash or other liquid claims, including without limitation, all awards, payments
or proceeds, including interest thereon, and the right to receive the same,
which may be made as a result of any casualty, any exercise of the right of
eminent domain or deed in lieu thereof, any injury to the Property and any
defect in title in the Property or other matter insured under any policy of
title insurance, together with attorney's fees, costs and disbursements
incurred by the Lessor in connection with the collection of such awards,
payments and proceeds, and the Lessee further grants to the Lessor, pursuant to
the California Uniform Commercial Code (the "UCC"), a security interest in all
present and future right, title and interest of the Lessee in and to any
portion of the foregoing property for which a security interest may be created
under the UCC.

      To have and to hold the same whether now owned or held or hereafter
acquired unto the Trustee, its successors-in-trust forever, IN TRUST, WITH
POWER OF SALE, to secure to the Lessor the payment of the Rent, the Termination
Value and all other sums owing to the Lessor under the Lease and the performance
and observance of the terms, covenants, warranties, conditions, agreements and
obligations under the Lease. If the Lessee shall pay all sums due under the
Lease when due according to the terms thereof and shall otherwise fully and
properly perform and comply withy all of the obligations, agreements, terms and
conditions of the Lease, then this conveyance shall become null and void.

      In the event of the occurrence of a Lease Event of Default, then the
Lessor shall have all rights and remedies set forth in the Lease including,
without limitation the right to foreclose its interest (or cause such interest
to be foreclosed) in any or all of the Property in accordance with

                                       4


<PAGE>   5
applicable law. The Trustee and the Lessor and each of them are authorized
prior or subsequent to the institution of any foreclosure proceedings to enter
upon the Property or any part thereof and to take possession of the Property
and exercise without interference from the Lessee, any and all rights which the
Lessee has with respect to the management, possession, operation, protection or
preservation of the Property; provided, however, that Lessee shall be entitled,
up to 30 days after the termination of the Lessee's occupancy of the Property
to enter the property during normal business hours for the purpose of removing
its personal property and trade fixtures therefrom at its expense, provided
that such personal property and trade fixtures are not Improvements and Lessee
repairs any damage to the Improvements caused by such removal.

     It is acknowledged that A POWER OF SALE HAS BEEN GRANTED IN THIS
INSTRUMENT; A POWER OF SALE MAY ALLOW THE LESSOR TO TAKE THE PROPERTY AND SELL
THEM WITHOUT GOING TO COURT IN A FORECLOSURE ACTION UPON DEFAULT BY THE LESSEE
UNDER THIS INSTRUMENT.

     The proceeds of any sale held by Trustee or Lessor or any receiver or
public officer in foreclosure of the liens and security interests evidenced
hereby shall be applied first to all costs and expenses of the sale, including
but not limited to, reasonable Trustee's fees and then as provided in Section
22.2 of the Lease.

     If the Lessor so elects, the Trustee may sell any personal property
covered by this instrument at one or more separate sales in any manner
permitted by the UCC. One or more exercises of the powers herein granted shall
not extinguish nor exhaust such powers until the entire property is sold or
until the entire amounts evidenced and/or secured by the Lease and the Operative
Agreements is paid in full.

     (d)  Specifically, but without limiting the generality of Section 5(b), the
Lessor and the Lessee further intend and agree that, with respect to that
portion of the Property constituting personal property, for the purpose of
securing the Lessee's obligations for the repayment, of the above-described
obligations to the Lessor, (i) the Lease shall also be deemed to be a security
agreement and financing statement within the meaning of Article 9 of the UCC;
(ii) the conveyance provided for hereby shall be deemed to be a grant by the
Lessee to the Lessor of a lien and security interest in all of the Lessee's
present and future right, title and interest in and to such portion of the
Property, including but not limited to the Lessee's leasehold estate therein
and all proceeds of the conversion, voluntary or involuntary, of the foregoing
into cash, investments, securities or other property, whether in the form of
cash, investments, securities or other property to secure such obligations,
effective on the date hereof, to have and to hold such interests in the
Property unto the Lessor and its successors and assigns, forever, provided
always that these presents are upon the express condition that, if all amounts
due under the Lease shall have been paid and satisfied in full, then this
instrument and the estate hereby granted shall cease and become void; (iii) the
possession by the Lessor of notes and such other items of property as
constitute instruments, money, negotiable documents or chattel paper shall be
deemed to be "possession by the secured party" for purposes of perfecting the
security interest pursuant to Section 9-305 of the UCC; and (iv) notifications
to Persons holding such property, and acknowledgments, receipts or
confirmations from financial intermediaries, bankers or agents (as


                                       5
<PAGE>   6
applicable) of the Lessee shall be deemed to have been given for the purpose of
perfecting such security interest under applicable law. The Lessor and the
Lessee shall, to the extent consistent with this Memorandum, take such actions
and execute, deliver, file and record such other documents, financing
statements, mortgages and deeds of trust as may be necessary to ensure that, if
the Lease were deemed create a security interest in the Property in accordance
with this Section, such security interest would be deemed to be a perfected
security interest with priority over all Liens other than Permitted Liens, under
applicable law and will be maintained as such throughout the Term.

     6.   EFFECT OF MEMORANDUM.  The purpose of this instrument is to give
notice of the Lease and the Lease Supplement and their respective terms,
covenants and conditions to the same extent as if the Lease and the Lease
supplement were fully set forth herein. This Memorandum shall not modify in any
manner the terms, conditions or intent of the Lease or the Lease Supplement and
the parties agree that this Memorandum is not intended nor shall it be used to
interpret the Lease or the Lease Supplement or determine the intent of the
parties under the Lease or the Lease Supplement.

     7.   PURCHASE OPTION IN FAVOR OF LESSEE.  Lessee has a Purchase Option (as
such term is defined in section 20.1 of the Lease) respecting the Property
pursuant to and in accordance with the terms and provisions of the Lease, which
provides, inter alia, that upon payment by Lessee of the Termination Value and
related amounts set forth therein, Lessor shall convey the Property to Lessee in
accordance with the procedure set forth therein.

     8.   RATIFICATION.  The terms and provisions of the Lease are hereby
ratified and confirmed and remain in full force and effect. In the event of any
conflict between the terms of the Lease and the terms of this Memorandum, the
terms of the Lease shall control.

     9.   GOVERNING LAW.  THE LEASE AND THIS MEMORANDUM SHALL BE GOVERNED BY,
AND CONSTRUED AND INTERPRETED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW
YORK, WITHOUT REGARD TO CONFLICT OF LAW PRINCIPLES THEREOF EXCEPT TO THE EXTENT
THE LAWS OF CALIFORNIA ARE REQUIRED TO APPLY WITH RESPECT TO THE RECORDING AND
ENFORCEMENT OF THIS MEMORANDUM.

     10.  COUNTERPART EXECUTION.  This Memorandum may be executed in any number
of counterparts and by each of the parties hereto in separate counterparts, all
such counterparts together constituting but one and the same instrument.

     11.  FUTURE ADVANCES; REVOLVING CREDIT.  In the event a court of competent
jurisdiction rules that this instrument constitutes a mortgage, deed of trust or
other secured financing as is the intent of the parties pursuant to Section 5
hereof, then this instrument will be deemed given to secure not only existing
financing, but also future advances made pursuant to or as provided in the
Lease, whether such advances are obligatory or to be made at the option of the
Lessor, or otherwise, to the same extent as if such future advances were made on
the date of execution of this instrument, although there may be no advance made
at the time of execution



                                       6

<PAGE>   7
hereof, and although there may be no financing outstanding at the time any
advance is made. To the fullest extent permitted by law, the lien of this
instrument shall be valid as to all such amounts, including all future advances,
from the time this instrument is recorded.

        [The remainder of this page has been intentionally left blank.]


                                       7
<PAGE>   8
     IN WITNESS WHEREOF, the parties hereto have duly executed this instrument
as of the day and year first written.

                                LESSOR:

                                FIRST SECURITY BANK, NATIONAL
                                ASSOCIATION, not individually, but solely as the
                                Owner Trustee under the VS Trust 1999-1


                                By: /s/ VAL T. ORTON
                                    -------------------------
                                Name: Val T. Orton
                                      -----------------------
                                Title: Vice President
                                       ----------------------

                                First Security Bank, National Association
                                79 South Main Street
                                Salt Lake City, Utah 84111
                                Attn: Val T. Orton
                                      Vice President

                                LESSEE:

                                VERITAS SOFTWARE CORPORATION

                                By:
                                    -------------------------
                                Name:
                                      -----------------------
                                Title:
                                       ----------------------

                                Veritas Software Corporation
                                1600 Plymouth Street
                                Mountain View, California 94043
                                Attn: Jay Jones, Esq.
<PAGE>   9
     IN WITNESS WHEREOF, the parties hereto have duly executed this instrument
as of the day and year first written.

                                LESSOR:

                                FIRST SECURITY BANK, NATIONAL
                                ASSOCIATION, not individually, but solely as the
                                Owner Trustee under the VS Trust 1999-1


                                By:
                                    -------------------------
                                Name:
                                      -----------------------
                                Title:
                                       ----------------------

                                First Security Bank, National Association
                                79 South Main Street
                                Salt Lake City, Utah 84111
                                Attn: Val T. Orton
                                      Vice President

                                LESSEE:

                                VERITAS SOFTWARE CORPORATION*

                                By: /s/ KEN LOCHAR
                                    -------------------------
                                Name: Ken Lochar
                                      -----------------------
                                Title: Sr. VP & CFO
                                       ----------------------

                                Veritas Software Corporation
                                1600 Plymouth Street
                                Mountain View, California 94043
                                Attn: Jay Jones, Esq.

* doing business in California as Veritas Storage Management Corp.
<PAGE>   10
STATE OF UTAH

COUNTY OF SALT LAKE

     On April 19, 1999 before me, Mark Graham, Notary Public in and for said
County and State, personally appeared Val T. Orton as Vice President of First
Security Bank, National Association, not individually but solely as Owner
Trustee under the VS Trust 1999-1 personally known to me (or proved to me on
the basis of satisfactory evidence) to be the person(s) whose name(s) is/are
subscribed to the within instrument and acknowledged to me that he/she/they
executed the same in his/her/their authorized capacity(ies), and that by
his/her/their signature(s) on the instrument the person(s), or the entity upon
behalf of which the person(s) acted executed the instrument.

WITNESS my hand and official seal.


Signature /s/ Mark Graham
          ------------------------

                [SEAL]

            Notary Public
             MARK GRAHAM
            79 South Main
      Salt Lake City, UTAH 84111
        My Commission Expires
          September 10, 2002
            State of Utah

<PAGE>   11
State of California

County of Santa Clara

On April 20, 1999 before me,         Rosa Elizabeth Carretero
   --------------            ----------------------------------------------
       Date                            Name and Title of Officer
                                    (e.g., "Jane Doe",Notary Public

personally appeared                        [illegible]
                    -------------------------------------------------------
                                      Name(s) of Signer(s)

[X] personally known to me - OR - [ ]  proved to me on the basis of satisfactory
                                       evidence to be the person whose name
    [NOTARY PUBLIC SEAL]               subscribed to the within instrument and
                                       acknowledged to me that he executed the
  ROSA ELIZABETH CARRETERO             same in his authorized capacity, and that
      Comm. #1157948                   by his signature on the instrument the
 NOTARY PUBLIC - CALIFORNIA            person, or the entity upon behalf of
     SANTA CLARA COUNTY                which the person acted, executed the
My Comm. Expires Oct. 1, 2001          instrument.


                                       WITNESS my hand and official seal


                                            /s/ ROSA ELIZABETH CARRETERO
                                       ---------------------------------------
                                             Signature of Notary Public


<PAGE>   12
                                   Schedule 1


All that certain Real Property in the City of Mountain View, County of Santa
Clara, State of California, described as follows:

All of Lot 23, as shown upon that certain Map entitled, "Tract No. 2724 Ellis-
Middlefield Industrial Park", which Map was filed for Record in the Office of
the Recorder of the County of Santa Clara, State of California, on June 16,
1960 in Book 121 of Maps, at Pages 40, 41, 42, 43 and 44.

<PAGE>   1
                                                                   EXHIBIT 10.22
CT 804852 SMC/I
Recording Requested By
CHICAGO TITLE COMPANY,
and When Recorded Return to:
MOORE & VAN ALLEN, PLLC
100 North Tryon Street, Floor 27
Charlotte, North Carolina 28202-4003
Attention: Todd Caraway, Esq.

APN #160-53-003

                         MEMORANDUM OF LEASE AGREEMENT
                                      AND
                             LEASE SUPPLEMENT NO. 2
                                      AND
                                 DEED OF TRUST

                           dated as of April 23, 1999

                                     among

                          VERITAS SOFTWARE CORPORATION
                                 as the Lessee,

                   FIRST SECURITY BANK, NATIONAL ASSOCIATION,
             not individually but solely as Owner Trustee under the
                                VS Trust 1999-1,
                                 as the Lessor,

                                      and

                             CHICAGO TITLE COMPANY,
                                   as Trustee



                             Location of Premises:
                             County of Santa Clara
                              State of California




<PAGE>   2
     THIS MEMORANDUM OF LEASE AGREEMENT AND LEASE SUPPLEMENT NO. 2 AND DEED OF
TRUST ("Memorandum"), dated as of April 23, 1999, is by and among FIRST
SECURITY BANK, NATIONAL ASSOCIATION, a national banking association, not
individually, but solely as the Owner Trustee under the VS Trust 1999-1, with
an office at 79 South Main Street, Salt Lake City, Utah 84111 (hereinafter
referred to as "Lessor"), VERITAS SOFTWARE CORPORATION, a Delaware corporation,
doing business in California as Veritas Storage Management Corp., with an
office at 1600 Plymouth Street, Mountain View, California 94043 (hereinafter
referred to as "Lessee") and CHICAGO TITLE COMPANY, with an office at 110 West
Taylor Street, San Jose, California 95110 (hereinafter referred to as
"Trustee").

                                  WITNESSETH:

     That for value received, Lessor and Lessee do hereby covenant, promise and
agree as follows:

     1.   CERTAIN DEFINITIONS AND REFERENCE TERMS.  To the extent any
capitalized term is not defined herein, such term shall have the meaning set
forth in Appendix A to that certain Participation Agreement dated as of April
23, 1999 by and among the Grantor, Veritas Software Corporation, a Delaware
corporation, the various parties thereto from time to time, as the Guarantors,
the various banks and other lending institutions which are parties thereto from
time to time, as Holders and Lenders, and NationsBank, N.A., as Agent for the
Lenders and the Holders.

     2.   DEMISED PREMISES AND DATE OF LEASE.  Lessor has leased to Lessee,
and Lessee has leased from Lessor, for the Term (as hereinafter defined),
certain real property and other property located in Santa Clara County,
California which is described in the attached Schedule 1 (the "Property"),
pursuant to the terms of a Master Lease Agreement between Lessor and Lessee
dated as of April 23, 1999 (as such may be amended, modified, extended,
supplemented, restated and/or replaced from time to time, "Lease") and a Lease
Supplement No. 2 between Lessor and Lessee dated as of April 23, 1999 (the
"Lease Supplement").

     3.   TERM, RENEWAL, EXTENSION AND PURCHASE OPTION.  The term of the Lease
for the Property ("Term") commenced as of April 23, 1999 and shall end as of
April 23, 2004, unless the Term is extended or earlier terminated in accordance
with the provisions of the Lease. The Lease contains provisions for renewal and
extension. The tenant has a purchase option under the Lease.

     4.   TAX PAYER NUMBERS.

          Lessor's tax payer number: 87-6243518.

          Lessee's tax payer number: 94-2823068.

     5.   DEED OF TRUST; POWER OF SALE.  (a) It is the intent of the parties
that: (i) the Lease constitutes an operating lease from Lessor to the Lessee
for purposes of the Lessee's financial

                                       2



<PAGE>   3
reporting, (ii) the Lease and other transactions contemplated hereby preserve
ownership of the Properties in the Lessee for federal and state income tax and
bankruptcy purposes, (ii) the Lease grants to Lessor a Lien on the Property
covered thereby, and (iv) the obligations of the Lessee to pay Basic Rent and
any part of the Termination Value shall be treated as payments of interest and
principal, respectively, for federal and state income tax and bankruptcy
purposes. Lessor shall be deemed to have a valid ad binding security interest
in and Lien on the Property, free and clear of all Liens other than Permitted
Liens, as security for the obligations of the Lessee under the Operative
Agreements (it being understood and agreed that the Lessee does hereby grant a
Lien, and convey, transfer, assign, mortgage and warrant to Lessor and its
successors, transferees and assigns, the Property and any proceeds or products
thereof, to have and hold the same as collateral security for the payment and
performance of the obligations of the Lessee under the Operative Agreements)
each of the parties hereto agrees that it will not, nor will it permit any
Affiliate to at any time, take any action or fail to take any action with
respect to the preparation or filing or any income tax return, including an
amended income tax return, to the extent that such action or such failure to
take action would be inconsistent with the intention of the parties expressed
in this Section 5.

     (b)  Specifically, without limiting the generality of Section 5(a), the
parties hereto intend and agree that in the event of any insolvency or
receivership proceeds or a petition under the United States bankruptcy laws or
any other applicable insolvency laws or statute of the United States of America
or any state or commonwealth thereof affecting Lessee or Lessor or any
collection actions, the transactions evidenced by the Lease and the Operative
Agreements shall be regarded as loans made by the Lenders and the Holders to
the Lessee.

     (c)  Specifically, without limiting the generality of Section 5(b), the
Lessor and the Lessee intend and agree that with respect to the nature of the
transactions evidenced by the Lease in the context of the exercise of remedies
under the Operative Agreements, including, without limitation, in the case of
any insolvency or receivership proceedings or a petition under the United
States bankruptcy laws or any other applicable insolvency laws or statute of
the United States of America or any state or commonwealth thereof affecting the
Lessee and the Lessor, or any enforcement or collection actions, the
transactions evidenced by the Lease are loans made by the Lenders and the
Holders as unrelated third party lenders to the Lessee secured by the Property
(it being understood that the Lessee hereby mortgages, grants, bargains, sells,
releases, confirms, conveys, assigns, transfers and sets over to the Lessor,
and grants a security interest in, the Property (consisting of a leasehold deed
of trust with respect to all right, title and interest of the Lessee in and to
the Land and a fee deed of trust with respect to all right, title and interest
of Lessee in and to the fee title to, and reversionary interest in, the
Property) and a leasehold deed of trust on the Lessee's leasehold estate under
the Lease, all to secure such loans, effective on the date hereof, to have and
to hold such interests in the Property unto the Lessor and its successors and
assigns, forever, provided always that these presents are upon the express
condition that, if all amounts due under the Lease and the other Operative
Agreements shall have been paid and satisfied in full, then this instrument and
the estate hereby granted shall cease and become void.

     As additional security for the Rent, the Termination Value and all other
sums owed to the Lessor by the Lessee under the Lease, the Lessee does hereby
grant, bargain, sell, transfer and


                                       3
<PAGE>   4
convey unto the Trustee, its successors in trust and assigns, IN TRUST, WITH
POWER OF SALE, all of the Lessee's right, title and interest in and to the
Property, together with all of the right, power and authority of the Lessee to
alter, modify or change the terms, conditions and provisions of the Lease and
any other lease pertaining to the Property, to consent to any request made by a
tenant or landlord pursuant thereto, or to surrender, cancel or terminate the
same or to accept any surrender, cancellation or termination of the same,
together with all of the options, rights, powers and privileges of the Lessee
under any lease pertaining to the Property, whether heretofore or hereafter
existing, including, without limitation, the rights and options to purchase the
Property contained in Articles XIX and XX of the Lease, and all present and
future right, title and interest of the Lessee in and to (i) all refunds, tax
abatement agreements, rebates, reserves, deferred payments, deposits, cost;
savings, awards and payments of any kind due from or payable by (a) any
Governmental Authority, or (b) any insurance or utility company, in each case
under clause (a) or (b) above in respect of the Property, and (ii) all refunds,
rebates and payments of any kind due from or payable by any Governmental
Authority for any taxes, assessments or governmental or quasi-governmental
charges or levies imposed upon the Lessee in respect of the Property, and all
plans and specifications, designs, drawings and other information, materials and
matters heretofore or hereafter prepared relating to the Property or any
construction on the Property, all proceeds (including claims and demands
therefor) of the conversion, voluntary or involuntary, of any of the foregoing
into cash or liquidated claims, including without limitation the proceeds of
insurance and condemnation awards in respect of the Property or any portion
thereof, all additional estates, rights and interests hereafter acquired by the
Lessee in the Property, or any portion thereof, together with all proceeds of
the conversion, whether voluntary or involuntary, of any of the Property into
cash or other liquid claims, including without limitation, all awards, payments
or proceeds, including interest thereon, and the right to receive the same,
which may be made as a result of any casualty, any exercise of the right of
eminent domain or deed in lieu thereof, any injury to the Property and any
defect in title in the Property or other matter insured under any policy of
title insurance, together with attorney's fees, costs and disbursements incurred
by the Lessor in connection with the collection of such awards, payments and
proceeds, and the Lessee further grants to the Lessor, pursuant to the
California Uniform Commercial Code (the "UCC"), a security interest in all
present and future right, title and interest of the Lessee in and to any portion
of the foregoing property for which a security interest may be created under the
UCC.

     To have and to hold the same whether now owned or held or hereafter
acquired unto the Trustee, its successors-in-trust forever, IN TRUST, WITH POWER
OF SALE, to secure to the Lessor the payment of the Rent, the Termination Value
and all other sums owing to the Lessor under the Lease and the performance and
observance of the terms, covenants, warranties, conditions, agreements and
obligations under the Lease. If the Lessee shall pay all sums due under the
Lease when due according to the terms thereof and shall otherwise fully and
properly perform and comply with all of the obligations, agreements, terms and
conditions of the Lease, then this conveyance shall become null and void.

     In the event of the occurrence of a Lease Event of Default, then the Lessor
shall have all rights and remedies set forth in the Lease including, without
limitation the right to foreclosure its interest (or cause such interest to be
foreclosed) in any or all of the Property in accordance with

                                       4
<PAGE>   5
applicable law. The Trustee and the Lessor and each of them are authorized prior
or subsequent to the institution of any foreclosure proceedings to enter upon
the Property or any part thereof and to take possession of the Property and
exercise without interference from the Lessee, any and all rights which the
Lessee has with respect to the management, possession, operation, protection or
preservation of the Property; provided, however, that Lessee shall be entitled,
up to 30 days after the termination of the Lessee's occupancy of the Property to
enter the Property during normal business hours for the purpose of removing its
personal property and trade fixtures therefrom at its expense, provided that
such personal property and trade fixtures are not Improvements and Lessee
repairs any damage to the Improvements caused by such removal.

     It is acknowledged that A POWER OF SALE HAS BEEN GRANTED IN THIS
INSTRUMENT; A POWER OF SALE MAY ALLOW THE LESSOR TO TAKE THE PROPERTY AND SELL
THEM WITHOUT GOING TO COURT IN A FORECLOSURE ACTION UPON DEFAULT BY THE LESSEE
UNDER THIS INSTRUMENT.

     The proceeds of any sale held by Trustee or Lessor or any receiver or
public officer in foreclosure of the liens and security interests evidenced
hereby shall be applied first to all costs and expenses of the sale, including
but not limited to, reasonable Trustee's fees and then as provided in Section
22.2 of the Lease.

     If the Lessor so elects, the Trustee may sell any personal property
covered by this instrument at one or more separate sales in any manner permitted
by the UCC. One or more exercises of the powers herein granted shall not
extinguish nor exhaust such powers until the entire Property is sold or until
the entire amounts evidenced and/or secured by the Lease and the Operative
Agreements is paid in full.

     (d)  Specifically, but without limiting the generality of Section 5(b), the
Lessor and the Lessee further intend and agree that, with respect to that
portion of the Property constituting personal property, for the purpose of
securing the Lessee's obligations for the repayment, of the above-described
obligations to the Lessor, (i) the Lease shall also be deemed to be a security
agreement and financing statement within the meaning of Article 9 of the UCC;
(ii) the conveyance provided for hereby shall be deemed to be a grant by the
Lessee to the Lessor of a lien and security interest in all of the Lessee's
present and future right, title and interest in and to such portion of the
Property, including but not limited to the Lessee's leasehold estate therein and
all proceeds of the conversion, voluntary or involuntary, of the foregoing into
cash, investments, securities or other property, whether in the form of cash,
investments, securities or other property to secure such obligations, effective
on the date hereof, to have and to hold such interests in the Property unto the
Lessor and its successors and assigns, forever, provided always that these
presents are upon the express condition that, if all amounts due under the
Lease shall have been paid and satisfied in full, then this instrument and the
estate hereby granted shall cease and become void; (iii) the possession by the
Lessor of notes and such other items of property as constitute instruments,
money, negotiable documents or chattel paper shall be deemed to be "possession
by the secured party" for purposes of perfecting the security interest pursuant
to Section 9-305 of the UCC; and (iv) notifications to Persons holding such
property, and acknowledgments, receipts or confirmations from financial
intermediaries, bankers or agents (as


                                       5
<PAGE>   6
applicable) of the Lessee shall be deemed to have been given for the purpose of
perfecting such security interest under applicable law. The Lessor and the
Lessee shall, to the extent consistent with this Memorandum, take such actions
and execute, deliver, file and record such other documents, financing
statements, mortgages and deeds of trust as may be necessary to ensure that, if
the Lease were deemed create a security interest in the Property in accordance
with this Section, such security interest would be deemed to be a perfected
security interest with priority over all Liens other than Permitted Liens,
under applicable law and will be maintained as such throughout the Term.

     6.   EFFECT OF MEMORANDUM.  The purpose of this instrument is to give
notice of the Lease and the Lease Supplement and their respective terms,
covenants and conditions to the same extent as if the Lease and the Lease
Supplement were fully set forth herein. This Memorandum shall not modify in any
manner the terms, conditions or intent of the Lease or the Lease Supplement and
the parties agree that this Memorandum is not intended nor shall it be used to
interpret the Lease or the Lease Supplement or determine the intent of the
parties under the Lease or the Lease Supplement.

     7.   PURCHASE OPTION IN FAVOR OF LESSEE.  Lessee has a Purchase Option
(as such term is defined in Section 20.1 of the Lease) respecting the Property
pursuant to and in accordance with the terms and provisions of the Lease, which
provides, inter alia, that upon payment by Lessee of the Termination Value and
related amounts set forth therein, Lessor shall convey the Property to Lessee
in accordance with the procedure set forth therein.

     8.   RATIFICATION.  The terms and provisions of the Lease are hereby
ratified and confirmed and remain in full force and effect. In the event of any
conflict between the terms of the Lease and the terms of this Memorandum, the
terms of the Lease shall control.

     9.   GOVERNING LAW.  THE LEASE AND THIS MEMORANDUM SHALL BE GOVERNED BY,
AND CONSTRUED AND INTERPRETED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW
YORK, WITHOUT REGARD TO CONFLICTS OF LAW PRINCIPLES THEREOF EXCEPT TO THE
EXTENT THE LAWS OF CALIFORNIA ARE REQUIRED TO APPLY WITH RESPECT TO THE
RECORDING AND ENFORCEMENT OF THIS MEMORANDUM.

     10.  COUNTERPART EXECUTION.  This Memorandum may be executed in any
number of counterparts and by each of the parties hereto in separate
counterparts, all such counterparts together constituting but one and the same
instrument.

     11.  FUTURE ADVANCES; REVOLVING CREDIT.  In the event a court of competent
jurisdiction rules that this instrument constitutes a mortgage, deed of trust
or other secured financing as is the intent of the parties pursuant to Section
5 hereof, then this instrument will be deemed given to secure not only existing
financing, but also future advances made pursuant to or as provided in the
Lease, whether such advances are obligatory or to be made at the option of the
Lessor, or otherwise, to the same extent as if such future advances were made
on the date of execution of this instrument, although there may be no advance
made at the time of execution


                                       6

<PAGE>   7
hereof, and although there may be no financing outstanding at the time any
advance is made. To the fullest extent permitted by law, the lien of this
instrument shall be valid as to all such amounts, including all future advances,
from the time this instrument is recorded.

        [The remainder of this page has been intentionally left blank.]


                                       7
<PAGE>   8
     IN WITNESS WHEREOF, the parties hereto have duly executed this instrument
as of the day and year first written.

                                LESSOR:

                                FIRST SECURITY BANK, NATIONAL
                                ASSOCIATION, not individually, but solely as the
                                Owner Trustee under the VS Trust 1999-1


                                By: /s/ VAL T. ORTON
                                    -------------------------
                                Name: Val T. Orton
                                      -----------------------
                                Title: Vice President
                                       ----------------------

                                First Security Bank, National Association
                                79 South Main Street
                                Salt Lake City, Utah 84111
                                Attn: Val T. Orton
                                      Vice President

                                LESSEE:

                                VERITAS SOFTWARE CORPORATION

                                By:
                                    -------------------------
                                Name:
                                      -----------------------
                                Title:
                                       ----------------------

                                Veritas Software Corporation
                                1600 Plymouth Street
                                Mountain View, California 94043
                                Attn: Jay Jones, Esq.
<PAGE>   9
     IN WITNESS WHEREOF, the parties hereto have duly executed this instrument
as of the day and year first written.

                                LESSOR:

                                FIRST SECURITY BANK, NATIONAL
                                ASSOCIATION, not individually, but solely as the
                                Owner Trustee under the VS Trust 1999-1


                                By:
                                    -------------------------
                                Name:
                                      -----------------------
                                Title:
                                       ----------------------

                                First Security Bank, National Association
                                79 South Main Street
                                Salt Lake City, Utah 84111
                                Attn: Val T. Orton
                                      Vice President

                                LESSEE:

                                VERITAS SOFTWARE CORPORATION*

                                By: /s/ KEN LONCHAR
                                    -------------------------
                                Name: Ken Lonchar
                                      -----------------------
                                Title: Sr. VP & CFO
                                       ----------------------

                                Veritas Software Corporation
                                1600 Plymouth Street
                                Mountain View, California 94043
                                Attn: Jay Jones, Esq.

* doing business in California as Veritas Storage Management Corp.
<PAGE>   10
STATE OF UTAH

COUNTY OF SALT LAKE

     On April 21, 1999 before me, Mark Graham, Notary Public in and for said
County and State, personally appeared Val T. Orton as Vice President of First
Security Bank, National Association, not individually but solely as Owner
Trustee under the VS Trust 1999-1 personally known to me (or proved to me on
the basis of satisfactory evidence) to be the person(s) whose name(s) is/are
subscribed to the within instrument and acknowledged to me that he/she/they
executed the same in his/her/their authorized capacity(ies), and that by
his/her/their signature(s) on the instrument the person(s), or the entity upon
behalf of which the person(s) acted executed the instrument.

WITNESS my hand and official seal.


Signature /s/ Mark Graham
          ------------------------

               [SEAL]


<PAGE>   11
State of California

County of Santa Clara

On April 20, 1999 before me,         Rosa Elizabeth Carretero
   --------------            ----------------------------------------------
       Date                            Name and Title of Officer
                                   (e.g., "Jane Doe, Notary Public")

personally appeared                   Ken Lonchar
                    -------------------------------------------------------
                                  Name(s) of Signer(s)

[X] personally known to me - OR - [ ] proved to me on the basis of satisfactory
                                      evidence to be the person whose name is
                                      subscribed to the within instrument and
                                      acknowledged to me that he executed the
    [SEAL]                            same in his authorized capacity, and that
                                      by his signature on the instrument the
                                      person, or the entity upon behalf of which
                                      the person acted, executed the instrument.

                                       WITNESS my hand and official seal


                                            /s/ ROSA ELIZABETH CARRETERO
                                       ---------------------------------------
                                             Signature of Notary Public

<PAGE>   12
                                   Schedule 1


All that certain Real Property in the City of Mountain View, County of Santa
Clara, State of California, described as follows:

All of Lot 23, as shown upon that certain Map entitled, "Tract No. 2724 Ellis-
Middlefield Industrial Park", which Map was filed for Record in the Office of
the Recorder of the County of Santa Clara, State of California, on June 16,
1960 in Book 121 of Maps, at Pages 40, 41, 42, 43 and 44.

<PAGE>   1
                                                                   EXHIBIT 10.23

CT 804852SMC/I
RECORDING REQUESTED BY
AND WHEN RECORDED MAIL TO:

MOORE & VAN ALLEN, PLLC
100 North Tryon Street, Floor 47
Charlotte, North Carolina 28202-4003
Attention: Lea Stromire Johnson

(Space Above for Recorder's Use)
- -------------------------------------------------------------------------------
APN 160-53-003

                       COLLATERAL ASSIGNMENT OF SUBLEASE

     THIS COLLATERAL ASSIGNMENT OF SUBLEASE (as amended, modified,
supplemented, restated and/or replaced from time to time, the "Assignment"),
dated as of April 23, 1999, is made by Veritas Software Corporation, a Delaware
corporation, doing business in California as Veritas Storage Management Corp.
("Sublessor"), having an address of 1600 Plymouth Street, Mountain View,
California 94043, to First Security Bank, National Association, not
individually but solely as Owner Trustee under the VS Trust 1999-1 (the "Owner
Trustee") having an address of 79 South Main Street, Salt Lake City, Utah
84111. To the extent any capitalized term is not defined herein, such term
shall have the meaning set forth in Appendix A to the Participation Agreement
among the Sublessor, the Owner Trustee, the various banks or other lending
institutions which are parties thereto from time to time as Lenders and Holders
and NationsBank, N.A., a national banking association, as agent for the Lenders
and Holders (the "Participation Agreement").

                                R E C I T A L S

     A.   The Sublessor is the current sublessor of certain real property more
particularly described on Exhibit A attached hereto (the "Premises"), pursuant
to a certain sublease agreement dated as of April 23, 1999, between Sublessor,
as Sublessor, and Fairchild Semiconductor Corporation, a Delaware corporation,
as Sublessee (the sublease together with any and all renewals, extensions,
amendments and supplements thereto is hereafter referred to as the "Sublease").

     B.   As a condition to the execution of the Operative Agreements,
Sublessor is required to enter into this Assignment to secure the payment and
performance of any and all indebtedness, liabilities, obligations and other
amounts owing under the Operative Agreements to Owner Trustee, whether now or
hereafter disbursed and existing, as amended, modified, extended, renewed or
replaced from time to time as well as the payment and performance obligations
related to this Assignment (collectively, the "Liabilities").

     NOW, THEREFORE, in consideration of the premises and other good and
valuable consideration, the receipt and sufficiency of which are hereby
acknowledged, Sublessor hereby agrees with Owner Trustee as follows:

<PAGE>   2
     1.   Subject to the provisions of Paragraph 2 of this Assignment, and as
collateral security for the payment and performance of the Liabilities,
Sublessor hereby assigns, transfers and sets over to Owner Trustee any and all
of Sublessor's right, title and interest, powers, privileges and other benefits
as sublessor, grantor, lessee or grantee under the Sublease, including, without
limitation, (a) proceeds thereof, (b) the right to enter upon, take possession
of and use any and all property leased or granted to Sublessor, (c) the right
to make all waivers and agreements, to give all notices, consents and releases,
to take all action upon the happening of any default giving rise to a right in
favor of Sublessor under the Sublease and (d) to do any and all other things
whatsoever which Sublessor is or may become entitled to do under the Sublease.

     2.   During the occurrence and continuance of a Lease Event of Default,
Sublessor agrees that, to the extent permitted by law, at the option of Owner
Trustee and in addition to such other rights and remedies as may be afforded to
Owner Trustee under the Operative Agreements, by law or in equity, Owner
Trustee shall have the right, without giving further notice to or obtaining the
consent of Sublessor, to exercise, enforce or avail itself of any of the
rights, powers, privileges, authorizations or benefits assigned and transferred
to Owner Trustee pursuant to this Assignment, including, without limitation,
the right to enter upon and take possession of the Premises by or through its
own action or that of any agents or assigns, in which event Sublessor agrees to
peacefully vacate and surrender the Premises to Owner Trustee or its agents or
assigns, together with all improvements, appurtenances, machinery, equipment,
furniture, furnishings, fixtures and other property of Sublessor then situated
thereon or attached thereto to the extent such have been financed pursuant to
the Operative Agreements or to the extent such is reasonably required to
operate the Premises. Thereafter, any expenses, including, without limitation,
rent incurred by Owner Trustee in connection with its entry upon and possession
of the Premises and the aforesaid appurtenances thereto and improvements
thereon shall, to the extent permitted by applicable law, be deemed to be
additional obligations of Sublessor pursuant to the Operative Agreements.

     3.   This Agreement is executed only as security for the Liabilities and,
therefore, the execution and delivery of this Assignment shall not subject
Owner Trustee to, or transfer or pass to Owner Trustee or in any way affect or
modify, the liability of Sublessor under the Sublease, it being understood and
agreed that, notwithstanding this Assignment or any subsequent assignment, all
of the obligations of Sublessor to each and every other party, under the
Sublease shall be and remain enforceable by such other party, its successors
and assigns, against, but only against, Sublessor or persons other than Owner
Trustee and its successors and assigns.

     4.   To protect the security afforded by this Assignment, Sublessor agrees
as follows:

          (a)  Subject to any express provision within the respective Sublease
     which may grant the Sublessor a right to contest, Sublessor shall
     faithfully abide by, perform and discharge each and every material
     obligation, covenant, condition, duty and agreement which the Sublease
     provides are to be performed by Sublessor.


                                       2
<PAGE>   3
          (b)  Should Sublessor fail to perform or discharge its obligations or
duties under the Sublease as required in Paragraph 4(a) above or under this
Assignment, then Owner Trustee may, but shall have no obligation to (and shall
not thereby release Sublessor from any Liability hereunder), perform or
discharge any such obligation or duty under the Sublease to such extent as
Owner Trustee may deem necessary or advisable to protect the security provided
hereby, including appearing in and defending any action or proceeding
purporting to affect the security hereof or the rights or powers of Owner
Trustee hereunder. In exercising any such powers, Owner Trustee may pay
necessary and advisable costs (including, without limitation, reasonable
attorneys' fees and expenses), and all such expenses paid or incurred by Owner
Trustee shall be additional obligations of Sublessor pursuant to the Operative
Agreements.

          (c)  During the occurrence and continuance of a Lease Event of
Default, Owner Trustee shall have the right to assign Sublessor's rights and
interests in the Sublease.

     5.   During the occurrence and continuance of a Lease Event of Default,
Sublessor does hereby irrevocably appoint Owner Trustee as Sublessor's true and
lawful attorney, with full power (in the name of Sublessor or otherwise) to
ask, require, demand, receive and give acquittance for every payment under or
arising out of the Sublease to which Sublessor is or may become entitled,
including, without limitation, to enforce compliance by any other party with
any term or provision of the Sublease, to endorse each and every check or other
instrument or order in connection therewith, and to file any claim, take any
action, or institute any proceeding which Owner Trustee may deem to be
necessary or advisable.

     6.   Until the Liabilities are fully paid and discharged, this Assignment
and all representations, warranties, covenants, agreements, grants of security
and other terms and provisions hereof shall remain in full force and effect. No
termination or cancellation (regardless of cause or procedure) of this
Assignment shall in any way affect or impair the powers, obligations, duties,
rights and liabilities of Sublessor or Owner Trustee in any way or respect
relating to any transaction or event occurring prior to such termination or
cancellation which shall survive such termination or cancellation.

     7.   Sublessor shall, from time to time, do and perform any other act or
acts and shall execute, acknowledge, deliver and file, register, record (and
shall re-file, re-register and re-record whenever required) any further
instruments, including, without limitation, any extensions and renewals
thereof, or substitutions therefor required by law or reasonably requested by
Owner Trustee in order to confirm, or further assure, the interests of Owner
Trustee hereunder. Without limiting the foregoing, the Sublessor hereby
authorizes the Owner Trustee to take all such actions and measures to record
this Assignment in appropriate real estate offices where the Premises are
located.

     8.   Sublessor shall cause a copy of every notice or communication
received from any of the other parties to the Sublease, which notices or
communication shall notify Sublessor of any material default, event of default,
material breach or other material violation on the part of

                                       3
<PAGE>   4
Sublessor under the Sublease, to be delivered to Owner Trustee within ten (10)
business days of Sublessor's receipt of said notice or communication in the
manner and at the place provided for in the Participation Agreement for the
giving of notices thereunder, or at such other address or in such other manner
as Owner Trustee shall designate. Sublessor shall similarly notify Owner
Trustee upon receiving notice of the filing or any bankruptcy petition by or
against, or the institution of any insolvency or reorganization proceeding
involving the lessee under the Sublease and any material notices, summonses,
pleadings, applications and other documents received by Sublessor in connection
with any such proceeding.

     9.   Owner Trustee hereby agrees with Sublessor so long as no Lease Event
of Default has occurred and is continuing, (i) Owner Trustee shall neither
exercise, enforce or avail itself of, nor seek to exercise, enforce or avail
itself of any of the rights, powers, privileges, authorizations or benefits
assigned and transferred to Owner Trustee pursuant to this Assignment, and (ii)
Sublessor may exercise or enforce, or seek to exercise or enforce such rights,
powers, privileges, authorizations or benefits under the Sublease.

     10.  This Agreement shall be governed and controlled by the internal laws
of the State of California.

     11.  If any provision of this Assignment or the application thereof to
Sublessor or any circumstance is held invalid or unenforceable, the remainder
of this Assignment and the application of such provision will not be affected
thereby and the provisions of this Agreement shall be severable in any such
instance.

     12.  This Assignment shall be binding upon and inure to the benefit of the
successors and assigns of Sublessor, Owner Trustee and their respective
successors and assigns, all subject to any restriction on successions or
assignments provided for in the Operative Agreements.

     13.  Any notice(s) required or desired to be given to Owner Trustee or
Sublessor hereunder shall be delivered to the recipient party in the manner and
at the place provided for in the Participation Agreement for the giving of
notices thereunder.


                                       4
<PAGE>   5
     IN WITNESS WHEREOF, this instrument is executed by Sublessor as of the
date hereinabove written.


                                   VERITAS SOFTWARE CORPORATION*




                                   By:   /s/ KEN LONCHAR
                                      -------------------------------
                                   Name: Ken Lonchar
                                        -----------------------------
                                   Title: Sr. VP & CFO
                                        -----------------------------


*  doing business in California as Veritas Storage Management Corp.
<PAGE>   6
STATE OF CALIFORNIA

COUNTY OF SANTA CLARA

     On April 20, 1999 before me, Rosa Elizabeth Carretero, Notary Public in and
for said County and State, personally appeared Ken Lonchar as CFO of Veritas
Software Corporation, a Delaware corporation, personally known to me (or proved
to me on the basis of satisfactory evidence) to be the person whose name is
subscribed to the within instrument and acknowledged to me that he executed
the same in his authorized capacity, and that by his signature on the instrument
the person, or the entity upon behalf of which the person acted executed the
instrument.

WITNESS my hand and official seal.


Signature /s/ Rosa Elizabeth Carretero
          ----------------------------

               [SEAL]


<PAGE>   7
                                   Exhibit A


All that certain Real Property in the City of Mountain View, County of Santa
Clara, State of California, described as follows:

All of Lot 23, as shown upon that certain Map entitled, "Tract No. 2724 Ellis-
Middlefield Industrial Park", which Map was filed for Record in the Office of
the Recorder of the County of Santa Clara, State of California, on June 16,
1960 in Book 121 of Maps, at Pages 40, 41, 42, 43 and 44.

<PAGE>   1
                                                                   EXHIBIT 10.24

                               SUBLEASE AGREEMENT

     THIS SUBLEASE AGREEMENT ("Sublease"), dated for reference purposes as of
April 23, 1999, is made by and between VERITAS SOFTWARE CORPORATION, a Delaware
corporation ("Sublandlord"), and FAIRCHILD SEMICONDUCTOR CORPORATION OF
CALIFORNIA, a Delaware corporation ("Subtenant").

                                R E C I T A L S

     WHEREAS, Subtenant has agreed to sell fee title of certain real property
consisting of approximately 19.61 acres located at 350 Ellis Street in the City
of Mountain View, County of Santa Clara, State of California (the "Land")
together with certain improvements thereon consisting of an approximately one
hundred nineteen thousand (119,000) square foot building (and certain leasehold
improvements situated therein) the "Main Building") and that certain
machine/equipment area located adjacent to the Main Building (the "Equipment
Area") in the approximate location shown on the site plan attached hereto as
Exhibit "A" (the Main Building and the Equipment Area (but not the Subtenant
Improvements described in Section 2(a) of this Sublease) are collectively
referred to herein as the "Premises" and the Land and the Premises are
collectively referred to as the "Property") to Sublandlord pursuant to that
certain Agreement of Purchase and Sale dated as of March 22, 1999 by and between
Subtenant and Lessor (the "Purchase Agreement").

     WHEREAS, Sublandlord has agreed to (i) assign all of its rights and
benefits (but none of its liabilities or obligations as further set forth in
Section 11.1 of the Purchase Agreement) pursuant to the Purchase Agreement to VS
Trust 1999-1, a ___________ ("Lessor"), and, (ii) upon Lessor's purchase of the
Property, lease the Property from Lessor.

     WHEREAS, Lessor, Sublandlord and Subtenant have agreed that certain
leasehold improvements located in and about the Main Building and Equipment Area
are to remain the property of the Subtenant (or Raytheon Company) following the
close of escrow under the Purchase Agreement, and not withstanding such sale
shall be Subtenant's (or Raytheon Company's) sole and exclusive property under
this Sublease for the duration hereof and thereafter as indicated, consisting of
the Subtenant Improvements, as defined in Section 2(a) of this Sublease.

     WHEREAS, Subtenant desires to sublease the Premises from Sublandlord on the
terms and conditions set forth herein.

     NOW, THEREFORE, in consideration of the foregoing and for all other
consideration, the receipt and sufficiency of which is hereby acknowledged by
the parties hereto, Sublandlord and Subtenant agree as follows:

     1.   Re-Affirmation and Incorporation of Recitals.  Each of Sublandlord and
Subtenant acknowledges and agrees that the Recitals set forth above (a) are true
and correct in all




<PAGE>   2
respects and (b) are hereby incorporated herein by this references as if said
Recitals were set forth herein as representations and warranties of the
Sublandlord and Subtenant.

     2.   Demise of Premises. Sublandlord hereby subleases to Subtenant and
Subtenant hereby leases from Sublandlord the Premises and Subtenant Improvements
(as defined herein).

          (a)  Exclusive Use of Subtenant Improvements. Sublandlord and
Subtenant hereby acknowledge and agree that the Premises include certain
improvements owned by Subtenant or Raytheon Company, which shall remain
Subtenant's (or Raytheon Company's) sole and exclusive property during the term
of this Sublease and which shall be removed (except for the items identified in
subparagraphs (viii), (x) and (xvi) below) by Subtenant upon the expiration or
earlier termination of this Sublease in accordance with Section 32 of this
Sublease, and consisting of the following (the "Subtenant Improvements"),
situated on or under the Land in the areas designated as areas A through S,
inclusive, on the site plan attached hereto as Exhibit "B": (i) storage tanks on
a concrete pad, (ii) process wastewater treatment plant with tanks within cement
vault, (iii) electric boxes on concrete pad, (iii) incinerator on a concrete
pad, (iv) diesel tank and emergency electrical generator on concrete pad, (v)
concrete pads, (vi) concrete block chemical storage building, (vi) hazardous
waste tank in steel vault, (vii) two (2) metal buildings (it being understood
and agreed that Subtenant shall have the right to relocate the northwestern most
metal building in one of the areas designated as "I" on the aforementioned site
plan to a location within the dotted "Excluded Area" shown on Exhibit "A"
attached hereto), (viii) groundwater treatment system, (ix) cooling towers on
concrete pad, (x) soil vapor extraction system (fenced area), (xi) metal sheds,
(xii) refrigeration unit on concrete pad, (xiii) groundwater office trailer
(portable), (xiv) metal covers over concrete pads, (xv) PH meters for process
wastewater treatment plant, (xvi) electrical for soil vapor extraction system on
concrete pad, and (xvii) concrete block storage building. The parties hereto
acknowledge that a hydrogen tank is situated on the Developable Land (as defined
below) in the northwest corner of the Developable Land, which is also included
as part of the Subtenant Improvements. During the term of this Sublease,
Subtenant shall have access over the Developable Land to use, maintain and
repair, if necessary, the Subtenant's hydrogen tank and related piping. In
addition, Sublandlord's leasehold estate includes the rights of Lessor to that
certain Air Products pipeline containing gaseous nitrogen exists on or under the
Developable Land and during the term of this Sublease, Subtenant shall have the
exclusive right to use such pipeline and shall have access over the Developable
Land to use, maintain and repair, if necessary, the Air Products pipeline and
related piping. All of the foregoing rights of Subtenant shall be exercised at
Subtenant's sole cost and expense, and Subtenant shall indemnify, defend (with
counsel acceptable to Sublandlord) and hold Sublandlord and Sublandlord's Agents
and the Lenders and Lenders' Agents harmless from and against any and all
claims, damages, losses, causes of action, judgments, obligations and
liabilities, and all reasonable expenses incurred in investigating or resisting
the same (including, without limitation, reasonable attorneys fees and costs),
on account of or arising out of the Subtenant's use, ownership, maintenance,
repair, alteration or removal of any of the Subtenant Improvements (except for
the items identified in subparagraphs (viii), (x) and (xvi) above), the hydrogen
tank or the Air Products pipeline and related piping and improvements on or
following the Commencement Date of this Sublease. Subtenant's obligations under
the preceding sentence shall survive the expiration or earlier termination of
this Sublease.

                                      -2-
<PAGE>   3
          (b)  Exclusive Use of Excluded Area.  Subject to the terms and
conditions set forth in Paragraph 3 below, Subtenant shall have the exclusive
right, during the term of this Sublease, to use that portion of the Land,
consisting of eleven and forty-nine hundredths (11.49) acres (the "Excluded
Area"), that is bounded by the dotted lines shown on Exhibit "A" and which is
referred to as the "Excluded Area" on such Exhibit "A". (The Main Building and
the Equipment Area are located within the Excluded Area). Subject to the terms
and conditions hereof, Subtenant shall have the right to use that portion of the
Excluded Area which does not have buildings, structures, improvements or other
property on it for parking, ingress and egress and other uses reasonably related
to Subtenant's business. The balance of the Land that is located outside of the
dotted lines shown on Exhibit "A" and which is not part of the Excluded Area,
consisting of eight and twelve one hundredths (8.12) acres, is referred to
herein as the "Developable Land." Subtenant shall have no rights to use or
occupy any portion of the Developable Land during the Term hereof without
Sublandlord's prior written approval in each instance, except as permitted under
Section 2(a) above.

          (c)  Acceptance of Premises and Subtenant Improvements.  Subtenant
acknowledges that prior to the Commencement Date of this Sublease (as defined
below), Subtenant owned the Premises, the Land and certain of the Subtenant
Improvements. Subtenant is familiar with the condition of the Premises, the
Subtenant Improvements, the Land and the Subtenant Improvements and, as of the
Commencement Date of this Sublease, Subtenant accepts the Premises, the Excluded
Area and the Subtenant Improvements in their "as is" condition. As of the
Commencement Date, Subtenant shall be deemed to have accepted the Premises, the
Subtenant Improvements and the Excluded Area subject to all applicable laws and
other matters of public record governing the use of the Premises, the Subtenant
Improvements and the Excluded Area. Subtenant acknowledges that neither
Sublandlord nor Sublandlord's agents have made any representation or warranty as
to the suitability of the Premises, the Subtenant Improvements or the Excluded
Area for the conduct of Subtenant's business, the condition of the Premises or
the Subtenant Improvements, or the use of occupancy which may be made thereof
and Subtenant has independently investigated and is satisfied that the Premises
and the Excluded Area is and will be suitable for Subtenant's intended use. Any
agreements, warranties or representations not expressly contained herein (or in
the Exhibits attached hereto) shall in no way bind either Sublandlord or
Subtenant, and Sublandlord and Subtenant expressly waive all claims for damages
by reason of any statement, representation, warranty, promise or agreement, if
any, not contained in this Sublease (or in the Exhibits attached hereto). This
Sublease constitutes the entire understanding between the parties hereto and no
addition to, or modification of, any term or provision of this Sublease shall be
effective until set forth in a writing signed by both Sublandlord and Subtenant.

          (d)  Lessor Inspection.  Notwithstanding the other terms of this
Sublease, Lessor and any Lender shall have and retain the right to inspect any
portion of the Premises from time to time upon no less than twenty-four hours
prior written notice to Subtenant.

     3.   Excluded Area.

          (a)  Subtenant's Rights in Excluded Area.  In addition to Subtenant's
lease of the Premises described above, during the Sublease Term, Subtenant shall
have the following rights with respect to the Excluded Area (exclusive of the
Main Building) contained within the



                                      -3-
<PAGE>   4
dotted lines shown on Exhibit "A" attached hereto: (i) the exclusive right to
use all of the parking spaces within the Excluded Area; (ii) the exclusive
right to use the Excluded Area (exclusive of the Main Building for ingress and
egress, and (ii) such other rights as are reasonably necessary and convenient
to Subtenant's possession and use of the Premises and/or Subtenant Improvements
or performance of Subtenant's rights and obligations under this Sublease
(including, without limitation, the right to use the access roads, sidewalks
and landscaped areas and other facilities on the Excluded Area).

          (b)  Reserved Rights of Sublandlord.

               (i)   The provisions of Paragraph 2(b) to the contrary
notwithstanding, Sublandlord reserves unto itself (as owner of the Developable
Land for federal income tax purposes, as lessee of the Developable Land for
financial accounting purposes and as Lessor's Construction Agent), to Lessor
(as owner of the Developable Land) and to tenants of any building which may be
constructed on the Developable Land, and to the agents, employees, servants,
invitees, contractors, guests, employees, customers and representatives of such
tenants, the non-exclusive right to use an approximately twenty-four (24) foot
wide strip of land along the northern border of the Excluded Area (wide enough
to accommodate one lane of traffic in each direction), for pedestrian and
vehicular ingress and egress (but not parking) and access to and from the
Developable Land and Ellis Street.

               (ii)  During the Sublease Term, Sublandlord agrees not to make
any material changes in the size, shape, location, amount and extent of the
Excluded Area or materially or adversely impair use of or access to the Main
Building, Equipment Area or Subtenant Improvements.

               (iii) Provided that Subtenant's use, occupancy and enjoyment of
the Premises, the Equipment Area and the Excluded Area or access to the same is
not unreasonably interfered with, Sublandlord shall have the right to close,
at reasonable times and upon reasonable prior notice (except in the case of an
emergency), all or any portion of the Excluded Area for the prevention of a
dedication thereof, or the accrual of rights of any person or public therein.

               (iv)  Sublandlord further reserves, for itself, Lessor and their
respective agents, the right to:

                     (A) Retain and use in the event of an emergency only (with
immediate telephonic notice to Subtenant), one set of passkeys to enter the
Premises but no keys shall be required to be given to Sublandlord to provide
access to any areas reasonably reserved by Subtenant from Sublandlord access
based upon the proprietary nature of any work being performed therein.

                     (B) Approve the weight, size, placement and time and
manner of movement within the Building of any safe, central filing system or
other heavy article of Subtenant's property; provided that such approval
shall not be unreasonably withheld for any such article reasonably required for
the operation of Subtenant's business in the Premises. Subtenant shall move its
property entirely at its own risk.


                                      -4-
<PAGE>   5
                        (C)   Show the Premises to prospective purchasers,
subtenants, brokers, lenders, investors, rating agencies or others at any
reasonable time, provided that sublandlord gives at least 24 hours prior
written notice to Subtenant, agrees to be escorted by an employee of Subtenant
and does not materially interfere with Subtenant's use of the Premises.

                        (D)   To take any other reasonable action in connection
with the operation, maintenance, preservation and/or development of the
Property provided the same shall not interfere with Subtenant's rights under
this Sublease.

            (c)   Maintenance by Subtenant.  During the Sublease Term,
Subtenant shall be responsible, at its sole cost, for maintaining the Excluded
Area (and Main Building, the Equipment Area and the Subtenant Improvements) in
such manner as is suitable to satisfy Subtenant's business needs.

            (d)   Parcelization of Land.  Subtenant acknowledges and agrees
that, at any time following the Commencement Date of this Sublease, Sublandlord
shall have the right, in its sole and absolute discretion, subject to obtaining
any necessary governmental approvals required, to subdivide or parcelize the
Land into two or more separate, legal parcels (one of which shall consist of
the Excluded Area) so long as (i) Subtenant's use, occupancy, and enjoyment
of the Premises and the Subtenant Improvements, and (ii) its rights hereunder,
including, without limitation, its parking rights, are not materially
diminished.

      4.    Sublease Term.

            (a)   Sublease Term.  The term of this Sublease ("Sublease Term")
shall be for the period commencing on the date on which escrow closes on the
acquisition of fee title to the Land (and the Premises) from Subtenant (the
"Commencement Date") and ending (unless sooner terminated in accordance with
the terms of this Sublease) on December 31, 2000.

            (b)   Early Termination.  Subtenant shall have the right to
terminate or cancel this Sublease at any time prior to the expiration of the
Sublease Term provided Subtenant delivers to Sublandlord not less than twelve
(12) months' prior written notice of such termination.  Based on the foregoing,
in no event shall the effective date of any early termination of this Sublease
pursuant to this Subparagraph 4(b) occur prior to the date twelve (12) months
following the Commencement Date of this Sublease.  Upon the effective date of
such early termination of the Sublease, all rights and obligations of the
parties hereunder (excepting therefrom the rights and obligations that
expressly survive the termination of this Sublease including Subtenant's and
Sublandlord's (or Lessor's, as the case may be) obligations under Paragraph 32
below) shall cease.

      5.    Rent.

            (a)   Time of Payment.  Subtenant shall pay to Sublandlord as base
rent for the Premises the sum specified in Subparagraph 5(b) below (the
"Monthly Installment") each month in advance on the first day of each calendar
month, without deduction or offset, except as expressly provided hereunder, and
without prior notice or demand commencing on the Commencement Date (as defined
above) and continuing through the Sublease Term, together


                                      -5-
<PAGE>   6
with such additional rents as are payable by Subtenant to Sublandlord under the
terms of this Sublease. The Monthly Installment for any period during the
Sublease Term which is less than one (1) full month shall be a pro rate portion
of the Monthly Installment based upon a thirty (30) day month.

            (b)   Monthly Installment.  The Monthly Installment of rent to be
paid each month by Subtenant to Sublandlord during the Sublease Term, subject to
adjustment as provided below, shall be equal to one-twelfth (1/12th) of an
amount that will yield Sublandlord an eight percent (8%) annual return on the
portion of the Purchase Price paid by Sublandlord that is allocable to the
Excluded Area and the improvements thereon. The acreage of the Excluded Area
shall deemed to be 11.49 acres, and the acreage of the Land shall be deemed to
be 19.61 acres. The portion of the Purchase Price that is allocable to the
Excluded Area and the improvements thereon shall be determined by multiplying
$32,200,000 by a fraction, the numerator of which is the acreage included in
the Excluded Area (11.49 acres) and the denominator of which is the total
acreage included in the entire Land (19.61 acres). Thus, the Monthly
Installment shall be equal to $125,778.68 per month. Once the allocation of FAR
Funds (as defined in the Purchase Agreement) has been determined pursuant to
Section 6.3(j) of the Purchase Agreement, the Purchase Price used to calculate
the Monthly Installment, and thus the Monthly Installment, shall be adjusted
accordingly.

            (c)   Additional Rent.  All taxes, utilities, services, insurance
premiums, late charges, costs, expenses and other sums which Subtenant is
required to pay under this Sublease, and all reasonable damages, costs, and
attorneys' fees and expenses which Sublandlord may incur by reason of any
default of Subtenant or failure on Subtenant's part to comply with the terms of
this Sublease, shall be deemed to be additional rent ("Additional Rent") and
shall be paid, commencing on the Commencement Date, in addition to the Monthly
Installment of rent, and, in the event of nonpayment by Subtenant, Sublandlord
shall have all of the rights and remedies with respect thereto as Sublandlord
has for the nonpayment of the Monthly Installment of rent. Monthly Installments
of rent and Additional Rent are collectively referred to herein as "Rent".

            (d)   Place of Payment.  Rent shall be payable in lawful money of
the United States of America to Sublandlord at 1600 Plymouth Street, Mountain
View, California 94043, Attn: __________ or to such other person(s) or at such
other place(s) as Sublandlord may designate in writing. Upon designation of
another person to receive the Rent, all subsequent payments of Rent shall be
directed to such other person until such other person given written notice to
direct such payments elsewhere.

            (e)   Late Payments. Any Monthly Installment of rent and Additional
Rent due under this Sublease that is not received by sublandlord within five
(5) days after written notice that such sum is past due shall bear interest at
the Permitted Rate (as defined in Paragraph 31) from the date due until fully
paid. The payment of interest shall not cure any default by Subtenant under
this Sublease. In addition, Subtenant acknowledges that the late payment by
Subtenant to Sublandlord of rent will cause Sublandlord to incur costs not
contemplated by this Sublease, the exact amount of which will be extremely
difficult and impracticable to ascertain. Those costs may include, but are not
limited to, administrative, processing and accounting charges, and late charges
which may be imposed on Sublandlord by the terms of any ground


                                      -6-

<PAGE>   7
lease, mortgage or trust deed covering the Premises. Accordingly, if any
Monthly Installment of rent and Additional Rent due from Subtenant shall not be
received by Sublandlord or Sublandlord's designee within five (5) days after
written notice that such sum is past due, then Subtenant shall pay to
Sublandlord, in addition to the interest provided above, a late charge in a sum
equal to Two Hundred Fifty Dollars ($250.00) for each delinquent payment.
Acceptance of a late charge by Sublandlord shall not constitute a waiver of
Subtenant's default with respect to the overdue amount, nor shall it prevent
Sublandlord from exercising any of its other rights and remedies.

          (a)  Holdover Rent. If Subtenant fails to vacate the Premises or
commence demolition of the Main Building and related improvements (the removal
of any asbestos and all other Hazardous Materials, if any, in the Main Building
shall constitute, among other things, demolition for purposes of this
paragraph) as set forth in more detail in Paragraphs 32(b)-(d) on or before the
earlier of January 1, 2001 or the date thirty (30) days after the effective
date of the earlier termination of this Sublease, as such earlier date may be
extended pursuant to the terms below, Subtenant shall pay to Sublandlord an
amount equal to two hundred percent (200%) of the daily Rent due under this
Sublease immediately prior to such date for each day that Subtenant fails to
vacate the Premises or commence demolition of the Main Building and related
improvements as set forth above. For the purposes of the immediately preceding
sentence, Subtenant shall be deemed to have commenced demolition of the Main
Building and related improvements or commenced removal of asbestos and all
other Hazardous Materials, if any, in the Main Building if Subtenant has
undertaken activity in such regards which evidences Subtenant's clear and good
faith intention to complete such demolition and remediation in an expeditious
manner. Sublandlord's acceptance of any payments pursuant to this Paragraph
shall not constitute a consent to Subtenant's holdover or result in any renewal
of this Sublease. The provisions set forth herein are in addition to and do not
effect Sublandlord's right of re-entry or any other rights of Sublandlord under
this Sublease or at law.

     6.   Use of Premises.

          (a)  Restrictions on Use. Subtenant shall use the Premises (and the
Subtenant Improvements) for research and development, manufacturing, general
office purposes, and any other legally permitted use, provided such use is in
conformance and compliance with all applicable governmental laws, regulations,
rules and ordinances including, without limitation, all applicable
environmental and zoning and land use laws, regulations, rules, and ordinances
(collectively, "Law" or "Laws"). Except as required under Section 32 hereof,
Subtenant shall not commit or suffer to be committed, any waste upon the
Premises, the Subtenant Improvements or the Excluded Area, or any nuisance, or
allow the Premises, the Subtenant Improvements or the Excluded Area to be used
for any unlawful purpose or any purpose not permitted by this Sublease.
Subtenant, at its sole cost and expense, shall procure, maintain and make
available for Sublandlord's reasonable inspection throughout the Lease Term,
all governmental approvals, licenses and permits required for the proper and
lawful conduct of Subtenant's permitted uses of the Premises.

          (b)  Suitability. Subtenant acknowledges that neither Sublandlord nor
any agent or employee of Sublandlord has made any representation or warranty
with respect to the Premises, the Subtenant Improvements or the Excluded Area
or with respect to the suitability of


                                      -7-
<PAGE>   8
the same for the conduct of the Subtenant's business, nor has Sublandlord
agreed to undertake any modification, alteration or improvement to the
Premises, except as provided in this Sublease. Subtenant acknowledges that
Sublandlord makes no representations regarding the use of the Premises, the
Subtenant Improvements or the Excluded Area by Subtenant or that the uses
permitted by Subparagraph 6(a) are allowed by governmental or
quasi-governmental agencies having jurisdiction or applicable laws, statutes,
ordinances, rules, regulations, orders or requirements now or hereafter in
effect.

     7.   Hazardous Materials. Subtenant and Subtenant's agents, employees,
contractors, assignees and subtenants may not use, place, store or transport
(collectively, "Use") Hazardous Material(s) (defined below) on or about any
portion of the Premises or Excluded Area or any other part of the Land (or in
connection with the use or operation of the Subtenant Improvements) unless
Subtenant complies with all applicable Laws with respect to the Use by
Subtenant, its agents, employees, contractors, assignees or subtenants of such
Hazardous Materials. Nothing herein shall be construed to allow Subtenant to
release or dispose of (collectively, "Release") Hazardous Materials in or about
any portion of the premises or Excluded Area unless such Release is in
compliance with applicable Laws. Any Use of the Hazardous Materials beyond the
scope allowed in this Paragraph and any Release of Hazardous Materials shall be
subject to Sublandlord's and Lessor's prior written consent, which may be
withheld in Sublandlord's or Lessor's sole and absolute discretion, and shall
require an amendment to the Sublease in the event Sublandlord and Lessor do
consent which shall set forth the materials, scope of use, indemnification and
any other matter required by Sublandlord and Lessor in Sublandlord's and
Lessor's sole and absolute discretion. Subtenant shall indemnify, defend and
hold Sublandlord and Sublandlord's agents harmless from and against any and all
claims, losses, damages, liabilities, or expenses arising in connection with
the Use or Release of Hazardous Materials on or following the Commencement Date
of this Sublease in violation of Law by Subtenant, Subtenant's agents,
employees, contractors, assignees or subtenants using the Premises or Excluded
Area. Subtenant's obligation to defend, hold harmless and indemnify pursuant to
this Paragraph 7 shall survive the expiration or earlier termination of this
Sublease.

     The foregoing indemnity shall not apply to, and Subtenant shall not be
responsible hereunder for, the presence of Hazardous Materials on, under, or
about the Premises or Excluded Area to the extent caused by Sublandlord, its
agents, employees, contractors, assignees or subtenants (other than Subtenant);
provided that Sublandlord hereby acknowledges and agrees that the foregoing
indemnity is intended to supplement that certain Indemnity Agreement between
Subtenant and Sublandlord in the form of Exhibit C to the Purchase Agreement
(the "Indemnity Agreement"), and to the extent the foregoing indemnity
contradicts Subtenant's obligations under the Indemnity Agreement, the
Indemnity Agreement shall prevail. The parties hereto agree and acknowledge
that all of Subtenant's indemnity obligations set forth in this Sublease are
supplemental to Subtenant's obligations set forth in the Indemnity Agreement.

     Sublandlord shall have the right, upon reasonable advance notice to
Subtenant, to inspect, investigate, sample and/or monitor the Premises and
Excluded Area, including any soil, water, groundwater, or other sampling, to
the extent reasonably necessary to determine whether Subtenant is complying
with the terms of this Sublease with respect to Hazardous Materials. In
connection therewith, Subtenant shall provide Sublandlord with reasonable
access to all portions

                                      -8-
<PAGE>   9

of the Premises, the Subtenant Improvements and the Excluded Area (subject to
reasonable security measures imposed by Subtenant); provided, however, that
Sublandlord shall avoid any unreasonable interference with the operation of
Subtenant's business on or in the Premises or the Excluded Area. All costs
reasonably incurred by Sublandlord in performing such inspections,
investigation, sampling and/or monitoring shall be reimbursed by Subtenant to
Sublandlord as Additional Rent within thirty (30) days after Sublandlord's
demand for payment if it is determined that Hazardous Materials have been Used
by Subtenant or Subtenant's Agents on or after the Commencement Date of this
Sublease in violation of Laws or a Release of Hazardous Materials in violation
of Laws has occurred on, in or under the Premises or the Excluded Area, or any
portion thereof.

     Notwithstanding anything to the contrary contained in this Sublease,
Sublandlord and Subtenant acknowledges that (i) the Environmental Protection
Agency is currently overseeing cleanup measures that are being conducted at the
Land and at surrounding parcels of real property, (ii) the Land is part of a
regional Superfund site known as the Middlefield-Ellis-Whitman (MEW) site, (iii)
Raytheon, a former owner of the Land, is under a Consent Decree that provides
that Raytheon will perform groundwater and soil remediation for the property it
occupied and operated within the MEW area, (iv) in 1987, a soil-bentonite,
subsurface, slurry wall was installed by Raytheon around the perimeter of the
Land enclosing the soil and water bearing zones as part of the remedial measures
conducted by Raytheon, (v) a groundwater extraction and treatment system was
installed in 1987 on the Land and, as long term remedial measure, groundwater is
extracted from several wells located both within the boundaries of the Land and
from adjacent property, (vi) a soil vapor extraction system (covering
approximately a surface area of four acres and going to a depth of approximately
15 to 18 feet) was installed by Raytheon in 1996 to remediate the contaminated
soils in the Land and Raytheon has petitioned and obtained approval from the
Environmental Protection Agency for closure for part of the soil vapor remedial
system, and (vii) the groundwater and soil treatment facilities referred to
above are maintained by Raytheon and Raytheon has provided an indemnification to
Subtenant to protect it from clean up or other liability related to
contamination existing prior to the date Subtenant acquired title to the Land
and the improvements then located thereon.

     As used in this Sublease, the term "Hazardous Materials" means any
chemical, substance, waste or material which has been or is hereafter determined
by any federal, state or local governmental authority to be capable of posing
risk of injury to health or safety, including without limitation, those
substances included within the definitions of "hazardous substances," "hazardous
materials," "toxic substances," or "solid waste" under the Comprehensive
Environmental Response, Compensation, and Liability Act of 1980, the Resource
Conservation and Recovery Act of 1976, and the Hazardous Materials
Transportation Act, as amended, and in the regulations promulgated pursuant to
said laws; those substances defined as "hazardous wastes" in section 25117 of
the California Health & Safety Code, or as "hazardous substances" in section
25316 of the California Health & Safety Code, as amended, and in the regulations
promulgated pursuant to said laws; those substances listed in the United States
Department of Transportation Table (49 CRF 172.101 and amendments thereto) or
designated by the Environmental Protection Agency (or any successor agency) as
hazardous substances (see, e.g., 40 CFR Part 302 and amendments thereto); such
other substances, materials and wastes which are or become regulated or become
classified as hazardous or toxic under any Laws, including


                                      -9-

<PAGE>   10
without limitation the California Health & Safety Code, Division 20, and Title
26 of the California Code of Regulations; and any material, waste or substance
which is (i) petroleum, (ii) asbestos, (iii) polychlorinated biphenyls, (iv)
designated as a "hazardous substance" pursuant to section 311 of the Clean
Water Act of 1977, 33 U.S.C. sections 1251 et seq. (33 U.S.C. Section 1321) or
listed pursuant to section 307 of the Clean Water Act of 1977 (33 U.S.C.
Section 1317), as amended; (v) flammable explosives; (vi) radioactive
materials; or (vii) radon gas.

     8.   Taxes and Assessments.

          (a)  Subtenant's Property. Subtenant shall pay before delinquency any
and all taxes and assessments, license fees and public charges levied, assessed
or imposed upon or against Subtenant's trade fixtures, equipment, furnishings,
furniture, inventory, appliances and other personal property installed or
located on or within the Premises or Excluded Area, including, without
limitation, the Subtenant Improvements (except for the Subtenant Improvements
described in subparagraphs (viii), (x) and (xvi) of Section 2(a) above) to the
extent any such improvements are separately assessed (collectively, the
"personal property"). Subtenant shall use its commercially reasonable efforts
to cause said personal property to be assessed and billed separately from the
real property of Sublandlord. If any of Subtenant's said personal property
shall be assessed with Sublandlord's real property, Subtenant shall pay
Sublandlord, as Additional Rent, the taxes attributable to Subtenant's personal
property within thirty (30) days after receipt of a written statement from
Sublandlord setting forth the taxes applicable to Subtenant's property.
Subtenant shall comply with the provisions of any law, ordinance, rule or
regulation of taxing authorities which require Subtenant to file a report of
Subtenant's personal property located on or within the Premises or the Excluded
Area.

          (b)  Definition of Taxes. The term "Taxes" as used in this Sublease
shall collectively mean (to the extent any of the following are not paid by
Subtenant pursuant to Paragraphs 8(a) above, all real estate taxes and general
and special assessments (including, but not limited to, assessments for public
improvements or benefit); taxes based on vehicles utilizing parking areas on
the Excluded Area; environmental surcharges; gross rental receipts taxes; water
and sewer taxes, levies, assessments and other charges in the nature of real
property taxes or assessments (including, but not limited to, assessments for
public improvements or benefit); and all other governmental, quasi-governmental
or special district impositions of any kind and nature whatsoever; regardless
of whether any of the foregoing are now customary or within the contemplation
of the parties hereto and regardless of whether resulting from increased rate
and/or valuation, or whether extraordinary or ordinary, general or special,
unforeseen or foreseen, or similar or dissimilar to any of the foregoing and
which during the Sublease Term are laid, levied, assessed or imposed upon or
which become a lien upon or chargeable against the Premises and/or the Excluded
Area under or by virtue of any present or future laws, statutes, ordinances,
regulations, or other requirements of any governmental, quasi-governmental or
special district authority whatsoever, excluding net income, succession,
transfer, gift, franchise, estate or inheritance taxes. The term "environmental
surcharges" shall include any and all expenses, taxes, charges or penalties
imposed by the Federal Department of Energy, Federal Environmental Protection
Agency, the Federal Clean Air Act, or any regulations promulgated thereunder,
or imposed by any other local, state or federal governmental agency or entity
now or hereafter vested with the power to impose taxes, assessments or other
types of surcharges as a means of controlling or abating environmental
pollution or the use of energy or any natural resource in


                                      -10-
<PAGE>   11
regard to the use, operation or occupancy of the Premises and/or the Excluded
Area. The term "Taxes" shall include (to the extent the same are not paid by
Subtenant pursuant to Paragraph 8(a)), without limitation, all taxes,
assessments, levies, fees, impositions or charges levied, imposed, assessed,
measured, or based in any manner whatsoever upon or with respect to the use,
possession, occupancy, leasing, operation or management of the Premises and/or
the Excluded Area or in lieu of or equivalent to any Taxes set forth in this
Paragraph 8(b). In the event any such Taxes are payable by Sublandlord as
lessee of the Property and it shall not be lawful for Subtenant to reimburse
Sublandlord for such Taxes, then the Rentals payable  hereunder shall be
increased to net Sublandlord the same net Rental after imposition of any such
Tax upon Sublandlord as would have been payable to Sublandlord prior to the
imposition of any such Tax.

          (c)  Taxes as Operating Expense. All Taxes which are levied or
assessed or which become a lien upon the Premises and/or the Excluded Area or
which become due or accrue during the Sublease Term shall be an Operating
Expense, and Subtenant shall pay as Additional Rent each month during the
Sublease Term, commencing on the Commencement Date, 1/12th of such Taxes, based
on Sublandlord's estimate thereof, pursuant to Paragraph 11 below. Taxes during
any partial tax fiscal year(s) within the Sublease Term shall be prorated
according to the ratio which the number of days during the Sublease Term or of
actual occupancy of the Premises by Subtenant, whichever is greater, during such
year bears to 365. In calculating Subtenant's share of Taxes to be paid under
this Sublease, during the period of the Sublease Term that the Excluded Area is
not a separate, legal parcel, the Taxes allocable to the Excluded Area shall be
based on the ratio that the acreage included within the Excluded Area bears to
the total acreage included within that portion of the Land (plus the assessed
value of any improvements and building located thereon) that is covered by the
tax bill covering the Excluded Area. Notwithstanding the foregoing, in no event
shall Subtenant's Share of Taxes include taxes assessed on any new improvements
constructed on the Developable Land.

     9.   Indemnity; Insurance.

          (a)  Indemnity. Subtenant agrees to indemnify, protect, defend (with
counsel selected by Subtenant and reasonably acceptable to Sublandlord) and
hold harmless Sublandlord, each Lender and their respective Agents (except to
the extent arising from the active negligence or willful misconduct of, or
breach of this Sublease by, Sublandlord, such Lender or their respective Agents)
against any and all claims, damages, losses, causes of action, judgments,
obligations and liabilities, and all reasonable expenses incurred in
investigating or resisting the same (including, without limitation, reasonable
attorneys' fees and costs), on account of, or arising out of (i) the operation,
use, or occupancy of the Premises and Excluded Area (and any and all of the
Subtenant Improvements except for the items set forth in subparagraphs (viii),
(x) and (xvi) of Paragraph 2(a)), or any part thereof, by Subtenant and/or its
Agents during the term of this Sublease, (ii) any occurrence in, on or about
the Premises and/or the Excluded Area during the term of this Sublease, or
(iii) any occurrence in, on or about the Premises or Excluded Area or Land, to
the extent caused by or contributed to by Subtenant and/or its Agents during
the term of this Sublease. The obligations of Subtenant under this Paragraph
9(a) shall survive the expiration or earlier termination of this Sublease.

                                      -11-




<PAGE>   12
          (b)  Insurance by Sublandlord. Sublandlord shall, during the Sublease
Term, procure and keep in force the following insurance, the cost of which
shall be an Operating Expense, payable by Subtenant pursuant to Paragraph 11
below:

               (i)   Liability Insurance. Commercial general liability or
comprehensive general liability insurance against any and all claims for
personal injury, death or property damage occurring in or about the Premises or
the Excluded Area in an initial amount of $2,000,000 per occurrence and
$2,000,000 in the aggregate with umbrella coverage of at least $5,000,000 per
occurrence and in the aggregate. Such insurance shall have such increased
limits of coverage as Sublandlord or Lessor may from time to time determine are
reasonably necessary for its protection, provided that in no event shall such
increased coverage exceed the coverage which is customary for similar buildings
in the South Bay area.

          (c)  Insurance by Subtenant. Subtenant shall, during the Sublease
Term, at Subtenant's sole cost and expense, procure and keep in force the
insurance set forth in Paragraphs 9(c)(i), 9(c)(ii), 9(c)(iii) and 9(c)(iv)
below. All insurance that Subtenant is required to procure and maintain shall
provide that it may not be cancelled or materially modified without thirty (30)
days prior written notice to Sublandlord and Lessor.

               (i)   Liability Insurance. Commercial general liability or
comprehensive general liability insurance and naming Subtenant as insured and
Sublandlord and each Lender as additional insured, against any and all claims
for personal injury, death or property damage occurring in or about the Premises
or the Excluded Area, or arising out of Subtenant's or Subtenant's Agents' use
of the Excluded Area, use or occupancy of the Premises or Excluded Area or
Subtenant's operations on the Premises and Excluded Area. Such insurance shall
have a combined single limit of not less than $2,000,000 per occurrence and
$5,000,000 in the aggregate. Such insurance shall contain a cross-liability
(severability of interests) clause and an extended ("broad form") liability
endorsement, including blanket contractual coverage and motor vehicle liability
coverage. Such insurance shall name Lessor and Sublandlord as additional
insureds. Such liability insurance shall be primary and not contributing to any
insurance available to Lessor, Sublandlord or each Lender, and Lessor's,
Sublandlord's and each Lender's insurance (if any) shall be in excess thereto.
Such insurance shall specifically insure Subtenant's performance of the
indemnity, defense and hold harmless agreements contained in Paragraph 9(a),
although Subtenant's obligations pursuant to Paragraph 9(a) shall not be limited
to the amount of any insurance required of or carried by Subtenant under this
Paragraph 9(c)(i). Subtenant shall be responsible for insuring that the amount
of insurance maintained by Subtenant is sufficient for Subtenant's purposes.
Such liability insurance shall be primary and non-contributing to any insurance
available to Lessor and Sublandlord, but only as respects Subtenant's negligence
for bodily injury or property damage arising out of their business operations.

               (ii)  Business Interruption Insurance. Business interruption
insurance naming Sublandlord, Lessor and each Lender as additional insureds in
an amount sufficient to cover twelve (12) months of Subtenant's Rent obligation
under this Sublease.

               (iii) Property Insurance. "All risk" property insurance,
providing protection against those perils included within the classification of
"all risk" insurance, on the


                                      -12-
<PAGE>   13
Premises and Excluded Area, including any improvements or fixtures constructed
or installed on the Premises and Excluded Area by Sublandlord or Lessor.

          (iv) Other.  Such other insurance as required by law, including,
without limitation, workers' compensation insurance.

          (v)  Optional Insurance.  Subtenant may, but shall not be obligated
to, during the Sublease Term, at Subtenant's sole cost and expense, procure and
keep in force the following insurance:

               (A)  Personal Property Insurance.  "All risk" property insurance,
providing protection against those perils included within the classification of
"all risk" insurance, on all leasehold improvements and Subtenant installed in
the Premises or on the Excluded Area by Subtenant at its expense (if any), and
on all equipment, trade fixtures, inventory, fixtures and personal property
located on or in the premises or the Excluded Area, including improvements or
fixtures hereinafter constructed or installed on the Premises or the Excluded
Area. Sublandlord shall have no interest in nor any right to the proceeds of any
insurance procured by Subtenant pursuant to this Subparagraph 9(c)(v)(A).
Subtenant acknowledges and agrees that Sublandlord shall not be obligated under
this Sublease to maintain all risk or property insurance covering the leasehold
improvements or any equipment, trade fixtures, inventory, fixtures or personal
property referred to in this Subparagraph 9(c)(v)(A). If Sublandlord elects to
so obtain insurance covering Subtenant's obligations under this Subparagraph
9(c)(v)(A), the cost of such insurance shall not be an Operating Expense and
Subtenant shall be liable for the cost of any deductible amount relating to such
insurance.

     (d)  Failure by Subtenant to Obtain Insurance.  If Subtenant does not take
out the insurance required pursuant to Paragraph 9(c)(i), 9(c)(ii), 9(c)(iii) or
9(c)(iv) or keep the same in full force and effect, without prior notice to
Subtenant, Sublandlord may, but shall not be obligated to, take out the
necessary insurance and pay the premium therefor, and Subtenant shall repay to
Sublandlord, as Additional Rent, the amount so paid promptly upon demand. In
addition, Sublandlord may recover from Subtenant and Subtenant agrees to pay, as
Additional Rent, any and all reasonable expenses (including reasonable
deductibles and attorneys' fees) and damages which Sublandlord may sustain by
reason of the failure of Subtenant to obtain and maintain such insurance, it
being expressly declared that the expenses and damages of Sublandlord shall not
be limited to the amount of the premiums thereon.

     (e)  Claims by Subtenant.  Except to the extent arising out of the active
negligence or willful misconduct of Lessor, any Lender or Sublandlord or any of
their respective Agents, neither Lessor, any Lender nor Sublandlord shall be
liable to Subtenant, and Subtenant waives all claims against Lessor, each Lender
and Sublandlord, for injury or death to any person, damage to any property, or
loss of use of any property in the Premises or the Excluded Area by and from all
causes, including without limitation, any defect in the Premises or the Excluded
Area and/or any damage or injury resulting from fire, steam, electricity, gas,
water or rain, which may leak or flow from or into any part of the Premises or
the Excluded Area, or from breakage, leakage, obstruction or other defects of
pipes, sprinklers, wires, appliances, plumbing, air conditioning or lighting
fixtures, whether the damage or injury results from conditions arising upon the
Premises or the Excluded Area or from other sources. The preceding to the
contrary


                                      -13-

<PAGE>   14
notwithstanding, under no circumstances shall Lessor, any Lender or Sublandlord
be liable to Subtenant for any claim by Subtenant of lost profits, loss of
income or loss of business.

          (f)  Mutual Waiver of Subrogation. Sublandlord hereby releases
Subtenant, and Subtenant hereby releases Sublandlord (and, to the extent Lessor
carries any insurance on the Property or any furnishings, fixtures, equipment,
inventory or other property in, or about the Premises, Sublandlord shall use its
reasonable best efforts to cause Lessor to release Subtenant), and their
respective officers, agents, employees and servants, from any and all claims or
demands of damages, loss, expense or injury to the Premises or the Excluded Area
(or the Land), or to the furnishings, fixtures, equipment, inventory or other
property of either Sublandlord or Subtenant in, about or upon the Premises or
the Excluded Area (or the Land) (collectively, a "Claim"), which is caused by or
results from perils, events or happenings which are the subject of insurance
carried by the respective parties pursuant to this Paragraph 9 or otherwise and
in force at the time of any such loss, whether due to the negligence of the
other party or its agents and regardless of cause or origin; provided, however,
that such waiver shall be effective only to the extent permitted by the
insurance covering such loss, to the extent such insurance is not prejudiced
thereby, to the extent insured against and to the extent each such Claim is
fully satisfied by proceeds from such insurance. In the event of a Claim
concerning Subtenant's Use or Release of Hazardous Materials in, on or about the
Premises, the Excluded Area or the Land, Subtenant shall use any proceeds from
insurance received by Subtenant in connection with such Claim to remove and/or
remediate the Hazardous Materials.

     10.  Utilities. Subtenant shall pay during the Sublease Term and prior to
delinquency all charges for water, gas, light, heat, power, electricity,
telephone or other communication service, janitorial service, trash pick-up,
sewer and all other services supplied to Subtenant or consumed by Subtenant or
any of Subtenant's agents, contractors or invitees on the Premises or the
Excluded Area (collectively, the "Services") and all taxes, levies, fees or
surcharges therefor. Subtenant shall arrange for Services to be supplied to the
Premises and the Excluded Area and shall contract for all of the Services in
Subtenant's name prior to the Commencement Date. In the event that any of the
Services cannot be separately billed or metered to the Premises or the Excluded
Area, or if any of the Services are not separately metered as of the
Commencement Date, the cost of such Services shall be an Operating Expense and
Subtenant shall pay such cost to Sublandlord, as Additional Rent, as provided
in Paragraph 11 below.

     11.  Operating Expenses.

          (a)  Definition.    "Operating Expense" or "Operating Expenses," as
used in this Sublease, shall mean and include all items identified in other
paragraphs of this Sublease as an Operating Expense and the reasonable and
necessary cost paid or incurred by Sublandlord for the operation, maintenance,
and repair of the Premises and Excluded Area, which costs shall include, without
limitation: the cost of any necessary Services and utilities supplied to the
Premises and Excluded Area (to the extent the same are not separately incurred
by, or charged or metered to, Subtenant). Sublandlord and Subtenant acknowledge
that, during the Sublease Term, the Premises and Excluded Area will be managed,
maintained and operated by Subtenant, at Subtenant's cost, in a continuation of
its present operations. Consequently, other than those costs or expenses that
are expressly identified in this Sublease as an Operating Expenses, neither
Sublandlord nor Subtenant contemplate any other expenses incurred or to be
incurred by



                                      -14-
<PAGE>   15
Sublandlord to be passed through to Subtenant under this Sublease as an
Operating Expense or otherwise. Because Subtenant is responsible, pursuant to
the terms of Paragraph 12(b) of this Sublease, for repair and maintenance of
the Premises (and the interior improvements located therein) and all buildings,
structures and improvements located on the Excluded Area, Sublandlord should
not be incurring any repair or maintenance expenses with respect to the same
(and Sublandlord shall not be incurring any Operating Expenses to be passed
through to Subtenant with respect to the same except to the extent that
Sublandlord is reasonably likely to be exposed to criminal or civil liability
for any failure by Subtenant to perform any maintenance or repairs as
determined in Sublandlord's reasonable discretion, in which case sublandlord
may perform such repairs or maintenance following five (5) days advance written
notice to Subtenant if such repairs or maintenance have not been performed
within such 5-day period). If any Operating Expenses incurred by Sublandlord
are incurred with respect to the entire Land (and not just the Excluded Area),
then Subtenant's share of such Operating Expenses shall be in the ratio that the
acreage included within the Excluded Area bears to the acreage included within
the entire Land; provided, however, if the Premises, the Subtenant Improvements
and other buildings, structures or improvements located on the Excluded Area
are separately assessed from any other buildings, structures or improvements
situated on the Land, then Subtenant shall be obligated to pay one hundred
percent (100%) of all Taxes levied or assessed with respect to the Premises and
other buildings, structures or improvements located on the Excluded Area and
which become due or accrue during the term of this Sublease. If Sublandlord
subdivides or parcelizes the Land into two or more legal parcels (one of which
is the Excluded Area), and the Excluded Area and the buildings, structures and
improvements situated thereon are assessed separately from the balance of the
Land and the buildings, structures or improvements situated on such balance of
the Land, then Subtenant shall pay, as an Operating Expense, one hundred percent
(100%) of all necessary Operating Expenses incurred by Sublandlord in connection
with the Premises and the buildings, structures and other improvements located
on the Excluded Area and the Excluded Area (including, without limitation, Taxes
levied or assessed with respect to or against the Excluded Area and Taxes
allocable to the Premises, Subtenant Improvements and all leasehold
improvements, constructed or installed therein) and the buildings, structures,
and other improvements located on the Excluded Area.

     Notwithstanding anything to the contrary contained in this Sublease,
within one hundred eighty (180) days after receipt by Subtenant of
Sublandlord's statement of Operating Expenses prepared pursuant to Paragraph
10(a) hereof for any prior annual period during the Sublease Term, Subtenant or
its authorized representative shall have the right to inspect the books of
Sublandlord during the business hours of Sublandlord at Sublandlord's office
or, at Sublandlord's option, such other location as Sublandlord reasonably may
specify, for the purpose of verifying the information contained in the
statement. Unless Subtenant asserts specific errors within one hundred eighty
(180) days after receipt of the statement, the statement shall be deemed
correct as between Sublandlord and Subtenant, except as to individual components
subsequently determined within one (1) year to be in error by future audit.

     (b)  Payment of Operating Expenses by Subtenant. Prior to the Commencement
Date, and annually thereafter, Sublandlord shall deliver to Subtenant an
estimate of necessary Operating Expenses incurred by Sublandlord (and not
otherwise incurred by Subtenant) for the succeeding year. Subtenant's payment
of Operating Expenses shall be based

                                      -15-



<PAGE>   16
upon Sublandlord's estimate of Operating Expenses and shall be payable in equal
monthly installments in advance on the first day of each calendar month
commencing on the Commencement Date and continuing throughout the Sublease Term.

          (c)  Exclusions From Operating Expenses. Notwithstanding anything to
the contrary contained in this Sublease, in no event shall Subtenant have any
obligation to perform, to pay directly, or to reimburse Sublandlord for, all or
any portion of the following costs and expenses (collectively, "Costs"): (i)
the cost of any work performed (such as preparing a tenant's space for
occupancy, for renovating an existing tenant's premises, including painting and
decorating) or services provided (such as separately metered electricity) for
any tenant (including Subtenant) at such tenant's cost or provided by
Sublandlord without charge; (ii) the expenses and salaries of Sublandlord's
officers, partners, agents and employees or any general corporate overhead and
administrative expense of Sublandlord; (iii) the cost of any items for which
Sublandlord is actually reimbursed by insurance proceeds, condemnation awards,
or another tenant or occupant of another building located on the land; (iv) any
advertising or promotional expenses; (v) any costs representing an amount paid
to a related or affiliated person of Sublandlord which is in excess of the
amount which would have been paid in the absence of such relationship; (vi) any
expenses for repairs or maintenance unless permitted under Paragraph 11(a)
hereof or unless otherwise agreed to in writing by Subtenant or which are
actually reimbursed through warranties or guaranties (excluding any mandatory
deductibles); (vii) any electric power or other utility costs or expenses for
which Subtenant directly contracts with the local public service company;
(viii) any costs, including without limitation, attorneys' fees associated with
the operation of the business of the entity which constitutes Sublandlord,
including accounting and legal matters, costs of selling, syndicating,
financing, mortgaging or hypothecating any of Sublandlord's interest in the
Premises or the Land or any part thereof, costs of any dispute between
Sublandlord and its employees, disputes of Sublandlord with project management
or personnel or outside fees paid in connection with disputes with other
tenants; (ix) the cost of any work or services performed for any tenant
(including Subtenant) at such tenant's cost; (x) any reserves of any kind,
including without limitation, replacement reserves or reserves for bad debts or
lost rent; (xi) depreciation of the Premises or any improvements, buildings or
structures on the Land; (xii) cost of repairs, replacements or other work
occasioned by the exercise by governmental authorities of the right of eminent
domain; (xiii) the cost of repairs arising out of the gross negligence or
willful misconduct of Sublandlord or any of its agents, employees or
contractors; (xiv) any management fees, costs, or expenses incurred by
Sublandlord; (xv) costs of selling, syndicating, financing, mortgaging or
hypothecating any of Lessor's interest in the Premises or any other buildings,
structures or improvements on the Land; and (xvi) costs incurred for the
investigation and remediation of a Release of Hazardous Materials occurring
prior to the Commencement Date.

          (d)  Inspection of Records. Sublandlord agrees that any Operating
Expense statements submitted by Sublandlord shall be reasonably detailed and
certified as true and correct by Sublandlord. Sublandlord further agrees to
make available its books and records relating to Operating Expenses for
Subtenant's audit, upon reasonable notice, at Sublandlord's office. If such
audit discloses any errors, appropriate adjustments shall be made, and if such
errors are in excess of five percent (5%) of the amount charged to Subtenant,
Sublandlord shall pay for the reasonable costs of such audit within thirty (30)
days of demand.


                                      -16-
<PAGE>   17
          (e)  Betterments. With respect to betterments or other extraordinary
or special assessments that may be included in the definition of Taxes,
Subtenant's obligations shall apply only to the extent such assessments are
payable during and in respect of the Sublease Term if paid over the longest
period permitted by law.

          (f)  Right to Contest. Subtenant at its cost shall have the right, at
any time, to seek a reduction in the assessed valuation of the Premises, or
other improvements located on the Excluded Area, and/or the Excluded Area, or
to contest any Taxes that are to be paid by Subtenant. If Subtenant seeks a
reduction or contests the Taxes, Subtenant shall continue to pay its share of
any such Taxes during such proceedings.

          Sublandlord shall not be required to join in any proceedings or
contest brought by the Subtenant unless the provisions of any law require that
the proceeding or contest be brought by or in the name of Sublandlord or any
owner of the premises. In that case Sublandlord shall join in the proceeding or
contest or permit it to be brought in Sublandlord's name as long as Sublandlord
is not required to bear any cost. Subtenant, on final determination of the
proceeding or contest, shall immediately pay or discharge all costs, charges,
interest, and penalties incidental to the decision or judgment.

     12.  Repairs and Maintenance.

          (a)  [Intentionally Omitted]

          (b)  Subtenant's Repairs. Subtenant shall, at its sole cost, be
responsible for the repair and maintenance of the Premises (and the interior
improvements located therein) and all buildings, structures and improvements
located on the Excluded Area. Subtenant shall not allow the Premises or the
other buildings, structures or improvements located on the Excluded Area to
fall into such disrepair as to constitute a health or safety risk. Subtenant's
obligation shall extend to all alterations, additions and improvements to the
Premises, and all fixtures and appurtenances therein and thereto. Sublandlord
acknowledges that it is the responsibility of Subtenant (subject to the
provisions of Paragraph 32 below) to demolish the Premises and the other
buildings, structures and improvements located on the Excluded Area at or
following the expiration of the Sublease Term and, therefore, Sublandlord shall
not require Subtenant to maintain the Premises or other buildings, structures
or improvements located on the Excluded Area in good condition or repair during
the Sublease Term, except to the extent (1) Sublandlord reasonably determines
any maintenance to be necessary to avoid criminal or civil liability for any
failure by Subtenant to maintain or repair the Premises or any improvements
thereto, in which case Subtenant shall be obligated to take all actions
reasonably required by Landlord to address such potential liability arising
therefrom or (2) Subtenant's failure to maintain or repair the Premises
exacerbates any environmental condition or contamination in, on or about the
Premises or the Excluded Property.

          Should Subtenant fail to keep the Premises or any other buildings,
structures or improvements located on the Excluded Area in safe condition
within fifteen (15) days after notice from Sublandlord or should Subtenant fail
thereafter to diligently perform its obligations under this Paragraph 12(b),
Sublandlord, in addition to all other remedies available hereunder or by law
and without waiving any alternative remedies, may take such reasonable steps as
to make


                                      -17-
<PAGE>   18
the Premises or other buildings, structures or improvements on the Excluded Area
safe, and in that event, Subtenant shall reimburse Sublandlord as Additional
Rent for the reasonable costs so incurred by Sublandlord within fifteen (15)
days of written demand by Sublandlord.

          Sublandlord shall have no maintenance or repair obligations whatsoever
with respect to the Premises or any buildings, structures or improvements
located thereon. Subtenant hereby expressly waives the provisions of Subsection
1 of Section 1932 and Sections 1941 and 1942 of the Civil Code of California and
all rights to make repairs at the expense of Sublandlord as provided in Section
1942 of said Civil Code.

     13.  Alterations.

          (a)  Limitations. Subtenant shall not make, or suffer to be made, any
structural alterations, improvements or additions in, on, about or to the
Premises or any other buildings, structure or improvements located on the
Excluded Area, or any part thereof, without the prior consent of Sublandlord
(which consent shall not be unreasonably withheld, conditioned or delayed as
long as Subtenant provides Sublandlord with additional rent in an amount equal
to the additional costs of demolition and removal associated with such
improvements valued in excess of Ten Thousand Dollars ($10,000)) and without a
valid building permit issued by the appropriate governmental authority.
Sublandlord's consent shall not be required for interior non-structural
alterations within the Premises or any other buildings, structures or
improvements located on the Excluded Area as long as subtenant provides
Sublandlord with additional rent in an amount equal to the additional cost of
demolition and removal associated with such improvements valued in excess of Ten
Thousand Dollars ($10,000). Subtenant shall give written notice to Sublandlord
five (5) business days prior to employing any laborer or contractor to perform
services related to, or receiving materials for use upon the Premises or any
other buildings, structures or improvements located on the Excluded Area, and
prior to the commencement of any work of improvement on the Premises or any
other buildings, structures or improvements located on the Excluded Area. All
alterations or improvements made to the Premises by Subtenant shall be made in
accordance with applicable Laws and in a workmanlike manner.

          At the time Subtenant requests Sublandlord's consent to any structural
alterations or improvements, Sublandlord shall notify Subtenant in writing
whether Sublandlord will require Subtenant, at Subtenant's expense, to remove
any such structural alterations or improvements and restore the Premises or
other improvements located on the Excluded Area to their prior condition at the
expiration or earlier termination of this Sublease. All non-structural
alteration or improvements made by Subtenant to the Premises or other
improvements located on the Excluded Area during the Sublease Term, including,
without limitation, movable furniture and trade fixtures not affixed to the
Premises or other improvements located on the Excluded Area, shall be removed
from the Excluded Area by Subtenant at Subtenant's sole cost and expense, upon
the expiration or earlier termination of the Sublease.

     14.  Default.

          (a)  Events of Default. A breach of this Sublease by Subtenant shall
exist if any of the following events (hereinafter referred to as "Event of
Default") shall occur:

                                      -18-
<PAGE>   19
          (i)    Default in the payment when due of any Monthly Installment of
rent, Additional Rent or other payment required to be made by Subtenant
hereunder, where such default shall not have been cured within ten (10) days
after written notice of its default is given to Subtenant;

          (ii)   Subtenant's failure to perform any other term, covenant or
condition contained in this Sublease where such failure shall have continued
for thirty (30) days after written notice of such failure is given to
Subtenant; provided, however, Subtenant shall not be deemed in default if
Subtenant commences to cure such failure within said thirty (30) day period and
thereafter diligently prosecutes such cure to completion within a period not to
exceed six (6) months thereafter;

          (iii)  Subtenant's assignment of its assets for the benefit of its
creditors;

          (iv)   The sequestration of, attachment of, or execution on, any
substantial part of the property of Subtenant or on any property essential to
the conduct of Subtenant's business, shall have occurred and Subtenant shall
have failed to obtain a return or release of such property within sixty (60)
days thereafter, or prior to sale pursuant to such sequestration, attachment or
levy, whichever is earlier.

          (v)    Subtenant hereunder shall commence any case, proceeding or
other action seeking reorganization, arrangement, adjustment, liquidation,
dissolution or composition of it or its debts under any law relating to
bankruptcy, insolvency, reorganization or relief of debtors, or seek
appointment of a receiver, trustee, custodian, or other similar official for it
or for all or any substantial part of its property;

          (vi)   Subtenant shall take any corporate action to authorize any
of the actions set forth in clause (v) above;

          (vii)  Any case, proceeding or other action against Subtenant shall be
commenced seeking to have an order for relief entered against it as debtor, or
seeking reorganization, arrangement, adjustment, liquidation, dissolution or
composition of it or its debts under any law relating to bankruptcy,
insolvency, reorganization or relief of debtors, or seeking appointment of a
receiver, trustee, custodian or other similar official for it or for all or any
substantial part of its property, and such case, proceeding or other action (a)
results in the entry of an order for relief against it which is not fully
stayed within ten (10) business days after the entry thereof or (b) remains
undismissed for a period of sixty (60) days; or

          (viii) Subtenant's failure to maintain any of the insurance it is
required to maintain pursuant to Section 9(c) above where such failure has not
been cured within three (3) business days after written notice is given to
Subtenant.

     (b)  REMEDIES.  Upon any Event of Default, Sublandlord shall have the
following remedies, in addition to all other rights and remedies provided by
law, to which Sublandlord may resort cumulatively, or in the alternative:


                                      -19-

<PAGE>   20
               (i)   Recovery of Rent. Sublandlord shall be entitled to keep
this Sublease in full force and effect (whether or not Subtenant shall have
abandoned the Premises) and to enforce all of its rights and remedies under
this Sublease, including the right to recover rent and other sums as they become
due, plus interest at the Permitted Rate (as defined in Paragraph 31 below)
from the due date of each installment of rent or other sum until paid.

               (ii)  Termination. Sublandlord may terminate this Sublease by
giving Subtenant written notice of termination. On the giving of the notice all
of Subtenant's rights in the Premises and the Excluded Area shall terminate.
Upon the giving of the notice of termination, Subtenant shall surrender and
vacate the Premises and the Excluded Area in the condition required by
Paragraph 32, and Sublandlord may reenter and take possession of the Premises
and all the remaining improvements or property and eject Subtenant or any of
Subtenant's subtenants, assignees or other person or persons claiming any right
under or through Subtenant or eject some and not others or eject none. This
Sublease may also be terminated by a judgment specifically providing for
termination. Any termination under this Paragraph shall not release Subtenant
from the payment of any sum then due Sublandlord or from any claim for damages
or rent previously accrued or then accruing against Subtenant. In no event
shall any one or more of the following actions by Sublandlord constitute a
termination of this Sublease:

                     (A) Maintenance and preservation of the Premises (or any
other improvements, buildings, or structures located on the Excluded Area) or
the Excluded Area;

                     (B) Efforts to relet the Premises;

                     (C) Appointment of a receiver in order to protect
Sublandlord's interest hereunder;

                     (D) Consent to any subletting of the Premises or any other
buildings, structures or improvements located thereon or assignment of this
Sublease by Subtenant, whether pursuant to provisions hereof concerning
subletting and assignment or otherwise; or

                     (E) Any other action by Sublandlord or Sublandlord's
agents intended to mitigate the adverse effects from any breach of this
Sublease by Subtenant.

               (iii) Damages. In the event this Sublease is terminated pursuant
to Subparagraph 14(b)(ii) above, or otherwise, Sublandlord shall be entitled to
damages in the following sums:

                     (A) The worth at the time of award of the unpaid rent
which has been earned at the time of termination; plus

                     (B) The worth at the time of award of the amount by which
the unpaid rent which would have been earned after termination until the time
of award exceeds the amount of such rental loss that Subtenant proves could
have been reasonably avoided; plus


                                      -20-
<PAGE>   21
                     (C) The worth at the time of award of the amount by which
the unpaid rent for the balance of the term after the time of award exceeds the
amount of such rental loss that Subtenant proves could be reasonably avoided;
and

                     (D) Any other amount necessary to compensate Sublandlord
for all detriment proximately caused by Subtenant's failure to perform
Subtenant's obligations under this Sublease, or which in the ordinary course of
things would be likely to result therefrom.

                     (E) The "worth at the time of award" of the amounts
referred to in Subparagraphs (A) and (B) of this Subparagraph 14(b)(iii), is
computed by allowing interest at the Permitted Rate. The "worth at the time of
award" of the amounts referred to in Subparagraph (C) of this subparagraph
14(b)(iii) is computed by discounting such amount at the discount rate of the
Federal Reserve Board of San Francisco at the time of award plus one percent
(1%). The term "rent," as used in this Paragraph 14, shall include all sums
required to be paid by Subtenant to Sublandlord pursuant to the terms of this
Sublease.

          (c)  Sublandlord shall be in default under this Sublease hereunder if
Sublandlord breaches an agreement, or fails to perform an obligation required of
Sublandlord within ten (10) days after notice in the case of a monetary
obligation, or thirty (30) days after notice in the case of a nonmonetary
obligation; provided, however, that if the nature of a nonmonetary obligation of
Sublandlord is such that more than thirty (30) days are reasonably required for
performance, then Sublandlord shall not be in default if Sublandlord commences
performance within such thirty (30) day period and thereafter diligently
prosecutes the same to completion.

          If Sublandlord breaches any agreement in this Sublease or fails to
make any payment or perform any other act on its part to be performed under
this Sublease, provided that Subtenant has delivered to Sublandlord (and
Sublandlord's Lender, if required) written notice of such default and
Sublandlord (or Sublandlord's Lender, if required) has failed to cure such
default within the time period required under this Section 14(c), Subtenant may
make such payment or cure such performance or breach to the extent Subtenant
deems desirable and, in connection therewith, pay reasonable expenses and
employ counsel. All sums reasonably advanced by Subtenant on Sublandlord's
behalf, any delinquent sums owed by Sublandlord to Subtenant under any
provision of this Sublease, and all penalties, interest and other costs in
connection therewith, including reasonable attorneys' fees and collection
costs, shall be due and payable by Sublandlord on written demand, together with
interest thereon from the date of delinquency at the Permitted Rate.

     15.  Destruction.

          (a)  Restoration or Maintain in Safe Condition. If the Premises or
Subtenant Improvements is damaged by any peril after the Commencement Date of
this Sublease such that Subtenant cannot reasonably run its normal business
operations in the Premises, Subtenant shall either (i) restore the same, or,
(ii) as reasonably agreed upon by Sublandlord and Subtenant, either (A) remove
the Main Building and related leasehold improvements in accordance with the
terms and conditions of Paragraph 32 hereof, and all Subtenant Improvements
(except for those Subtenant Improvements described in subparagraphs (viii), (x)
and (xvi) of Section 2(a)), or (B)


                                      -21-
<PAGE>   22
place the damaged improvements or Excluded Area, as the case may be, in safe
condition; provided, however, the Sublandlord's and Subtenant's election under
clause (B) of the preceding sentence shall not be permitted unless the Sublease
is terminated by Tenant pursuant to Subparagraph 15(b). If a Release of
Hazardous Materials is placed, stored, transported or used by Subtenant and/or
Subtenant's Agents in, on or about the Property occurs as a result of such
peril, Subtenant shall investigate and clean up any contaminated soil and/or
groundwater contaminated by such Release to levels established by all
appropriate governmental agencies. All insurance proceeds available from the
property damage insurance carried by Subtenant pursuant to Paragraph 9(c)(v) of
this Sublease shall be paid to and become the property of Subtenant. If this
Sublease is not terminated by Subtenant as provided in Subparagraph 15(b), then
upon issuance of all necessary governmental permits, Subtenant shall either
commence and diligently prosecute to completion the restoration of the damaged
Premises or Subtenant Improvements, to the extent then allowed by Law, to
substantially the same condition in which the damaged Premises or Subtenant
Improvements was immediately prior to such damage, or remove the rubble
generated from such damage, if any, from the Excluded Area and cause such
Excluded Area to be placed in a safe condition. In the event of such damage to
the Premises or the Subtenant Improvements, Sublandlord shall have no obligation
to rebuild or restore the same (unless such damage was caused by the acts,
negligence or willful misconduct of Sublandlord) and Sublandlord shall have no
obligation to rebuild or restore any trade fixtures and/or personal property
and/or alterations, additions or other improvements constructed or installed by
Subtenant in the Premises.

     (b)  Subtenant's Right to Terminate. If the Premises or Subtenant
Improvements, or any portion thereof, is damaged by any peril, then as soon as
reasonably practicable, Subtenant shall obtain and deliver to Sublandlord an
opinion of Subtenant's architect or construction consultant as to when the
restoration work may be completed. Subtenant shall have the option to terminate
this Sublease in the event any of the following occurs, which option may be
exercised only by delivery to Sublandlord of a written notice of election to
terminate within sixty (60) days after Subtenant receives from Sublandlord the
estimate of the time needed to complete such restoration:

          (i)  The Premises or Subtenant Improvements, or any portion thereof,
is damaged by any peril and, in the reasonable opinion of Subtenant's
architect or construction consultant, the restoration of the damaged
improvements cannot be substantially completed within one hundred twenty (120)
days of the peril causing such damage.

          (ii) The Premises or Subtenant Improvements is damaged by any peril
within twelve (12) months of the last day of the Sublease Term, and, in the
reasonable opinion of Subtenant's architect or construction consultant, the
restoration work cannot be substantially completed within the earlier of (1)
ninety (90) days after the date of such damage, or (2) sixty (60) days prior to
the expiration of the Sublease Term.

     (c)  Abatement of Rent. In the event of damage to the Premises or
Subtenant Improvements which does not result in the termination of this
Sublease, all Rentals shall be temporarily abated, but only to the extent such
amount is covered and paid for from the proceeds of business interruption
insurance carried by Subtenant, during the period of restoration, in proportion
to the degree to which Subtenant's use of the Premises and Subtenant
Improvements

                                      -22-


<PAGE>   23
is impaired by such damage. All other Rentals due hereunder shall continue
unaffected during such period. Subtenant shall not be entitled to any
compensation from Sublandlord for loss of Subtenant's property or leasehold
improvements or loss to Subtenant's business or income caused by such damage or
restoration. Subtenant hereby waives the provisions of Section 1932,
Subdivision 2, and Section 1933, Subdivision 4, of the California Civil Code,
and the provisions of any similar law, hereinafter enacted.

     16.  Condemnation.

          (a)  Definition of Terms.  For the purposes of this Sublease, the
term (1) "Taking" means a taking of the Premises or Excluded Area or damage to
the Premises related to the exercise of the power of eminent domain and
includes a voluntary conveyance, in lieu of court proceedings, to any agency,
authority, public utility, person or corporate entity empowered to condemn
property; (2) "Total Taking" means the taking of the entire Premises or entire
Excluded Area or so much of the Premises or Excluded Area as to prevent or
substantially impair the use thereof by Subtenant for the uses herein
specified; (3) "Partial Taking" means a Taking which does not constitute a
Total Taking; (4) "Date of Taking" means the date upon which the title to the
Premises or Excluded Area, or a portion thereof, passes to and vests in the
condemnor or the effective date of any order for possession if issued prior to
the date title vests in the condemnor; and (5) "Award" means the amount of any
award made, consideration paid, or damages ordered as a result of a Taking.

          (b)  Rights.  The parties agree that in the event of a Taking all
rights between them or in and to an Award shall be as set forth herein and
Subtenant shall have no right to any Award except as set forth herein.

          (c)  Total Taking.  In the event of a Total Taking during the term
hereof, (1) the rights of Subtenant under the Sublease and the leasehold estate
of Subtenant in and to the Premises and the Excluded Area (and the Subtenant
Improvements) shall cease and terminate as of the Date of Taking; (2)
Sublandlord shall refund to Subtenant any prepaid rent; (3) Subtenant shall pay
Sublandlord any rent or charges due Sublandlord under the Sublease, each
prorated as of the Date of Taking; (4) Subtenant shall satisfy all obligations
of Sublandlord with respect to Subtenant's Use of Hazardous Materials, as may
be imposed by the condemning authority pursuant to such taking (provided that
Lessor or Sublandlord, as Lessor's agent, uses its good faith efforts to
include Subtenant in any negotiations or discussions about the Total Taking
with the applicable authority); (5) Subtenant shall receive from the Award
those portions of the Award attributable to trade fixtures of Subtenant and for
moving expenses of Subtenant; and (6) the remainder of the Award shall be paid
to and be the property of Sublandlord.

          (d)  Partial Taking.  In the event of a Partial Taking during the
term hereof, (1) at Subtenant's election, either (A) the rights of Subtenant
under this Sublease and the leasehold estate of Subtenant in and to the portion
of the Premises or Excluded Area taken shall cease and terminate as of the Date
of Taking or (B) Subtenant may terminate this Sublease in accordance with
Section 32; (2) from and after the Date of Taking the Monthly Installment of
Basic Rent shall be an amount equal to the product obtained by multiplying the
Monthly Installment of rent immediately prior to the Taking by a fraction, the
numerator of which is the number of square feet contained in the Premises after
the Taking and the denominator of which is the number of

                                      -23-


<PAGE>   24
square feet contained in the Premises prior to the Taking; (3) Subtenant shall
receive from the Award the portions of the Award attributable to the Subtenant
Improvements and other Subtenant trade fixtures of Subtenant; and (4) the
remainder of the Award shall be paid to and be the property of Landlord and
Sublandlord. In the event of a Partial Taking, Subtenant shall, unless
Subtenant elects to terminate this Sublease in accordance with Section 32
hereof and to the extent solely from any severance award received by
Sublandlord, promptly commence repairing or restoring the Premises to an
architecturally completed unit and diligently prosecute such repair or
restoration to completion.

     17.  Mechanics' Liens. Subtenant shall (A) pay for all labor and services
performed for, materials used by or furnished to, Subtenant or any contractor
employed by Subtenant with respect to the Premises or the Subtenant
Improvements (or any leasehold improvements constructed or installed by or for
Subtenant); (B) indemnify, defend, protect and hold Lessor and Sublandlord, the
Premises and the Excluded Area harmless and free from any liens, claims,
liabilities, demands, encumbrances, or judgments created or suffered by reason
of any labor or services performed for, materials used by or furnished to,
Subtenant or any contractor employed by Subtenant with respect to the Premises
(and/or any leasehold improvements constructed or installed by or for
Subtenant); and (C) permit Sublandlord to post a notice of nonresponsibility in
accordance with the statutory requirements of California Civil Code Section
3094 or any amendment thereof. In the event Subtenant is required to post an
improvement bond with a public agency in connection with the above, Subtenant
agrees to include Lessor and Sublandlord as an additional obligee.

     18.  Inspection of the Premises. Subtenant shall permit Lessor,
Sublandlord and their respective agents to enter the Premises or Excluded Area
at any reasonable time for the purpose of inspecting the same, protecting the
interests of Sublandlord in the Premises, performing Sublandlord's maintenance
and repair responsibilities, if any (upon one (1) business day's prior notice
except in an emergency), posting a notice of non-responsibility for
alterations, additions or repairs, posting a "For Sale" sign or signs, and at
any time within nine (9) months prior to expiration of this Sublease, to place
upon the Premises or Excluded Area, ordinary "For Sublease" signs. Sublandlord
shall have the right to use any and all reasonable means under the circumstance
to open the doors in an emergency in order to obtain entry to the Premises, and
any entry to the Premises obtained by Sublandlord in an emergency shall not
under any circumstances be deemed to be a forcible or unlawful entry into, or a
detainer of, the Premises, or any eviction of Subtenant from the Premises.

     19.  Compliance With Laws. Subtenant covenants and agrees to conform and
comply with all Laws and with all requirements of any public body or officers
having jurisdiction over the Premises and with the requirements or regulations
of any Board of Fire Underwriters or insurance company insuring the Premises,
all at Subtenant's own expense without reimbursement from Sublandlord.
Subtenant need not, however, comply with any such Law or requirement of public
authority so long as Subtenant shall be contesting the validity thereof, or the
applicability thereof to the Premises.

     20.  Subordination. This Sublease is subject and subordinate to any and
all underlying leases, deeds of trust, assignments of leases and rents or other
security instruments existing as of the date of execution of this Sublease and
disclosed to Subtenant or which hereafter may be made


                                      -24-
<PAGE>   25
and/or to any renewal, modification, replacement, extension or expansion
hereafter or any consolidation or spreader thereof theretofore or hereinafter
made (collectively, a "Security Instrument"); provided, however, that
notwithstanding any provisions with respect to the subordination of this
Sublease to any Security Instrument which now exists or may hereafter be made or
to any renewal, modification, replacement or extension hereafter of any Security
Instrument, or to any consolidation or spreader of any Security Instrument,
heretofore or hereafter made, any such subordination is subject to the express
conditions that so long as this Sublease is in full force and effect and no
Event of Default by Subtenant exists under this Sublease, (a) Subtenant shall
not be evicted from the Premises or the Excluded Area, nor shall Subtenant's
continuing use and occupancy of the Premises or the Excluded Area be
interrupted, restricted or impaired, nor shall any of Subtenant's rights under
this Sublease be affected in any way by reason of any default under such
Security Instrument; and (b) Subtenant's leasehold estate under the Sublease
shall not be terminated or disturbed by reason of any default under such
Security Instrument which does not arise from a default by Subtenant hereunder,
and this Sublease and Subtenant's rights hereunder, including any rights of
offset, shall be recognized by the lender or Lessor.

          Sublandlord agrees to procure, execute and deliver to Subtenant and
Subtenant agrees to execute the same, all concurrently with the execution of
this Sublease, the written agreement of Lessor and Agent, on behalf of each
Lender, substantially in the form of Exhibit "C" attached hereto (the "SNDA").
In the event of a default under any Security Instrument, Subtenant shall become
a subtenant of and attorn to the successor-in-interest to Sublandlord upon the
same terms and conditions contained in this Sublease and shall execute any
instrument reasonably required by Sublandlord's successor for that purpose
provided such successor in interest assumes the Sublandlord's obligations under
this Sublease accruing from and after the date such party becomes the successor
in interest. Subtenant shall also, upon written request of Sublandlord, execute
and deliver all instruments as may be reasonably required from time to time to
subordinate the rights of Subtenant under this Sublease to any underlying lease
or any deed of trust (provided that such instruments include the nondisturbance
and attornment provisions set forth above).

          If the SNDA is not tendered to Subtenant, in addition to any other
rights and remedies available to Subtenant, Subtenant may, at its option, cancel
this Sublease on the date ten (10) days following such notice, and the Sublease
and the term and estate hereby granted shall then terminate at noon of such
cancellation date as if such cancellation date were the expiration date, unless
all of such agreements shall have been tendered meanwhile. Upon any such
cancellation, Sublandlord shall pay no further obligation to Subtenant hereunder
except to return any moneys theretofore paid by Subtenant to Sublandlord as Rent
under this Sublease.

     21.  Notices. Any notice required or desired to be given under this
Sublease shall be in writing with copies directed as below and shall be
personally served or given by mail. Any notice given by mail shall be deemed to
have been given when seventy-two (72) hours have elapsed from the time such
notice was deposited in the United States mails, certified and postage prepaid,
return receipt requested, addressed to the party to be served with a copy as
indicated herein at the last address given by that party to the other party
under the provisions of this paragraph. At the date of execution of this
Sublease, the address of Sublandlord is:


                                      -25-
<PAGE>   26
               Veritas Software Corporation
               1600 Plymouth Street
               Mountain View, California 94043
               Attn: Jay Jones

          with a copy to:

               Brobeck, Phleger & Harrison LLP
               550 West "C" Street, Suite 1300
               San Diego, California 92101
               Attn: Todd Anson, Esq.

and the address of Subtenant is:

               Fairchild Semiconductor Corporation of California
               333 Western Avenue
               South Portland, ME 04106
               Attn: Dan Boxer, Esq.

          with a copy to:

               Berliner Cohen
               10 Almaden Blvd., Suite 1100
               San Jose, CA. 95113
               Attn: Sam Farb

     22.  Attorney's Fees. In the event either party shall bring any action or
legal proceeding for damages for any alleged breach of any provision of this
Sublease, to recover rent or possession of the Premises or the Excluded Area, to
terminate this Sublease, or to enforce, interpret, protect or establish any term
or covenant of this Sublease or right or remedy of either party, the prevailing
party shall be entitled to recover as a part of such action or proceeding,
reasonable attorneys' fees and court costs, including reasonable attorneys' fees
and costs for appeal, as may be fixed by the court or jury. The term "prevailing
party" shall mean the party who received substantially the relief requested,
whether by settlement, dismissal, summary judgment, judgment, or otherwise.

     23.  Subleasing and Assignment.

     (a)  Sublandlord's Consent Required. Subtenant's interest in this Sublease
is not assignable, by operation of law or otherwise (except as may be required
for security purposes), nor shall Subtenant have the right to sublet the
Premises or the Excluded Area, transfer any interest of Subtenant therein or
permit any use of the Premises by another party, without the prior written
consent of Lessor and Sublandlord to each such assignment, subletting, transfer
or use, which consent Sublandlord may withhold in its sole discretion. A consent
to one assignment, subletting, occupancy or use by another party shall not be
deemed to be a consent to any subsequent assignment, subletting, occupancy or
use by another party. Any assignment or


                                      -26-
<PAGE>   27
subletting without such consent shall be void and shall, at the option of
Sublandlord, terminate this Sublease.

          Lessor's or Sublandlord's waiver or consent to any assignment or
subletting hereunder shall not relieve Subtenant from any obligation under this
Sublease unless the consent shall so expressly provide in writing.

          (b)  Transfers to an Affiliate. Notwithstanding the foregoing,
Subtenant may, without Lessor's or Sublandlord's prior written consent, assign
its interest in the Sublease or sublet the Premises or Excluded Area, or a
portion thereof to (i) a subsidiary, affiliate, division or corporation
controlled by or under common control with Subtenant; provided that (a)
Sublandlord receives written notice of the name and address of the proposed
transferee, (b) the transferee assumes the obligations of the Subtenant under
this Sublease in a written instrument, in form and substance reasonably
satisfactory to Sublandlord, which shall be delivered to Sublandlord as a
condition precedent to the effectiveness of such assignment; and (c) the
transferor tenant remains liable as a primary obligor for the obligations of
Subtenant under this Sublease.

     24.  Successors. The covenants and agreements contained in this Sublease
shall be binding on the parties hereto and on their respective heirs,
successors and assigns (to the extent the Sublease is assignable).

     25.  Mortgagee Protection. In the event of any default on the part of
Sublandlord, Subtenant will give notice by registered or certified mail to any
beneficiary of a deed of trust or mortgagee of a mortgage encumbering the
Premises, whose address shall have been previously furnished to Subtenant. So
long as such beneficiary or mortgagee is making reasonable efforts to cure the
default, including, but not limited to, obtaining possession of the Premises
by power of sale or judicial foreclosure, if such should prove necessary to
effect a cure, Subtenant shall not have the right to terminate this Sublease.

     26.  Estoppel Certificate. Subtenant agrees within fifteen (15) business
days following reasonable request by Sublandlord to execute and deliver to
Sublandlord any documents, including estoppel certificates presented to
Subtenant by Sublandlord, (1) certifying that this Sublease is unmodified and
in full force and effect and the date to which the rent and other charges are
paid in advance, if any, and (2) acknowledging that there are not, to
Subtenant's knowledge, any uncured defaults on the part of Sublandlord
hereunder, or specifying the defaults, if any, and (3) evidencing the status of
the Sublease as may be required either by a Lender making a loan or any other
advance to Sublandlord to be secured by a deed of trust or mortgage covering
the Premises or a purchaser of the Premises from Sublandlord.

     27.  Surrender of Sublease Not Merger. The voluntary or other surrender of
this Sublease by Subtenant, or a mutual cancellation thereof, shall not work a
merger and shall, at the option of Sublandlord, terminate all or any existing
subleases or subtenants, or operate as an assignment to Sublandlord of any or
all such subleases or subtenants.

     28.  Waiver. The waiver by Sublandlord or Subtenant of any breach of any
term, covenant or condition herein contained shall not be deemed to be a waiver
of such term, covenant


                                      -27-
<PAGE>   28
or condition or any subsequent breach of the same or any other term, covenant
or condition herein contained. Any waiver shall be in writing and signed by
both Sublandlord and Subtenant.

     29.  General.

          (a)  Captions.  The captions and Paragraph headings used in this
Sublease are for the purposes of convenience only. They shall not be construed
to limit or extend the meaning of any part of this Sublease, or be used to
interpret specific sections. The word(s) enclosed in quotation marks shall be
construed as defined terms for purposes of this Sublease. As used in this
Sublease, the masculine, feminine and neuter and the singular or plural number
shall each be deemed to include the other whenever the context so requires.

          (b)  Time of Essence.  Time is of the essence for the performance of
each term, covenant and condition of this Sublease.

          (c)  Severability.  In case any one or more of the provisions
contained herein, except for the payment of rent, shall for any reason be held
to be invalid, illegal or unenforceable in any respect, such invalidity,
illegality or unenforceability shall not affect any other provision of this
Sublease, but this Sublease shall be construed as if such invalid, illegal or
unenforceable provision had not been contained herein. This Sublease shall be
construed and enforced in accordance with the laws of the State of California.

          (d)  Quiet Enjoyment.  Upon Subtenant paying the rent for the
Premises (and the use of the Excluded Area) observing and performing all of the
covenants, conditions and provisions on Subtenant's part to be observed and
performed hereunder, Subtenant shall have quiet possession of the Premises (and
the use of the Excluded Area) for the entire term hereof subject to all of the
provisions of this Sublease.

          (e)  Law.  As used in this Sublease, the term "Law" or "Laws" shall
mean any judicial decision, statute, constitution, ordinance, resolution,
regulation, rule, administrative order, or other requirement of any government
agency or authority having jurisdiction over the parties to this Sublease or
the Premises or both, in effect at the Commencement Date of this Sublease or
any time during the Sublease Term, including, without limitation, any
regulation, order, or policy of any quasi-official entity or body (e.g., board
of fire examiners, public utility or special district).

          (f)  Agent.  As used in this Sublease, the term "Agent" shall mean,
with respect to either Sublandlord, Subtenant or any Lender, its respective
agents, employees, contractors (and their subcontractors), and invitees (and in
the case of subtenant, its subtenants).

          (g)  Lender.  As used in this Sublease, the term "Lender" shall mean
any beneficiary, mortgagee, secured party or other holder of any Security
Instrument.

     30.  Sign.  Subtenant shall have the right at its cost to maintain its name
on signage within or on the Premises or on the Excluded Area, provided any such
signage placed by Subtenant on the Main Building or on the Excluded Area shall
be in compliance with all applicable laws, ordinances, rules and regulations.

                                      -28-

<PAGE>   29
     31.  Interest on Past Due Obligations. Any Monthly Installment of Rent due
from Subtenant, or any other sum due under this Sublease from Subtenant, which
is received by Sublandlord after the date ten (10) days following the date
written notice is given by Sublandlord to Subtenant that such sum has not been
paid when due, shall bear interest from said due date until paid, at an annual
rate equal to the greater of (the "Permitted Rate"): (1) ten percent (10%); or
(2) five percent (5%) plus the rate established by the Federal Reserve Bank of
San Francisco, as of the twenty-fifth (25th) day of the month immediately
preceding the due date, on advances to member banks under Sections 13 and 13(a)
of the Federal Reserve Act, as now in effect or hereafter from time to time
amended. Payment of such interest shall not excuse or cure any default by
Subtenant. In addition, Subtenant shall pay all costs and attorneys' fees
incurred by Sublandlord in collection of such amounts.

     32.  Surrender of the Premises.

          (a) Removal of Property. On the last day of the Sublease Term, or on
the sooner termination of this Sublease, Subtenant shall surrender the Premises
and the Excluded Area to Sublandlord in their then existing condition existing
except as otherwise provided in this Paragraph 32. Not later than the
expiration or earlier termination of the Sublease Terms, Subtenant shall remove
all of Subtenant's personal property and trade fixtures (including, without
limitation, all machinery and equipment) from the Main Building, and all
property not so removed shall be deemed abandoned by Subtenant and may be
removed by Sublandlord at Subtenant's sole cost and expense. Anything herein to
the contrary notwithstanding, at the expiration or earlier termination of the
Sublease Term, Subtenant shall not be obligated to remove from the Excluded
Area any "Remediation Equipment" as such term is defined in that certain Grant
of Easements, Restriction and Indemnity Agreement dated December 24, 1997,
executed by Raytheon Semiconductor, Inc., a Delaware corporation, as grantor,
and Raytheon Company, as grantee, and recorded in the Official Records of Santa
Clara County on December 30, 1997, as Document No.: 13994862 (the "Easements
Agreement").

          (b)  Demolition of Main Building and Related Improvements.

               (i)  The parties hereto agree that Subtenant shall (A) complete
the demolition of the Main Building and related structures and improvements
including, without limitation, the Subtenant Improvements (except for those
items set forth in subparagraphs (viii), (x) and (xvi) of Paragraph 2(a) of
this Sublease) on the Excluded Area and the Main Building foundation, (B)
complete, at Subtenant's cost, the remediation of any contaminated soil
underlying the Main Building or related improvements (as further discussed in
Paragraph 32(d) below) either (i) to levels at or below the cleanup level or
standards established by the United States Environmental Protection Agency
Record of Decision for the Raytheon facility, or (ii) to levels acceptable to
the environmental agency or agencies having jurisdiction over such cleanup or
remediation (such levels described in clauses (i) or (ii) above being referred
to hereinafter as the "Soil Remediation Standard") and (C) obtain, at
Subtenant's cost, an "environmental closure" pertaining to the operations of
Subtenant within the Main Building and related facilities, as required by all
applicable governmental agencies having jurisdiction over such closure (the
items set forth in subparagraphs (A), (B) and (C) of this subparagraph are
collectively referred to as the "Demolition") on or before January 1, 2001
(such date is referred to herein as the "Departure Deadline"), without any
liability of Sublandlord or Lessor, as the case may be, for overtime or


                                      -29-
<PAGE>   30
additional labor resulting from Subtenant's failure, if applicable, to
correctly estimate the time necessary for completion of the Demolition. For
purposes of this Paragraph 32(b), Subtenant shall be deemed to have completed
the soil contamination remediation referred to above, if applicable, at such
time as (Y) Subtenant's environmental consultant overseeing such remediation
confirms or states in writing that soil contamination under the Main Building,
if any, has been remediated to levels that meet the Soil Remediation Standard,
or (Z) Subtenant causes, at Subtenant's cost, an environmental assessment of
the soil under the demolished Main Building to be performed by an environmental
consultant and such assessment indicates that the soil under the demolished
Main Building and related improvements does not contain Hazardous Materials in
violation of the Soil Remediation Standard. The environmental consultant
referred to in the preceding sentence shall be selected by Subtenant and
approved by Sublandlord and Lessor, which approval shall not be unreasonably
withheld. Sublandlord and Lessor shall approve or disapprove of the
environmental consultant selected by Subtenant within five (5) days of receipt
of such contractor's identity as well as written information about the
contractor's experience and credentials. If Sublandlord or Lessor fail to
disapprove such contractor within such five (5) day period, Sublandlord and
Lessor shall be deemed to have approved such contractor. Any report prepared by
such contractor shall be addressed to the Financing Parties. Alternatively,
such contractor shall provide the Financing Parties with a signed statement
that they may rely on such report.

          (ii)  Subtenant shall use commercially reasonable efforts to complete
the Demolition in an expeditious manner following the expiration or earlier
termination of the Sublease Term in order to permit Sublandlord or Lessor, as
the case may be, to commence development of the Excluded Area. Sublandlord, in
its own capacity or as construction agent of Lessor, agrees to reasonably
cooperate with Subtenant in Subtenant's efforts to cause the applicable
governmental agency or agencies to respond in a timely manner to Subtenant's
plan for removal of any contaminated soil from under the Main Building or the
related improvements. Sublandlord and Lessor agree to reasonably cooperate with
Subtenant with regard to the Demolition and not to unreasonably interfere with,
delay or impair Subtenant's efforts to complete the demolition in an expeditious
manner. If, however, Subtenant fails to complete the Demolition on or before the
Departure Deadline, then Subtenant shall pay to Sublandlord, as Sublandlord's
sole and exclusive remedy for such delay in the completion of the Demolition,
liquidated damages in a per day amount equal to the Monthly Installment of rent
paid by Subtenant for the month immediately preceding the expiration or earlier
termination of the Sublease Term divided by thirty (30) for each day from and
after the Departure Deadline until the Demolition is completed. Nothing within
the preceding sentence shall preclude Sublandlord or Lessor from exercising any
rights or remedies against Subtenant under the Purchase Agreement (to the extent
such remedies survive the close of escrow thereunder) or that certain
Environmental Indemnity Agreement by and between Sublandlord and Subtenant (the
"Indemnity Agreement").

          (iii) Notwithstanding the provisions of subparagraph 32(b)(ii) above,
if Subtenant fails to complete the Demolition on or before the Departure
Deadline due to Subtenant's failure to use commercially reasonable efforts to
complete the Demolition in an expeditious manner, Subtenant shall pay
Sublandlord, as Sublandlord's sole and exclusive remedy for Subtenant's failure
to complete the Demolition on or before the Departure Deadline,


                                      -30-
<PAGE>   31
liquidated damages in the amount of Seven Thousand Five Hundred Dollars
($7,500) per day for each day that Subtenant fails to complete the Demolition
by or after the Departure Deadline due to Subtenant's breach of its obligation
under the first sentence of subparagraph 32(b)(ii). Nothing within the
preceding sentence shall preclude Sublandlord from exercising any remedies
against Subtenant under the Purchase Agreement (to the extent such remedies
survive the close of escrow thereunder) or the Indemnity Agreement.
Notwithstanding the foregoing, Subtenant shall only be obligated to pay
liquidated damages in the amount set forth in this subparagraph
32(b)(iii)(instead of the amount set forth in subparagraph 32(b)(ii) above) for
each day after the Departure Deadline that the Demolition has not been
completed and Sublandlord or Lessor, as the case may be, is ready to commence
grading or the construction of improvements on the Excluded Area or any portion
thereof; provided, however, that if the condition of the Excluded Area prevents
or delays the Sublandlord's ability to commence grading or construction
thereon, the condition set forth in this sentence shall not apply.

               (iv) The parties hereto acknowledge and agree that Sublandlord's
carrying costs, lost opportunity costs and other expenses incurred by
Sublandlord as a result of not having full and unrestricted access to the
Excluded Area by the Departure Deadline are impracticable or extremely
difficult to ascertain. The parties hereto agree that the amounts of liquidated
damages set forth in subparagraph 32(b)(ii) and 32(b)(iii) are reasonable
estimates of the damages that will be incurred by Sublandlord in the event
Subtenant is not able to complete the Demolition by the Departure Deadline. By
executing this paragraph below, the parties hereto agree to the provisions of
these liquidated damages provisions.

          Subtenant: [INIT]             Sublandlord:
                    --------                        --------

          (c)  Remediation of Contaminated Soil. If contaminated soil is
discovered under the approximately 119,000 square foot Main Building and/or
related improvements following the demolition of the same by Subtenant, then
such contaminated soil shall not be treated or remediated by Subtenant on the
Excluded Area after the Departure Deadline. If Subtenant has not disposed of or
remediated any such contaminated soil underlying the Main Building and/or
related improvements by the Departure Deadline, then Subtenant agrees to
dispose or treat, or cause to be disposed or treated, such soil contamination
off-site at a registered hazardous waste disposal site (if legally required) or
off-site as required by applicable environmental Laws, with Subtenant or
Raytheon Company named on all permits and manifests with respect to such
contaminated soil as the party responsible for such disposal or treatment
(i.e., the generator). Sublandlord acknowledges and agrees that if contaminated
soil is discovered under the Main Building and/or related improvements
following the demolition of such Main Building and related improvements, and if
Subtenant reasonably believes that Raytheon Company is responsible for the
clean up or remediation of such contaminated soil (or for the cost of clean up
or remediation), then Subtenant will promptly notify Raytheon Company of such
contamination and request that Raytheon Company undertake the disposal or
treatment of such contaminated soil as provided above. Subtenant shall have no
liability to Sublandlord or Lessor for the clean up or remediation of such
contaminated soil if Raytheon Company accepts responsibility for the clean up
or remediation of such contaminated soil in accordance with the terms set forth
above and disposes of or treats such contamination such that it is removed or
remediated in accordance with applicable environmental laws and regulations by
the Departure


                                      -31-
<PAGE>   32
liquidated damages in the amount of Seven Thousand Five Hundred Dollars
($7,500) per day for each day that Subtenant fails to complete the Demolition
by or after the Departure Deadline due to Subtenant's breach of its obligation
under the first sentence of subparagraph 32(b)(ii). Nothing within the
preceding sentence shall preclude Sublandlord from exercising any remedies
against Subtenant under the Purchase Agreement (to the extent such remedies
survive the close of escrow thereunder) or the Indemnity Agreement.
Notwithstanding the foregoing, Subtenant shall only be obligated to pay
liquidated damages in the amount set forth in this subparagraph 32(b)(ii)
(instead of the amount set forth in subparagraph 32(b)(ii) above) for each day
after the Departure Deadline that the Demolition has not been completed and
Sublandlord or Lessor, as the case may be, is ready to commence grading or the
construction of improvements on the Excluded Area or any portion thereof;
provided, however, that if the condition of the Excluded Area prevents or
delays the Sublandlord's ability to commence grading or construction thereon,
the condition set forth in this sentence shall not apply.

               (iv) The parties hereto acknowledge and agree that Sublandlord's
carrying costs, lost opportunity costs and other expenses incurred by
Sublandlord as a result of not having full and unrestricted access to the
Excluded Area by the Departure Deadline are impracticable or extremely
difficult to ascertain. The parties hereto agree that the amounts of liquidated
damages set forth in subparagraph 32(b)(ii) and 32(b)(iii) are reasonable
estimates of the damages that will be incurred by Sublandlord in the event
Subtenant is not able to complete the Demolition by the Departure Deadline. By
executing this paragraph below, the parties hereto agree to the provisions of
these liquidated damages provisions.

     Subtenant:                              Sublandlord: /s/ [INITIALS]
               -------------------                       -------------------

          (c)  Remediation of Contaminated Soil. If contaminated soil is
discovered under the approximately 119,000 square foot Main Building and/or
related improvements following the demolition of the same by Subtenant, then
such contaminated soil shall not be treated or remediated by Subtenant on the
Excluded Area after the Departure Deadline. If Subtenant has not disposed of or
remediated any such contaminated soil underlying the Main building and/or
related improvements by the Departure Deadline, then Subtenant agrees to
dispose or treat, or cause to be disposed or treated, such soil contamination
off-site at a registered hazardous waste disposal site (if legally required) or
off-site as required by applicable environmental Laws, with Subtenant or
Raytheon Company named on all permits and manifests with respect to such
contaminated soil as the party responsible for such disposal or treatment
(i.e., the generator). Sublandlord acknowledges and agrees that if contaminated
soil is discovered under the main building and/or related improvements
following the demolition of such Main Building and related improvements, and if
Subtenant reasonably believes that Raytheon Company is responsible for the
clean up or remediation of such contaminated soil (or for the cost of clean up
or remediation), then Subtenant will promptly notify Raytheon Company of such
contamination and request that Raytheon Company undertake the disposal or
treatment of such contaminated soil as provided above. Subtenant shall have no
liability to Sublandlord or Lessor for the clean up or remediation of such
contaminated soil if Raytheon Company accepts responsibility for the clean up
or remediation of such contaminated soil in accordance with the terms set forth
above and disposes of or treats such contamination such that it is removed or
remediated in accordance with applicable environmental laws and regulations by
the Departure


                                      -31-
<PAGE>   33
Deadline. The parties agree that any contaminated soil discovered under the Main
Building or the related improvements shall be remediated or treated by
Subtenant, at Subtenant's sole cost (except as set forth in the preceding
sentence), to levels that meet the Soils Remediation Standard. Subtenant shall
not be obligated to remove any contaminated soil or other Hazardous Materials
discovered under the Main Building or related improvements (or on or under the
Excluded Area) if the same is remediated or treated to levels that meet the Soil
Remediation Standard.

          (d)  Costs of Demolition.

               (i)  Prior to vacating the Main Building (which shall occur not
later than December 31, 2000), Subtenant shall contract with a licensed
contractor to demolish, at Lessor's cost (to the extent the funding requirements
set forth in that certain Participation Agreement dated April __, 1999 among
Lessor, Sublandlord and others (the "Participation Agreement") and that certain
Agency Agreement dated April __, 1999 between Lessor and Sublandlord (the
"Agency Agreement") are satisfied, the Main Building (and certain related
structures and improvements located on the Excluded Area), including, without
limitation, the foundation of the Main Building. If the funding requirements set
forth in the Participation Agreement and the Agency Agreement are not satisfied,
the items identified in the preceding sentence as being at Lessor's costs shall
be at Sublandlord's cost. Subtenant shall have the right to select the
contractor to perform such demolition work. The contractor shall be selected
through a bid process in which Subtenant shall obtain bids from not less than
three licensed contractors selected by Subtenant and approved by Sublandlord, as
Lessor's agent, which such approval shall not be unreasonably withheld. Based on
such bids and any other information that the Subtenant may reasonably consider,
Subtenant shall select the contractor to perform the demolition and such
contractor selected by Subtenant shall be subject to the approval of
Sublandlord and Lessor (which such approval shall not be unreasonably
withheld). Subtenant's contract with such contractor shall contain terms that
are commercially reasonable for such a contract. Sublandlord and Lessor shall
provide the approvals or disapprovals set forth in this subparagraph within
five (5) days of receipt of the information about the contractors selected by
Subtenant to make bids or the bids and the identity of the contractor selected
by Subtenant to perform the work. If Sublandlord or Lessor fails to disapprove
such contractor(s) within such five (5) day period, Sublandlord and Lessor
shall be deemed to have approved such contractor(s). If Sublandlord or Lessor
reasonably disapproves any bidders or contractor selected by Subtenant, then,
concurrently with notifying Subtenant of its disapproval, Sublandlord or
lessor, as the case may be, shall provide Subtenant in writing with the name,
address and telephone number of a replacement bidder or contractor, as the case
may be, acceptable to Sublandlord and Lessor.

          (ii) Lessor shall pay (to the extent the funding requirements set
forth in the Participation Agreement and the Agency Agreement are satisfied)
one hundred percent (100%) of the cost of demolishing and removing from the
Property the Main Building and related structures and improvements located on
the Excluded Area, including the foundation of the Main Building (and the cost
of removing such demolished Main Building, foundations, structures and
improvements from the Property). If the funding requirements set forth in the
Participation Agreement and the Agency Agreement are not satisfied, the items
identified in the preceding sentence as being paid by Lessor shall be paid by
Sublandlord, except as set forth below. Notwithstanding the foregoing,
Subtenant shall be responsible for (A) the cost of



                                      -32-

<PAGE>   34
removal of any Hazardous Materials, including asbestos, located within the Main
Building, (B) the cost of removal (or remediation as provided above) in
compliance with applicable Laws of any asbestos or other Hazardous Materials
located under the Main Building to levels that meet the Soils Remediation
Standard (except Subtenant shall not be responsible hereunder for removal of any
groundwater contamination under the Main Building) and (C) the cost of
demolishing/removing the improvements constructed after the Commencement Date of
this Sublease by or on behalf of Subtenant identified in Paragraph 13(a) above.
The cost to be borne by Lessor (the "Cost to Lessor") (to the extent the funding
requirements set forth in the Participation Agreement and the Agency agreement
are satisfied) for demolishing the Main Building and related structures and
improvements on the Excluded Area shall be net of the cost of health and safety
plans and procedures incurred by Subtenant and/or Subtenant's affiliates,
agents, employees or contractors for demolition and removal of the improvements,
and the cost of protective measures for construction workers incurred by
Subtenant and/or Subtenant's affiliates, agents, employees or contractors
relating to any Hazardous Materials within or under the Main Building, which
shall be at Subtenant's (or Raytheon's) cost. If the funding requirements set
forth in the Participation Agreement and the Agency Agreement are not satisfied,
the items identified in the preceding sentence as being at Lessor's costs of
Demolition shall be borne by Subtenant.

          (iii)  Upon Sublandlord's selection of a contractor, Sublandlord shall
cause Lessor (to the extent the funding requirements set forth in the
Participant Agreement and the Agency Agreement are satisfied) to deposit into an
interest bearing escrow account as quickly as practicable under the Financing
Documents, but in no event more than forth (40) days after Sublandlord's
approval of the contractor as set forth in subparagraph 32(d)(ii) above, an
amount equal to such contractor's estimated Cost to Lessor. If Sublandlord or
Lessor fails to cause such amount to be deposited into the escrow account as
provided herein, Subtenant shall not be required to demolish the Main Building
and related improvements or remediate any soil contamination under the Main
Building, if any, or remove any asbestos from the Main Building or any of the
related improvements. Upon Subtenant's submission to the escrow holder of
reasonably detailed documentation with respect to costs actually incurred with
respect to the Demolition which are Costs to Lessor, the escrow holder shall
promptly disburse from the escrow account to Subtenant or Subtenant's designees
funds sufficient to pay such Costs to Lessor. In the event the total Costs to
Lessor are less than the amount held in escrow, all remaining amounts held in
the escrow account shall be returned to Sublandlord, as agent for Lessor. In the
event the total Costs to Lessor exceed the amount held in escrow, Lessor shall
promptly reimburse Subtenant (to the extent the funding requirements set forth
in the Participation Agreement and the Agency Agreement are satisfied) such
additional costs. If the funding requirements set forth in the Participation
Agreement and the Agency Agreement are not satisfied, the items identified in
the preceding sentence as being reimbursed by Lessor shall be reimbursed by
Sublandlord.

          (vi)  The parties hereto agree that Subtenant or Raytheon Company
shall be identified as the party responsible for the proper disposal of any
Hazardous Materials within the Main Building (e.g., asbestos) or contaminated
soil to be removed from the Excluded Area as part of the demolition and removal
obligations referred to in this paragraph, and in the

                                      -33-

<PAGE>   35
event Subtenant or Raytheon Company fails to timely and completely perform such
asbestos and contaminated soil removal or remediation as provided above,
Sublandlord, in addition to Sublandlord's other remedies under this Sublease,
may, as Lessor's agent, elect to do so (with Subtenant named on all permits and
manifests relating to such asbestos and contaminated soil removal) and, in such
event, Subtenant shall reimburse, or cause Raytheon Company to reimburse,
Lessor for its reasonable costs incurred in removing such asbestos and
contaminated soil from or under the Main Building and related structures as
provided above. Such reimbursement shall be required to be made within thirty
(30) days following receipt of a written notice or statement setting forth in
reasonable detail such costs to be reimbursed.

          (e)  Relocation of Remediation Well Sites and Equipment. Subtenant
agrees to reasonably cooperate with Sublandlord, as Lessor's agent, promptly to
engineer and relocate, on Sublandlord's reasonable request and at Subtenant's
cost, any existing soil or water remediation well sites and equipment (as
further set forth in Section 9.1(g) of the Purchase Agreement) which Subtenant
is not required to remove pursuant to Paragraph 32 herein. Sublandlord agrees
to reasonably cooperate with Subtenant with respect to the engineering and
relocation of such items. Such cooperation shall include, without limitation,
the prompt delivery to Subtenant of any development plans for the Property and
Sublandlord's participation in good faith and timely discussions with Subtenant
regarding the relocation of such items.

          (f)  Survival. The obligations of Lessor, Subtenant and Sublandlord
under this Paragraph 32 shall survive the expiration or earlier termination of
this Sublease.

     33.  Authority. The undersigned parties hereby warrant that they have
proper authority and are empowered to execute this Sublease on behalf of
Sublandlord and Subtenant, respectively.

     34.  Brokers. Sublandlord and Subtenant each represent and warrant to the
other that it has not dealt with any broker respecting this transaction other
than Cornish & Carey Commercial ("C&C"); however, no commission shall be owing
to C&C based on the parties hereto entering into this Sublease. Each party
hereto agrees to indemnify and hold the other harmless from and against
damages, losses, liabilities, claims, demands, costs or expenses suffered or
incurred by the other in the event of any breach by such party of any
representation, warranty or covenant set forth in this Paragraph 34.

     35.  Consent. Wherever in this Sublease it is provided that either party
shall not unreasonably withhold consent or approval, such consent or approval
(collectively referred to as "consent") shall also not be unreasonably
withheld, conditioned or delayed. If a party considers that the other party has
unreasonably withheld or delayed a consent, it shall so notify the other party
within ten (10) days after receipt of notice of denial of the requested consent
or, in case notice of denial is not received, within twenty (20) days after
giving the first-mentioned notice, may submit the question of whether the
withholding or delaying of such consent is unreasonable to determination by
arbitration.

     36.  Right of Sublandlord to Perform. Except as provided otherwise herein,
all covenants and agreements to be performed by Subtenant under this Sublease
shall be performed at Subtenant's sole cost and expense and without any
abatement of rent or right of set-off. If


                                      -34-
<PAGE>   36
Subtenant fails to pay any sum of money, other than rent, or fails to perform
any other act on its part to be performed under this Sublease, and the failure
continues beyond any applicable grace or cure period set forth herein then in
addition to any other available remedies, Sublandlord may, at its election make
the payment or perform the other act on Subtenant's part. Sublandlord's election
to make the payment or perform the act on Subtenant's part shall not give rise
to any responsibility of Sublandlord to continue making the same or similar
payments or performing the same or similar acts. Subtenant shall, promptly upon
demand by Sublandlord, reimburse Sublandlord for all reasonable sums paid by
Sublandlord and all necessary incidental costs, together with interest at the
Permitted Rate or two percent (2%) above the prime rate announced by Bank of
America from time to time, whichever is greater from the date of payment by
Sublandlord. Sublandlord shall have the same rights and remedies if Subtenant
fails to pay those amounts as Sublandlord would have in the event of a default
by Subtenant in the payment of rent. Sublandlord shall provide Sublandlord with
written notice and the appropriate cure period provided in the Lease before
performing any act on behalf of Subtenant and will provide Subtenant with
written request for any reimbursement payable hereunder.

     37.  Expenses and Legal Fees. All sums reasonably incurred by Sublandlord
in connection with any Event of Default by Subtenant under this Sublease or
holding over of possession by Subtenant after the expiration or earlier
termination of this Sublease, including without limitation all reasonable
costs, expenses and reasonable accountants, appraisers, attorneys and other
professional fees, and any collection agency or other collection charges, shall
be due and payable by Subtenant to Sublandlord on demand, and shall bear
interest at the Permitted Rate. Should either Sublandlord or Subtenant bring
any action in connection with this Sublease, the prevailing party shall be
entitled to recover as a part of the action its reasonable attorneys' fees, and
all other costs. The prevailing party for the purpose of this paragraph shall
be determined by the trier of the facts.

     38.  WAIVER OF JURY TRIAL. SUBLANDLORD AND SUBTENANT EACH ACKNOWLEDGES
THAT IT IS AWARE OF AND HAS HAD THE ADVICE OF COUNSEL OF ITS CHOICE WITH
RESPECT TO ITS RIGHTS TO TRIAL BY JURY, AND EACH PARTY DOES HEREBY EXPRESSLY
AND KNOWINGLY WAIVE AND RELEASE ALL SUCH RIGHTS TO TRIAL BY JURY IN ANY ACTION,
PROCEEDING OR COUNTERCLAIM BROUGHT BY EITHER PARTY HERETO AGAINST THE OTHER
(AND/OR AGAINST ITS OFFICERS, DIRECTORS, EMPLOYEES, AGENTS, OR SUBSIDIARY OR
AFFILIATED ENTITIES) ON ANY MATTERS WHATSOEVER ARISING OUT OF OR IN ANY WAY
CONNECTED WITH THIS LEASE, TENANT'S USE OR OCCUPANCY OF THE PREMISES, AND/OR
ANY CLAIM OF INJURY OR DAMAGE.

     39.  Satisfaction of Judgment. The obligations of Sublandlord and
Subtenant do not constitute the personal obligations of the directors, officers
or shareholders of Sublandlord or its constituent partners. Should Subtenant
recover a money judgment against Sublandlord, such judgment shall be satisfied
only out of the proceeds of sale received upon execution of such judgment and
levied thereon against the right, title and interest of Sublandlord in the
Property and out of the rent, insurance proceeds or other income from such
property receivable by Sublandlord or out of consideration received by
Sublandlord from the sale or other disposition of all or any part of
Sublandlord's right, title or interest in the Property, and no action for any
deficiency may be sought or obtained by Subtenant.



                                      -35-
<PAGE>   37

     40.  Changes Required by Accounting Rules. If, in connection with
obtaining synthetic lease financing for the acquisition and development of the
Property, Sublandlord is required to make modifications to this Sublease in
order to comply with all applicable accounting requirements for such financing,
Subtenant will not unreasonably withhold or delay its consent, provided that
the modifications do not increase the obligations of Subtenant or impair
Subtenant's rights under this Sublease.

     41.  Security Measures. Subtenant hereby acknowledges that Sublandlord
shall have no obligation whatsoever to provide guard service or other security
measures for the benefit of the Premises or the Property. Subtenant assumes all
responsibility for the protection of Subtenant, its agents, invitees and
property from acts of third parties.

     IN WITNESS WHEREOF, the parties have executed this Sublease on the dates
set forth below.


                                      SUBTENANT:


                                      FAIRCHILD SEMICONDUCTOR
                                      CORPORATION OF CALIFORNIA,
                                      a Delaware corporation



DATED: April 21, 1999                 By: /s/ Daniel E. Boxer
                                         --------------------------------------
                                      Name:  Daniel E. Boxer
                                           ------------------------------------
                                      Title: Executive Vice President
                                            -----------------------------------

                                      SUBLANDLORD:


                                      VERITAS SOFTWARE CORPORATION,
                                      a Delaware Corporation

DATED:___________, 1999               By: /s/ Jay A. Jones
                                         --------------------------------------
                                      Name:  Jay A. Jones
                                           ------------------------------------
                                      Title: Vice President and General Counsel
                                            -----------------------------------

                                      By:
                                         --------------------------------------
                                      Name:
                                           ------------------------------------
                                      Title:
                                            -----------------------------------












                                      -36-

<PAGE>   38

                               CONSENT OF LESSOR


The undersigned Lessor under that certain Sublease Agreement dated as of April
__, 1999 by and between Lessor and Lessee hereby consents to the subletting of
the Premises by Subtenant on the terms and conditions contained in this
Sublease including, without limitation, the terms and conditions set forth in
Paragraph 32, and Lessor agrees to be bound by its obligations under Paragraph
32. This consent shall apply only to this Sublease and shall not be deemed to
be a consent to any other subleases.


                                        LESSOR


                                        FIRST SECURITY BANK, NATIONAL
                                        ASSOCIATION, not individually, but
                                        solely as Owner Trustee under the
                                        VS Trust 1999-1



                                        By:  /s/ Val T. Orton
                                           ------------------------------------

                                        Name:  Val T. Orton
                                             ----------------------------------

                                        Title: Vice President
                                              ---------------------------------
<PAGE>   39

                                                                     EXHIBIT "A"








                                 [EXHIBIT MAP]
<PAGE>   40





                                                                     EXHIBIT "B"




                               [ELLIS STREET MAP]


<PAGE>   41





                                                                     EXHIBIT "B"







                               [350 ELLIS STREET FLOOR PLAN]
<PAGE>   42




                                                                     EXHIBIT "B"











                             [540 PRICE AVENUE MAP]




<PAGE>   1
                                                                   EXHIBIT 10.25


                 CERTIFICATE RE: REPRESENTATIONS AND WARRANTIES

      The undersigned, Fairchild Semiconductor Corporation of California, a
Delaware corporation ("Fairchild Semiconductor"), hereby certifies that each of
the representations and warranties contained in Paragraph 8.1 of the Agreement
of Purchase and Sale dated March 29, 1999, by and between Fairchild
Semiconductor, as seller, and Veritas Software Corporation, a Delaware
corporation ("Veritas"), as purchaser, is true and correct as of the date
escrow closes on the sale of the property located at 350 Ellis Street, Mountain
View, California, from Fairchild Semiconductor to Veritas or Veritas' assignee.



                                    FAIRCHILD SEMICONDUCTOR
                                    CORPORATION OF CALIFORNIA,
                                    a Delaware corporation


                                    By: /s/ [Signature Illegible]
                                        -------------------------------
                                    Its:
                                         ------------------------------


                                    April 20, 1999








                                      -1-


<PAGE>   1

                                                                   EXHIBIT 10.26


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




                               SECURITY AGREEMENT


                           Dated as of April 23, 1999

                                    between


                   FIRST SECURITY BANK, NATIONAL ASSOCIATION,
            not individually, but solely as the Owner Trustee under
                              the VS Trust 1999-1


                                      and

                               NATIONSBANK, N.A.
                  as the Agent for the Lenders and the Holders



                         and accepted and agreed to by


                          VERITAS SOFTWARE CORPORATION




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


<PAGE>   2

                               TABLE OF CONTENTS


 1. Definitions..............................................................  2
 2. Grant of Security Interest...............................................  3
 3. Payment of Obligations...................................................  5
 4. Other Covenants..........................................................  5
 5. Default; Remedies........................................................  6
 6. Remedies Not Exclusive...................................................  6
 7. Performance by the Agent of the Borrower's Obligations...................  7
 8. Duty of the Agent........................................................  7
 9. Powers Coupled with an Interest..........................................  7
10. Execution of Financing Statements........................................  8
11. Security Agreement Under Uniform Commercial Code.........................  8
12. Authority of the Agent...................................................  9
13. Notices..................................................................  9
14. Severability.............................................................  9
15. Amendment in Writing; No Waivers; Cumulative Remedies....................  9
16. Section Headings......................................................... 10
17. Successors and Assigns................................................... 10
18. The Borrower's Waiver of Rights.......................................... 10
19. GOVERNING LAW............................................................ 10
20. Obligations Are Without Recourse......................................... 11
21. Partial Release; Full Release............................................ 11
22. Miscellaneous............................................................ 11
23. Conflicts with Participation Agreement................................... 12
24. LESSEE AS A PARTY........................................................ 12


<PAGE>   3
                               SECURITY AGREEMENT


     This SECURITY AGREEMENT, dated as of April 23, 1999 (as amended, modified,
extended, supplemented, restated and/or replaced from time to time, this
"Security Agreement"), is made between FIRST SECURITY BANK, NATIONAL
ASSOCIATION, a national banking association, not individually, but solely as
Owner Trustee under the VS Trust 1999-1 (the "Borrower"), and NATIONSBANK,
N.A., a national banking association ("Bank"), as agent for (a) the Lenders
(hereinafter defined) under the Credit Agreement dated as of April 23, 1999 (as
amended, modified, extended, supplemented, restated and/or replaced from time
to time, the "Credit Agreement") by and among the Borrower, the lending
institutions from time to time parties thereto (the "Lenders") and Bank as the
agent for the Lenders and (b) the holders of the certificates issued pursuant
to the Trust Agreement dated as of April 23, 1999 (as amended, modified,
extended, supplemented, restated and/or replaced from time to time, the "Trust
Agreement") among the holders from time to time parties thereto (the "Holders")
and the Borrower, in its individual capacity thereunder and in its capacity as
Owner Trustee thereunder. The Lenders and the Holders, together with their
successors and permitted assigns, are collectively referred to hereinafter as
the "Secured Parties" Bank, in its capacity as agent for the Secured Parties is
referred to hereinafter as the "Agent", and this Security Agreement is accepted
and agreed to by Veritas Software Corporation, a Delaware corporation.


                             Preliminary Statement


     Pursuant to the Credit Agreement, the Lenders have severally agreed to
make Loans to the Borrower in an aggregate amount not to exceed the aggregate
Lender Commitments upon the terms and subject to the conditions set forth
therein, to be evidenced by the Notes issued by the Borrower under the Credit
Agreement. Pursuant to the Trust Agreement, the Holders have agreed to purchase
the ownership interests of the Trust created thereby in an aggregate amount not
to exceed the aggregate Holder Commitments upon the terms and subject to the
conditions set forth therein, to be evidenced by the Certificates issued by the
Borrower under the Trust Agreement. The Borrower is, or shall be upon the date
of the initial Advance with respect to each Property, the legal and beneficial
owner of such Property.

     It is a condition, among others, to the obligation of the Lenders to make
their respective Loans to the Borrower under the Credit Agreement and the
Holders to make their respective Holder Advances under the Trust Agreement that
the Borrower shall have executed and delivered this Security Agreement to the
Agent, for the benefit of the Lenders and the Holders.

     NOW, THEREFORE, in consideration of the premises and to induce the Lenders
to make their respective Loans under the Credit Agreement and to induce the
Holders to make their respective Holder Advances under the Trust Agreement, the
Borrower hereby agrees with the Agent, for the benefit of the Lenders and the
Holders, as follows:
<PAGE>   4
1.   DEFINITIONS.

(a)  As used herein, the following terms shall have the following respective
meanings:

     "Accounts" shall mean all "accounts," as such term is defined in the
Uniform Commercial Code, now owned or hereafter acquired by the Borrower,
including without limitation (i) all accounts receivable, other receivables,
book debts and other forms of obligations now owned or hereafter received or
acquired by or belonging or owing to the Borrower, whether arising out of goods
sold or leased or services rendered by it or from any other transaction
(including without limitation any such obligations which may be characterized
as an account under the Uniform Commercial Code), (ii) all of the Borrower's
rights in, to and under all purchase orders or receipts now owned or hereafter
acquired by it for goods or services, (iii) all of the Borrower's rights to any
goods represented by any of the foregoing (including without limitation unpaid
sellers' rights of rescission, replevin, reclamation and stoppage in transit
and rights to returned, reclaimed or repossessed goods), (iv) all monies due or
to become due to the Borrower under all purchase orders and contracts for the
sale or lease of goods or the performance of services or both by the Borrower
(whether or not yet earned by performance on the part of the Borrower) now or
hereafter in existence, including without limitation the right to receive the
proceeds of said purchase orders and contracts, and (v) all collateral security
and guarantees of any kind, now or hereafter in existence, given by any Person
with respect to any of the foregoing.

     "Chattel Paper" shall mean any and all "chattel paper," as such term is
defined in the Uniform Commercial Code, now owned or hereafter acquired by the
Borrower, wherever located.

     "Documents" shall mean any and all "documents", as such term is defined in
the Uniform Commercial Code, now owned or hereafter acquired by the Borrower,
wherever located, including without limitation each bill of lading, dock
warrant, dock receipt, warehouse receipt or order for the delivery of goods, and
also any other document which in the regular course of business or financing is
treated as adequately evidencing that the person in possession of it is entitled
to receive, hold and dispose of the document and the goods it covers.

     "General Intangibles" shall mean any and all "general intangibles," as
such term is defined in the Uniform Commercial Code, now owned or hereafter
acquired by the Borrower, including without limitation all contracts,
undertakings, or agreements in or under which the Borrower may now or hereafter
have any right (other than any right evidenced by Chattel Paper, Documents or
Instruments), title or interest, including without limitation any agreements
relating to the terms of payment or the terms of performance of any Account.

     "Holders" shall have the meaning specified in the first paragraph of this
Security Agreement.




                                       2

<PAGE>   5
     "Instruments" shall mean any and all "instruments", as such term is
defined in the Uniform Commercial Code, now owned or hereafter acquired by the
Borrower, wherever located, including without limitation all certificated
securities, all certificates of deposit, and all notes and other, without
limitation, evidences of indebtedness, other than instruments that constitute,
or are a part of a group of writings that constitute, Chattel Paper.

     "Investment Property" shall mean any and all "investment property," as
such term is defined in the Uniform Commercial Code, now owned or hereafter
acquired by the Borrower, wherever located.

     "Lenders" shall have the meaning specified in the first paragraph of this
Security Agreement.

     "Lessee" shall mean Veritas Software Corporation, a Delaware corporation,
its successors, permitted assigns and permitted transferees.

     "Obligations" shall mean any and all obligations now existing or hereafter
arising under the Credit Agreement, the Notes, the Trust Agreement, the
Certificates and/or any other Operative Agreement.

     (b)  Capitalized terms used but not otherwise defined in this Security
Agreement shall have the respective meanings specified in the Credit Agreement
or Appendix A to the Participation Agreement dated as of April 23, 1999 (as
amended, modified, extended, supplemented, restated and/or replaced from time to
time in accordance with the applicable provisions thereof, the "Participation
Agreement") among Lessee, the various parties thereto from time to time, as
guarantors, the Borrower, the Holders, the Lenders and NATIONSBANK, N.A., as
agent for the Lenders and respecting the Security Documents, as the agent for
the Lenders and the Holders, to the extent of their interests.

     (c)  The rules of usage set forth in Appendix A to the Participation
Agreement shall apply to this Agreement.

     2.   GRANT OF SECURITY INTEREST.

     To secure payment of all the amounts advanced under the Credit Agreement
in connection with the Notes, all the amounts advanced or contributed under the
Trust Agreement in connection with the Certificates and all other amounts now
or hereafter owing to the Lenders, the Holders or the Agent thereunder or under
any other Operative Agreement, THE BORROWER HEREBY CONVEYS, GRANTS, ASSIGNS,
TRANSFERS, HYPOTHECATES, MORTGAGES AND SETS OVER TO THE AGENT FOR THE BENEFIT
OF THE SECURED PARTIES, A FIRST PRIORITY SECURITY INTEREST IN AND LIEN ON THE
TRUST


                                        3


<PAGE>   6

ESTATE, WHETHER NOW EXISTING OR HEREAFTER ACQUIRED INCLUDING WITHOUT LIMITATION
THE FOLLOWING:

          (a)  all right, title and interest of the Borrower in and to the
     Operative Agreements now existing or hereafter acquired by the Borrower
     (including without limitation all rights to payment and indemnity rights of
     the Borrower under the Participating Agreement) (all of the foregoing in
     this paragraph (a) being referred to as the "Rights in Operative
     Agreements");

          (b)  all right, title and interest of the Borrower in and to all of
     the Equipment;

          (c)  all right, title and interest of the Borrower in and to all of
     the Fixtures;

          (d)  all the estate, right, title, claim or demand whatsoever of the
     Borrower, in possession or expectancy, in and to each Property, Fixture or
     Equipment or any part thereof;

          (e)  all right, title and interest of the Borrower in and to all
     substitutes, modifications and replacements of, and all additions,
     accessions and improvements to, the Fixtures and Equipment, subsequently
     acquired or leased by the Borrower or constructed, assembled or placed by
     the Borrower on any Property, immediately upon such acquisition, lease,
     construction, assembling or placement, and in each such case, without any
     further conveyance, assignment or other act by the Borrower;

          (f)  all right, title and interest of the Borrower in, to and under
     books and records relating to or used in connection with the operation of
     one (1) or more Properties or any part thereof; all rights of the Borrower
     to the payment of money and all property; and all rights in and to any
     causes of action or choses in action now or hereafter existing in favor of
     the Borrower and all rights to any recoveries therefrom;

          (g)  all right, title and interest of the Borrower in and to all
     unearned premiums under insurance policies now held or subsequently
     obtained by the Lessee relating to one (1) or more Properties and the
     Borrower's interest in and to all proceeds of any insurance policies
     maintained by or for the benefit of the Borrower, including without
     limitation any right to collect and receive such proceeds; and all awards
     and other compensation, including without limitation the interest payable
     thereon and any right to collect and receive the same, made to the present
     or any subsequent owner of any Property for the taking by eminent domain,
     condemnation or otherwise, of all or any part of any Property or any
     easement or other right therein;

          (h)  all right, title and interest of the Borrower in and to (i) all
     consents, licenses, certificates and other governmental approvals relating
     to construction, completion, use or operation of any Property or any part
     thereof and (ii) all Plans and Specifications relating to any Property;



                                       4
<PAGE>   7
         (i)  all right, title and interest of the Borrower in and to all Rent
     and all other rents, payments, purchase prices, receipts, revenues, issues
     and profits payable under the Lease or pursuant to any other lease with
     respect to any Property;

         (j)  all right, title and interest of the Borrower in and to all
     Instruments and Documents;

         (k)  all right, title and interest of the Borrower in and to all
     General Intangibles;

         (l)  all right, title and interest of the Borrower in and to all
     Chattel Paper (including without limitation all rights under the Lease);

         (m)  all right, title and interest of the Borrower in and to all money,
     cash or cash equivalent and bank accounts;

         (n)  all right, title and interest of the Borrower in and to all
     Accounts;

         (o)  all right, title and interest of the Borrower in and to all
     proceeds of letters of credit issued in favor of the Borrower in connection
     with any Property; and

         (p)  all right, title and interest of the Borrower in and to all
     proceeds, both cash and noncash, of any of the foregoing.

     (All of the foregoing property and rights and interests now owned or held
or subsequently acquired by the Borrower and described in the foregoing clauses
(a) through (p) are collectively referred to as the "Trust Property").

     TO HAVE AND TO HOLD the Trust Property and the rights and privileges hereby
granted unto the Agent (for the benefit of the Lenders and the Holders) its
successors and assigns for the uses and purposes set forth, until all of the
obligations owing to the Lenders, the Holders and the Agent under the Operative
Agreements are paid in full; provided that EXCLUDED from the Trust Property at
all times and in all respects shall be all Excepted Payments.

     3.  PAYMENT OF OBLIGATIONS.

     The Borrower shall pay all Obligations in accordance with the terms of the
Credit Agreement, the Notes, the Trust Agreement, the Certificates and the other
Operative Agreements and perform each term to be performed by it under the
Credit Agreement, the Notes, the Trust Agreement, the Certificates and the other
Operative Agreements.

     4.  OTHER COVENANTS.

     At any time and from time to time, upon the reasonable written request of
the Agent, and at the expense of the Borrower (with funds provided by the Lessee
for such purpose), the

                                       5
<PAGE>   8
Borrower will promptly and duly execute and deliver such further instruments
and documents and take such further actions as the Agent reasonably may request
for the purposes of obtaining or preserving the full benefits of this Security
Agreement and of the rights and powers granted by this Security Agreement.

     5.   DEFAULT; REMEDIES.

          (a)  If a Credit Agreement Event of Default has occurred and is
     continuing:

               (i)  the Agent, in addition to all other remedies available at
          law or in equity, shall have the right forthwith to enter upon any
          Property (or any other place where any component of any Property is
          located at such time) without charge, and take possession of all or
          any portion of the Trust Property, and to re-let the Trust property
          and receive the rents, issues and profits thereof, to make repairs and
          to apply said rentals and profits, after payment of all necessary or
          proper charges and expenses, on account of the amounts hereby secured
          (subject to the Excepted Payments); and

               (ii) the Agent, shall, as a matter of right, be entitled to the
          appointment of a receiver for the Trust Property, and the Borrower
          hereby consents to such appointment and waives notice of any
          application therefor.

          (b)  If a Credit Agreement Event of Default has occurred and is
     continuing, the Agent may proceed by an action at law, suit in equity or
     other appropriate proceeding, to protect and enforce its rights, whether
     for the foreclosure of the Lien of this Security Agreement, or for the
     specific performance of any agreement contained herein or for an injunction
     against the violation of any of the terms hereof. The proceeds of any sale
     of any of the Trust Property shall be applied pursuant to Section 8.7 of
     the Participation Agreement. In addition, the Agent may proceed under
     Section 11 hereof.

          (c)  The Borrower hereby waives the benefit of all appraisement,
     valuation, stay, extension and redemption laws now or hereafter in force
     and all rights of marshalling in the event of any sale of the Trust
     Property or any portion thereof or interest therein.

     6.   REMEDIES NOT EXCLUSIVE.

     The Agent shall be entitled to enforce payment of the indebtedness and
performance of the Obligations and to exercise all rights and powers under this
Security Agreement or under any of the other Operative Agreements or other
agreements or any laws now or hereafter in force, notwithstanding some or all
of the Obligations may now or hereafter be otherwise secured, whether by deed
of trust, mortgage, security agreement, pledge, Lien, assignment or otherwise.
Neither the acceptance of this Security Agreement nor its enforcement, shall
prejudice or in any manner affect the Agent's right to realize upon or enforce
any other security now or hereafter held by the Agent, it being agreed that the
Agent shall be entitled to enforce this Security


                                       6
<PAGE>   9
Agreement and any other security now or hereafter held by the Agent in such
order and manner as the Agent may determine in its absolute discretion. No
remedy conferred hereunder or under any other Operative Agreement upon or
reserved to the Agent is intended to be exclusive of any other remedy herein or
therein or by law provided or permitted, but each shall be cumulative and shall
be in addition to every other remedy given hereunder or thereunder or now or
hereafter existing at law or in equity or by statute. Every power or remedy
given by any of the Operative Agreements to the Agent or to which it may
otherwise be entitled, may be exercised, concurrently or independently, from
time to time and as often as may be deemed expedient by the Agent. In no event
shall the Agent, in the exercise of the remedies provided in this Security
Agreement (including without limitation in connection with the assignment of
Rents to the Agent, or the appointment of a receiver and the entry of such
receiver onto all or any part of the Land), be deemed a "mortgagee in
possession" or a "pledgee in possession," and the Agent shall not in any way be
made liable for any act, either of commission or omission, in connection with
the exercise of such remedies.

     7.   PERFORMANCE BY THE AGENT OF THE BORROWER'S OBLIGATIONS.

     If the Borrower fails to perform or comply with any of its agreements
contained herein the Agent, at its option, but without any obligation so to do,
may perform or comply, or otherwise cause performance or compliance, with such
agreement. The expenses of the Agent incurred in connection with actions
undertaken as provided in this Section 7, together with interest thereon at a
rate per annum equal to the Overdue Rate, from the date of payment by the Agent
to the date reimbursed by the Borrower, shall be payable by the Borrower (with
funds provided by the Lessee for such purpose) to the Agent on demand and
constitutes part of the Obligations secured hereby.

     8.   DUTY OF THE AGENT.

     The Agent's sole duty with respect to the custody, safekeeping and physical
preservation of any Trust Property in its possession, under Section 9-207 of the
Uniform Commercial Code or otherwise, shall be to deal with it in the same
manner as the Agent deals with similar property for its own account. Neither the
Agent, any Lender, any Holder nor any of their respective directors, officers,
employees, shareholders, partners or agents shall be liable for failure to
demand, collect or realize upon any of the Trust Property or for any delay in
doing so or shall be under any obligation to sell or otherwise dispose of any
Trust Property upon the request of the Borrower or any other Person or to take
any other action whatsoever with regard to the Trust Property or any part
thereof.

     9.   POWERS COUPLED WITH AN INTEREST.

     All powers, authorizations and agencies contained in this Security
Agreement are coupled with an interest and are irrevocable until this Security
Agreement is terminated and the Liens created hereby are released.

                                       7

<PAGE>   10
     10.  EXECUTION OF FINANCING STATEMENTS.

     Pursuant to Section 9-402 of the Uniform Commercial Code, the Borrower
authorizes the Agent at the expense of the Borrower (such amounts to be paid
with funds provided by the Lessee for such purpose) to file financing
statements with respect to the Trust Property under this Security Agreement
without the signature of the Borrower in such form and in such filing offices
as the Agent reasonably determines appropriate to perfect the security
interests of the Agent under this Security Agreement. A carbon, photographic or
other reproduction of this Security Agreement shall be sufficient as a
financing statement for filing in any jurisdiction. For purposes of such
financing statement, the Borrower shall be deemed to be the debtor, and the
Agent shall be deemed to be the secured party. The address of the Borrower is
79 South Main Street, Salt Lake City, Utah 84111, Attention: Val T. Orton, Vice
President, and the address of the Agent is NationsBank, N.A., 901 Main Street,
67th Floor, Dallas, Texas 75202, Attention: Ms. Sharon Ellis.

     11.  SECURITY AGREEMENT UNDER UNIFORM COMMERCIAL CODE.

          (a)  It is the intention of the parties hereto that this Security
     Agreement as it relates to matters of the grant, perfection and priority of
     security interests the subject hereof, shall constitute a security
     agreement within the meaning of the Uniform Commercial Code of the States
     in which the Trust Property is located. If a Credit Agreement Event of
     Default shall occur, then in addition to having any other right or remedy
     available at law or in equity, the Agent may proceed under the applicable
     Uniform Commercial Code and exercise such rights and remedies as may be
     provided to a secured party by such Uniform Commercial Code with respect to
     all or any portion of the Trust Property which is personal property
     (including without limitation taking possession of and selling such
     property). If the Agent shall elect to proceed under the Uniform Commercial
     Code, then fifteen (15) days' notice of sale of the personal property shall
     be deemed reasonable notice and the reasonable expenses of retaking,
     holding, preparing for sale, selling and the like incurred by the Agent
     shall include, but not be limited to, attorneys' fees and legal expenses.
     At the Agent's request, the Borrower shall assemble such personal property
     and make it available to the Agent at a place designated by the Agent which
     is reasonably convenient to both parties.

          (b)  The Borrower, upon request by the Agent from time to time, shall
     execute, acknowledge and deliver to the Agent one (1) or more separate
     security agreements, in form satisfactory to the Agent, covering all or any
     part of the Trust Property and will further execute, acknowledge and
     deliver, or cause to be executed, acknowledged and delivered, any financing
     statement, affidavit, continuation statement or certificate or other
     document as the Agent may request in order to perfect, preserve, maintain,
     continue or extend the security interest under, and the priority of the
     Liens granted by, this Security Agreement and such security instrument. The
     Borrower further agrees to pay to the Agent (with funds provided by the
     Lessee for such purpose) on demand all reasonable costs and expenses
     incurred by the Agent in connection with the preparation, execution,
     recording, filing and re-filing of any such document and all reasonable
     costs and expenses





                                       8

<PAGE>   11
     of any record searches for financing statements the Agent shall reasonably
     require. The filing of any financing or continuation statements in the
     records relating to personal property or chattels shall not be construed
     as in any way impairing the right of the Agent to proceed against any
     property encumbered by this Security Agreement.

     12.  AUTHORITY OF THE AGENT.

     The Borrower acknowledges that the rights and responsibilities of the Agent
under this Security Agreement with respect to any action taken by the Agent or
the exercise or non-exercise by the Agent of any option, voting right, request,
judgment or other right or remedy provided for herein or resulting or arising
out of this Security Agreement shall be governed by the Credit Agreement and
Section 8.6 of the Participation Agreement and by such other agreements with
respect thereto as may exist from time to time (until such time as all amounts
due and owing to the Secured Parties and the Agent under the Operative
Agreements have been paid in full), but the Agent shall be conclusively
presumed to be acting as agent for the Secured Parties with full and valid
authority so to act or refrain from acting, and the Borrower shall be under no
obligation, or entitlement, to make any inquiry respecting such authority.

     13.  NOTICES.

     All notices required or permitted to be given under this Security
Agreement shall be in writing and delivered as provided in Section 12.2 of the
Participation Agreement.

     14.  SEVERABILITY.

     Any provision of this Security Agreement which is prohibited or
unenforceable shall be ineffective to the extent of such prohibition or
unenforceability without invalidating the remaining provisions hereof.

     15.  AMENDMENT IN WRITING; NO WAIVERS; CUMULATIVE REMEDIES.

          (a)  None of the terms or provisions of this Security Agreement may
     be waived, amended, supplemented or otherwise modified except in
     accordance with the terms of Section 12.4 of the Participation Agreement.

          (b)  No failure to exercise, nor any delay in exercising, on the part
     of the Agent, any right, power or privilege hereunder shall operate as a
     waiver thereof. No single or partial exercise of any right, power or
     privilege hereunder shall preclude any other or further exercise thereof
     or the exercise of any other right, power or privilege. A waiver by the
     Agent of any right or remedy hereunder on any one (1) occasion shall not
     be construed as a bar to any right or remedy which the Agent would
     otherwise have an any future occasion.

                                       9


<PAGE>   12
         (c)  The rights and remedies herein provided are cumulative, may be
     exercised singly or concurrently and are not exclusive of any other rights
     or remedies provided by law.

     16.  SECTION HEADINGS.

     The section headings used in this Security Agreement are for convenience
of reference only and are not to affect the construction hereof or be taken into
consideration in the interpretation hereof.

     17.  SUCCESSORS AND ASSIGNS.

     This Security Agreement shall be binding upon the successors of the
Borrower, and the Borrower shall not assign any of its rights or obligations
hereunder or with respect to any of the Trust Property without the prior written
consent of the Agent. This Security Agreement shall inure to the benefit of the
Agent, the Lenders, the Holders and their respective successors and assigns, in
accordance with their respective interest herein.

     18.  THE BORROWER'S WAIVER OF RIGHTS.

     Except as otherwise set forth herein, to the fullest extent permitted by
law, the Borrower waives the benefit of all laws now existing or that may
subsequently be enacted providing for (a) any appraisement before sale of any
portion of the Trust Property, (b) any extension of the time for the
enforcement of the collection of the indebtedness or the creation or extension
of a period of redemption from any sale made in collecting such debt and (c)
exemption of any portion of the Trust Property from attachment, levy or sale
under execution or exemption from civil process. Except as otherwise set forth
herein, to the fullest extent the Borrower may do so, the Borrower agrees that
the Borrower will not at any time insist upon, plead, claim or take the benefit
or advantage of any law now or hereafter in force providing for any
appraisement, valuation, stay, exemption, extension or redemption, or requiring
foreclosure of this Security Agreement before exercising any other remedy
granted hereunder and the Borrower and its successors and assigns, and for any
and all Persons ever claiming any interest in the Trust Property, to the extent
permitted by law, hereby waives and releases all rights of redemption,
valuation, appraisement, stay of execution, notice of election to mature or
declare due the whole of the Obligations and marshalling in the event of
foreclosure of the Liens hereby created.

     19.  GOVERNING LAW.

     EXCEPT AS OTHERWISE EXPRESSLY PROVIDED IN SECTION 11(a) HEREOF, THIS
SECURITY AGREEMENT SHALL BE GOVERNED BY, AND CONSTRUED, INTERPRETED AND ENFORCED
IN ACCORDANCE WITH, THE INTERNAL LAWS OF THE STATE OF NEW YORK.


                                       10
<PAGE>   13
     20.  OBLIGATIONS ARE WITHOUT RECOURSE.

     The provisions of the Participation Agreement relating to limitations on
liability are hereby incorporated by reference herein, Mutatis Mutandis.

     21.  PARTIAL RELEASE; FULL RELEASE.

     The Agent may release for such consideration as it may require any portion
of the Trust Property without (as to the remainder of the Trust Property) in
any way impairing or affecting the Lien, security interest and priority herein
provided for the Agent compared to any other Lien holder or secured party.
Further, the Agent shall execute and deliver to the Borrower such documents
and instruments as may be required to release the Lien and security interest
created by this Security Agreement with respect to the Properties as provided
in Section 8.8 of the Participation Agreement or to grant the easements and
permit the other matters provided for in Section 8.5 of the Participation
Agreement.

     22.  MISCELLANEOUS.

          (a)  This Security Agreement is one (1) of the documents which create
     Liens and security interests that secure payment and performance of the
     Obligations. The Agent, at its election, may commence or consolidate in a
     single action all proceedings to realize upon all such Liens and security
     interests. The Borrower hereby waives (i) any objections to the
     commencement or continuation of an action to foreclose the Lien of this
     Security Agreement or exercise of any other remedies hereunder based on any
     action being prosecuted or any judgment entered with respect to the
     Obligations or any Liens or security interests that secure payment and
     performance of the Obligations and (ii) any objections to the commencement
     of, continuation of, or entry of a judgment in any such other action based
     on any action or judgment connected to this Security Agreement. In case of
     a foreclosure sale, the Trust Property may be sold, at the Agent's
     election, in one (1) parcel or in more than one (1) parcel and the Agent is
     specifically empowered (without being required to do so, and in its sole
     and absolute discretion) to cause successive sales of portions of the Trust
     Property to be held.

          (b)  This Security Agreement may not be amended, waived, discharged or
     terminated except in accordance with Section 12.4 of the Participation
     Agreement. Upon the prior written consent of the Majority Secured Parties
     and unless such matter is a Unanimous Vote Matter, the Agent may release
     any portion of the Trust Property or any other security, and grant such
     extensions and indulgences in relation to the Obligations secured hereby
     without in any manner affecting the priority of the Lien hereof on any part
     of the Trust Property.

          (c)  THE PROVISIONS OF THE PARTICIPATION AGREEMENT RELATING TO
     SUBMISSION TO JURISDICTION AND VENUE ARE HEREBY INCORPORATED BY REFERENCE
     HEREIN, MUTATIS MUTANDIS.

                                       11
<PAGE>   14

     23.  CONFLICTS WITH PARTICIPATION AGREEMENT.

     Notwithstanding any other provision hereof, in the event of any conflict
between the terms of this Security Agreement and the Participation Agreement,
the terms of the Participation Agreement shall govern.

     24.  LESSEE AS A PARTY.

     LESSEE  HAS EXECUTED THIS SECURITY AGREEMENT FOR THE PURPOSE OF SUBJECTING
TO THE SECURITY INTERESTS GRANTED HEREUNDER ALL OF ITS RIGHT, TITLE, ESTATE AND
INTEREST, IF ANY, IN AND TO THE TRUST PROPERTY TO SECURE ALL OBLIGATIONS OF ALL
CREDIT PARTIES UNDER THE OPERATIVE AGREEMENTS. ACCORDINGLY, LESSEE HEREBY
GRANTS TO THE AGENT (FOR THE BENEFIT OF THE LENDERS AND THE HOLDERS) A SECURITY
INTEREST IN AND TO ALL OF ITS RIGHT, TITLE, ESTATE AND INTEREST, IF ANY, IN AND
TO THE TRUST PROPERTY (TO THE EXTENT LESSEE HAS ANY RIGHT, TITLE OR INTEREST
THEREIN AND WITHOUT REGARD TO ANY LANGUAGE IN SECTION 2 OR THE DEFINITION OF
"TRUST PROPERTY" OR ANY DEFINITION OF ANY ITEM CONSTITUTING THE TRUST PROPERTY
WHICH OTHERWISE WOULD LIMIT THE TRUST PROPERTY TO THE RIGHT, TITLE AND INTEREST
OF THE BORROWER THEREIN) TO SECURE ALL OBLIGATIONS OF ALL CREDIT PARTIES UNDER
THE OPERATIVE AGREEMENTS. LESSEE ACKNOWLEDGES AND AGREES THAT, UPON THE
OCCURRENCE OF AN EVENT OF DEFAULT, THE AGENT SHALL HAVE THE RIGHT TO EXERCISE
ANY OR ALL OF ITS REMEDIES HEREUNDER AS AGAINST ANY SUCH RIGHT, TITLE, ESTATE
OR INTEREST OF LESSEE IN OR TO THE TRUST PROPERTY.



                            [signature page follows]



                                       12

<PAGE>   15

     IN WITNESS WHEREOF, each of the undersigned have caused the Security
Agreement to be duly executed and delivered as of the date first above written.


                                   FIRST SECURITY BANK, NATIONAL ASSOCIATION,
                                   not individually, but solely as the
                                   Owner Trustee under the VS Trust 1999-1



                                   By: /s/ VAL T. ORTON
                                       -----------------------------------------
                                   Name:   Val T. Orton
                                         ---------------------------------------
                                   Title:  Vice President
                                          --------------------------------------



                                   NATIONSBANK, N.A., as the Agent for the
                                   Lenders and the Holders



                                   By: /s/ SHARON ELLIS
                                      ------------------------------------------
                                   Name: SHARON ELLIS
                                        ----------------------------------------
                                   Title: VICE PRESIDENT
                                         ---------------------------------------



Accepted and Agreed to:

VERITAS SOFTWARE CORPORATION

By: /s/ KENNETH E. LONCHAR
   -------------------------------------
Name: Kenneth E. Lonchar
     -----------------------------------
Title: Senior Vice President
      ----------------------------------


<PAGE>   1
                                                                  EXHIBIT 10.27

                         AGREEMENT OF PURCHASE AND SALE


                      350 ELLIS STREET, MOUNTAIN VIEW, CA


                                   ARTICLE 1
                            PROPERTY/PURCHASE PRICE

1.1  Certain Basic Terms.

     (a)  Seller and Notice Address:

                                   FAIRCHILD SEMICONDUCTOR CORPORATION
                                   OF CALIFORNIA,
                                   a Delaware Corporation
                                   333 Western Avenue
                                   South Portland, ME 04106
                                   Attn: Dan Boxer
                                   Telephone: 207-775-8755
                                   Facsimile: 207-761-6020

          With a copy to:          Berliner Cohen
                                   10 Almaden Blvd., 11th Floor
                                   San Jose, CA 95113
                                   Attn: Samuel L. Farb
                                   Telephone: 408-286-5800
                                   Facsimile: 408-998-5388

     (b)  Purchaser and Notice Address:

                                   VERITAS SOFTWARE CORPORATION
                                   a Delaware corporation
                                   1600 Plymouth Street
                                   Mountain View, CA 94043
                                   Attn: Jay L. Jones
                                   Telephone: 415-335-8000
                                   Facsimile: 415-526-2525

          With a copy to:          Brobeck, Phleger & Harrison LLP
                                   550 West C Street, Suite 1200
                                   San Diego, CA 92101
                                   Attn: Todd J. Anson
                                   Telephone: 619-234-1966
                                   Facsimile: 619-234-3848


                                      -1-
<PAGE>   2
               With a copy to:          EY\Kenneth Leventhal
                                        550 California Street, Suite 1100
                                        San Francisco, CA 94104
                                        Attn:  Luigi Sciabarrasi
                                        Telephone:  415-248-2092
                                        Facsimile:  415-248-2093

          (c)  Date of this Agreement:  The later date of execution by the
                                        Seller or the Purchaser, as indicated on
                                        the signature page.

          (d)  Purchase Price:          $35,700,000 (subject to $3,500,000
                                        holdback as provided in Section 6.3(j)
                                        below).

          (e)  Earnest Money:           $1,000,000, plus interest accrued
                                        thereon while in escrow.

          (f)  Closing Date:            Time is of the essence of this
                                        Agreement. As designated by the
                                        Purchaser upon not less than five (5)
                                        days' prior notice, but not later than
                                        April 15, 1999 (except as provided in
                                        Section 6.1).

          (g)  Title Company and        Chicago Title Company
               Escrow Agent:            110 West Taylor Street
                                        San Jose, CA. 95110

          (h)  Broker:                  Cornish & Carey

     1.2  Property. Subject to the terms and conditions of this Agreement,
Seller agrees to sell to Purchaser, and Purchaser agrees to purchase from
Seller, the following:

          (a)  the land located in the City of Mountain View, County of Santa
Clara, State of California, as described in Exhibit A attached hereto,
consisting of approximately nineteen and sixty-one hundredths (19.61 acres) (the
"Land"), commonly referred to as 350 Ellis Street, Mountain View, California;

          (b)  all buildings and improvements located on the Land, including,
without limitation, that certain approximately 119,000 square foot building
located on the Land (collectively, the "Improvements"), together with all
rights, benefits, privileges, easements, tenements, hereditaments, and
appurtenances thereunto belonging or appertaining thereto, and Seller's rights,
easements or other interests, if any, in and to adjacent streets, alleys and
rights-of-way, or other property abutting such Land (including, without
limitation, all rights owned by Seller to any minerals and mineral rights,
water and water rights, wells (excluding groundwater monitoring wells), well
rights and well permits, water and sewer taps, sanitary or storm sewer



                                      -2-
<PAGE>   3
capacity or reservations and rights under utility agreements with any applicable
governmental or quasi-governmental entities or agencies with respect to the
providing of utility services to such Land or the Improvements located thereon
(the "Appurtenances");

     (c) With respect to the Land or any other property or interest included
within the term "Property", any pending or future award made in condemnation
thereof, or any payment made in lieu of such condemnation, any award or payment
for damage thereto, and any proceeds of insurance or claim or cause of action
for damage, injury, or loss thereto or thereof; provided, however, Seller
reserves all of its rights, claims and causes of action under the Easements
Agreement referred to in Section 9.1(g) (it being understood and agreed that the
indemnification obligation of Raytheon Company under paragraph 4 of such
Easements Agreement runs with the Property);

     (d) All licenses, permits, certificates of occupancy and franchises issued
by any governmental authority relating to the use, maintenance, occupancy or
operation of the Land and/or the Improvements to the extent allocable to the
Land and/or Improvements; provided, however, such licenses, permits and
certificates of occupancy shall not include, until termination or expiration of
the Sublease referred to herein (at which time the same shall be assigned to
Purchaser if so desired by Purchaser), those licenses and permits that are
necessary or reasonably required by Seller in connection with the business
operations of Seller to be undertaken on the Property following the close of
escrow hereunder pursuant to, or under, the Sublease referred to below;
provided, however, such reservation on licenses and permits shall be voided to
the extent such reservation impairs the construction or development work of
Purchaser on the Property (excluding therefrom the Excluded Area) during the
term of the Sublease referred to below; and

     (e) All service contracts which are in force and pertain to the Land or
Improvements (as amended through the Closing Date, individually, a "Service
Contract" and collectively, "Service Contracts") to the extent assignable by
Seller and to the extent which Purchaser shall elect to have assigned to it
pursuant to the provisions of this Agreement; provided, however, such Service
Contracts shall not include, until termination or expiration of the Sublease
referred to herein (at which time the same shall be assigned to Purchaser if so
desired by Purchaser), any Service Contract that is necessary or reasonably
required by Seller in connection with the business operations of Seller to be
undertaken on the Property following the close of escrow hereunder pursuant to,
or under, the Sublease referred to below; provided, however, such reservation of
Service Contracts shall be voided to the extent such reservation impairs the
construction or development work of Purchaser on the Property (excluding
therefrom the Excluded Area) during the term of the Sublease referred to below.

     For purposes of this Agreement, the Land, Improvements and Appurtenances
are collectively referred to herein as the "Property." Anything herein to the
contrary notwithstanding, the Property shall not include the groundwater
monitoring wells, extraction or treatment systems and soil vapor extraction
systems located on the Property or any other Remediation Equipment (as defined
in the Easements Agreement referred to in Section 9.1(g) below), which shall
continue to be owned by Raytheon Company subject to the terms of the Easements
Agreement referred to in Section 9.1(g) below.

                                      -3-
<PAGE>   4
     1.3  Earnest Money.

          (a)  On or about February 19, 1999, Purchaser deposited into an
escrow account with Escrow Agent a deposit in the amount of Two Hundred Fifty
Thousand Dollars ($250,000) (the "First Deposit"). The First Deposit is
currently being held in an interest bearing account (with interest accruing for
the benefit of Purchaser). Such First Deposit shall be fully refundable to
Purchaser until the conditions set forth in Sections 3.1(a) and 3.1(b) below
are satisfied or deemed satisfied by Purchaser. Upon the conditions set forth
in Sections 3.1(a) and 3.1(b) being satisfied or deemed satisfied by Purchaser,
the First Deposit shall become non-refundable to Purchaser (except in the event
of a material breach or default by Seller under this Agreement, Seller's breach
of its obligation to execute and deliver the Sublease referred to in Section
2.5 below or a failure of any of the other Closing conditions set forth in
Section 3.1). In the event Purchaser materially breaches any of its obligations
under this Agreement (for any reason other than a material breach or default by
Seller) prior to the Closing hereunder (but after the conditions set forth in
Sections 3.1(a) and 3.1(b) have been satisfied or deemed satisfied or have been
waived by Purchaser), Seller shall be entitled to the First Deposit and the
Second Deposit referred to below, together with all interest accrued thereon
while in escrow, as liquidated damages. The First Deposit, together with all
interest accrued thereon while in escrow, shall be credited against the
Purchase Price for the Property as of the close of escrow hereunder.

          (b)  Not later than three (3) business days following the
satisfaction or deemed satisfaction of the conditions set forth in Section
3.1(a) and 3.1(b) below (or Purchaser's waiver of such conditions) and full
execution of this Agreement and delivery of a fully-executed copy of this
Agreement into Escrow, but in no event later than 4:00 p.m., PST, on March 26,
1999, Purchaser shall deposit into escrow with Escrow Agent, in an interest
bearing account (with interest to accrue to the Purchaser), an additional Seven
Hundred Fifty Thousand Dollars ($750,000) (the "Second Deposit"). The Second
Deposit, together with all interest accrued thereon while in escrow, shall be
non-refundable to Purchaser upon deposit of the same into escrow with Escrow
Agent as provided in the immediately preceding sentence (except in the event of
a material breach or default by Seller under this Agreement or any other
failure to close escrow not arising from the Purchaser's material breach or
default under this Agreement). In the event Purchaser materially breaches any
of its obligations under this Agreement (for any reason other than a breach or
default by Seller hereunder) prior to the Closing hereunder (but after
satisfaction or deemed satisfaction (or Purchaser's waiver) of the conditions
set forth in Sections 3.1(a) and 3.1(b) below), then Seller shall be entitled
to the Second Deposit referred to above (and the First Deposit), together with
all interest accrued thereon while in escrow, as liquidated damages. The Second
Deposit, together with all interest accrued thereon while in escrow, shall be
credited against the Purchase Price for the Property as of the close of escrow
hereunder.

          The First Deposit and the Second Deposit (together with the interest
accrued thereon while in escrow) is collectively referred to herein as the
"Earnest Money." The Escrow Agent shall pay the Earnest Money to Seller at and
upon the Closing, or otherwise, to the party entitled to receive the Earnest
Money in accordance with this Agreement. The Earnest Money


                                      -4-
<PAGE>   5
shall be held and disbursed by the Escrow Agent pursuant to Article 10 and
Sections 1.3 and 1.4 of this Agreement.

     1.4  Remedies.

          (a)  PURCHASER AND SELLER AGREE THAT SELLER'S ECONOMIC DETRIMENT
RESULTING FROM THE REMOVAL OF THE PROPERTY FROM THE REAL ESTATE MARKET FOR AN
EXTENDED PERIOD OF TIME AND ANY CARRYING AND OTHER COSTS INCURRED AFTER THE
REMOVAL OF THE PROPERTY FROM THE REAL ESTATE MARKET ARE IMPRACTICABLE OR
EXTREMELY DIFFICULT TO ASCERTAIN. PURCHASER AND SELLER AGREE THAT THE AMOUNT OF
THE EARNEST MONEY IS A REASONABLE ESTIMATE OF THE DAMAGES THAT WILL BE INCURRED
BY SELLER IN THE EVENT ESCROW FAILS TO CLOSE ON THE PROPERTY AS A RESULT OF A
BREACH OR DEFAULT OF THIS AGREEMENT BY PURCHASER. PURCHASER AGREES THAT IN THE
EVENT OF A BREACH OR DEFAULT BY PURCHASER FOR ANY REASON OTHER THAN A BREACH OR
DEFAULT BY SELLER, SELLER'S SOLE REMEDY FOR PURCHASER'S FAILURE TO PURCHASE THE
PROPERTY IN LIEU OF ALL OTHER REMEDIES SELLER MIGHT OTHERWISE HAVE HEREUNDER OR
BY APPLICABLE LAW, INCLUDING WITHOUT LIMITATION, AN ACTION FOR SPECIFIC
PERFORMANCE OF THIS AGREEMENT, SHALL BE TO TERMINATE THIS AGREEMENT AND RECEIVE
THE EARNEST MONEY AS LIQUIDATED DAMAGES AND NOT AS A PENALTY. PURCHASER AND
SELLER ACKNOWLEDGE AND AGREE THAT THE LIMITATION ON DAMAGES SET FORTH IN THIS
LIQUIDATED DAMAGES PROVISION SHALL NOT BE APPLICABLE TO ANY BREACH BY PURCHASER
OF ANY INDEMNIFICATION OBLIGATION OF PURCHASER UNDER THIS AGREEMENT OR A BREACH
BY PURCHASER OF ITS OBLIGATIONS UNDER SECTIONS 6.3(i) AND 6.3(j) BELOW. BY
INITIALING THIS SECTION 1.4(a) BELOW, PURCHASER AND SELLER AGREE TO THE TERMS OF
THIS SECTION 1.4(a).

     SELLER'S INITIALS: /s/  BB        PURCHASER'S INITIALS: /s/ [ILLEGIBLE]
                       ----------                           ----------------

          (b)  If escrow fails to close under this Agreement as a result of
Seller's default, then, without prejudice to Purchaser's remedies against Seller
arising from a willful or knowing breach by Seller of any of its obligations
under Section 2.2 or Article 5 of this Agreement or any of Seller's
representations or warranties hereunder, Purchaser shall either (i) bring an
action for specific performance to enforce this Agreement, or (ii) terminate
this Agreement, and in the event of such termination, Seller shall promptly
cause the Earnest Money to be returned to Purchaser and shall reimburse
Purchaser for the cost of the Survey (provided Purchaser provides Seller with a
copy of the Survey).

          (c)  If this Agreement is terminated due to the default of a party,
then the defaulting party shall pay any fees due to the Escrow Agent for holding
the Earnest Money and




                                      -5-

<PAGE>   6
any fees due to the Title Company for cancellation of the escrow and/or the
Title Commitment referred to below.

                                     ARTICLE 2
                                   TITLE REVIEW

     2.1  Delivery of Title Commitment and Survey. Not later than the close of
escrow on the Property, Purchaser shall cause to be prepared: (i) a current,
effective commitment for title insurance (the "Title Commitment") issued by the
Title Company, in the amount of the Purchase Price with Purchaser as the
proposed insured, and accompanied by true, complete, and legible copies of all
documents referred to in the Title Commitment; and (ii) a current ALTA-ACSM
Urban survey of the Property (the "Survey"). The Survey shall determine the
total acreage included with the Land and the total acreage included within the
Excluded Area (as defined in the Sublease referred to in Section 2.5 below).

     2.2  Title Review and Approval. Purchaser acknowledges that it has
received and reviewed a preliminary title report (Second Amended) dated as of
March 10, 1999, prepared by Chicago Title Company, Order No. 804852
("Preliminary Title Report") showing the state of the title of the Property.
Purchaser accepts and approves of title exception numbers 1-15 as shown on the
Preliminary Title Report. For purposes of this Agreement, the term "Permitted
Exceptions" shall mean (i) those title exceptions applicable to the Property
which are accepted by Purchaser in accordance with the terms of this Section
2.2, (ii) the Sublease, and (iii) all title matters to the extent arising from
the acts of Purchaser or its agents, employees or representatives.

     Seller shall have no obligation to cure or cause to be removed any title
objections except any deed of trust or mortgage entered into by Seller
encumbering the Property and any exceptions or encumbrances to title which are
created or caused voluntarily by Seller after the date of this Agreement, which
liens, exceptions or encumbrances Seller shall cause to be released or
effectively insured over at the Closing. If Seller fails or refuses to remove
or cure any title matter that Seller expressly agrees to remove or cure, then
Seller shall be in material breach of its obligations under this Agreement.

     2.3  Title Policy. A condition to Purchaser's obligation to close shall be
that as of the Closing, (i) title to the Property shall be insurable under an
ALTA Form B (or other form required by state law) Owner's Policy of Title
Insurance ("Title Policy") issued by the Title Company, dated the date and time
of the recording of the Deed in the amount of the Purchase Price, insuring
Purchaser as owner of fee simple title to the Property, subject to the
Permitted Exceptions. If a current survey of the Property is required in order
for Title Company to issue the ALTA Title Policy to Purchaser and Purchaser has
not obtained such ALTA survey by the scheduled Closing date, then the condition
set forth herein shall be satisfied if Title Company is prepared to issue to
Purchaser at Closing a CLTA Standard Form Owner's Policy of Title Insurance
dated the date and time of the recording of the Deed in the amount of the
Purchase Price, insuring Purchaser as owner of fee simple title to the
Property, subject to the Permitted Exceptions. In connection with Purchaser's
contemplated off-balance sheet financing of the acquisition of the Property,
the trustee with respect to such financing may desire to obtain an


                                       -6-
<PAGE>   7
owner's policy of title insurance, at no cost to Seller, and/or the agent with
respect to such financing may elect to obtain a lender's policy of title
insurance, at no cost to Seller.

     2.4  Title and Survey Costs. Subject to Section 1.4(b) above, the cost of
the Survey, including any necessary revisions, and the premium for any
endorsements requested by Purchaser, shall be paid by the Purchaser. The
premium for a CLTA Title Policy, excluding Purchaser's endorsements, shall be
paid by Seller, and the cost of any title insurance policy or endorsements
requested by Purchaser in excess of the premium of a CLTA Title Policy shall
be borne by Purchaser.

     2.5  Sublease. Concurrent with the Closing hereunder, and as an additional
condition to Purchaser's obligation to close escrow, Seller and Purchaser shall
enter into a written lease agreement or, in the event the acquisition of the
Property is financed through a synthetic lease structure, Seller and Veritas
Software Corporation (or any wholly owned subsidiary of Veritas Software
Corporation) shall enter into a written sublease agreement (such lease or
sublease is referred to herein as the "Sublease") under which, as of the date
of Closing, Seller shall lease from Purchaser or sublease from Veritas Software
Corporation (or any wholly-owned subsidiary of Veritas Software Corporation)
the existing approximately 119,000 square foot building located on the Land and
Seller shall be granted the right to use the existing parking areas and other
related facilities and/or equipment to utilize the premises as needed for
Seller's business, located at 350 Ellis Street, Mountain View, California. The
term of the Sublease shall be for a minimum term of twelve (12) months and
shall expire, if not earlier terminated, no later than December 31, 2000.
Seller may elect in its sole discretion to terminate the Sublease early upon not
less than twelve (12) months notice to the landlord thereunder. Said Sublease
shall be in the form and content of Exhibit B attached hereto. Seller agrees
that such Sublease may be subordinated to the terms of a master lease or
off-balance sheet financing operating lease to be entered into by Purchaser, as
lessee, and a third party, as part of Purchaser's financing of the acquisition
of the Property, provided that Seller is granted non-disturbance rights (on
terms and conditions reasonably acceptable to Seller and providing that a
termination of such master lease shall not cause a termination of Seller's
rights under the Sublease) and that such master lease shall not adversely
affect Seller's rights under the Sublease and/or increase Seller's obligations
under this Agreement or the Sublease. The Sublease shall not be subordinated to
any master lease or off-balance sheet financing operating lease as referred to
above (or any other financing secured by the Premises described in the Sublease)
unless Seller is granted such non-disturbance rights as provided above.

                                   ARTICLE 3

                             CONDITIONS TO CLOSING

     3.1  Purchaser's Conditions to Closing. The close of escrow on the Property
and Purchaser's obligation under this Agreement to purchase the Property shall
be subject to the satisfaction, at or prior to the time stated herein, of the
following conditions, with Purchaser to retain the right to waive in writing, in
whole or in part, any of the following conditions at or prior to the time stated
herein for satisfaction of such conditions or for approval or disapproval by
Purchaser.



                                      -7-

<PAGE>   8
     (a)  Feasibility Period. Purchaser shall have until 4:00 p.m. PST, on
March 5, 1999 (the "Feasibility Period") (i) to conduct such studies or
investigations of the Property (including, without limitation, environmental
testing) or matters pertaining thereto as Purchaser may deem appropriate to
ascertain whether the Property is suited to Purchaser's intended purposes, and
(ii) to determine in Purchaser's sole discretion whether the development of the
Property is economically feasible, and to deliver to Seller its written notice
of approval or disapproval of the feasibility of the Property. If Purchaser does
not give Seller written notice of disapproval on or before the expiration of the
Feasibility Period, then the conditions set forth in this Section 3.1(a) shall
be deemed satisfied and Purchaser shall be deemed to have approved the Property.
Purchaser acknowledges and agrees that the purchase and sale of the Property as
described herein, and the close of escrow hereunder, shall not be conditioned
upon Purchaser obtaining or achieving approval of a .50 FAR for the Property.

     Purchaser hereby approves the feasibility of the Property and acknowledges
and agrees that the conditions set forth in this Section 3.1(a) are satisfied.

     (b)  Off Balance Sheet Financing. Not later than the expiration of the
Feasibility Period, Purchaser shall have satisfied itself, in its reasonable
discretion, that the acquisition of the Property under this Agreement can be
successfully achieved through off-balance sheet financing (or other financing
acceptable to Purchaser). If, prior to the expiration of the Feasibility Period,
Purchaser does not give Seller written notice that the condition set forth in
this Section 3.1(b) has not been satisfied, then the condition set forth in
this Section 3.1(b) shall be deemed satisfied.

     Purchaser hereby acknowledges and agrees that the condition set forth in
this Section 3.1(b) is satisfied. Purchaser further acknowledges and agrees
that Purchaser obtaining off-balance sheet financing (or other financing
acceptable to Purchaser) is not a condition to Purchaser's obligations under
this Agreement.

     Seller agrees to reasonably cooperate with Purchaser, at de minimis cost to
Seller, in Purchaser's efforts to finance the acquisition and development of the
Property (including, without limitation, the demolition costs described in
Section 2.5 of this Agreement) with off-balance sheet financing (typically
known as synthetic lease financing), including cooperating with Purchaser in
assigning its rights under this Agreement for the purpose of such financing.
Upon the assignment by Purchaser of this Agreement to the ultimate buyer of the
Property (other than an Affiliate as set forth in Section 11.1(c) below) as
permitted by this Agreement, Veritas Software Corporation ("Veritas") shall (as
set forth in Section 11.1(d) of this Agreement) retain all obligations and
liabilities of Purchaser hereunder (including, without limitation, its
indemnification obligations under this Agreement).

     (c)  Title Policy. As of the Closing, Title Company shall be prepared and
willing to issue to Purchaser the Title Policy referred to in Section 2.3 above
in the amount of the Purchase Price. Purchaser may desire to obtain, at
Purchaser's sole cost, various endorsements to such Title Policy, including,
without limitation, (i) an endorsement to provide Purchaser with assurance that
the Property is the same as shown on a survey plat attached to or made part of
the Title Policy, (ii) an endorsement to provide Purchaser with assurance that
the Property is situated



                                      -8-
<PAGE>   9
within a designated zone classification and to confirm that Purchaser's
proposed use or uses of the Property as office/light industrial/research and
development are allowed under such classification, (iii) an endorsement to
provide Purchaser with assurance that the policy limits will be increased, upon
payment of an additional premium, to reflect the value of any improvements
constructed by Purchaser on the Property, (iv) an endorsement to provide
Purchaser with assurances that there are no mechanic's liens on the Property,
and (v) an endorsement assuring Purchaser that there are no enforceable
violations of covenants, conditions or restrictions against the Property;
provided, however, the issuance of such endorsements shall not be a condition
to Purchaser's obligation to close escrow hereunder. To the extent Title
Company requires an indemnity from Seller in order to issue any mechanic's lien
endorsement to Purchaser at Closing, Seller agrees to so indemnify the Title
Company against damage or loss that may arise from the filing of any mechanic's
lien claims in connection with work performed on the Property prior to the
Close of Escrow by Seller or any of its agents, employees or contractors.

          (d)  Performance by Seller. Seller shall have performed, observed and
complied in all material respects with all of the covenants and agreements
required by this Agreement to be performed, observed and complied with by it
within the applicable time period set forth herein for performance of such
covenants and agreements. In addition, the representations and warranties of
Seller set forth in Section 8.1 shall be true and correct as of the date of
this Agreement and as of the close of escrow.

          (e)  Insolvency. During the period commencing on the date of this
Agreement and ending on the date escrow closes hereunder, no action or
proceeding shall have been commenced by or against Seller under the federal
bankruptcy code or any state law for the relief of debtors or for the
enforcement of the rights of creditors and no attachment, execution, or levy
shall have attached to or been issued with respect to the Property or any
portion thereof.

          (f)  Moratorium. During the period commencing on the date of this
Agreement through the Close of Escrow, no moratorium, statute, regulation,
ordinance or federal, state, county or local legislation, or order, judgment,
ruling or decree of any governmental agency or of any court having jurisdiction
over the Property shall have been enacted, adopted, passed, issued, or entered
into which would preclude Purchaser from developing the Property as a corporate
headquarters facility at an FAR of less than .35.

     3.2  Failure of Purchaser's Conditions to Closing. If any of the
conditions in Sections 3.1(a) or 3.1(b) is not satisfied or deemed satisfied
(or waived in writing by Purchaser) at or prior to the time prescribed herein,
then this Agreement shall terminate and the First Deposit, together with all
interest accrued thereon while held in escrow, shall be promptly refunded by
Escrow Agent to Purchaser and all rights, obligations and liabilities of Seller
and Purchaser under this Agreement (except those that expressly survive
termination of this Agreement) shall terminate. If any of the conditions
described in Sections 3.1(c), 3.1(d), 3.1(e) or 3.1(f) above or any other
condition to Purchaser's obligation to close escrow expressly set forth in this
Agreement is not satisfied or deemed satisfied (or waived in writing by
Purchaser) on or prior to the time prescribed herein, then Purchaser shall be
entitled to the return of its Earnest Money deposits and all interest accrued
thereon while in escrow and, in the event of Seller's default or breach of any
of its

                                      -9-




<PAGE>   10
covenants or agreements set forth in this Agreement, the provisions of Section
1.4(b) above and 10.5 below shall control.

     3.3  Seller's Conditions to Closing. The close of escrow on the Property
and Seller's obligation under this Agreement to sell the Property shall be
subject to the satisfaction, at or prior to the time stated herein, of the
following condition, with Seller to retain the right to waive in writing, in
whole or in part, the condition set forth in Section 3.3(a) at or prior to the
time stated herein for satisfaction of such condition or:

          (a)  Performance by Purchaser. Purchaser shall have performed,
observed and complied in all material respects with all of the covenants and
agreements required by this Agreement to be performed, observed and complied
with by it within the applicable time period set forth herein for performance of
such covenants and agreements. In addition, the representations and warranties
of Purchaser set forth in Section 8.2 shall be true and correct as of the
Closing.

     3.4  Failure of Seller's Conditions to Closing. If the condition in Section
3.3(a) is not satisfied or waived in writing by Seller at or prior to the time
prescribed herein, then Seller may terminate this Agreement by written notice
to Purchaser and the Earnest Money shall be paid to Seller as liquidated
damages and all rights, obligations and liabilities of Seller and Purchaser
under this Agreement (excepting therefrom those that expressly survive
termination of this Agreement) shall terminate.

                                   ARTICLE 4
                    RIGHT OF ENTRY AND DELIVERY OF DOCUMENTS

     4.1  Right of Entry. During the Feasibility Period (and at all reasonable
times thereafter until the Closing or earlier termination of this Agreement), at
normal business hours, Purchaser and its designated agents, employees,
consultants and other representatives shall be granted a right of entry on the
Property to perform, at Purchaser's sole cost, such soil, groundwater,
engineering and geological tests, environmental and architectural studies, and
other physical inspections and to make such other reports as Purchaser shall
deem appropriate and for any other purpose related to Purchaser's investigation
or proposed development of the Property; provided, however, that Purchaser shall
repair any damage to the Property caused by Purchaser's entry and activities
thereon. Purchaser agrees to provide Seller with not less than twenty-four (24)
hours notice prior to entering onto the Property. In connection with the entry
onto the Property by Purchaser or its designated agents, employees, consultants
and other representatives, all reasonable steps shall be taken by Purchaser (and
such persons entering onto the Property) to minimize any interference with
Seller's business operations on the Property, and Purchaser agrees to comply
with Seller's reasonable security measures.

     Prior to any entry onto the Property by Purchaser of its designated agents,
employees, consultants or other representatives at any time prior to the close
of escrow hereunder, Purchaser shall procure and maintain in effect during the
executory period of this Agreement, worker's compensation insurance in such
amount as required by law and commercial general liability or comprehensive
general liability insurance covering Purchaser and the Property. Seller shall be


                                      -10-
<PAGE>   11
named as an additional insured on such liability insurance policy, and such
liability insurance shall be for a combined single limit in the minimum amount
of Two Million Dollars ($2,000,000) per occurrence. Prior to any entry onto the
Property by Purchaser or any of its agents, employees, consultants or other
representatives, Purchaser shall present to Seller a copy of the liability
insurance policy maintained by Purchaser in accordance with the terms hereof
(or a certificate of such insurance). Seller shall be given written notice at
least thirty (30) days prior to cancellation, material amendment or reduction
of any coverage under such liability policy referred to above.

     Purchaser shall indemnify and hold Seller harmless from any and all liens,
losses, claims, demands, causes of action, damages, liabilities, costs or
expenses arising out of or connected with Purchaser's and/or any of its
agents', employees', consultants', or other representatives' activities on the
Property; provided, however, that Purchaser shall have no liability to Seller
for any lien, loss, claim, demand, cause of action, damage, liability, cost or
expense arising as a result of (a) Purchaser merely discovering any Hazardous
Materials (as defined below) on or about the Property in connection with its
investigation of the Property; or (b) the acts of Seller or Seller's employees,
agents, contractors or invitees (other than Purchaser and its agents,
employees, contractors and invitees); and further that Purchaser shall have no
liability for the repair of any damage caused by Seller's negligence or willful
misconduct or for the remediation, containment, abatement or control of any
hazardous material (or any defect) that existed in the Property prior to
Purchaser's entry thereon. As used in this Agreement, the term "Hazardous
Materials" shall mean any chemical, substance, waste or material which has been
or is hereafter determined by any federal, state or local governmental
authority to be capable of posing risk of injury to health or safety,
including, without limitation, those substances included within the definitions
of hazardous substances, hazardous materials, toxic substances or solid wastes
under the Comprehensive Environmental Response, Compensation, and Liability Act
of 1980, the Resource Conservation and Recovery Act of 1976, and the Hazardous
Materials Transportation Act, as amended, and in the regulations promulgated
pursuant to said laws; those substances defined as hazardous wastes in Section
25117 of the California Health & Safety Code, or as hazardous substances in
Section 25316 of the California Health & Safety Code, as amended, and in the
regulations promulgated pursuant to said laws; those substances listed in the
United States Department of Transportation Table (49 CFR 172.101 and amendments
thereto) or designated by the Environmental Protection Agency (or any successor
agency) as hazardous substances (see, e.g., 40 CFR Part 302 and amendments
thereto); such other substances, materials and wastes which are or become
regulated or become classified as hazardous or toxic under any Laws, including
without limitation, the California Health & Safety Code, Division 20, and Title
26 of the California Code of Regulations; and any material, waste, substance
which is (i) petroleum, (ii) asbestos, (iii) polychlorinated biphenyls, (iv)
designated as a hazardous substance pursuant to Section 311 of the Clean Water
Act of 1977, 33 U.S.C. sections 1251 et seq. (33 U.S.C. Section 1321) or
listed pursuant to section 307 of the Clean Water Act of 1977 (33 U.S.C.
Section 1317), as amended; (v) flammable explosives; (vi) radioactive
materials; or (vii) radon gas.

     During the Feasibility Period and at all reasonable times thereafter until
the Closing or earlier termination of this Agreement, Purchaser shall have the
right to examine, during normal business hours (and upon at least 48 hours
prior notice to Seller), all of the books and financial records of Seller
related solely to the ownership, management and operation of the Property
(except




                                      -11-

<PAGE>   12
that Seller shall not be obligated to provide or make available to Purchaser
any appraisals or financial projections with respect to the Property, any prior
offers on the Property, or any other proprietary information or information
protected by the attorney-client privilege), and to interview any persons
involved in the management or operation of the Property. Seller shall act in
good faith, at de minimis expense to Seller, to try to make such persons
available to Purchaser for interviewing and to cooperate with Purchaser in such
interviews and investigations; provided, however, Purchaser acknowledges that
some former employees of Seller who previously were involved in the management
or operation of the Property are no longer employed by Seller and consequently
may be difficult to make such former employees available to Purchaser.

     4.2  Delivery of Documents. Prior to the execution of this Agreement (or
concurrently herewith), Seller delivered or made available to Purchaser, without
representation as to accuracy or completeness, the following documents
("Property Information"):

          (a)  a copy of an updated preliminary title report or title policy for
the Property, together with a copy of all documents referred to in the
preliminary title report or policy;

          (b)  a copy of property tax assessments and tax bills with respect to
the Property for calendar years 1996, 1997 and 1998, and current year-to-date;

          (c)  copies of management contracts, maintenance and repair contracts
and all service supply contracts or agreements currently related to the Property
and in Seller's possession;

          (d)  copies of all present insurance policies covering the Property;

          (e)  to the extent in Seller's possession, an ALTA survey, including a
current legal description;

          (f)  monthly and annual operating statements for the Property for
calendar year ending 1996 and 1997 (and part of 1998);

          (g)  to the extent in Seller's possession, a list and copies of all
licenses, permits, maps, certificates of occupancy, building inspection
approvals, and covenants, conditions and restrictions with respect to the
Property;

          (h)  to the extent in Seller's possession, soils reports, engineering,
architectural studies and historical significance applications or any similar
data relating to the Property;

          (i)  to the extent in Seller's possession, environmental documentation
with respect to the environmental condition of the Property; and

          (j)  to the extent in Seller's possession, correspondence related to
the current maintenance or repair of the Property or its operations or leasing.

                                      -12-

<PAGE>   13
In addition to the documents referred to in this Section 4.2 above, Seller
agrees to make available to Purchaser for Purchaser's review at Seller's
offices during the Feasibility Period, all documents, reports and other
writings relating to the physical or legal condition of the Property known by
Dan Boxer, Executive Vice-President and General Counsel, to be in Seller's
possession; provided, however, Seller shall not be obligated to make available
to Seller any appraisals, financial projections, third party offers or letters
of intent applicable to the Property or any other proprietary documents or
confidential information or information protected by the attorney-client
privilege.

     All of the documents, reports, and information furnished or made available
by Seller to Purchaser shall be kept confidential and shall not be disclosed to
any third party; except that Purchaser may disclose such material to its
attorneys, accountants, consultants who have a need to know such information in
order to evaluate the Property and to provide recommendations to Purchaser as
to whether it should purchase the same and to prospective lenders, and
assignees of Purchaser's interest in this Agreement for the purpose of
off-balance sheet financing or any other financing of the acquisition of the
Property. Purchaser may also disclose any documents, reports or other
information furnished by Seller to Purchaser related to the Property to
governmental agencies (including, without limitation, the Environmental
Protection Agency) as part of Purchaser's investigations of the Property. Such
confidentiality obligations shall survive termination of this Agreement but
shall not survive the Closing.

     In the event Purchaser does not close escrow under this Agreement, then
Purchaser shall deliver or assign to Seller, within ten (10) days following the
date this Agreement terminates, all of the documents, reports, studies,
correspondence and other materials delivered by Seller to Purchaser as referred
to above, and, provided that such failure to close escrow does not arise from
the material breach or default by Seller under this Agreement, Purchaser shall
also deliver and assign to Seller any and all environmental reports, soils and
geologic studies, due diligence reports and other third party reports or
studies delivered to or prepared by Purchaser (or received by Purchaser)
related to the Property. The obligations of Purchaser under this paragraph
shall survive termination of this Agreement.


                                   ARTICLE 5
                          OPERATIONS AND RISK OF LOSS

     5.1  Performance Under Contracts. During the executory period of this
Agreement, Seller will perform its material obligations under agreements with
third parties that materially affect the Property, and shall keep in effect all
liability insurance coverage, promptly comply with all liability insurance
requirements and operate the Property substantially in the manner in which it
has been operated by Seller prior to the execution of this Agreement.

     5.2  New Contract. During the executory period of this Agreement, without
Purchaser's prior written consent (which consent shall not be unreasonably
withheld or delayed), Seller will not enter into, extend, renew or amend in any
material respect, terminate (unless the party with whom Seller is in contract
is in default or breach of its obligations under such contract), or waive any
default under, any contract that will be an obligation affecting the Property
following the close of escrow; provided, however, the foregoing shall not
preclude or



                                      -13-


<PAGE>   14

prevent Seller from entering into any contract that does not encumber the
Property but that is related solely to the operation of Seller's business
conducted on the Property, nor shall the foregoing prevent Seller from renewing
or extending any contract applicable to the Excluded Area or the Improvements
thereon which is related solely to the operation of Seller's business conducted
on the Property and which will not survive the termination of expiration of the
Sublease.

     5.3  Listings and Other Offers. During the executory period of this
Agreement, Seller will not make or accept any offers to sell the Property, or
enter into any contracts or agreements (whether binding or not) to sell the
Property or otherwise negotiate any back up offers with any prospective
purchaser of the Property.

     5.4  Taxes and Legal Requirements. Seller shall pay before delinquency
all taxes and assessments and all other impositions of any kind or nature
whatsoever, levied, imposed or assessed, and all other expenses and obligations
at any time incurred by Seller, in connection with the ownership, occupancy,
use or operation of the Property, and Seller shall promptly comply, or cause to
be complied, with all applicable laws, statutes, ordinances, rules and
regulations, including, without limitation, the United States Environmental
Protection Agency Record of Decision for the Raytheon facility (the "Record of
Decision"), of any governmental or quasi-governmental agency having
jurisdiction over the Property or the use of all or a part thereof to the
extent relating to Seller's ownership, occupation, use or operation of the
Property. The preceding to the contrary notwithstanding, Seller's obligation
with respect to complying with environmental laws, statutes, ordinances, rules,
regulations and Record of Decision shall be governed solely by Seller's
Environmental Indemnity attached hereto as Exhibit C. The obligations of this
Section 5.4 shall survive the Closing.

     5.5  Damage. In the event of any substantial and material damage to the
Improvements on the Property occurring before the Closing, Seller shall elect
to either (i) assume in writing the responsibility to restore such damage and
continue to occupy the Improvements (or, alternatively, remove such damaged
Improvements and continue to occupy the balance of the Improvements) following
the closing hereunder without abatement or offset of rent under the Sublease,
or (ii) not execute the Sublease as of the closing, and following the Close of
Escrow use commercially reasonable efforts to perform or cause to be performed,
at Lessor's cost (except for the cost of removal of any asbestos or other
Hazardous Materials from the Improvements) if Veritas enters into an assignment
with respect to this Agreement pursuant to Section 11.1(a)(2) below (and the
funding requirements set forth in the agreements executed by Veritas, Lessor
(as defined in Section 11.1(a) below) and the Financing Parties (as defined in
Section 11.1(b) below) in connection with the synthetic lease financing
discussed in Section 3.1(b) above (collectively, the "Financing Documents")
have been satisfied), or otherwise at Purchaser's cost, the planned removal of
the Improvements (including the damaged Improvements) in an expeditious manner.
If Seller elects not to execute the Sublease as provided in clause (ii) above,
then, in addition to removing the Improvements on the Property, Seller shall be
obligated, to remove, not later than January 1, 2001, the asbestos and any
other Hazardous Materials, if any, in the Improvements and to remove or
remediate any contaminated soil under the approximately 119,000 square foot
building located on the Excluded Area in accordance with the provisions of
paragraph 32 of the



                                      -14-
<PAGE>   15
Sublease (which such paragraph 32 is incorporated herein by reference) and
either (x) to levels at or below the cleanup level or standards established by
the Record of Decision, or (y) to levels acceptable to the environmental agency
or agencies having jurisdiction over such cleanup or remediation (such levels
described in clauses (x) or (y) above being referred to hereinafter as the
"Soil Remediation Standard"). If Seller elects not to execute the Sublease as
provided in clause (ii) above, the provisions of subparagraphs 32(b), 32(c) and
32(d) shall apply to the removal of the Improvements from the Property, the
removal of removal or other Hazardous Materials from the Improvements and the
removal or remediation of any contaminated soil under the approximately 119,000
square foot building located on the Excluded Area in accordance with the
provisions of paragraph 32 of the Sublease and to levels that meet the Soil
Remediation Standard. Purchaser or, if Veritas enters into an assignment with
respect to this Agreement pursuant to Section 11.1(a)(2) below and the funding
requirements set forth in the Financing Documents have been satisfied, Lessor
shall reimburse Seller for the cost of removing such Improvements within ten
(10) days following receipt of a written notice, invoice or statement setting
forth the costs to be reimbursed. If the casualty shall damage any portion of
the Property other than the building Improvements and related structures such
that the effect of such damage results in greater than 10% decrease in the
value of the Property (as reasonably determined by Purchaser), then Purchaser
shall have the option to terminate this Agreement prior to Closing, in which
event the Earnest Money shall be promptly returned to Purchaser.

     5.6  Condemnation. Seller, upon actually becoming aware of same, shall
promptly notify Purchaser in writing of any condemnation proceeding affecting
the Property commenced prior to the close of escrow or upon receipt of any
written notice of a potential condemnation. If, by reason of any such
proceeding, the value of the Property, in Purchaser's reasonable judgment, is
impaired or reduced, Purchaser may, at its option, elect either to (i)
terminate this Agreement (provided Purchaser shall not be permitted to
terminate this Agreement if the reduction in value is estimated by Purchaser in
good faith to be less than $3,000,000), or (ii) continue the Agreement in
effect without any reduction in the Purchase Price, in which event, upon the
close of escrow, Seller shall assign to Purchaser, and Purchaser shall be
entitled to receive, any compensation, awards, or other payments or relief
resulting from such condemnation proceeding and relating to the Property.

                                   ARTICLE 6
                                    CLOSING

     6.1  Closing. The close of escrow under this Agreement shall occur,
subject to satisfaction of the conditions set forth in this Agreement (or
waiver by the party for whose benefit such conditions exist), upon not less
than five (5) days' prior notice from Purchaser to Seller, but in no event
shall escrow close hereunder later than April 15, 1999 (the "Closing Date");
provided, however, if all conditions to closing have been satisfied but
Purchaser's synthetic lease financing is not ready to close due to the lender
thereunder completing its financing documents, then Seller and Purchaser agree
that the April 15, 1999 date referred to above shall be extended to April 19,
1999. Time is of the essence. The consummation of the transaction contemplated
herein ("Closing") shall occur on the Closing Date at the offices of the Escrow
Agent. Closing shall occur through an escrow with the Escrow Agent. Funds shall
be



                                      -15-

<PAGE>   16

deposited into and held by Escrow Agent in a closing escrow account with a bank
satisfactory to Purchaser and Seller. Upon satisfaction or completion of all
Closing conditions and deliveries, the parties shall direct the Escrow Agent to
immediately record and deliver the closing documents to the appropriate parties
and make disbursements according to the closing statements executed by Seller
and Purchaser. The Escrow Agent shall agree in writing with Seller and
Purchaser that (1) recordation of the Deed constitutes its representation that
it is holding the closing documents, closing funds and closing statement and is
prepared and irrevocably committed to disburse the closing funds in accordance
with the closing statements and (2) release of funds to the Seller shall
irrevocably commit it to issue the Title Policy in accordance with this
Agreement. Provided such supplemental escrow instructions are not in conflict
with this Agreement as it may be amended in writing from time to time, Seller
and Purchaser agree to execute such supplemental escrow instructions as may be
appropriate to enable Escrow Agent to comply with the terms of this Agreement.

     6.2  Conditions to the Parties' Obligations to Close. In addition to all
other conditions set forth herein, the obligation of Seller, on the one hand,
and Purchaser, on the other hand, to consummate the transactions contemplated
hereunder shall be contingent upon the following:

          (a)  The other party's representations and warranties contained
herein shall be true and correct as of the date of this Agreement and the
Closing Date;

          (b)  As of the Closing Date, the other party shall have performed its
obligations hereunder and all deliveries to be made at Closing have been
tendered;

          (c)  There shall exist no actions, suits, arbitrations, claims,
attachments, proceedings, assignments for the benefit of creditors, insolvency,
bankruptcy, reorganization or other proceedings, pending or threatened against
the other party or the Property that would materially and adversely affect the
operation or value of the Property or the other party's ability to perform its
obligations under this Agreement or which seeks to restrain or prohibit, or to
obtain damages or a discovery order with respect to, this Agreement or the
consummation of the transactions contemplated hereby;

          (d)  Any other condition set forth in this Agreement to such party's
obligation to close is not satisfied by the applicable date;

          (e)  As a condition to Purchaser's obligation to close, there shall
be no notice issued of any material violation or alleged violation of any law,
rule, regulation or code including, without limitation, the Record of Decision,
which would affect Purchaser (other than possibly with respect to the existing
environmental condition of the Property known or disclosed to Purchaser), which
has not been corrected to the satisfaction of the issuer of the notice and no
material, adverse change in the condition of or affecting the Property shall
have occurred or been discovered since the expiration of the Feasibility Period,

          (f)  As a condition to Purchaser's obligation to close, at Closing
Seller shall not be in default under any agreement to be assigned to, or
obligation to be assumed by, Purchaser under this Agreement.

                                      -16-
<PAGE>   17
     So long as a party is not in default hereunder, if any condition referred
to in this Section 6.2 to such party's obligation to proceed with the Closing
hereunder has not been satisfied as of the Closing Date or other applicable
date, such party may, in its sole discretion, either (i) terminate this
Agreement by delivering written notice to the other party on or before the
Closing Date or other applicable date, (ii) extend the time available for the
satisfaction of such condition by up to a total of ten (10) business days or
(iii) elect to close, notwithstanding the non-satisfaction of such condition,
in which event such party shall be deemed to have waived any such condition
except for breach by a party of a covenant in which case the Closing shall not
relieve such breaching party from any liability it would otherwise have
hereunder. If such party elects to proceed pursuant to clause (ii) above, and
such condition remains unsatisfied after the end of such extension period,
then, at such time, such party may elect to proceed pursuant to either clause
(i) or (iii) above.

     6.3  Seller's Deliveries in Escrow. At least three (3) business days prior
to the Closing Date, Seller shall deliver into escrow to the Escrow Agent the
following:

          (a)  Deed. A grant deed in the standard form of Title Company,
conveying to Purchaser fee simple title to the Property, subject only to the
Permitted Exceptions and the Sublease (the "Deed").

          (b)  Assignment of Permits, Contracts and Utility Rights. Such
assignments and other documents and certificates as Purchaser may reasonably
require in order to fully and completely transfer and assign to Purchaser all
of Seller's right, title, and interest, in and to the permits, rights under
utility agreements (including any deposits pursuant thereto) and similar rights
applicable to the Property (excepting therefrom permits and rights which are
necessary or reasonably required in connection with the operation of Seller's
business which is contemplated to continue on a portion of the Property
following the Closing).

          (c)  Environmental Indemnity. The environmental indemnity agreement
in the form of Exhibit C, executed and acknowledged by Seller ("Environmental
Indemnity"). Such Environmental Indemnity shall be recorded at the close of
escrow following the Grant Deed.

          (d)  Certificate. A certificate from Seller that each of the
representations and warranties contained in Section 8.1 hereof is true and
correct as set forth herein as of the closing date.

          (e)  FIRPTA and Form 590RE. A Foreign Investment in Real Property Tax
Act affidavit and California Withholding Certificate Form 590RE executed by
Seller. If Seller fails to provide the necessary affidavit and/or documentation
of exemption on the Closing Date, Purchaser may proceed with the Closing and
withhold from the Purchase Price such sums as are required to be withheld in
accordance with the withholding provisions of Section 1445 of the Internal
Revenue Code and the laws of the State of California.

          (f)  Authority. Evidence of existence, organization, and authority of
Seller and the authority of the person executing documents on behalf of Seller
reasonably satisfactory to Purchaser, the Escrow Agent and the Title Company.



                                      -17-
<PAGE>   18
hereunder, Seller and Purchaser shall each execute escrow instructions and
deliver the same to Escrow Holder instructing Escrow Holder to hold and
disburse the Holdback Funds in accordance with the terms of this Section 6.3(i)
above. The rights and obligations of Seller and Purchaser under this Section
6.3(i) shall survive the Closing.

          (j)  At Closing, Seller shall also deposit into a separate, interest
bearing escrow account with Escrow Holder the sum of Three Million Five Hundred
Thousand Dollars ($3,500,000) (the "FAR Funds"). The FAR Funds equal the agreed
upon difference in value of the Property based on whether the Property has a
 .50 FAR (floor area ratio) or a .45 FAR. As of the date of execution of this
Agreement, the Property has a .35 FAR (and any increased FAR for the Property
above .35 is not a condition to closing). The Property is subject to having a
FAR above .35 should the City of Mountain View determine in its discretion that
the Property (or its use or occupancy) satisfies certain Transit Zone standards
for increased FAR and the City of Mountain View grants the Property a Transit
Oriented Development Permit ("TOD Permit"). Purchaser or, if Veritas enters
into an assignment with respect to this Agreement pursuant to Section
11.1(a)(2) below, Veritas, acting as the agent of Lessor under the Financing
Documents, hereby agrees to exercise diligent and commercially reasonable
efforts to cause the City of Mountain View to approve a .50 FAR for the
Property. Purchaser's obligation under the immediately preceding sentence shall
survive the Closing and shall expire upon the earlier of (x) the date Purchaser
obtains final approval of a .50 FAR for the Property, (y) the date the City of
Mountain View makes a final decision not to approve a .50 FAR for the Property,
or (z) February 18, 2000.

     Seller agrees to reasonably cooperate with Purchaser, at de minimus cost
to Seller, in Seller's efforts to achieve a .50 FAR for the Property. Such
cooperation shall include, without limitation, signing, as owner of the
Property, applications for entitlements prior to the Closing. Seller further
agrees not to actively and knowingly interfere with, or cause or encourage any
third party to interfere with Purchaser's efforts to obtain transit rezoning, a
TOD Permit, any other entitlement or any increase in the FAR for the Property
up to .50 FAR. Seller's and Purchaser's obligations under this paragraph shall
survive the Closing.

     The parties hereto agree that if, on or before February 18, 2000, the City
of Mountain View finally approves a .50 FAR for the Property (and the appeal or
referendum period, if any, applicable to such decision expires without any
appeal, referendum or challenge having been made), then the parties shall
promptly instruct Escrow Holder to release the entire FAR Funds (and all
interest accrued thereon while in escrow) to Seller. If, on or before February
18, 2000, the City of Mountain View makes a final decision (and the appeal or
referendum period, if any, applicable to such decision expires without any
appeal, referendum or challenge having been made) that the FAR for the Property
will be .45 or less, then the parties shall promptly instruct Escrow Holder to
release the entire FAR Funds (and all interest accrued thereon while in escrow)
to Purchaser. If, on or before February 18, 2000, the City of Mountain View
makes a final decision (and the appeal or referendum period, if any, applicable
to such decision expires without any appeal, referendum or challenge having
been made) that the FAR for the Property will be greater than .45, then for
every one percent (.01) above 45% that is the ultimate FAR for the Property,
Seller shall receive Seven Hundred Thousand Dollars ($700,000) (prorated for any


                                      -19-
<PAGE>   19
portion of one percent), together with the interest accrued thereon while in
escrow, from the FAR Funds in escrow and Purchaser shall receive the balance of
the FAR Funds and all interest accrued on such balance in escrow (and the
parties shall promptly so instruct Escrow Holder to release the FAR Funds and
interest thereon accordingly). The above allocation rules set forth in this
paragraph shall be hereinafter referred to as the "Allocation Rules." If, on or
before February 18, 2000, the City of Mountain View has not made any final
decision with respect to adjusting the FAR for the Property, then the parties
shall promptly instruct Escrow Holder to release the entire FAR Funds (and all
interest accrued thereon while in escrow) to Seller. If, on or before February
18, 2000, the City of Mountain View has made a final decision with respect to
the FAR for the Property and an appeal or referendum is filed and that appeal or
referendum itself is finally resolved before February 18, 2000, then the FAR
Funds shall be distributed in accordance with the Allocation Rules set forth
earlier in this paragraph, except that the FAR used in implementing the
Allocation Rules shall be the FAR resulting from the final resolution of the
appeal or referendum. If on or before February 18, 2000, the City of Mountain
View has made a final decision with respect to FAR for the Property, and an
appeal or referendum is filed which is not finally resolved before February 18,
2000, the FAR Funds shall be distributed in accordance with the Allocation Rules
except that the FAR used in implementing the Allocation Rules shall be the FAR
decided by the City of Mountain View prior to the filing of the appeal or
referendum. If any appeal or referendum is filed by or on behalf of Seller
(objecting to the decision of the City on the FAR for the Property) to increase
the FAR for the Property, the FAR Funds shall be distributed in accordance with
the Allocation Rules based upon the decision of the City of Mountain View
regarding the FAR at the time such appeal or referendum is filed.
Notwithstanding anything to the contrary contained herein, Seller shall not file
or bring, or cause to be filed or brought, an appeal or referendum of any final
decision of the City of Mountain View relating to FAR for the Property or any
other action relating to the Property entitlements without the consent of the
Purchaser, which consent may be granted, if at all, in Purchaser's sole and
absolute discretion.  As an illustrative example of the foregoing, if prior to
February 18, 2000, the City of Mountain View makes a final decision to increase
the FAR for the Property to .465, then Seller shall be entitled to receive
$1,050,000 (plus interest accrued thereon while in escrow) from the FAR Funds
and Purchaser shall be entitled to receive $2,450,000 (plus interest accrued
thereon while in escrow). On or before the Closing hereunder, Seller and
Purchaser shall each execute joint escrow instructions and deliver the same to
Escrow Holder instructing Escrow Holder to hold and disburse the FAR Funds in
accordance with the terms of this Section 6.3(j) above. The rights and
obligations of Seller and Purchaser under this Section 6.3(j) shall survive the
Closing. As used in this paragraph, the terms "final approval" or "final
decision" shall mean the final decision or approval by the City of Mountain View
prior to the filing of any administrative or judicial appeal or referendum.

     If, during the term of the Sublease referred to in Section 2.5 above,
Seller receives any portion of the FAR Funds from escrow pursuant to the terms
of the paragraph above, then the triple net monthly rent payable by Seller, as
tenant, under the Sublease shall be adjusted, commencing as of the date Seller
receives such portion of the FAR Funds, to equal an amount that will yield
Purchaser, as landlord under the Sublease, an eight percent (8%) annual return
on the portion of the adjusted Purchase Price Paid by Seller (which adjusted
Purchase Price shall be equal to $32,200,000 plus the amount of the FAR Funds
received by Seller pursuant to the terms


                                      -20-
<PAGE>   20

of the paragraph above) that is allocable to the Excluded Area and the
Improvements thereon. The portion of the adjusted Purchase Price that is
allocable to the Excluded Area and the Improvements thereon (as of the date
Seller receives any portion of the FAR Funds) shall be determined by
multiplying the sum of $32,200,000 plus the amount of the FAR Funds received by
Seller pursuant to the terms of the paragraph above by a fraction, the
numerator of which is the acreage included in the Excluded Area (which is
approximately 11.49 acres) and the denominator of which is the total acreage
included in the entire Property (which is approximately 19.61 acres).

     6.4  Purchaser's Deliveries in Escrow. Except as specified below, at least
three business days prior to the Closing Date (except as otherwise provided),
Purchaser shall deliver into escrow to the Escrow Agent the following:

          (a)  Purchase Price. On the Closing Date, the Purchase Price, less
the Earnest Money that is applied to the Purchase Price, plus or minus
applicable prorations and Purchaser's withholding obligations pursuant to
Section 6.3(c) above, deposited by Purchaser with the Escrow Agent in
immediate, same-day federal funds wired for credit into the Escrow Agent's
escrow account. On the Closing Date, Purchaser shall also deliver into Escrow
for release to Seller at Closing an amount equal to all utility deposits, if
any, related to the Property that Seller will be assigning to Purchaser at
Closing.

          (b)  Environmental Indemnity. The Environmental Indemnity, executed
and acknowledged by Purchaser.

          (c)  Additional Documents. Any additional documents that Seller, the
Escrow Agent or the Title Company may reasonably require for the proper
consummation of the transaction contemplated by this Agreement.

          (d)  Sublease. Subject to Section 5.5 above, an original counterpart
of the Sublease, executed by Purchaser, as landlord.

     6.5  Possession. Seller shall deliver possession of the Property to
Purchaser at the Closing subject only to the Permitted Exceptions and the
Sublease.

                                    ARTICLE 7
                                   PRORATIONS

     7.1  Proration of Taxes and Assessments. General real estate taxes and
assessments imposed by governmental authority ("Taxes") and any assessments by
private covenant constituting a lien or charge on the Property for the
then-current calendar year or other current tax period not yet due and payable
shall be prorated between Seller and Purchaser as of the close of the day
immediately preceding the Closing Date. If the Closing occurs prior to the
receipt by Seller of the tax bill for the calendar year or other applicable tax
period in which the Closing occurs, Purchaser and Seller shall prorate Taxes
for such calendar year or other applicable tax period based upon the most
recent ascertainable assessed values and tax rates prior to Closing. With
respect to supplemental taxes assessed against the Property under California
Revenue and


                                      -21-

<PAGE>   21
Taxation Code Section 75 et seq., Seller shall be responsible for and pay
before delinquency all such taxes assessed against the Property applicable to
construction or transfers occurring before the Closing Date, and Purchaser
shall be responsible and pay for such taxes applicable to construction and
transfers occurring on and after the Closing Date. Any reconciliation of
estimated closing adjustments, or corrections of errors in the calculation of
closing adjustments, shall be made as soon as practicable after the Closing
and the provisions of this Section 7.1 shall survive the Closing.

     7.2 Closing Costs. Seller shall bear the cost of a CLTA policy of title
insurance in the amount of the Purchase Price, and Purchaser or, if Veritas
enters into an assignment with respect to this Agreement pursuant to Section
11.1(a)(2) below, Lessor (as defined in Section 11.1(a) below) shall bear the
excess cost associated with an ALTA extended owner's policy of title insurance
and any endorsements requested by Purchaser. Purchaser shall also pay for any
title insurance policy or policies to be issued to its trustee or agent in
connection with any off-balance sheet financing secured by the Property. County
transfer taxes associated with the closing of the sale of the Property shall be
borne by Seller. City conveyance taxes or fees shall be split equally by Seller
and Purchaser. All other closing costs incurred in connection with the closing
of the transaction described in this Agreement (including, without limitation,
recording costs and escrow fees) shall be borne by Seller and Purchaser in
accordance with the custom in Santa Clara County. Seller and Purchaser shall
each bear their own legal and accounting fees incurred in connection with the
Closing of the subject transaction.

     7.3 Commissions. Seller and Purchaser represent and warrant each to the
other that they have not dealt with any real estate broker, sales person or
finder in connection with this transaction other than Broker and EY Kenneth
Leventhal Real Estate Group ("EYKL"). At the close of escrow hereunder, and
only if escrow closes hereunder, Seller shall pay Broker a real estate sales
commission equal to Six Hundred Thirty Thousand Dollars ($630,000) and pay to
EYKL a real estate sales commission equal to Seven Hundred Thousand Dollars
($700,000) (for total commissions in the amount of One Million Three Hundred
Thirty Thousand Dollars ($1,330,000). In addition, at such time as Seller
receives any portion of the FAR Funds from Escrow Holder pursuant to the terms
of Section 6.3(j), Seller agrees to pay to Broker a real estate sales commission
equal to two percent (2%) of the amount of such FAR Funds received by Seller.
Each party shall indemnify and hold harmless the other party from and against
any claim for broker's or finder's fees or commissions in connection with the
negotiation, execution or consummation of this Agreement or the transactions
contemplated hereby based upon any statement, representation or agreement of
such party. This provision shall survive the Closing or any termination of this
Agreement.

                                      -22-

<PAGE>   22

                                   ARTICLE 8
                         REPRESENTATIONS AND WARRANTIES

     8.1  Seller's Representations and Warranties. As a material inducement to
Purchaser to execute this Agreement and consummate this transaction, Seller
represents and warrants to Purchaser that:

          (a)  Authority. Seller has been duly organized and is validly existing
as a corporation, is in good standing in the state of its organization and is
qualified to do business, and is in good standing, in the state in which the
Property is located. Seller has the full right and authority and has obtained
any and all consents required therefor to enter into this Agreement, consummate
or cause to be consummated the Seller's Closing obligations and make or cause to
be made transfers and assignments contemplated herein. The persons signing this
Agreement on behalf of Seller are authorized to do so. This Agreement has been,
and the documents to be executed by Seller pursuant to this Agreement will be,
authorized and properly executed and does and will constitute the valid and
binding obligations of Seller, enforceable against Seller in accordance with
their terms.

          (b)  Conflicts and Pending Actions or Proceedings. There is no
agreement to which Seller is a party or, to Seller's current actual knowledge,
binding on Seller which is in conflict with this Agreement. There is no action
or proceeding pending or, to Seller's knowledge, threatened against or relating
to the Property, including, without limitation, any condemnation proceedings or
which challenges or impairs Seller's ability to execute or perform its
obligations under this Agreement, the Sublease or with respect to the Property.

          (c)  Agreements With Governmental Authorities/Restrictions. To
Seller's current actual knowledge, Seller has not entered into, and has no
knowledge of, any agreement with Seller or application filed by Seller to any
governmental or public body or authority with respect to any future annexation,
zoning modification, variance, platting or other land use matter. To Seller's
current actual knowledge, except with respect to the environmental condition of
the Property as disclosed to Purchaser in Article 9 of this Agreement or as
otherwise set forth in any environmental documents provided or made available
(or to be provided or made available) to Purchaser, neither Seller nor the
Property is in violation or non-compliance with any restriction or covenant
affecting the Property.

          (d)  Condemnation. To Seller's current actual knowledge, no
condemnation, eminent domain or similar proceedings are pending or threatened
with regard to the Property.

          (e)  Notice of Special Assessments. Seller has not received any
written notice and has no knowledge of any pending threatened liens, special
assessments, condemnations, impositions or increases in assessed valuations
(other than annual increases in real property taxes and assessments or increased
valuations based upon a change of ownership of the Property upon Closing) to be
made against the Property by any governmental authority.

          (f)  Binding Agreements. To Seller's current, actual knowledge, except
for any Permitted Exceptions entered into by Seller and any agreements
terminable at-will without

                                      -23-
<PAGE>   23
penalty or premium, and except as described in Section 8.1(c) above, neither
Seller nor its agents or employees have entered into any written agreements
concerning the Property by which Purchaser would be bound following the Closing.

          (g)  Encumbrances. To Seller's current, actual knowledge, Seller has
not hypothecated, transferred, encumbered or affirmatively taken any action
with respect to the Property, or any portion thereof, which would adversely
effect Seller's ability to convey the Property to Purchaser pursuant to this
Agreement. To Seller's current actual knowledge, there shall be no leases or
tenancies (except for the Sublease) in effect on the Property as of the Closing,
and, except for the Sublease, to Seller's current actual knowledge, no facts or
conditions exist that will prevent possession of the Property from being
delivered to Purchaser upon Closing.

          (h)  Contract Obligations. To Seller's current, actual knowledge,
Purchaser shall have no liability as a successor-in-interest for any written
contracts or agreements entered into by Seller in connection with its operation
of the Property, except for obligations (i) accruing after the Closing Date
pursuant to any contract or agreement which is expressly assumed by Purchaser,
or (ii) in any document which is a Permitted Exception set forth in the
Preliminary Title Report.

          (i) No Bankruptcy. No filing or petition under the United State
bankruptcy laws or any state insolvency laws, or any laws for composition of
indebtedness or for the reorganization of debtors has been filed by Seller.

          (j)  Entitlements. Seller shall not knowingly and actively take any
action prior to or after Closing that is likely to decrease the square footage
of improvements that may be constructed by Purchaser on the Property.

          (k) Disclosures. To Seller's current actual knowledge, the documents
provided by Seller to Purchaser pursuant to Section 4.2 hereof and any other
matters heretofore disclosed to Purchaser in writing by Seller do not contain
any untrue statement of a material fact.

     The term "to the current, actual knowledge of Seller" or "to Seller's
current actual knowledge" or other derivations thereof, shall mean the current,
actual knowledge of Dan Boxer, who is Executive Vice President and General
Counsel of Seller, as of the Date of this Agreement, without any duty of inquiry
or investigation.

     All of the representations and warranties set forth in this Section 8.1
above shall be true upon the execution of this Agreement and shall continue to
be true as of the Closing Date without the necessity of a separate certificate
with respect thereto and shall survive the delivery of the Deed and other
Closing instruments and documents for a period of one (1) year following the
Closing. If no action or suit is filed by Purchaser against Seller within one
(1) year following the Closing based on a breach of any such representation,
warranty or covenant set forth in this Section 8.1 above, then such
representations, warranties, and covenants for which no such action or suit is
filed by Purchaser against Seller shall be deemed void and of no further force
and effect. If, prior to Closing, Seller discovers any information which would
make any of the


                                      -24-

<PAGE>   24
representations or warranties set forth in Section 8.1 above untrue or
inaccurate, Seller shall promptly notify Purchaser and, in such instance, if
such new information is material to Purchaser's decision whether or not to
purchase the Property, Purchaser shall have the right to terminate this
Agreement (and, in the event of such termination, as Purchaser's sole remedy,
Purchaser shall receive the return of its Earnest Money).

     8.2  Purchaser's Representations and Warranties. As a material inducement
to Seller to execute this Agreement and consummate this transaction, Purchaser
represents and warrants to Seller that:


          (a)  Organization and Authority. Purchaser has been duly organized
and is validly existing as a corporation duly organized and existing under the
laws of the State of Delaware and in good standing in the State of its
organization, and will be qualified to do business in the state in which the
Property is located on the Closing Date. Purchaser has the full right and
authority and has obtained any and all consents (subject to receiving the
approval or deemed approval of Purchaser's Board of Directors to the
Environmental Indemnity as described in Section 9.3 below) required therefor
to enter into this Agreement and to consummate or cause to be consummated the
sale. This Agreement and all of the documents to be delivered by Purchaser at
the Closing have been or will be authorized and properly executed and will
constitute the valid and binding obligations of Purchaser, enforceable in
accordance with their terms.

          (b)  No Bankruptcy. No filing or petition under the United States
bankruptcy laws or any state insolvency laws, or any laws for composition of
indebtedness or for the reorganization of debtors has been filed by Purchaser.

     All of the representations and warranties set forth in this Section 8.2
above shall be true upon the execution of this Agreement and shall continue to
be true as of the Closing Date without the necessity of a separate certificate
with respect thereto and shall survive the delivery of the Deed and other
Closing instruments and documents for a period of one (1) year following
Closing. If no action or suit is filed by Seller against Purchaser within one
(1) year following the Closing based on a breach of any such representation or
warranty set forth in this Section 8.2 above, then such representations and
warranties for which no such action or suit is filed by Seller against
Purchaser shall be deemed void and of no further force and effect. If, prior to
Closing, Purchaser discovers any information which would make any of the
representations or warranties set forth in Section 8.2 untrue or inaccurate,
Purchaser shall promptly notify Seller and, in such instance, if such new
information is material to Seller's decision whether or not to sell the
Property, Seller shall have the right to terminate this Agreement (and, in the
event of such termination, as Seller's sole remedy, Seller shall be entitled to
retain or receive the Earnest Money as its property).

                                      -25-


<PAGE>   25
                                    ARTICLE 9
                           DISCLOSURES; "AS IS" SALE

     9.1  Environmental Disclosures. Seller hereby discloses to Purchaser that
the following is true and correct to the actual knowledge of Seller:

          (a)  In 1984, the California Regional Water Quality Control Board
issued cleanup orders to Raytheon Company, Fairchild Semiconductor Corporation
(not related to Seller), Intel Corporation, NEC Electronics, Inc. and Siltec
Corporation with respect to Hazardous Materials contamination existing in the
regional site known as the Middlefield-Ellis-Whisman (MEW) site (of which the
Property is a part). Three (3) Superfund sites exist within the MEW area. The
Environmental Protection Agency ("EPA") is currently overseeing cleanup
measures that are being conducted on the Property and neighboring properties.
The Property has been identified in EPA Orders as containing sources of
contamination including underground and aboveground storage tanks for chemical
products and wastes, pH neutralization systems and industrial wastewater
treatment systems. The Property is listed on the National Priorities List.

          (b)  In April 1985, the EPA issued a "Request for Information"
pursuant to Section 106(e) of CERCLA and took over as the lead agency at the
Property. Raytheon Company, Fairchild Semiconductor Corporation and Intel
Corporation entered an Administrative order on Consent with the EPA on August
15, 1985 to conduct Remedial Investigation/Feasibility Studies (RI/FS) at the
regional site referred to above. The RI/FS was finalized in 1988. The EPA
issued a Record of Decision (ROD) in May 1989. The ROD, which was later
modified in September 1990 and April 1996, established specific cleanup
concentrations for semiconductor-related contamination (TCE) and ten other
compounds, and required the implementation of site-specific source control
remediation measures and a regional groundwater remediation program. Raytheon
Company and Intel Corporation entered into a Consent Decree (CD) with the EPA
in May 1991 that was entered by the United States District Court, Northern
District of California on April 10, 1992.

          (c)  The CD referred to above provides that Raytheon Company will
perform groundwater and soil remediation for the sites it occupied and operated
within the MEW area. The facility specific work at the Property is now in the
operation and maintenance phase.

          (d)  In 1987, a soil-bentonite, subsurface, slurry wall was installed
by Raytheon Company around the perimeter of the Property enclosing the soil and
water bearing zones as part of the remedial measures. Groundwater is extracted
from the water bearing zones by Raytheon Company within the area enclosed by
the slurry wall maintaining an inward and upward groundwater flow gradient to
keep contaminated groundwater from flowing away from the Property.

          (e)  The groundwater extraction and treatment system was installed in
1987. Groundwater is extracted from several wells located both within the
Property boundaries and from adjacent property. The groundwater extraction
system is a long term remedial measure that Raytheon Company is required to
maintain. The groundwater extraction system, soil vapor


                                      -26-
<PAGE>   26
extraction system referred to below and groundwater monitoring are ongoing at
the Property to remediate and monitor trichlorethylene, 1,1,1-trichloroethane,
I, I-and trans-1,1-dichloroethylene contamination believed to have emanated
from former underground tanks,

          (f)  A soil vapor extraction system was installed by Raytheon in 1996
to remediate the contaminated soils in or under the Property. This system
covers a surface area of approximately four (4) acres and proceeds to a depth
of approximately 15 to 18 feet. The system is composed of eighty-eight (88)
shallow and deep soil vapor extraction wells and one soil vapor extraction
treatment system. Raytheon Corporation has petitioned and obtained approval
from the EPA for closure for part of the soil vapor remedial system.

          (g)  Although Seller is the current owner of the Property, the
treatment systems referred to above are maintained by Raytheon Company, a
Delaware corporation ("Raytheon Company"). Raytheon Semiconductor, Inc., a
Delaware corporation, as grantor ("Grantor"), and Raytheon Company, as grantee,
executed a Grant of Easements, Restriction and Indemnity Agreement dated
December 24, 1997, recorded in the Official Records of Santa Clara County on
December 30, 1997, as Document No.: 13994862 (the "Easements Agreement"). A
copy of such Easements Agreement is attached hereto as Exhibit D and made a
part hereof. At Closing, Seller shall execute an assignment agreement, in form
reasonably acceptable to Purchaser and Seller, pursuant to which Seller assigns
to Purchaser, on a non-exclusive basis (reserving unto Seller all of the rights
and benefits granted to Grantee under the Easements Agreement), the rights of
Grantee under the Easements Agreement. Under the terms of paragraph 4.b. of the
Easements Agreement, Raytheon Company agreed to indemnify, defend and hold the
aforementioned Grantor harmless from any damages, claims, losses, expenses,
costs, obligations and liabilities, including, without limitation, liabilities
for all reasonable attorneys', accountants' and expert fees and expenses
asserted against or incurred or suffered by such Grantor arising out of or
related to environmental conditions (i) which first occurred, existed or arose
prior to December 24, 1997, and (ii) which arose or resulted from the release
of hazardous substances in, on, under, from, or at the Grantor Property (as
defined in the Easements Agreement); except to the extent such are exacerbated
by activities or negligent omissions of Grantor or any third party (other than
Agents acting on behalf of Raytheon Company in the performance of Remedial
Measures (as defined in the Easements Agreement) on or after December 24, 1997.
Paragraph 5.a. of the Easements Agreement provides that the obligations of
Raytheon Company, as set forth in the Easements Agreement, including the
indemnities set forth in Paragraph 4 of the Easements Agreement, benefit and
run with the Grantor Property. In the event escrow closes hereunder, Purchaser
agrees not to take any action, or permit any affiliate, agent, employee,
contractor, successor, assign, tenant, lender or other authorized
representative of Purchaser to take any action, that would result in a breach
or default of the obligations of the Grantee thereunder. The provisions of the
immediately preceding sentence shall survive the Close of Escrow.

     In the event escrow closes hereunder, Purchaser shall, upon prior written
notice, provide Raytheon Company, its consultants and contractors access to the
Property in accordance with the Easements Agreement and shall permit them to
install, operate and maintain remedial treatment systems and to conduct all
other remediation activities which Raytheon Company determines to be necessary
or appropriate in accordance with and to the extent permitted by the Easements


                                      -27-
<PAGE>   27
Agreement (and/or those certain provisions attached hereto as Exhibit E (the
"Raytheon Acquisition Excerpts") which are excerpts from that certain agreement
pursuant to which Seller acquired Raytheon Semiconductor) or required by
applicable governmental agencies. Purchaser will cause any successor owners and
occupants of the Property to afford Raytheon Company the same rights to access
and to conduct remediation activities as provided under the Easements Agreement
and the Raytheon Acquisition Excerpts (which access shall only be to the extent
necessary to conduct the remediation of contamination existing on, in or under
the Property and shall terminate upon completion of such remediation), and
Purchaser agrees to record an appropriate acknowledgement of such rights in the
Registry of Deeds or Official Records of Santa Clara County upon Raytheon
Company's or Seller's request. The obligations of Purchaser and Seller under
this paragraph shall survive the close of escrow hereunder.

     In the event escrow closes hereunder, Seller shall reasonably cooperate
with Purchaser to engineer and relocate, upon Purchaser's reasonable request,
and at Seller's cost, any existing soil or water remediation well sites and
equipment (including, without limitation, hydrogen and other tanks and all
associated piping including the Air Products pipeline located on the Developable
Property (as defined in Section 2(b) of the Sublease) that may encumber
Purchaser's ability to develop the Property. The obligations of Seller under
this paragraph shall survive the close of escrow hereunder.

     9.2  As Is Sale. Purchaser acknowledges and agrees that it has been given
or will be given before the end of the Feasibility Period, a full opportunity to
inspect and investigate each and every aspect of the Property, either
independently or through agents of Purchaser's choosing, including, without
limitation:

          (i)  All matters relating to title, together with all governmental and
other legal requirements such as taxes, assessments, zoning, use permit
requirements and building codes.

          (ii)  The physical condition of the Property, including, without
limitation, the interior, the exterior, the structure, the paving, the
utilities, and all other physical and functional aspects of the Property. In the
event Purchaser enters onto the Property to perform any test, inspection or
investigation of the Property, Purchaser shall do so in a manner that causes the
least interference possible to Seller's business operations on the Property.
Purchaser agrees not to undertake any invasive testing or investigation of the
Property unless and until Seller has approved (which shall not be unreasonably
withheld) the scope of such invasive testing or investigation and the contractor
or consultant to undertake performance of the same. Seller shall receive copies
of all reports issued, and shall be entitled to the return, if available, of all
water or soil samples taken from the Property, in connection with the
examination of the environmental condition of the Property; provided, however,
any reports, studies, or other documents delivered by Purchaser to Seller shall
be delivered to Seller without representation or warranty, express or implied,
by Purchaser as to accuracy or completeness.

          (iii)  Any easements and/or access rights affecting the Property.

          (iv)  All other matters of material significance affecting the
Property.

                                      -28-


<PAGE>   28
     PURCHASER SPECIFICALLY ACKNOWLEDGES AND AGREES THAT SELLER IS SELLING AND
PURCHASER IS PURCHASING THE PROPERTY ON AN "AS IS WITH ALL FAULTS" BASIS AND
THAT, SUBJECT TO SELLER'S OBLIGATION TO EXECUTE THE ENVIRONMENTAL INDEMNITY AS
PROVIDED IN SECTION 9.3 OF THIS AGREEMENT, PURCHASER IS NOT RELYING ON ANY
REPRESENTATIONS OR WARRANTIES OF ANY KIND WHATSOEVER, EXPRESS (EXCEPT AS
EXPRESSLY SET FORTH IN THIS AGREEMENT) OR IMPLIED, FROM SELLER, ITS AGENTS, OR
BROKERS AS TO ANY MATTERS CONCERNING THE PROPERTY, INCLUDING WITHOUT LIMITATION:
(i) THE QUALITY, NATURE, ADEQUACY AND PHYSICAL CONDITION OF THE PROPERTY,
INCLUDING, BUT NOT LIMITED TO, THE STRUCTURAL ELEMENTS, FOUNDATION, ROOF,
APPURTENANCES, ACCESS, LANDSCAPING, PARKING FACILITIES AND THE ELECTRICAL,
MECHANICAL, HVAC, PLUMBING, SEWAGE, AND UTILITY SYSTEMS, FACILITIES AND
APPLIANCES, (ii) THE QUALITY, NATURE, ADEQUACY, AND PHYSICAL CONDITION OF SOILS,
GEOLOGY AND ANY GROUNDWATER, (iii) THE EXISTENCE, QUALITY, NATURE, ADEQUACY AND
PHYSICAL CONDITION OF UTILITIES SERVING THE PROPERTY, (iv) THE DEVELOPMENT
POTENTIAL OF THE PROPERTY, AND THE PROPERTY'S USE, HABITABILITY,
MERCHANTABILITY, OR FITNESS, SUITABILITY, VALUE OR ADEQUACY OF THE PROPERTY FOR
ANY PARTICULAR PURPOSE, (v) THE ZONING OR OTHER LEGAL STATUS OF THE PROPERTY OR
ANY OTHER PUBLIC OR PRIVATE RESTRICTIONS ON USE OF THE PROPERTY, (vi) THE
COMPLIANCE OF THE PROPERTY OR ITS OPERATION WITH ANY APPLICABLE CODES, LAWS,
REGULATIONS, STATUTES, ORDINANCES, COVENANTS, CONDITIONS AND RESTRICTIONS OF ANY
GOVERNMENTAL OR QUASI-GOVERNMENTAL ENTITY OR OF ANY OTHER PERSON OR ENTITY,
(vii) THE PRESENCE OF HAZARDOUS MATERIALS ON, UNDER OR ABOUT THE PROPERTY OR THE
ADJOINING OR NEIGHBORING PROPERTY, AND (viii) THE QUALITY OF ANY LABOR AND
MATERIALS USED IN ANY IMPROVEMENTS ON THE PROPERTY, AND (ix) THE CONDITION OF
TITLE TO THE PROPERTY.

     9.3 Seller's Environmental Indemnity Agreement. At least three (3) business
days prior to the close of escrow hereunder, Purchaser and Seller shall execute
and deposit into escrow for delivery to the other at Closing, a counterpart
original of the Environmental Indemnity in the form of Exhibit C attached
hereto.

     9.4 Purchaser's Indemnity. Purchaser shall indemnify, defend (using counsel
selected by Purchaser and reasonably acceptable to Seller) and hold harmless
Seller and its agents, employees, directors, officers, successors and assigns
from and against any and all damages, claims, losses, expenses, costs,
obligations and liabilities, including, without limitation, liabilities for all
reasonable attorneys', accountants', and experts' fees and expenses including
those incurred to enforce Purchaser's obligations under this Section 9.4
("Covered Liabilities") asserted or incurred or suffered by Seller arising out
of or relating to the release or discharge first occurring on after the Closing
hereunder of any hazardous or toxic substances, materials or wastes in, on,
under or from any portion of the Property or the Improvements located thereon

                                      -29-
<PAGE>   29

(except in each case from (i) hazardous or toxic substances, materials or
wastes released or discharged by Seller (except to the extent exacerbated by
Purchaser or its agents, employees, contractors, lessees, sublessees or other
representatives of Purchaser), or (ii) an off-site source); provided, however,
that any leaking, leaching, migration or similar movement of hazardous or toxic
substances, materials or wastes which existed in soil or groundwater prior to
Closing hereunder shall not be considered a release or discharge by Purchaser
except to the extent movement is exacerbated by the negligent acts or omissions
or willful misconduct of Purchaser or anyone other than Raytheon Company and
Seller post-Closing on the Property (and provided further than construction or
other development activities on the Property that are performed in accordance
with due care shall not be considered "exacerbation" of any pre-existing
condition). Anything herein to the contrary notwithstanding, if Purchaser shall
be obligated to indemnify Seller as provided under this Section 9.4, then
Purchaser may, at its election, control the defense of any claims against Seller
that are indemnified hereunder (provided Seller shall have the right to
reasonably approve the counsel defending Seller under this indemnification
obligation), and, if required, Purchaser also shall control the remediation in
connection with any such Covered Liabilities. Purchaser shall also indemnify and
hold harmless Raytheon Company and Seller against all claims and liabilities
caused by any refusal by Purchaser or successor owners of the Property to allow
remediation by Raytheon Company or Seller of contamination existing on, in or
under the Property or any unreasonable interference with the conduct, management
or control of remediation by Raytheon Company or Seller. The obligations of
Purchaser under this Section 9.4 shall run solely to the benefit of Seller (and
its successors or assigns) and shall survive the close of escrow hereunder.

     The preceding notwithstanding, it is the intent of the parties hereto that
Purchaser shall not be responsible or liable for any contamination or for the
existence of any hazardous or toxic substance which were first released,
discharged or disposed on, in or under the Property prior to the close of escrow
hereunder (unless Purchaser has exacerbated such contamination or hazardous or
toxic materials as a result of Purchaser's negligent acts or omissions or
willful misconduct, provided that construction or other development activities
on the Property that are performed in accordance with due care shall not be
considered "exacerbation" of any pre-existing condition).

                                   ARTICLE 10
                            EARNEST MONEY PROVISIONS

     10.1  Investment and Use of Funds. The Escrow Agent shall invest the
Earnest Money in government insured interest-bearing accounts satisfactory to
Purchaser, shall not commingle the Earnest Money with any funds of the Escrow
Agent or others, and shall promptly provide Purchaser and Seller with
confirmation of the investments made. If the Closing under this Agreement
occurs, the Escrow Agent shall apply the Earnest Money to the Purchase Price on
the Closing Date.

     10.2  Termination Before Close. If any of the conditions to Purchaser's
obligation to close escrow hereunder set forth in Sections 2.2, 2.3, 2.5, 3.1(a)
through 3.1(f) and 6.3 above are not satisfied or deemed satisfied (or waived by
Purchaser in writing) on or before the date such



                                      -30-
<PAGE>   30
applicable condition is required to be satisfied herein (or if no date is
expressly prescribed in this Agreement, then by the Close of Escrow), Purchaser
shall be entitled to a full return of the Earnest Money deposited by Purchaser
hereunder, as well as interest accrued thereon, and this Agreement shall
terminate. If Purchaser breaches or defaults under any obligation under this
Agreement, including, without limitation, its obligation to purchase the
Property, for any reason other than a Seller breach or default hereunder, or
Purchaser breaches any representation or warranty of Purchaser set forth in
Section 8.2 above, Seller shall be entitled to receive or retain the full
Earnest Money, as well as interest accrued thereon, as liquidated damages
pursuant to the terms of Section 1.4 below.

     10.3 Interpleader. Seller and Purchaser mutually agree that in the event
of any controversy regarding the Earnest Money, unless mutual written
instructions are received by the Escrow Agent directing the Earnest Money's
disposition, the Escrow Agent shall not take any action, but instead shall
await the disposition of any proceeding relating to the Earnest Money or, at
the Escrow Agent's option, the Escrow Agent may interplead all parties and
deposit the Earnest Money with a court of competent jurisdiction in which event
the Escrow Agent may recover all of its court costs and reasonable attorneys'
fees. Seller or Purchaser, whichever loses in any such interpleader action,
shall be solely obligated to pay such costs and fees of the Escrow Agent as
well as the reasonable attorneys' fees of the prevailing party in accordance
with the other provisions of this Agreement.

     10.4 Liability of Escrow Agent. The parties acknowledge that the Escrow
Agent is acting solely as a stakeholder at their request and for their
convenience, that the Escrow Agent shall not be deemed to be the agent of
either of the parties, and that the Escrow Agent shall not be liable to either
of the parties for any action or omission on its part taken or made in good
faith, and not in disregard of this Agreement, but shall be liable for its
negligent acts and for any loss, cost or expense incurred by Seller or
Purchaser resulting from the Escrow Agent's mistake of law respecting the
Escrow Agent's scope or nature of its duties. Seller and Purchaser shall
jointly and severally indemnify and hold the Escrow Agent harmless from and
against all costs, claims and expenses, including reasonable attorneys' fees,
incurred in connection with the performance of the Escrow Agent's duties
hereunder, except with respect to actions or omissions taken or made by the
Escrow Agent in bad faith, in disregard of this Agreement or involving
negligence on the part of the Escrow Agent.

     10.5 Escrow Fee. If the Closing fails to occur because of a failure by
Seller to comply with its obligations hereunder, then, without limiting
Purchaser's other rights and remedies against Seller by reason thereof, the
costs customarily charged and incurred in connection with the escrow, including
the cost of the escrow fee, any cancellation fees or other costs of the Title
Company, shall be paid by Seller (excluding any special escrow costs, premiums
or fees incurred at Purchaser's direction prior to the Closing). If the Closing
fails to occur because of a failure by Purchaser to comply with any of its
obligations hereunder, then, without limiting Seller's other rights and
remedies against Purchaser by reason thereof, such costs referred to in the
immediately preceding sentence shall be paid by Purchaser. If Closing shall
fail to occur for any other reason, such costs shall be equally divided between
the parties (excluding any special costs, premiums or fees incurred at Buyer's
direction prior to Closing).

                                      -31-
<PAGE>   31

                                   ARTICLE 11
                                 MISCELLANEOUS

     11.1 Assignment.

          (a)  Purchaser's Right to Assign. Subject to the provisions of this
Section 11.1, neither party may assign this Agreement without the prior written
consent of the other, and any such prohibited assignment shall be void. The
preceding to the contrary notwithstanding, Purchaser shall have the
unconditional right, without obtaining Seller's prior consent (but upon written
notice to Seller), to assign (1) the rights and obligations of Purchaser under
this Agreement to (A) any person who or entity which controls, is controlled by
or is under common control with Purchaser, (B) any entity resulting from the
merger, consolidation or other reorganization with Purchaser whether or not
Purchaser is the surviving entity, (C) any entity which acquires all or
substantially all of the assets or stock of Purchaser (any person or entity
identified in clauses (A), (B) and (C) of this paragraph are hereinafter
referred to as "Affiliate"), and (2) the rights and benefits of Purchaser
pursuant to this Agreement (but not the obligations or liabilities of
Purchaser pursuant to this Agreement which shall be retained exclusively by
Veritas Software Corporation ("Veritas")) to a third party (the "Lessor") as
part of a sale/leaseback, off-balance sheet lease financing operating lease or
similar transaction pursuant to which Purchaser (or an Affiliate) shall lease
the Property from Lessor pursuant to a written lease or written leases. For
purposes of this paragraph, the term "control" means possession, directly or
indirectly, of the power to direct or cause the direction of the management,
affairs and policies of anyone, whether through the ownership of voting
securities, by contract or otherwise.

          (b)  Third Party Beneficiaries. The parties acknowledge that Veritas
or an Affiliate of Veritas is intended to be the ultimate occupant and user of
the Property; therefore, the parties acknowledge that Veritas (or its
Affiliate) is an intended third party beneficiary of all of Seller's covenants,
representations, warranties and obligations under this Agreement. The parties
acknowledge that any Financing Party (as defined below) acting in conjunction
with Lessor shall be providing substantial amounts of financing with regard to
the Property; therefore, each such Financing Party and each agent acting on
behalf of any such Financing Party shall also be an intended third party
beneficiary of all of Seller's covenants, representations, warranties and
obligations under this Agreement. For purposes of this Agreement the term
"Financing Party" shall mean any entity providing financing to Purchaser, or
Lessor, as the case may be, secured by a mortgage or deed of trust on the
Property, any entity participating in any such financing, any entity holding
any beneficial interest in any trust for which the holder of legal title to the
Property serves as trustee, and any entity acting as agent for any of the
foregoing entities and any successor or assign of any of the foregoing entities.

          (c)  Assignment to Affiliate. Upon an assignment by Purchaser to an
Affiliate, and assumption by such Affiliate of all obligations and liabilities
of Purchaser under this Agreement, the assigning Purchaser shall have no
further obligations hereunder (except Purchaser shall not be relieved or
released of any of its indemnification obligations hereunder or any
post-closing obligations) and the Affiliate will consummate the transaction
described herein.


                                      -32-

<PAGE>   32
                                   ARTICLE 11
                                 MISCELLANEOUS

     11.1 Assignment.

          (a)  Purchaser's Right to Assign. Subject to the provisions of this
Section 11.1, neither party may assign this Agreement without the prior written
consent of the other, and any such prohibited assignment shall be void. The
preceding to the contrary notwithstanding, Purchaser shall have the
unconditional right, without obtaining Seller's prior consent (but upon written
notice to Seller), to assign (1) the rights and obligations of Purchaser under
this Agreement to (A) any person who or entity which controls, is controlled by
or is under common control with Purchaser, (B) any entity resulting from the
merger, consolidation or other reorganization with Purchaser whether or not
Purchaser is the surviving entity, (C) any entity which acquires all or
substantially all of the assets or stock of Purchaser (any person or entity
identified in clauses (A), (B) and (C) of this paragraph are hereinafter
referred to as "Affiliate"), and (2) the rights and benefits of Purchaser
pursuant to this Agreement (but not the obligations or liabilities of
Purchaser pursuant to this Agreement which shall be retained exclusively by
Veritas Software Corporation ("Veritas")) to a third party (the "Lessor") as
part of a sale/leaseback, off-balance sheet lease financing operating lease or
similar transaction pursuant to which Purchaser (or an Affiliate) shall lease
the Property from Lessor pursuant to a written lease or written leases. For
purposes of this paragraph, the term "control" means possession, directly or
indirectly, of the power to direct or cause the direction of the management,
affairs and policies of anyone, whether through the ownership of voting
securities, by contract or otherwise.

          (b)  Third Party Beneficiaries. The parties acknowledge that Veritas
or an Affiliate of Veritas is intended to be the ultimate occupant and user of
the Property; therefore, the parties acknowledge that Veritas (or its
Affiliate) is an intended third party beneficiary of all of Seller's covenants,
representations, warranties and obligations under this Agreement. The parties
acknowledge that any Financing Party (as defined below) acting in conjunction
with Lessor shall be providing substantial amounts of financing with regard to
the Property; therefore, each such Financing Party and each agent acting on
behalf of any such Financing Party shall also be an intended third party
beneficiary of all of Seller's covenants, representations, warranties and
obligations under this Agreement. For purposes of this Agreement the term
"Financing Party" shall mean any entity providing financing to Purchaser, or
Lessor, as the case may be, secured by a mortgage or deed of trust on the
Property, any entity participating in any such financing, any entity holding
any beneficial interest in any trust for which the holder of legal title to the
Property serves as trustee, and any entity acting as agent for any of the
foregoing entities and any successor or assign of any of the foregoing entities.

          (c)  Assignment to Affiliate. Upon an assignment by Purchaser to an
Affiliate, and assumption by such Affiliate of all obligations and liabilities
of Purchaser under this Agreement, the assigning Purchaser shall have no
further obligations hereunder (except Purchaser shall not be relieved or
released of any of its indemnification obligations hereunder or any
post-closing obligations) and the Affiliate will consummate the transaction
described herein.


                                      -32-
<PAGE>   33
             (d) Assignment to Lessor. Upon an assignment by Purchaser to
Lessor, Lessor shall have all the rights and benefits of Purchaser pursuant to
this Agreement; provided, however, Veritas shall retain all (and shall not be
relieved or released from any) of the obligations or liabilities of Purchaser
hereunder and Veritas will consummate or cause to be consummated the
transactions described in this Agreement. All obligations and liabilities shall
be retained by Veritas solely as the agent of Lessor pursuant to the Financing
Documents. Purchaser and Seller acknowledge and agree that Lessor may, without
the consent of and without giving notice to Seller or Purchaser, collaterally
assign or otherwise grant a lien and security interest in its right, title and
interest pursuant to this Agreement and any proceeds thereof (excluding
therefrom the Holdback Funds and the FAR Funds which shall be deemed the
property of Seller while in escrow) to any entity acting as agent on behalf of
the Financing Parties providing any such sale/leaseback, off-balance sheet lease
financing operating lease or any similar transaction (as described in Paragraph
11.1(a) above).

        11.2 Headings. The article and paragraph headings of this Agreement are
for convenience only and in no way limit or enlarge the scope or meaning of the
language hereof.

        11.3 Invalidity and Waiver. If any portion of this Agreement is held
invalid or inoperative, then so far as is reasonable and possible the remainder
of this Agreement shall be deemed valid and operative, and effect shall be given
to the intent manifested by the portion held invalid or inoperative. The failure
by either party to enforce against the other any term or provision of this
Agreement shall be deemed not to be a waiver of such party's right to enforce
against the other party the same or any other such term or provision in the
future.

        11.4 Governing Law. This Agreement and said other instruments shall, in
all respects, be governed, construed, applied, and enforced in accordance with
the law of the state in which the Property is located.

        11.5 Survival. The provisions of this Agreement that contemplate
performance after the Closing and the obligations of the parties not fully
performed at the Closing shall survive the Closing and shall not be deemed to be
merged into or waived by the instruments of Closing.

        11.6 No Third-Party Beneficiary. This Agreement is not intended to give
or confer any benefits, rights, privileges, claims, actions or remedies to any
person or entity as a third-party beneficiary, decree, or otherwise; except in
the event Purchaser assigns this Agreement as permitted under Section 11.1,
then each Financing Party (and each agent acting on behalf of any such Financing
Party) acting in conjunction with any third party providing any sale/leaseback,
off-balance sheet lease financing operating lease or similar transaction (as
described in Section 11.1(b) above) shall be an intended third party beneficiary
as set forth therein.

        11.7 Entirety and Amendments. This Agreement embodies the entire
agreement between the parties and supersedes all prior agreements and
understandings relating to the Property. This Agreement may be amended or
supplemented only by an instrument in writing executed by the party against whom
enforcement is sought.



                                      -33-
<PAGE>   34
        11.8 Time of the Essence. Time is of the essence in the performance of
this Agreement.

        11.9 Confidentiality. Between the date hereof and for a period ending
one year after the Closing Date, neither Seller nor Purchaser will announce or
disclose or cause or permit to be announced or disclosed, in any manner
whatsoever, the terms, conditions or substance of this Agreement without first
obtaining the written consent of the other party. The foregoing shall not
preclude either party from discussing the substance or any relevant details of
such transactions with any of its attorneys, accountants, professional
consultants, lenders, partners, investors, or any prospective lender, partner or
investor, as the case may be, or any governmental agency including, but not
limited to, the Environmental Protection Agency and the California Water Quality
Control Board, or prevent either party hereto, from complying with laws, rules,
regulations and court orders, including without limitation, governmental
regulatory, disclosure, tax and reporting requirements. Following the close of
escrow hereunder, either party hereto may release a press notice relating to, or
otherwise to announce or disclose the sale, which disclosure may identify the
Property, the Purchase Price of the Property, and the identity of the parties.
The immediately preceding sentence shall not preclude either of the parties from
disclosing, prior to, on or after the close of escrow hereunder, the terms or
conditions of this Agreement to a governmental agency, including, without
limitation, a governmental regulatory agency (including, without limitation, the
Securities Exchange Commission) or taxing authority. Purchaser and Seller may
disclose this transaction or any aspect or information related to this
transaction as its attorneys deem is necessary to comply with applicable law. In
addition to any other remedies available to a party, each party shall have the
right to seek equitable relief, including without limitation injunctive relief
or specific performance, against the other party in order to enforce the
provisions of this Paragraph 11.9.

        11.10 Attorneys' Fees. Should either party employ attorneys to enforce
any of the provisions hereof, the party against whom any final judgment is
entered agrees to pay the prevailing party all reasonable costs, charges and
expenses, including attorneys' fees, expended or incurred by the prevailing
party in connection therewith.

        11.11 Notices. All notices required or permitted hereunder shall be in
writing and shall be served on the parties at the addresses set forth in
Paragraph 1.1. Any such notices shall be either (a) sent by overnight delivery
using a nationally recognized overnight courier, in which case notice shall be
deemed delivered one business day after deposit with such courier, (b) sent by
telefax, in which case notice shall be deemed delivered upon transmission of
such notice provided that a hard copy is sent concurrently in accordance with
clauses (a) or (c) of this sentence, or (c) sent by personal delivery, in which
case notice shall be deemed delivered upon receipt or refusal of delivery. A
party's address may be changed by written notice to the other party; provided,
however, that no notice of a change of address shall be effective until actual
receipt of such notice. Copies of notices are for informational purposes only,
and a failure to give or receive copies of any notice shall not be deemed a
failure to give notice. The attorney for a party has the authority to send
notices on behalf of such party.



                                      -34-
<PAGE>   35
        11.12 Further Assurances. In addition to the acts and deeds recited
herein and contemplated to be performed, executed and/or delivered by Seller to
Purchaser at Closing, Seller and Purchaser each agree to perform, execute and
deliver, but without any obligation to incur any additional liability or
expense, on or after the Closing any further deliveries and assurances as may be
reasonably necessary to consummate the transactions contemplated hereby or to
further perfect the conveyance, transfer and assignment of the Property to
Purchaser and the lease back of a portion of the Property to Seller pursuant to
the terms of the Sublease.

        11.13 Execution in Counterparts. This Agreement may be executed in any
number of counterparts, each of which shall be deemed to be an original, and all
of such counterparts shall constitute one Agreement. To facilitate execution of
this Agreement, the parties may execute and exchange by telephone facsimile
counterparts of the signature pages.

        11.14 Interpretation. The parties hereto acknowledge that, although
Seller's legal counsel primarily has been responsible for drafting this
Agreement and the exhibits hereto, Purchaser and its legal counsel have been
involved in the negotiations of such Agreement and exhibits. Accordingly the
parties hereto agree that the doctrine or presumption that ambiguities in a
contract shall be construed against the party drafting the same shall not be
employed in connection with this Agreement and the exhibits attached hereto.
This Agreement and the exhibits attached hereto shall be construed in accordance
with their fair meaning.

        11.15 Specific Performance. Seller hereby acknowledges that, in the
event of a breach or threatened breach of any of the provisions of this
Agreement by Seller, damages at law may be an inadequate remedy to Purchaser
and, accordingly, without limiting the other remedies of Purchaser, Seller's
obligations under this Agreement may be enforceable by specific performance.

        11.16 Release of Claims. Except for the obligations of the parties
hereto under this Agreement that survive the close of escrow hereunder and
except for the obligations of the parties under the Sublease and the
Environmental Indemnity Agreement attached hereto as Exhibit "C," as of the
Close of Escrow hereunder, Purchaser and Seller shall be deemed to have waived,
for themselves, and their respective successors and assigns, any and all claims
each of them may have against the other with respect to this Agreement and the
Property. With respect to the claims waived and released by the respective
parties as provided in this Section 11.16, the parties hereto expressly waive
the benefits of Section 1542 of the Civil Code of the State of California, which
provides as follows:

               A general release does not extend to claims which the creditor
               does not know or suspect to exist in his favor at the time of
               executing the release, which, if known by him, must have
               materially affected his settlement with the debtor.

               Seller's Initials: [illegible]  Purchaser's Initials: [illegible]
                                  -----------                        -----------


                                      -35-
<PAGE>   36
        IN WITNESS WHEREOF, the parties hereto have executed this Agreement on
the day and year written below.


                                       SELLER:

                                       FAIRCHILD SEMICONDUCTOR
                                       CORPORATION OF CALIFORNIA, a
                                       Delaware corporation

                                       By:  /s/ DANIEL E. BOXER
                                           -------------------------------------
                                       Name: DANIEL E. BOXER
                                           -------------------------------------
Date: 3/26/99                          Title: EXEC VP
                                             -----------------------------------

                                       By: /s/ MATTHEW W. TOWNE
                                           -------------------------------------
                                       Name: MATTHEW W. TOWNE
                                             -----------------------------------
Date: 3/26/99                          Title: Treasurer
                                              ----------------------------------



                                       PURCHASER:

                                       VERITAS SOFTWARE CORPORATION,
                                       a Delaware corporation

                                       By:
                                          --------------------------------------
                                       Name:
                                            ------------------------------------
Date:                                  Title:
                                             -----------------------------------

                                       By:
                                          --------------------------------------
                                       Name:
                                            ------------------------------------
Date:                                  Title:
                                             -----------------------------------



                                      -36-
<PAGE>   37
        IN WITNESS WHEREOF, the parties hereto have executed this Agreement on
the day and year written below.


                                       SELLER:

                                       FAIRCHILD SEMICONDUCTOR
                                       CORPORATION OF CALIFORNIA, a
                                       Delaware corporation

                                       By:
                                           -------------------------------------
                                       Name:
                                           -------------------------------------
Date:                                  Title:
                                             -----------------------------------

                                       By:
                                           -------------------------------------
                                       Name:
                                             -----------------------------------
Date:                                  Title:
                                              ----------------------------------



                                       PURCHASER:

                                       VERITAS SOFTWARE CORPORATION,
                                       a Delaware corporation

                                       By: /s/ JAY A. JONES
                                          --------------------------------------
                                       Name: JAY A. JONES
                                            ------------------------------------
Date: March 29, 1999                   Title: VICE PRESIDENT AND GENERAL COUNSEL
                                             -----------------------------------

                                       By:
                                          --------------------------------------
                                       Name:
                                            ------------------------------------
Date:                                  Title:
                                             -----------------------------------



                                      -36-
<PAGE>   38
        Escrow Agent has executed this Agreement in order to confirm that Escrow
Agent shall act as escrowee with respect to and hold in escrow the Earnest
Money, or applicable portion thereof as provided in this Agreement, and the
interest accrued thereon while in escrow, and shall disburse the Earnest Money
and the interest earned thereon, pursuant to the provisions of this Agreement.


                                       CHICAGO TITLE COMPANY

                                       By:
                                          --------------------------------------
                                       Name:
                                            ------------------------------------
Date:                                  Title:
                                             -----------------------------------



                                      -37-
<PAGE>   39
                                    EXHIBITS

          A  --  Legal Description of Real Property
          B  --  Sublease
          C  --  Form of Seller Environmental Indemnity Agreement
          D  --  Easements Agreement Executed by Raytheon Company
          E  --  Raytheon Acquisition Excerpts



                                      -38-


<PAGE>   40
                                   EXHIBIT "A"

                       LEGAL DESCRIPTION OF REAL PROPERTY

The land referred to herein is situated in the State of California, County of
Santa Clara, City of Mountain View, described as follows:

LOT 23, as shown on that certain Map entitled, "Tract No. 2724 Ellis-Middlefield
Industrial Park," which Map was filed for record in the Office of the Recorder
of Santa Clara County, State of California, on June 16, 1960, in Book 121 of
Maps at Pages 40, 41, 42, 43 and 44, and being known as 350 Ellis Street



APN: 160-53-003                        JPN: 159-41-13



                                      -1-
<PAGE>   41
                                    EXHIBIT B

                               SUBLEASE AGREEMENT


      THIS SUBLEASE AGREEMENT ("Sublease"), dated for reference purposes as of
April __, 1999, is made by and between VERITAS SOFTWARE CORPORATION, a Delaware
corporation ("Sublandlord"), and FAIRCHILD SEMICONDUCTOR CORPORATION OF
CALIFORNIA, a Delaware corporation ("Subtenant").

                                    RECITALS

      WHEREAS, Subtenant has agreed to sell fee title of certain real property
consisting of approximately 19.61 acres located at 350 Ellis Street in the City
of Mountain View, County of Santa Clara, State of California (the "Land")
together with certain improvements thereon consisting of an approximately one
hundred nineteen thousand (119,000) square foot building (and certain leasehold
improvements situated therein) (the "Main Building") and that certain
machine/equipment area located adjacent to the Main Building (the "Equipment
Area") in the approximate location shown on the site plan attached hereto as
Exhibit "A" (the Main Building and the Equipment Area (but not the Subtenant
Improvements described in Section 2(a) of this Sublease) are collectively
referred to herein as the "Premises" and the Land and the Premises are
collectively referred to as the "Property") to Sublandlord pursuant to that
certain Agreement of Purchase and Sale dated as of March 22, 1999 by and between
Subtenant and Lessor (the "Purchase Agreement").

      WHEREAS, Sublandlord has agreed to (i) assign all of its rights and
benefits (but none of its liabilities or obligations as further set forth in
Section 11.1 of the Purchase Agreement) pursuant to the Purchase Agreement to VS
Trust 1999-1, a ______________ ("Lessor"), and, (ii) upon Lessor's purchase of
the Property, lease the Property from Lessor.

      WHEREAS, Lessor, Sublandlord and Subtenant have agreed that certain
leasehold improvements located in and about the Main Building and Equipment Area
are to remain the property of the Subtenant (or Raytheon Company) following the
close of escrow under the Purchase Agreement, and not withstanding such sale
shall be Subtenant's (or Raytheon Company's) sole and exclusive property under
this Sublease for the duration hereof and thereafter as indicated, consisting of
the Subtenant Improvements, as defined in Section 2(a) of this Sublease.

      WHEREAS, Subtenant desires to sublease the Premises from Sublandlord on
the terms and conditions set forth herein.

      NOW, THEREFORE, in consideration of the foregoing and for all other
consideration, the receipt and sufficiency of which is hereby acknowledged by
the parties hereto, Sublandlord and Subtenant agree as follows:

      1.    Re-Affirmation and Incorporation of Recitals. Each of Sublandlord
and Subtenant acknowledges and agrees that the Recitals set forth above (a) are
true and correct in all


<PAGE>   42
respects and (b) are hereby incorporated herein by this references as if said
Recitals were set forth herein as representations and warranties of the
Sublandlord and Subtenant.

      2.    Demise of Premises. Sublandlord hereby subleases to Subtenant and
Subtenant hereby leases from Sublandlord the Premises and Subtenant Improvements
(as defined herein)

            (a)   Exclusive Use of Subtenant Improvements. Sublandlord and
Subtenant hereby acknowledge and agree that the Premises include certain
improvements owned by Subtenant or Raytheon Company, which shall remain
Subtenant's (or Raytheon Company's) sole and exclusive property during the term
of this Sublease and which shall be removed (except for the items identified in
subparagraphs (viii), (x) and (xvi) below) by Subtenant upon the expiration or
earlier termination of this Sublease in accordance with Section 32 of this
Sublease, and consisting of the following (the "Subtenant Improvements"),
situated on or under the Land in the areas designated as areas A through S,
inclusive, on the site plan attached hereto as Exhibit "B": (i) storage tanks on
a concrete pad, (ii) process wastewater treatment plant with tanks within cement
vault, (iii) electric boxes on concrete pad, (iii) incinerator on a concrete
pad, (iv) diesel tank and emergency electrical generator on concrete pad, (v)
concrete pads, (vi) concrete block chemical storage building, (vi) hazardous
waste tank in steel vault, (vii) two (2) metal buildings (it being understood
and agreed that Subtenant shall have the right to relocate the northwestern most
metal building in one of the areas designated as "I" on the aforementioned site
plan to a location within the dotted "Excluded Area" shown on Exhibit "A"
attached hereto), (viii) groundwater treatment system, (ix) cooling towers on
concrete pad, (x) soil vapor extraction system (fenced area), (xi) metal sheds,
(xii) refrigeration unit on concrete pad, (xiii) groundwater office trailer
(portable), (xiv) metal covers over concrete pads, (xv) PH meters for process
wastewater treatment plant, (xvi) electrical for soil vapor extraction system on
concrete pad, and (xvii) concrete block storage building. The parties hereto
acknowledge that a hydrogen tank is situated on the Developable Land (as defined
below) in the northwest comer of the Developable Land, which is also included as
part of the Subtenant Improvements. During the term of this Sublease, Subtenant
shall have access over the Developable Land to use, maintain and repair, if
necessary, the Subtenant's hydrogen tank and related piping. In addition,
Sublandlord's leasehold estate includes the rights of Lessor to that certain Air
Products pipeline containing gaseous nitrogen exists on or under the Developable
Land and during the term of this Sublease, Subtenant shall have the exclusive
right to use such pipeline and shall have access over the Developable Land to
use, maintain and repair, if necessary, the Air Products pipeline and related
piping. All of the foregoing rights of Subtenant shall be exercised at
Subtenant's sole cost and expense, and Subtenant shall indemnify, defend (with
counsel acceptable to Sublandlord) and hold Sublandlord and Sublandlord's Agents
and the Lenders and Lenders' Agents harmless from and against any and all
claims, damages, losses, causes of action, judgments, obligations and
liabilities, and all reasonable expenses incurred in investigating or resisting
the same (including, without limitation, reasonable attorneys fees and costs),
on account of or arising out of the Subtenant's use, ownership, maintenance,
repair, alteration or removal of any of the Subtenant Improvements (except for
the items identified in subparagraphs (viii), (x) and (xvi) above), the hydrogen
tank or the Air Products pipeline and related piping and improvements on or
following the Commencement Date of this Sublease. Subtenant's obligations under
the preceding sentence shall survive the expiration or earlier termination of
this Sublease.


                                      -2-
<PAGE>   43
          (b)  Exclusive Use of Excluded Area. Subject to the terms and
conditions set forth in Paragraph 3 below, Subtenant shall have the exclusive
right, during the term of this Sublease, to use that portion of the Land,
consisting of eleven and forty-nine hundredths (11.49) acres (the "Excluded
Area"), that is bounded by the dotted lines shown on Exhibit "A" and which is
referred to as the "Excluded Area" on such Exhibit "A". (The Main Building and
the Equipment Area are located within the Excluded Area). Subject to the terms
and conditions hereof, Subtenant shall have the right to use that portion of
the Excluded Area which does not have buildings, structures, improvements or
other property on it for parking, ingress and egress and other uses reasonably
related to Subtenant's business. The balance of the Land that is located
outside of the dotted lines shown on Exhibit "A" and which is not part of the
Excluded Area, consisting of eight and twelve one hundredths (8.12) acres, is
referred to herein as the "Developable Land." Subtenant shall have no rights to
use or occupy any portion of the Developable Land during the Term hereof
without Sublandlord's prior written approval in each instance, except as
permitted under Section 2(a) above.

          (c)  Acceptance of Premises and Subtenant Improvements. Subtenant
acknowledges that prior to the Commencement Date of this Sublease (as defined
below), Subtenant owned the Premises, the Land and certain of the Subtenant
Improvements. Subtenant is familiar with the condition of the Premises, the
Subtenant Improvements, the Land and the Subtenant Improvements and, as of the
Commencement Date of this Sublease, Subtenant accepts the Premises, the
Excluded Area and the Subtenant Improvements in their "as is" condition. As of
the Commencement Date, Subtenant shall be deemed to have accepted the Premises,
the Subtenant Improvements and the Excluded Area subject to all applicable laws
and other matters of public record governing the use of the Premises, the
Subtenant Improvements and the Excluded Area. Subtenant acknowledges that
neither Sublandlord nor Sublandlord's agents have made any representation or
warranty as to the suitability of the Premises, the Subtenant Improvements or
the Excluded Area for the conduct of Subtenant's business, the condition of the
Premises or the Subtenant Improvements, or the use or occupancy which may be
made thereof and Subtenant has independently investigated and is satisfied that
the Premises and the Excluded Area is and will be suitable for Subtenant's
intended use. Any agreements, warranties or representations not expressly
contained herein (or in the Exhibits attached hereto) shall in no way bind
either Sublandlord or Subtenant, and Sublandlord and Subtenant expressly waive
all claims for damages by reason of any statement, representation, warranty,
promise or agreement, if any, not contained in this Sublease (or in the
Exhibits attached hereto). This Sublease constitutes the entire understanding
between the parties hereto and no addition to, or modification of, any term or
provision of this Sublease shall be effective until set forth in a writing
signed by both Sublandlord and Subtenant.

          (d)  Lessor Inspection. Notwithstanding the other terms of this
Sublease, Lessor and any Lender shall have and retain the right to inspect any
portion of the Premises from time to time upon no less than twenty-four hours
prior written notice to Subtenant.

     3.   Excluded Area.

          (a)  Subtenant's Rights in Excluded Area. In addition to Subtenant's
lease of the Premises described above, during the Sublease Term, Subtenant
shall have the following rights with respect to the Excluded Area (exclusive of
the Main Building) contained within the


                                      -3-
<PAGE>   44
dotted lines shown on Exhibit "A" attached hereto: (i) the exclusive right to
use all of the parking spaces within the Excluded Area; (ii) the exclusive right
to use the Excluded Area (exclusive of the Main Building for ingress and egress,
and (ii) such other rights as are reasonably necessary and convenient to
Subtenant's possession and use of the Premises and/or Subtenant Improvements or
performance of Subtenant's rights and obligations under this Sublease
(including, without limitation, the right to use the access roads, sidewalks and
landscaped areas and other facilities on the Excluded Area).

            (b)   Reserved Rights of Sublandlord.

                  (i)   The provisions of Paragraph 2(b) to the contrary
notwithstanding, Sublandlord reserves unto itself (as owner of the Developable
Land for federal income tax purposes, as lessee of the Developable Land for
financial accounting purposes and as Lessor's Construction Agent), to Lessor (as
owner of the Developable Land) and to tenants of any building which may be
constructed on the Developable Land, and to the agents, employees, servants,
invitees, contractors, guests, employees, customers and representatives of such
tenants, the non-exclusive right to use an approximately twenty-four (24) foot
wide strip of land along the northern border of the Excluded Area (wide enough
to accommodate one lane of traffic in each direction), for pedestrian and
vehicular ingress and egress (but not parking) and access to and from the
Developable Land and Ellis Street.

                  (ii)  During the Sublease Term, Sublandlord agrees not to make
any material changes in the size, shape, location, amount and extent of the
Excluded Area or materially or adversely impair use of or access to the Main
Building, Equipment Area or Subtenant Improvements.

                  (iii) Provided that Subtenant's use, occupancy and enjoyment
of the Premises, the Equipment Area and the Excluded Area or access to the same
is not unreasonably interfered with, Sublandlord shall have the right to close,
at reasonable times and upon reasonable prior notice (except in the case of an
emergency), all or any portion of the Excluded Area for the prevention of a
dedication thereof, or the accrual of rights of any person or public therein.

                  (iv)  Sublandlord further reserves, for itself, Lessor and
their respective agents, the right to:

                        (A)   Retain and use in the event of an emergency only
(with immediate telephonic notice to Subtenant), one set of passkeys to enter
the Premises but no keys shall be required to be given to Sublandlord to provide
access to any areas reasonably reserved by Subtenant from Sublandlord access
based upon the proprietary nature of any work being performed therein.

                        (B)   Approve the weight, size, placement and time and
manner of movement within the Building of any safe, central filing system or
other heavy article of Subtenant's property; provided that such approval shall
not be unreasonably withheld for any such article reasonably required for the
operation of Subtenant's business in the Premises. Subtenant shall move its
property entirely at its own risk.


                                      -4-
<PAGE>   45
                        (C)   Show the Premises to prospective purchasers,
subtenants, brokers, lenders, investors, rating agencies or others at any
reasonable time, provided that Sublandlord gives at least 24 hours prior written
notice to Subtenant, agrees to be escorted by an employee of Subtenant and does
not materially interfere with Subtenant's use of the Premises.

                        (D)   To take any other reasonable action in connection
with the operation, maintenance, preservation and/or development of the Property
provided the same shall not interfere with Subtenant's rights under this
Sublease.

            (c)   Maintenance by Subtenant. During the Sublease Term, Subtenant
shall be responsible, at its sole cost, for maintaining the Excluded Area (and
Main Building, the Equipment Area and the Subtenant Improvements) in such manner
as is suitable to satisfy Subtenant's business needs.

            (d)   Parcelization of Land. Subtenant acknowledges and agrees that,
at any time following the Commencement Date of this Sublease, Sublandlord shall
have the right, in its sole and absolute discretion, subject to obtaining any
necessary governmental approvals required, to subdivide or parcelize the Land
into two or more separate, legal parcels (one of which shall consist of the
Excluded Area) so long as (i) Subtenant's use, occupancy, and enjoyment of the
Premises and the Subtenant Improvements, and (ii) its rights hereunder,
including, without limitation, its parking rights, are not materially
diminished.

      4.    Sublease Term.

            (a)   Sublease Term. The term of this Sublease ("Sublease Term")
shall be for the period commencing on the date on which escrow closes on the
acquisition of fee title to the Land (and the Premises) from Subtenant (the
"Commencement Date") and ending (unless sooner terminated in accordance with the
terms of this Sublease) on December 31, 2000.

            (b)   Early Termination. Subtenant shall have the right to terminate
or cancel this Sublease at any time prior to the expiration of the Sublease Term
provided Subtenant delivers to Sublandlord not less than twelve (12) months'
prior written notice of such termination. Based on the foregoing, in no event
shall the effective date of any early termination of this Sublease pursuant to
this Subparagraph 4(b) occur prior to the date twelve (12) months following the
Commencement Date of this Sublease. Upon the effective date of such early
termination of the Sublease, all rights and obligations of the parties hereunder
(excepting therefrom the rights and obligations that expressly survive the
termination of this Sublease including Subtenant's and Sublandlord's (or
Lessor's, as the case may be) obligations under Paragraph 32 below) shall cease.

      5.    Rent.

            (a)   Time of Payment. Subtenant shall pay to Sublandlord as base
rent for the Premises the sum specified in Subparagraph 5(b) below (the "Monthly
Installment") each month in advance on the first day of each calendar month,
without deduction or offset, except as expressly provided hereunder, and without
prior notice or demand, commencing on the Commencement Date (as defined above)
and continuing through the Sublease Term, together


                                      -5-
<PAGE>   46
with such additional rents as are payable by Subtenant to Sublandlord under the
terms of this Sublease. The Monthly Installment for any period during the
Sublease Term which is less than one (1) full month shall be a pro rata portion
of the Monthly Installment based upon a thirty (30) day month.

            (b)   Monthly Installment. The Monthly Installment of rent to be
paid each month by Subtenant to Sublandlord during the Sublease Term, subject to
adjustment as provided below, shall be equal to one-twelfth (1/12th) of an
amount that will yield Sublandlord an eight percent (8%) annual return on the
portion of the Purchase Price paid by Sublandlord that is allocable to the
Excluded Area and the improvements thereon. The acreage of the Excluded Area
shall be deemed to be 11.49 acres, and the acreage of the Land shall be deemed
to be 19.61 acres. The portion of the Purchase Price that is allocable to the
Excluded Area and the improvements thereon shall be determined by multiplying
$32,200,000 by a fraction, the numerator of which is the acreage included in the
Excluded Area (11.49 acres) and the denominator of which is the total acreage
included in the entire Land (19.61 acres). Thus, the Monthly Installment shall
be equal to $125,778.68 per month. Once the allocation of FAR Funds (as defined
in the Purchase Agreement) has been determined pursuant to Section 6.3(j) of the
Purchase Agreement, the Purchase Price used to calculate the Monthly
Installment, and thus the Monthly Installment, shall be adjusted accordingly.

            (c)   Additional Rent. All taxes, utilities, services, insurance
premiums, late charges, costs, expenses and other sums which Subtenant is
required to pay under this Sublease, and all reasonable damages, costs, and
attorneys' fees and expenses which Sublandlord may incur by reason of any
default of Subtenant or failure on Subtenant's part to comply with the terms of
this Sublease, shall be deemed to be additional rent ("Additional Rent") and
shall be paid, commencing on the Commencement Date, in addition to the Monthly
Installment of rent, and, in the event of nonpayment by Subtenant, Sublandlord
shall have all of the rights and remedies with respect thereto as Sublandlord
has for the nonpayment of the Monthly Installment of rent. Monthly Installments
of rent and Additional Rent are collectively referred to herein as "Rent".

            (d)   Place of Payment. Rent shall be payable in lawful money of the
United States of America to Sublandlord at 1600 Plymouth Street, Mountain View,
California 94043, Attn: _______________ or to such other person(s) or at such
other place(s) as Sublandlord may designate in writing. Upon designation of
another person to receive the Rent, all subsequent payments of Rent shall be
directed to such other person until such other person gives written notice to
direct such payments elsewhere.

            (e)   Late Payments. Any Monthly Installment of rent and Additional
Rent due under this Sublease that is not received by Sublandlord within five (5)
days after written notice that such sum is past due shall bear interest at the
Permitted Rate (as defined in Paragraph 31) from the date due until fully paid.
The payment of interest shall not cure any default by Subtenant under this
Sublease. In addition, Subtenant acknowledges that the late payment by Subtenant
to Sublandlord of rent will cause Sublandlord to incur costs not contemplated by
this Sublease, the exact amount of which will be extremely difficult and
impracticable to ascertain. Those costs may include, but are not limited to,
administrative, processing and accounting charges, and late charges which may be
imposed on Sublandlord by the terms of any ground


                                      -6-
<PAGE>   47
lease, mortgage or trust deed covering the Premises. Accordingly, if any Monthly
Installment of rent and Additional Rent due from Subtenant shall not be received
by Sublandlord or Sublandlord's designee within five (5) days after written
notice that such sum is past due, then Subtenant shall pay to Sublandlord, in
addition to the interest provided above, a late charge in a sum equal to Two
Hundred Fifty Dollars ($250.00) for each delinquent payment. Acceptance of a
late charge by Sublandlord shall not constitute a waiver of Subtenant's default
with respect to the overdue amount, nor shall it prevent Sublandlord from
exercising any of its other rights and remedies.

            (a)   Holdover Rent. If Subtenant fails to vacate the Premises or
commence demolition of the Main Building and related improvements (the removal
of any asbestos and all other Hazardous Materials, if any, in the Main Building
shall constitute, among other things, demolition for purposes of this paragraph)
as set forth in more detail in Paragraphs 32(b)-(d) on or before the earlier of
January 1, 2001 or the date thirty (30) days after the effective date of the
earlier termination of this Sublease, as such earlier date may be extended
pursuant to the terms below, Subtenant shall pay to Sublandlord an amount equal
to two hundred percent (200%) of the daily Rent due under this Sublease
immediately prior to such date for each day that Subtenant fails to vacate the
Premises or commence demolition of the Main Building and related improvements as
set forth above. For the purposes of the immediately preceding sentence,
Subtenant shall be deemed to have commenced demolition of the Main Building and
related improvements or commenced removal of asbestos and all other Hazardous
Materials, if any, in the Main Building if Subtenant has undertaken activity in
such regards which evidences Subtenant's clear and good faith intention to
complete such demolition and remediation in an expeditious manner. Sublandlord's
acceptance of any payments pursuant to this Paragraph shall not constitute a
consent to Subtenant's holdover or result in any renewal of this Sublease. The
provisions set forth herein are in addition to and do not affect Sublandlord's
right of re-entry or any other rights of Sublandlord under this Sublease or at
law.

      6.    Use of Premises.

            (a)   Restrictions on Use. Subtenant shall use the Premises (and the
Subtenant improvements) for research and development, manufacturing, general
office purposes, and any other legally permitted use, provided such use is in
conformance and compliance with all applicable governmental laws, regulations,
rules and ordinances including, without limitation, all applicable environmental
and zoning and land use laws, regulations, rules, and ordinances (collectively,
"Law" or "Laws"). Except as required under Section 32 hereof, Subtenant shall
not commit or suffer to be committed, any waste upon the Premises, the Subtenant
Improvements or the Excluded Area, or any nuisance, or allow the Premises, the
Subtenant Improvements or the Excluded Area to be used for any unlawful purpose
or any purpose not permitted by this Sublease. Subtenant, at its sole cost and
expense, shall procure, maintain and make available for Sublandlord's reasonable
inspection throughout the Lease Term, all governmental approvals, licenses and
permits required for the proper and lawful conduct of Subtenant's permitted uses
of the Premises.

            (b)   Suitability. Subtenant acknowledges that neither Sublandlord
nor any agent or employee of Sublandlord has made any representation or warranty
with respect to the Premises, the Subtenant Improvements or the Excluded Area or
with respect to the suitability of


                                      -7-
<PAGE>   48
the same for the conduct of Subtenant's business, nor has Sublandlord agreed to
undertake any modification, alteration or improvement to the Premises, except as
provided in this Sublease. Subtenant acknowledges that Sublandlord makes no
representations regarding the use of the Premises, the Subtenant Improvements or
the Excluded Area by Subtenant or that the uses permitted by Subparagraph 6(a)
are allowed by governmental or quasi-governmental agencies having jurisdiction
or applicable laws, statutes, ordinances, rules, regulations, orders or
requirements now or hereafter in effect.

      7.    Hazardous Materials. Subtenant and Subtenant's agents, employees,
contractors, assignees and subtenants may not use, place, store or transport
(collectively, "Use") Hazardous Material(s) (defined below) on or about any
portion of the Premises or Excluded Area or any other part of the Land (or in
connection with the use or operation of the Subtenant Improvements) unless
Subtenant complies with all applicable Laws with respect to the Use by
Subtenant, its agents, employees, contractors, assignees or subtenants of such
Hazardous Materials. Nothing herein shall be construed to allow Subtenant to
release or dispose of (collectively, "Release") Hazardous Materials in or about
any portion of the Premises or Excluded Area unless such Release is in
compliance with applicable Laws. Any Use of the Hazardous Materials beyond the
scope allowed in this Paragraph and any Release of Hazardous Materials shall be
subject to Sublandlord's and Lessor's prior written consent, which may be
withheld in Sublandlord's or Lessor's sole and absolute discretion, and shall
require an amendment to the Sublease in the event Sublandlord and Lessor do
consent which shall set forth the materials, scope of use, indemnification and
any other matter required by Sublandlord and Lessor in Sublandlord's and
Lessor's sole and absolute discretion. Subtenant shall indemnify, defend and
hold Sublandlord and Sublandlord's agents harmless from and against any and all
claims, losses, damages, liabilities, or expenses arising in connection with the
Use or Release of Hazardous Materials on or following the Commencement Date of
this Sublease in violation of Law by Subtenant, Subtenant's agents, employees,
contractors, assignees or subtenants using the Premises or Excluded Area.
Subtenant's obligation to defend, hold harmless and indemnify pursuant to this
Paragraph 7 shall survive the expiration or earlier termination of this
Sublease.

      The foregoing indemnity shall not apply to, and Subtenant shall not be
responsible hereunder for, the presence of Hazardous Materials on, under, or
about the Premises or Excluded Area to the extent caused by Sublandlord, its
agents, employees, contractors, assignees or subtenants (other than Subtenant);
provided that Sublandlord hereby acknowledges and agrees that the foregoing
indemnity is intended to supplement that certain Indemnity Agreement between
Subtenant and Sublandlord in the form of Exhibit C to the Purchase Agreement
(the "Indemnity Agreement"), and to the extent the foregoing indemnity
contradicts Subtenant's obligations under the Indemnity Agreement, the Indemnity
Agreement shall prevail. The parties hereto agree and acknowledge that all of
Subtenant's indemnity obligations set forth in this Sublease are supplemental to
Subtenant's indemnity obligations set forth in the Indemnity Agreement.

      Sublandlord shall have the right, upon reasonable advance notice to
Subtenant, to inspect, investigate, sample and/or monitor the Premises and
Excluded Area, including any soil, water, groundwater, or other sampling, to the
extent reasonably necessary to determine whether Subtenant is complying with the
terms of this Sublease with respect to Hazardous Materials. In connection
therewith, Subtenant shall provide Sublandlord with reasonable access to all
portions


                                      -8-
<PAGE>   49
of the Premises, the Subtenant Improvements and the Excluded Area (subject to
reasonable security measures imposed by Subtenant); provided, however, that
Sublandlord shall avoid any unreasonable interference with the operation of
Subtenant's business on or in the Premises or the Excluded Area. All costs
reasonably incurred by Sublandlord in performing such inspections,
investigation, sampling and/or monitoring shall be reimbursed by Subtenant to
Sublandlord as Additional Rent within thirty (30) days after Sublandlord's
demand for payment if it is determined that Hazardous Materials have been Used
by Subtenant or Subtenant's Agents on or after the Commencement Date of this
Sublease in violation of Laws or a Release of Hazardous Materials in violation
of Laws has occurred on, in or under the Premises or the Excluded Area, or any
portion thereof.

      Notwithstanding anything to the contrary contained in this Sublease,
Sublandlord and Subtenant acknowledges that (i) the Environmental Protection
Agency is currently overseeing cleanup measures that are being conducted at the
Land and at surrounding parcels of real property, (ii) the Land is part of a
regional Superfund site known as the Middlefield-Ellis-Whitman (MEW) site, (iii)
Raytheon, a former owner of the Land, is under a Consent Decree that provides
that Raytheon will perform groundwater and soil remediation for the property it
occupied and operated within the MEW area, (iv) in 1987, a soil-bentonite,
subsurface, slurry wall was installed by Raytheon around the perimeter of the
Land enclosing the soil and water bearing zones as part of the remedial measures
conducted by Raytheon, (v) a groundwater extraction and treatment system was
installed in 1987 on the Land and, as a long term remedial measure, groundwater
is extracted from several wells located both within the boundaries of the Land
and from adjacent property, (vi) a soil vapor extraction system (covering
approximately a surface area of four acres and going to a depth of approximately
15 to 18 feet) was installed by Raytheon in 1996 to remediate the contaminated
soils in the Land and Raytheon has petitioned and obtained approval from the
Environmental Protection Agency for closure for part of the soil vapor remedial
system, and (vii) the groundwater and soil treatment facilities referred to
above are maintained by Raytheon and Raytheon has provided an indemnification to
Subtenant to protect it from clean up or other liability related to
contamination existing prior to the date Subtenant acquired title to the Land
and the improvements then located thereon.

      As used in this Sublease, the term "Hazardous Materials" means any
chemical, substance, waste or material which has been or is hereafter determined
by any federal, state or local governmental authority to be capable of posing
risk of injury to health or safety, including without limitation, those
substances included within the definitions of "hazardous substances," "hazardous
materials," "toxic substances," or "solid waste" under the Comprehensive
Environmental Response, Compensation, and Liability Act of 1980, the Resource
Conservation and Recovery Act of 1976, and the Hazardous Materials
Transportation Act, as amended, and in the regulations promulgated pursuant to
said laws; those substances defined as "hazardous wastes" in section 25117 of
the California Health & Safety Code, or as "hazardous substances" in section
25316 of the California Health & Safety Code, as amended, and in the regulations
promulgated pursuant to said laws; those substances listed in the United States
Department of Transportation Table (49 CFR 172.101 and amendments thereto) or
designated by the Environmental Protection Agency (or any successor agency) as
hazardous substances (see, eg., 40 CFR Part 302 and amendments thereto); such
other substances, materials and wastes which are or become regulated or become
classified as hazardous or toxic under any Laws, including


                                      -9-
<PAGE>   50
without limitation the California Health & Safety Code, Division 20, and Title
26 of the California Code of Regulations; and any material, waste or substance
which is (i) petroleum, (ii) asbestos, (iii) polychlorinated biphenyls, (iv)
designated as a "hazardous substance" pursuant to section 311 of the Clean Water
Act of 1977, 33 U.S.C. sections 1251 et seq. (33 U.S.C. Section 1321) or listed
pursuant to section 307 of the Clean Water Act of 1977 (33 U.S.C. Section 1317),
as amended; (v) flammable explosives; (vi) radioactive materials; or (vii) radon
gas.

      8.    Taxes and Assessments.

            (a)   Subtenant's Property. Subtenant shall pay before delinquency
any and all taxes and assessments, license fees and public charges levied,
assessed or imposed upon or against Subtenant's trade fixtures, equipment,
furnishings, furniture, inventory, appliances and other personal property
installed or located on or within the Premises or Excluded Area, including,
without limitation, the Subtenant Improvements (except for the Subtenant
Improvements described in subparagraphs (viii), (x) and (xvi) of Section 2(a)
above) to the extent any such improvements are separately assessed
(collectively, the "personal property"). Subtenant shall use its commercially
reasonable efforts to cause said personal property to be assessed and billed
separately from the real property of Sublandlord. If any of Subtenant's said
personal property shall be assessed with Sublandlord's real property, Subtenant
shall pay Sublandlord, as Additional Rent, the taxes attributable to Subtenant's
personal property within thirty (30) days after receipt of a written statement
from Sublandlord setting forth the taxes applicable to Subtenant's property.
Subtenant shall comply with the provisions of any law, ordinance, rule or
regulation of taxing authorities which require Subtenant to file a report of
Subtenant's personal property located on or within the Premises or the Excluded
Area.

            (b)   Definition of Taxes. The term "Taxes" as used in this Sublease
shall collectively mean (to the extent any of the following are not paid by
Subtenant pursuant to Paragraphs 8(a) above, all real estate taxes and general
and special assessments (including, but not limited to, assessments for public
improvements or benefit); taxes based on vehicles utilizing parking areas on the
Excluded Area; environmental surcharges; gross rental receipts taxes; water and
sewer taxes, levies, assessments and other charges in the nature of real
property taxes or assessments (including, but not limited to, assessments for
public improvements or benefit); and all other governmental, quasi-governmental
or special district impositions of any kind and nature whatsoever; regardless of
whether any of the foregoing are now customary or within the contemplation of
the parties hereto and regardless of whether resulting from increased rate
and/or valuation, or whether extraordinary or ordinary, general or special,
unforeseen or foreseen, or similar or dissimilar to any of the foregoing and
which during the Sublease Term are laid, levied, assessed or imposed upon or
which become a lien upon or chargeable against the Premises and/or the Excluded
Area under or by virtue of any present or future laws, statutes, ordinances,
regulations, or other requirements of any governmental, quasi-governmental or
special district authority whatsoever, excluding net income, succession,
transfer, gift, franchise, estate or inheritance taxes. The term "environmental
surcharges" shall include any and all expenses, taxes, charges or penalties
imposed by the Federal Department of Energy, Federal Environmental Protection
Agency, the Federal Clean Air Act, or any regulations promulgated thereunder, or
imposed by any other local, state or federal governmental agency or entity now
or hereafter vested with the power to impose taxes, assessments or other types
of surcharges as a means of controlling or abating environmental pollution or
the use of energy or any natural resource in


                                      -10-
<PAGE>   51
regard to the use, operation or occupancy of the Premises and/or the Excluded
Area. The term "Taxes" shall include (to the extent the same are not paid by
Subtenant pursuant to Paragraph 8(a)), without limitation, all taxes,
assessments, levies, fees, impositions or charges levied, imposed, assessed,
measured, or based in any manner whatsoever upon or with respect to the use,
possession, occupancy, leasing, operation or management of the Premises and/or
the Excluded Area or in lieu of or equivalent to any Taxes set forth in this
Paragraph 8(b). In the event any such Taxes are payable by Sublandlord as lessee
of the Property and it shall not be lawful for Subtenant to reimburse
Sublandlord for such Taxes, then the Rentals payable hereunder shall be
increased to net Sublandlord the same net Rental after imposition of any such
Tax upon Sublandlord as would have been payable to Sublandlord prior to the
imposition of any such Tax.

            (c)   Taxes as Operating Expense. All Taxes which are levied or
assessed or which become a lien upon the Premises and/or the Excluded Area or
which become due or accrue during the Sublease Term shall be an Operating
Expense, and Subtenant shall pay as Additional Rent each month during the
Sublease Term, commencing on the Commencement Date, 1/12th of such Taxes, based
on Sublandlord's estimate thereof, pursuant to Paragraph 11 below. Taxes during
any partial tax fiscal year(s) within the Sublease Term shall be prorated
according to the ratio which the number of days during the Sublease Term or of
actual occupancy of the Premises by Subtenant, whichever is greater, during such
year bears to 365. In calculating Subtenant's share of Taxes to be paid under
this Sublease, during the period of the Sublease Term that the Excluded Area is
not a separate, legal parcel, the Taxes allocable to the Excluded Area shall be
based on the ratio that the acreage included within the Excluded Area bears to
the total acreage included within that portion of the Land (plus the assessed
value of any improvements and building located thereon) that is covered by the
tax bill covering the Excluded Area. Notwithstanding the foregoing, in no event
shall Subtenant's Share of Taxes include taxes assessed on any new improvements
constructed on the Developable Land.

      9.    Indemnity; Insurance.

            (a)   Indemnity. Subtenant agrees to indemnify, protect, defend
(with counsel selected by Subtenant and reasonably acceptable to Sublandlord)
and hold harmless Sublandlord, each Lender and their respective Agents (except
to the extent arising from the active negligence or willful misconduct of, or
breach of this Sublease by, Sublandlord, such Lender or their respective Agents)
against any and all claims, damages, losses, causes of action, judgments,
obligations and liabilities, and all reasonable expenses incurred in
investigating or resisting the same (including, without limitation, reasonable
attorneys' fees and costs), on account of, or arising out of (i) the operation,
use, or occupancy of the Premises and Excluded Area (and any and all of the
Subtenant Improvements except for the items set forth in subparagraphs (viii),
(x) and (xvi) of Paragraph 2(a)), or any part thereof, by Subtenant and/or its
Agents during the term of this Sublease, (ii) any occurrence in, on or about the
Premises and/or the Excluded Area during the term of this Sublease, or (iii) any
occurrence in, on or about the Premises or Excluded Area or Land, to the extent
caused by or contributed to by Subtenant and/or its Agents during the term of
this Sublease. The obligations of Subtenant under this Paragraph 9(a) shall
survive the expiration or earlier termination of this Sublease.


                                      -11-
<PAGE>   52
            (b)   Insurance by Sublandlord. Sublandlord shall, during the
Sublease Term, procure and keep in force the following insurance, the cost of
which shall be an Operating Expense, payable by Subtenant pursuant to Paragraph
11 below:

                  (i)   Liability Insurance. Commercial general liability or
comprehensive general liability insurance against any and all claims for
personal injury, death or property damage occurring in or about the Premises or
the Excluded Area in an initial amount of $2,000,000 per occurrence and
$2,000,000 in the aggregate with umbrella coverage of at least $5,000,000 per
occurrence and in the aggregate. Such insurance shall have such increased limits
of coverage as Sublandlord or Lessor may from time to time determine are
reasonably necessary for its protection, provided that in no event shall such
increased coverage exceed the coverage which is customary for similar buildings
in the South Bay area.

            (c)   Insurance by Subtenant. Subtenant shall, during the Sublease
Term, at Subtenant's sole cost and expense, procure and keep in force the
insurance set forth in Paragraphs 9(c)(i), 9(c)(ii), 9(c)(iii) and 9(c)(iv)
below. All insurance that Subtenant is required to procure and maintain shall
provide that it may not be cancelled or materially modified without thirty (30)
days prior written notice to Sublandlord and Lessor.

                  (i)   Liability Insurance. Commercial general liability or
comprehensive general liability insurance and naming Subtenant as insured and
Sublandlord and each Lender as additional insured, against any and all claims
for personal injury, death or property damage occurring in or about the Premises
or the Excluded Area, or arising out of Subtenant's or Subtenant's Agents' use
of the Excluded Area, use or occupancy of the Premises or Excluded Area or
Subtenant's operations on the Premises and Excluded Area. Such insurance shall
have a combined single limit of not less than $2,000,000 per occurrence and
$5,000,000 in the aggregate. Such insurance shall contain a cross-liability
(severability of interests) clause and an extended ("broad form") liability
endorsement, including blanket contractual coverage and motor vehicle liability
coverage. Such insurance shall name Lessor and Sublandlord as additional
insureds. Such liability insurance shall be primary and not contributing to any
insurance available to Lessor, Sublandlord or each Lender, and Lessor's,
Sublandlord's and each Lender's insurance (if any) shall be in excess thereto.
Such insurance shall specifically insure Subtenant's performance of the
indemnity, defense and hold harmless agreements contained in Paragraph 9(a),
although Subtenant's obligations pursuant to Paragraph 9(a) shall not be limited
to the amount of any insurance required of or carried by Subtenant under this
Paragraph 9(c)(i). Subtenant shall be responsible for insuring that the amount
of insurance maintained by Subtenant is sufficient for Subtenant's purposes.
Such liability insurance shall be primary and noncontributing to any insurance
available to Lessor and Sublandlord, but only as respects Subtenant's negligence
for bodily injury or property damage arising out of their business operations.

                  (ii)  Business Interruption Insurance. Business interruption
insurance naming Sublandlord, Lessor and each Lender as additional insureds in
an amount sufficient to cover twelve (12) months of Subtenant's Rent obligation
under this Sublease.

                  (iii) Property Insurance. "All risk" property insurance,
providing protection against those perils included within the classification of
"all risk" insurance, on the


                                      -12-
<PAGE>   53
Premises and Excluded Area, including any improvements or fixtures constructed
or installed on the Premises and Excluded Area by Sublandlord or Lessor.

                  (iv)  Other. Such other insurance as required by law,
including, without limitation, workers' compensation insurance.

                  (v)   Optional Insurance. Subtenant may, but shall not be
obligated to, during the Sublease Term, at Subtenant's sole cost and expense,
procure and keep in force the following insurance:

                        (A)   Personal Property Insurance. "All risk" property
insurance, providing protection against those perils included within the
classification of "all risk" insurance, on all leasehold improvements and
Subtenant installed in the Premises or on the Excluded Area by Subtenant at its
expense (if any), and on all equipment, trade fixtures, inventory, fixtures and
personal property located on or in the Premises or the Excluded Area, including
improvements or fixtures hereinafter constructed or installed on the Premises or
the Excluded Area. Sublandlord shall have no interest in nor any right to the
proceeds of any insurance procured by Subtenant pursuant to this Subparagraph
9(c)(v)(A). Subtenant acknowledges and agrees that Sublandlord shall not be
obligated under this Sublease to maintain all risk or property insurance
covering the leasehold improvements or any equipment, trade fixtures, inventory,
fixtures or personal property referred to in this Subparagraph 9(c)(v)(A). If
Sublandlord elects to so obtain insurance covering Subtenant's obligations under
this Subparagraph 9(c)(v)(A), the cost of such insurance shall not be an
Operating Expense and Subtenant shall be liable for the cost of any deductible
amount relating to such insurance.

            (d)   Failure by Subtenant to Obtain Insurance. If Subtenant does
not take out the insurance required pursuant to Paragraph 9(c)(i), 9(c)(ii),
9(c)(iii) or 9(c)(iv) or keep the same in full force and effect, without prior
notice to Subtenant, Sublandlord may, but shall not be obligated to, take out
the necessary insurance and pay the premium therefor, and Subtenant shall repay
to Sublandlord, as Additional Rent, the amount so paid promptly upon demand. In
addition, Sublandlord may recover from Subtenant and Subtenant agrees to pay, as
Additional Rent, any and all reasonable expenses (including reasonable
deductibles and attorneys' fees) and damages which Sublandlord may sustain by
reason of the failure of Subtenant to obtain and maintain such insurance, it
being expressly declared that the expenses and damages of Sublandlord shall not
be limited to the amount of the premiums thereon.

            (e)   Claims by Subtenant. Except to the extent arising out of the
active negligence or willful misconduct of Lessor, any Lender or Sublandlord or
any of their respective Agents, neither Lessor, any Lender nor Sublandlord shall
be liable to Subtenant, and Subtenant waives all claims against Lessor, each
Lender and Sublandlord, for injury or death to any person, damage to any
property, or loss of use of any property in the Premises or the Excluded Area by
and from all causes, including without limitation, any defect in the Premises or
the Excluded Area and/or any damage or injury resulting from fire, steam,
electricity, gas, water or rain, which may leak or flow from or into any part of
the Premises or the Excluded Area, or from breakage, leakage, obstruction or
other defects of pipes, sprinklers, wires, appliances, plumbing, air
conditioning or lighting fixtures, whether the damage or injury results from
conditions arising upon the Premises or the Excluded Area or from other sources.
The preceding to the contrary


                                      -13-
<PAGE>   54
notwithstanding, under no circumstances shall Lessor, any Lender or Sublandlord
be liable to Subtenant for any claim by Subtenant of lost profits, loss of
income or loss of business.

            (f)   Mutual Waiver of Subrogation. Sublandlord hereby releases
Subtenant, and Subtenant hereby releases Sublandlord (and, to the extent Lessor
carries any insurance on the Property or any furnishings, fixtures, equipment,
inventory or other property in, on or about the Premises, Sublandlord shall use
its reasonable best efforts to cause Lessor to release Subtenant), and their
respective officers, agents, employees and servants, from any and all claims or
demands of damages, loss, expense or injury to the Premises or the Excluded Area
(or the Land), or to the furnishings, fixtures, equipment, inventory or other
property of either Sublandlord or Subtenant in, about or upon the Premises or
the Excluded Area (or the Land) (collectively, a "Claim"), which is caused by or
results from perils, events or happenings which are the subject of insurance
carried by the respective parties pursuant to this Paragraph 9 or otherwise and
in force at the time of any such loss, whether due to the negligence of the
other party or its agents and regardless of cause or origin; provided, however,
that such waiver shall be effective only to the extent permitted by the
insurance covering such loss, to the extent such insurance is not prejudiced
thereby, to the extent insured against and to the extent each such Claim is
fully satisfied by proceeds from such insurance. In the event of a Claim
concerning Subtenant's Use or Release of Hazardous Materials in, on or about the
Premises, the Excluded Area or the Land, Subtenant shall use any proceeds from
insurance received by Subtenant in connection with such Claim to remove and/or
remediate the Hazardous Materials.

      10.   Utilities. Subtenant shall pay during the Sublease Term and prior to
delinquency all charges for water, gas, light, heat, power, electricity,
telephone or other communication service, janitorial service, trash pick-up,
sewer and all other services supplied to Subtenant or consumed by Subtenant or
any of Subtenant's agents, contractors or invitees on the Premises or the
Excluded Area (collectively, the "Services") and all taxes, levies, fees or
surcharges therefor. Subtenant shall arrange for Services to be supplied to the
Premises and the Excluded Area and shall contract for all of the Services in
Subtenant's name prior to the Commencement Date. In the event that any of the
Services cannot be separately billed or metered to the Premises or the Excluded
Area, or if any of the Services are not separately metered as of the
Commencement Date, the cost of such Services shall be an Operating Expense and
Subtenant shall pay such cost to Sublandlord, as Additional Rent, as provided in
Paragraph 11 below.

      11.   Operating Expenses.

            (a)   Definition. "Operating Expense" or "Operating Expenses," as
used in this Sublease, shall mean and include all items identified in other
paragraphs of this Sublease as an Operating Expense and the reasonable and
necessary cost paid or incurred by Sublandlord for the operation, maintenance,
and repair of the Premises and Excluded Area, which costs shall include, without
limitation: the cost of any necessary Services and utilities supplied to the
Premises and Excluded Area (to the extent the same are not separately incurred
by, or charged or metered to, Subtenant). Sublandlord and Subtenant acknowledge
that, during the Sublease Term, the Premises and Excluded Area will be managed,
maintained and operated by Subtenant, at Subtenant's cost, in a continuation of
its present operations. Consequently, other than those costs or expenses that
are expressly identified in this Sublease as an Operating Expense, neither
Sublandlord nor Subtenant contemplate any other expenses incurred or to be
incurred by


                                      -14-
<PAGE>   55
Sublandlord to be passed through to Subtenant under this Sublease as an
Operating Expense or otherwise. Because Subtenant is responsible, pursuant to
the terms of Paragraph 12(b) of this Sublease, for repair and maintenance of the
Premises (and the interior improvements located therein) and all buildings,
structures and improvements located on the Excluded Area, Sublandlord should not
be incurring any repair or maintenance expenses with respect to the same (and
Sublandlord shall not be incurring any Operating Expenses to be passed through
to Subtenant with respect to the same except to the extent that Sublandlord is
reasonably likely to be exposed to criminal or civil liability for any failure
by Subtenant to perform any maintenance or repairs as determined in
Sublandlord's reasonable discretion, in which case Sublandlord may perform such
repairs or maintenance following five (5) days advance written notice to
Subtenant if such repairs or maintenance have not been performed within such
5-day period). If any Operating Expenses incurred by Sublandlord are incurred
with respect to the entire Land (and not just the Excluded Area), then
Subtenant's share of such Operating Expenses shall be in the ratio that the
acreage included within the Excluded Area bears to the acreage included within
the entire Land; provided, however, if the Premises, the Subtenant Improvements
and other buildings, structures or improvements located on the Excluded Area are
separately assessed from any other buildings, structures or improvements
situated on the Land, then Subtenant shall be obligated to pay one hundred
percent (100%) of all Taxes levied or assessed with respect to the Premises and
other buildings, structures or improvements located on the Excluded Area and
which become due or accrue during the term of this Sublease. If Sublandlord
subdivides or parcelizes the Land into two or more legal parcels (one of which
is the Excluded Area), and the Excluded Area and the buildings, structures and
improvements situated thereon are assessed separately from the balance of the
Land and the buildings, structures or improvements situated on such balance of
the Land, then Subtenant shall pay, as an Operating Expense, one hundred percent
(100%) of all necessary Operating Expenses incurred by Sublandlord in connection
with the Premises and the buildings, structures and other improvements located
on the Excluded Area and the Excluded Area (including, without limitation, Taxes
levied or assessed with respect to or against the Excluded Area and Taxes
allocable to the Premises, Subtenant Improvements and all leasehold
improvements, constructed or installed therein) and the buildings, structures,
and other improvements located on the Excluded Area.

            Notwithstanding anything to the contrary contained in this Sublease,
within one hundred eighty (180) days after receipt by Subtenant of Sublandlord's
statement of Operating Expenses prepared pursuant to Paragraph 10(a) hereof for
any prior annual period during the Sublease Term, Subtenant or its authorized
representative shall have the right to inspect the books of Sublandlord during
the business hours of Sublandlord at Sublandlord's office or, at Sublandlord's
option, such other location as Sublandlord reasonably may specify, for the
purpose of verifying the information contained in the statement. Unless
Subtenant asserts specific errors within one hundred eighty (180) days after
receipt of the statement, the statement shall be deemed correct as between
Sublandlord and Subtenant, except as to individual components subsequently
determined within one (1) year to be in error by future audit.

            (b)   Payment of Operating Expenses by Subtenant. Prior to the
Commencement Date, and annually thereafter, Sublandlord shall deliver to
Subtenant an estimate of necessary Operating Expenses incurred by Sublandlord
(and not otherwise incurred by Subtenant) for the succeeding year. Subtenant's
payment of Operating Expenses shall be based


                                      -15-
<PAGE>   56
upon Sublandlord's estimate of Operating Expenses and shall be payable in equal
monthly installments in advance on the first day of each calendar month
commencing on the Commencement Date and continuing throughout the Sublease Term.

            (c)   Exclusions From Operating Expenses. Notwithstanding anything
to the contrary contained in this Sublease, in no event shall Subtenant have any
obligation to perform, to pay directly, or to reimburse Sublandlord for, all or
any portion of the following costs and expenses (collectively, "Costs"): (i) the
cost of any work performed (such as preparing a tenant's space for occupancy,
for renovating an existing tenant's premises, including painting and decorating)
or services provided (such as separately metered electricity) for any tenant
(including Subtenant) at such tenant's cost or provided by Sublandlord without
charge; (ii) the expenses and salaries of Sublandlord's officers, partners,
agents and employees or any general corporate overhead and administrative
expense of Sublandlord; (iii) the cost of any items for which Sublandlord is
actually reimbursed by insurance proceeds, condemnation awards, or another
tenant or occupant of another building located on the Land; (iv) any advertising
or promotional expenses; (v) any costs representing an amount paid to a related
or affiliated person of Sublandlord which is in excess of the amount which would
have been paid in the absence of such relationship; (vi) any expenses for
repairs or maintenance unless permitted under Paragraph 11(a) hereof or unless
otherwise agreed to in writing by Subtenant or which are actually reimbursed
through warranties or guaranties (excluding any mandatory deductibles); (vii)
any electric power or other utility costs or expenses for which Subtenant
directly contracts with the local public service company; (viii) any costs,
including without limitation, attorneys' fees associated with the operation of
the business of the entity which constitutes Sublandlord, including accounting
and legal matters, costs of selling, syndicating, financing, mortgaging or
hypothecating any of Sublandlord's interest in the Premises or the Land or any
part thereof, costs of any dispute between Sublandlord and its employees,
disputes of Sublandlord with project management or personnel or outside fees
paid in connection with disputes with other tenants; (ix) the cost of any work
or services performed for any tenant (including Subtenant) at such tenant's
cost; (x) any reserves of any kind, including without limitation, replacement
reserves or reserves for bad debts or lost rent; (xi) depreciation of the
Premises or any improvements, buildings or structures on the Land; (xii) cost of
repairs, replacements or other work occasioned by the exercise by governmental
authorities of the right of eminent domain; (xiii) the cost of repairs arising
out of the gross negligence or willful misconduct of Sublandlord or any of its
agents, employees or contractors; (xiv) any management fees, costs, or expenses
incurred by Sublandlord; (xv) costs of selling, syndicating, financing,
mortgaging or hypothecating any of Lessor's interest in the Premises or any
other buildings, structures or improvements on the Land; and (xvi) costs
incurred for the investigation and remediation of a Release of Hazardous
Materials occurring prior to the Commencement Date.

            (d)   Inspection of Records. Sublandlord agrees that any Operating
Expense statements submitted by Sublandlord shall be reasonably detailed and
certified as true and correct by Sublandlord. Sublandlord further agrees to make
available its books and records relating to Operating Expenses for Subtenant's
audit, upon reasonable notice, at Sublandlord's office. If such audit discloses
any errors, appropriate adjustments shall be made, and if such errors are in
excess of five percent (5%) of the amount charged to Subtenant, Sublandlord
shall pay for the reasonable costs of such audit within thirty (30) days of
demand.


                                      -16-
<PAGE>   57
            (e)   Betterments. With respect to betterments or other
extraordinary or special assessments that may be included in the definition of
Taxes, Subtenant's obligations shall apply only to the extent such assessments
are payable during and in respect of the Sublease Term if paid over the longest
period permitted by law.

            (f)   Right to Contest. Subtenant at its cost shall have the right,
at any time, to seek a reduction in the assessed valuation of the Premises, or
other improvements located on the Excluded Area, and/or the Excluded Area, or to
contest any Taxes that are to be paid by Subtenant. If Subtenant seeks a
reduction or contests the Taxes, Subtenant shall continue to pay its share of
any such Taxes during such proceedings.

            Sublandlord shall not be required to join in any proceedings or
contest brought by the Subtenant unless the provisions of any law require that
the proceeding or contest be brought by or in the name of Sublandlord or any
owner of the premises. In that case Sublandlord shall join in the proceeding or
contest or permit it to be brought in Sublandlord's name as long as Sublandlord
is not required to bear any cost. Subtenant, on final determination of the
proceeding or contest, shall immediately pay or discharge all costs, charges,
interest, and penalties incidental to the decision or judgment.

      12.   Repairs and Maintenance.

            (a)   [Intentionally Omitted]

            (b)   Subtenant's Repairs. Subtenant shall, at its sole cost, be
responsible for the repair and maintenance of the Premises (and the interior
improvements located therein) and all buildings, structures and improvements
located on the Excluded Area. Subtenant shall not allow the Premises or the
other buildings, structures or improvements located on the Excluded Area to fall
into such disrepair as to constitute a health or safety risk. Subtenant's
obligation shall extend to all alterations, additions and improvements to the
Premises, and all fixtures and appurtenances therein and thereto. Sublandlord
acknowledges that it is the responsibility of Subtenant (subject to the
provisions of Paragraph 32 below) to demolish the Premises and the other
buildings, structures and improvements located on the Excluded Area at or
following the expiration of the Sublease Term and, therefore, Sublandlord shall
not require Subtenant to maintain the Premises or other buildings, structures or
improvements located on the Excluded Area in good condition or repair during the
Sublease Term, except to the extent (1) Sublandlord reasonably determines any
maintenance to be necessary to avoid criminal or civil liability for any failure
by Subtenant to maintain or repair the Premises or any improvements thereto, in
which case Subtenant shall be obligated to take all actions reasonably required
by Landlord to address such potential liability arising therefrom or (2)
Subtenant's failure to maintain or repair the Premises exacerbates any
environmental condition or contamination in, on or about the Premises or the
Excluded Property.

            Should Subtenant fail to keep the Premises or any other buildings,
structures or improvements located on the Excluded Area in safe condition within
fifteen (15) days after notice from Sublandlord or should Subtenant fail
thereafter to diligently perform its obligations under this Paragraph 12(b),
Sublandlord, in addition to all other remedies available hereunder or by law and
without waiving any alternative remedies, may take such reasonable steps as to
make


                                      -17-
<PAGE>   58
the Premises or other buildings, structures or improvements on the Excluded Area
safe, and in that event, Subtenant shall reimburse Sublandlord as Additional
Rent for the reasonable costs so incurred by Sublandlord within fifteen (15)
days of written demand by Sublandlord.

            Sublandlord shall have no maintenance or repair obligations
whatsoever with respect to the Premises or any buildings, structures or
improvements located thereon. Subtenant hereby expressly waives the provisions
of Subsection 1 of Section 1932 and Sections 1941 and 1942 of the Civil Code of
California and all rights to make repairs at the expense of Sublandlord as
provided in Section 1942 of said Civil Code.

      13.   Alterations.

            (a)   Limitations. Subtenant shall not make, or suffer to be made,
any structural alterations, improvements or additions in, on, about or to the
Premises or any other buildings, structure or improvements located on the
Excluded Area, or any part thereof, without the prior consent of Sublandlord
(which consent shall not be unreasonably withheld, conditioned or delayed as
long as Subtenant provides Sublandlord with additional rent in an amount equal
to the additional costs of demolition and removal associated with such
improvements valued in excess of Ten Thousand Dollars ($10,000)) and without a
valid building permit issued by the appropriate governmental authority.
Sublandlord's consent shall not be required for interior nonstructural
alterations within the Premises or any other buildings, structures or
improvements located on the Excluded Area as long as subtenant provides
Sublandlord with additional rent in an amount equal to the additional cost of
demolition and removal associated with such improvements valued in excess of Ten
Thousand Dollars ($10,000). Subtenant shall give written notice to Sublandlord
five (5) business days prior to employing any laborer or contractor to perform
services related to, or receiving materials for use upon the Premises or any
other buildings, structures or improvements located on the Excluded Area, and
prior to the commencement of any work of improvement on the Premises or any
other buildings, structures or improvements located on the Excluded Area. All
alterations or improvements made to the Premises by Subtenant shall be made in
accordance with applicable Laws and in a workmanlike manner.

            At the time Subtenant requests Sublandlord's consent to any
structural alterations or improvements, Sublandlord shall notify Subtenant in
writing whether Sublandlord will require Subtenant, at Subtenant's expense, to
remove any such structural alterations or improvements and restore the Premises
or other improvements located on the Excluded Area to their prior condition at
the expiration or earlier termination of this Sublease. All non-structural
alteration or improvements made by Subtenant to the Premises or other
improvements located on the Excluded Area during the Sublease Term, including,
without limitation, movable furniture and trade fixtures not affixed to the
Premises or other improvements located on the Excluded Area, shall be removed
from the Excluded Area by Subtenant, at Subtenant's sole cost and expense, upon
the expiration or earlier termination of the Sublease.

      14.   Default.

            (a)   Events of Default. A breach of this Sublease by Subtenant
shall exist if any of the following events (hereinafter referred to as "Event of
Default") shall occur:


                                      -18-
<PAGE>   59
                  (i)   Default in the payment when due of any Monthly
Installment of rent, Additional Rent or other payment required to be made by
Subtenant hereunder, where such default shall not have been cured within ten
(10) days after written notice of its default is given to Subtenant;

                  (ii)  Subtenant's failure to perform any other term, covenant
or condition contained in this Sublease where such failure shall have continued
for thirty (30) days after written notice of such failure is given to Subtenant;
provided, however, Subtenant shall not be deemed in default if Subtenant
commences to cure such failure within said thirty (30) day period and thereafter
diligently prosecutes such cure to completion within a period not to exceed six
(6) months thereafter;

                  (iii) Subtenant's assignment of its assets for the benefit of
its creditors;

                  (iv)  The sequestration of, attachment of, or execution on,
any substantial part of the property of Subtenant or on any property essential
to the conduct of Subtenant's business, shall have occurred and Subtenant shall
have failed to obtain a return or release of such property within sixty (60)
days thereafter, or prior to sale pursuant to such sequestration, attachment or
levy, whichever is earlier;

                  (v)   Subtenant hereunder shall commence any case, proceeding
or other action seeking reorganization, arrangement, adjustment, liquidation,
dissolution or composition of it or its debts under any law relating to
bankruptcy, insolvency, reorganization or relief of debtors, or seek appointment
of a receiver, trustee, custodian, or other similar official for it or for all
or any substantial part of its property;

                  (vi)  Subtenant shall take any corporate action to authorize
any of the actions set forth in clause (v) above;

                  (vii) Any case, proceeding or other action against Subtenant
shall be commenced seeking to have an order for relief entered against it as
debtor, or seeking reorganization, arrangement, adjustment, liquidation,
dissolution or composition of it or its debts under any law relating to
bankruptcy, insolvency, reorganization or relief of debtors, or seeking
appointment of a receiver, trustee, custodian or other similar official for it
or for all or any substantial part of its property, and such case, proceeding or
other action (a) results in the entry of an order for relief against it which is
not fully stayed within ten (10) business days after the entry thereof or (b)
remains undismissed for a period of sixty (60) days; or

                  (viii) Subtenant's failure to maintain any of the insurance it
is required to maintain pursuant to Section 9(c) above where such failure has
not been cured within three (3) business days after written notice is given to
Subtenant.

            (b)   Remedies. Upon any Event of Default, Sublandlord shall have
the following remedies, in addition to all other rights and remedies provided by
law, to which Sublandlord may resort cumulatively, or in the alternative:


                                      -19-
<PAGE>   60
                  (i)   Recovery of Rent. Sublandlord shall be entitled to keep
this Sublease in full force and effect (whether or not Subtenant shall have
abandoned the Premises) and to enforce all of its rights and remedies under this
Sublease, including the right to recover rent and other sums as they become due,
plus interest at the Permitted Rate (as defined in Paragraph 31 below) from the
due date of each installment of rent or other sum until paid.

                  (ii)  Termination. Sublandlord may terminate this Sublease by
giving Subtenant written notice of termination. On the giving of the notice all
of Subtenant's rights in the Premises and the Excluded Area shall terminate.
Upon the giving of the notice of termination, Subtenant shall surrender and
vacate the Premises and the Excluded Area in the condition required by Paragraph
32, and Sublandlord may reenter and take possession of the Premises and all the
remaining improvements or property and eject Subtenant or any of Subtenant's
subtenants, assignees or other person or persons claiming any right under or
through Subtenant or eject some and not others or eject none. This Sublease may
also be terminated by a judgment specifically providing for termination. Any
termination under this Paragraph shall not release Subtenant from the payment of
any sum then due Sublandlord or from any claim for damages or rent previously
accrued or then accruing against Subtenant. In no event shall any one or more of
the following actions by Sublandlord constitute a termination of this Sublease:

                        (A)   Maintenance and preservation of the Premises (or
any other improvements, buildings, or structures located on the Excluded Area)
or the Excluded Area;

                        (B)   Efforts to relet the Premises;

                        (C)   Appointment of a receiver in order to protect
Sublandlord's interest hereunder;

                        (D)   Consent to any subletting of the Premises or any
other buildings, structures or improvements located thereon or assignment of
this Sublease by Subtenant, whether pursuant to provisions hereof concerning
subletting and assignment or otherwise; or

                        (E)   Any other action by Sublandlord or Sublandlord's
agents intended to mitigate the adverse effects from any breach of this Sublease
by Subtenant.

                  (iii) Damages. In the event this Sublease is terminated
pursuant to Subparagraph 14(b)(ii) above, or otherwise, Sublandlord shall be
entitled to damages in the following sums:

                        (A)   The worth at the time of award of the unpaid rent
which has been earned at the time of termination; plus

                        (B)   The worth at the time of award of the amount by
which the unpaid rent which would have been earned after termination until the
time of award exceeds the amount of such rental loss that Subtenant proves could
have been reasonably avoided; plus


                                      -20-
<PAGE>   61
                        (C)   The worth at the time of award of the amount by
which the unpaid rent for the balance of the term after the time of award
exceeds the amount of such rental loss that Subtenant proves could be reasonably
avoided; and

                        (D)   Any other amount necessary to compensate
Sublandlord for all detriment proximately caused by Subtenant's failure to
perform Subtenant's obligations under this Sublease, or which in the ordinary
course of things would be likely to result therefrom.

                        (E)   The "worth at the time of award" of the amounts
referred to in Subparagraphs (A) and (B) of this Subparagraph 14(b)(iii), is
computed by allowing interest at the Permitted Rate. The "worth at the time of
award" of the amounts referred to in Subparagraph (C) of this Subparagraph
14(b)(iii) is computed by discounting such amount at the discount rate of the
Federal Reserve Board of San Francisco at the time of award plus one percent
(1%). The term "rent," as used in this Paragraph 14, shall include all sums
required to be paid by Subtenant to Sublandlord pursuant to the terms of this
Sublease.

            (c)   Sublandlord shall be in default under this Sublease hereunder
if Sublandlord breaches an agreement, or fails to perform an obligation required
of Sublandlord within ten (10) days after notice in the case of a monetary
obligation, or thirty (30) days after notice in the case of a nonmonetary
obligation; provided, however, that if the nature of a nonmonetary obligation of
Sublandlord is such that more than thirty (30) days are reasonably required for
performance, then Sublandlord shall not be in default if Sublandlord commences
performance within such thirty (30) day period and thereafter diligently
prosecutes the same to completion.

            If Sublandlord breaches any agreement in this Sublease or fails to
make any payment or perform any other act on its part to be performed under this
Sublease, provided that Subtenant has delivered to Sublandlord (and
Sublandlord's Lender, if required) written notice of such default and
Sublandlord (or Sublandlord's Lender, if required) has failed to cure such
default within the time period required under this Section 14(c), Subtenant may
make such payment or cure such performance or breach to the extent Subtenant
deems desirable and, in connection therewith, pay reasonable expenses and employ
counsel. All sums reasonably advanced by Subtenant on Sublandlord's behalf, any
delinquent sums owed by Sublandlord to Subtenant under any provision of this
Sublease, and all penalties, interest and other costs in connection therewith,
including reasonable attorneys' fees and collection costs, shall be due and
payable by Sublandlord on written demand, together with interest thereon from
the date of delinquency at the Permitted Rate.

      15.   Destruction.

            (a)   Restoration or Maintain in Safe Condition. If the Premises or
Subtenant Improvements is damaged by any peril after the Commencement Date of
this Sublease such that Subtenant cannot reasonably run its normal business
operations in the Premises, Subtenant shall either (i) restore the same, or,
(ii) as reasonably agreed upon by Sublandlord and Subtenant, either (A) remove
the Main Building and related leasehold improvements in accordance with the
terms and conditions of Paragraph 32 hereof, and all Subtenant Improvements
(except for those Subtenant Improvements described in subparagraphs (viii), (x)
and (xvi) of Section 2(a)), or (B)


                                      -21-
<PAGE>   62
place the damaged improvements or Excluded Area, as the case may be, in safe
condition; provided, however, that Sublandlord's and Subtenant's election under
clause (B) of the preceding sentence shall not be permitted unless the Sublease
is terminated by Tenant pursuant to Subparagraph 15(b). If a Release of
Hazardous Materials placed, stored, transported or used by Subtenant and/or
Subtenant's Agents in, on or about the Property occurs as a result of such
peril, Subtenant shall investigate and clean up any contaminated soil and/or
groundwater contaminated by such Release to levels established by all
appropriate governmental agencies. All insurance proceeds available from the
property damage insurance carried by Subtenant pursuant to Paragraph 9(c)(v) of
this Sublease shall be paid to and become the property of Subtenant. If this
Sublease is not terminated by Subtenant as provided in Subparagraph 15(b), then
upon the issuance of all necessary governmental permits, Subtenant shall either
commence and diligently prosecute to completion the restoration of the damaged
Premises or Subtenant Improvements, to the extent then allowed by Law, to
substantially the same condition in which the damaged Premises or Subtenant
Improvements was immediately prior to such damage, or remove the rubble
generated from such damage, if any, from the Excluded Area and cause such
Excluded Area to be placed in a safe condition. In the event of such damage to
the Premises or the Subtenant Improvements, Sublandlord shall have no obligation
to rebuild or restore the same (unless such damage was caused by the acts,
negligence or willful misconduct of Sublandlord) and Sublandlord shall have no
obligation to rebuild or restore any trade fixtures and/or personal property
and/or alterations, additions or other improvements constructed or installed by
Subtenant in the Premises.

            (b)   Subtenant's Right to Terminate. If the Premises or Subtenant
Improvements, or any portion thereof, is damaged by any peril, then as soon as
reasonably practicable, Subtenant shall obtain and deliver to Sublandlord an
opinion of Subtenant's architect or construction consultant as to when the
restoration work may be completed. Subtenant shall have the option to terminate
this Sublease in the event any of the following occurs, which option may be
exercised only by delivery to Sublandlord of a written notice of election to
terminate within sixty (60) days after Subtenant receives from Sublandlord the
estimate of the time needed to complete such restoration:

                  (i)   The Premises or Subtenant Improvements, or any portion
thereof, is damaged by any peril and, in the reasonable opinion of Subtenant's
architect or construction consultant, the restoration of the damaged
improvements cannot be substantially completed within one hundred twenty (120)
days of the peril causing such damage.

                  (ii)  The Premises or Subtenant Improvements is damaged by any
peril within twelve (12) months of the last day of the Sublease Term, and, in
the reasonable opinion of Subtenant's architect or construction consultant, the
restoration work cannot be substantially completed within the earlier of (1)
ninety (90) days after the date of such damage, or (2) sixty (60) days prior to
the expiration of the Sublease Term.

            (c)   Abatement of Rent. In the event of damage to the Premises or
Subtenant improvements which does not result in the termination of this
Sublease, all Rentals shall be temporarily abated, but only to the extent such
amount is covered and paid for from the proceeds of business interruption
insurance carried by Subtenant, during the period of restoration, in proportion
to the degree to which Subtenant's use of the Premises and Subtenant
Improvements


                                      -22-
<PAGE>   63
is impaired by such damage. All other Rentals due hereunder shall continue
unaffected during such period. Subtenant shall not be entitled to any
compensation from Sublandlord for loss of Subtenant's property or leasehold
improvements or loss to Subtenant's business or income caused by such damage or
restoration. Subtenant hereby waives the provisions of Section 1932, Subdivision
2, and Section 1933, Subdivision 4, of the California Civil Code, and the
provisions of any similar law, hereinafter enacted.

      16.   Condemnation.

            (a)   Definition of Terms. For the purposes of this Sublease, the
term (1) "Taking" means a taking of the Premises or Excluded Area or damage to
the Premises related to the exercise of the power of eminent domain and includes
a voluntary conveyance, in lieu of court proceedings, to any agency, authority,
public utility, person or corporate entity empowered to condemn property; (2)
"Total Taking" means the taking of the entire Premises or entire Excluded Area
or so much of the Premises or Excluded Area as to prevent or substantially
impair the use thereof by Subtenant for the uses herein specified; (3) "Partial
Taking" means a Taking which does not constitute a Total Taking; (4) "Date of
Taking" means the date upon which the title to the Premises or Excluded Area, or
a portion thereof, passes to and vests in the condemnor or the effective date of
any order for possession if issued prior to the date title vests in the
condemnor; and (5) "Award" means the amount of any award made, consideration
paid, or damages ordered as a result of a Taking.

            (b)   Rights. The parties agree that in the event of a Taking all
rights between them or in and to an Award shall be as set forth herein and
Subtenant shall have no right to any Award except as set forth herein.

            (c)   Total Taking. In the event of a Total Taking during the term
hereof, (1) the rights of Subtenant under the Sublease and the leasehold estate
of Subtenant in and to the Premises and the Excluded Area (and the Subtenant
Improvements) shall cease and terminate as of the Date of Taking; (2)
Sublandlord shall refund to Subtenant any prepaid rent; (3) Subtenant shall pay
Sublandlord any rent or charges due Sublandlord under the Sublease, each
prorated as of the Date of Taking; (4) Subtenant shall satisfy all obligations
of Sublandlord with respect to Subtenant's Use of Hazardous Materials, as may be
imposed by the condemning authority pursuant to such taking (provided that
Lessor or Sublandlord, as Lessor's agent, uses its good faith efforts to include
Subtenant in any negotiations or discussions about the Total Taking with the
applicable authority); (5) Subtenant shall receive from the Award those portions
of the Award attributable to trade fixtures of Subtenant and for moving expenses
of Subtenant; and (6) the remainder of the Award shall be paid to and be the
property of Sublandlord.

            (d)   Partial Taking. In the event of a Partial Taking during the
term hereof, (1) at Subtenant's election, either (A) the rights of Subtenant
under this Sublease and the leasehold estate of Subtenant in and to the portion
of the Premises or Excluded Area taken shall cease and terminate as of the Date
of Taking or (B) Subtenant may terminate this Sublease in accordance with
Section 32; (2) from and after the Date of Taking the Monthly Installment of
Basic Rent shall be an amount equal to the product obtained by multiplying the
Monthly Installment of rent immediately prior to the Taking by a fraction, the
numerator of which is the number of square feet contained in the Premises after
the Taking and the denominator of which is the number of


                                      -23-
<PAGE>   64
square feet contained in the Premises prior to the Taking; (3) Subtenant shall
receive from the Award the portions of the Award attributable to the Subtenant
Improvements and other Subtenant trade fixtures of Subtenant; and (4) the
remainder of the Award shall be paid to and be the property of Landlord and
Sublandlord. In the event of a Partial Taking, Subtenant shall, unless Subtenant
elects to terminate this Sublease in accordance with Section 32 hereof and to
the extent solely from any severance award received by Sublandlord, promptly
commence repairing or restoring the Premises to an architecturally completed
unit and diligently prosecute such repair or restoration to completion.

      17.   Mechanics' Liens. Subtenant shall (A) pay for all labor and services
performed for, materials used by or furnished to, Subtenant or any contractor
employed by Subtenant with respect to the Premises or the Subtenant Improvements
(or any leasehold improvements constructed or installed by or for Subtenant);
(B) indemnify, defend, protect and hold Lessor and Sublandlord, the Premises and
the Excluded Area harmless and free from any liens, claims, liabilities,
demands, encumbrances, or judgments created or suffered by reason of any labor
or services performed for, materials used by or furnished to, Subtenant or any
contractor employed by Subtenant with respect to the Premises (and/or any
leasehold improvements constructed or installed by or for Subtenant); and (C)
permit Sublandlord to post a notice of nonresponsibility in accordance with the
statutory requirements of California Civil Code Section 3094 or any amendment
thereof in the event Subtenant is required to post an improvement bond with a
public agency in connection with the above, Subtenant agrees to include Lessor
and Sublandlord as an additional obligee.

      18.   Inspection of the Premises. Subtenant shall permit Lessor,
Sublandlord and their respective agents to enter the Premises or Excluded Area
at any reasonable time for the purpose of inspecting the same, protecting the
interests of Sublandlord in the Premises, performing Sublandlord's maintenance
and repair responsibilities, if any (upon one (1) business day's prior notice
except in an emergency), posting a notice of non-responsibility for alterations,
additions or repairs, posting a "For Sale" sign or signs, and at any time within
nine (9) months prior to expiration of this Sublease, to place upon the Premises
or Excluded Area, ordinary "For Sublease" signs. Sublandlord shall have the
right to use any and all reasonable means under the circumstance to open the
doors in an emergency in order to obtain entry to the Premises, and any entry to
the Premises obtained by Sublandlord in an emergency shall not under any
circumstances be deemed to be a forcible or unlawful entry into, or a detainer
of, the Premises, or any eviction of Subtenant from the Premises.

      19.   Compliance With Laws. Subtenant covenants and agrees to conform and
comply with all Laws and with all requirements of any public body or officers
having jurisdiction over the Premises and with the requirements or regulations
of any Board of Fire Underwriters or insurance company insuring the Premises,
all at Subtenant's own expense without reimbursement from Sublandlord. Subtenant
need not, however, comply with any such Law or requirement of public authority
so long as Subtenant shall be contesting the validity thereof, or the
applicability thereof to the Premises.

      20.   Subordination. This Sublease is subject and subordinate to any and
all underlying leases, deeds of trust, assignments of leases and rents or other
security instruments existing as of the date of execution of this Sublease and
disclosed to Subtenant or which hereafter may be made


                                      -24-
<PAGE>   65
and/or to any renewal, modification, replacement, extension or expansion
hereafter or any consolidation or spreader thereof theretofore or hereinafter
made (collectively, a "Security Instrument"); provided, however, that
notwithstanding any provisions with respect to the subordination of this
Sublease to any Security Instrument which now exists or may hereafter be made or
to any renewal, modification, replacement or extension hereafter of any Security
Instrument, or to any consolidation or spreader of any Security Instrument,
heretofore or hereafter made, any such subordination is subject to the express
conditions that so long as this Sublease is in full force and effect and no
Event of Default by Subtenant exists under this Sublease, (a) Subtenant shall
not be evicted from the Premises or the Excluded Area, nor shall Subtenant's
continuing use and occupancy of the Premises or the Excluded Area be
interrupted, restricted or impaired, nor shall any of Subtenant's rights under
this Sublease be affected in any way by reason of any default under such
Security Instrument; and (b) Subtenant's leasehold estate under the Sublease
shall not be terminated or disturbed by reason of any default under such
Security Instrument which does not arise from a default by Subtenant hereunder,
and this Sublease and Subtenant's rights hereunder, including any rights of
offset, shall be recognized by the lender or Lessor.


            Sublandlord agrees to procure, execute and deliver to Subtenant and
Subtenant agrees to execute the same, all concurrently with the execution of
this Sublease, the written agreement of Lessor and Agent, on behalf of each
Lender, substantially in the form of Exhibit "C" attached hereto (the "SNDA").
In the event of a default under any Security Instrument, Subtenant shall become
a subtenant of and attorn, to the successor-in-interest to Sublandlord upon the
same terms and conditions contained in this Sublease and shall execute any
instrument reasonably required by Sublandlord's successor for that purpose
provided such successor in interest assumes the Sublandlord's obligations under
this Sublease accruing from and after the date such party becomes the successor
in interest. Subtenant shall also, upon written request of Sublandlord, execute
and deliver all instruments as may be reasonably required from time to time to
subordinate the rights of Subtenant under this Sublease to any underlying lease
or any deed of trust (provided that such instruments include the nondisturbance
and attornment provisions set forth above).

            If the SNDA is not tendered to Subtenant, in addition to any other
rights and remedies available to Subtenant, Subtenant may, at its option, cancel
this Sublease on the date ten (10) days following such notice, and the Sublease
and the term and estate hereby granted shall then terminate at noon of such
cancellation date as if such cancellation date were the expiration date, unless
all of such agreements shall have been tendered meanwhile. Upon any such
cancellation, Sublandlord shall have no further obligation to Subtenant
hereunder except to return any moneys theretofore paid by Subtenant to
Sublandlord as Rent under this Sublease.

      21.   Notices. Any notice required or desired to be given under this
Sublease shall be in writing with copies directed as indicated below and shall
be personally served or given by mail. Any notice given by mail shall be deemed
to have been given when seventy-two (72) hours have elapsed from the time such
notice was deposited in the United States mails, certified and postage prepaid,
return receipt requested, addressed to the party to be served with a copy as
indicated herein at the last address given by that party to the other party
under the provisions of this paragraph. At the date of execution of this
Sublease, the address of Sublandlord is:


                                      -25-
<PAGE>   66
                     Veritas Software Corporation
                     1600 Plymouth Street
                     Mountain View, California 94043
                     Attn: Jay Jones

             with a copy to:

                     Brobeck, Phleger & Harrison LLP
                     550 West "C" Street, Suite 1300
                     San Diego, California 92101
                     Attn: Todd Anson, Esq.

and the address of Subtenant is:

                     Fairchild Semiconductor Corporation of California
                     333 Western Avenue
                     South Portland, ME 04106
                     Attn: Dan Boxer, Esq.

             with copy to:

                     Berliner Cohen
                     10 Almaden Blvd., Suite 1100
                     San Jose, CA. 95113
                     Attn: Sam Farb

        22. Attorneys' Fees. In the event either party shall bring any action or
legal proceeding for damages for any alleged breach of any provision of this
Sublease, to recover rent or possession of the Premises or the Excluded Area, to
terminate this Sublease, or to enforce, interpret, protect or establish any term
or covenant of this Sublease or right or remedy of either party, the prevailing
party shall be entitled to recover as a part of such action or proceeding,
reasonable attorneys' fees and court costs, including reasonable attorneys' fees
and costs for appeal, as may be fixed by the court or jury. The term "prevailing
party" shall mean the party who received substantially the relief requested,
whether by settlement, dismissal, summary judgment, judgment, or otherwise.

        23. Subleasing and Assignment.

               (a) Sublandlord's Consent Required. Subtenant's interest in this
Sublease is not assignable, by operation of law or otherwise (except as may be
required for security purposes), nor shall Subtenant have the right to sublet
the Premises or the Excluded Area, transfer any interest of Subtenant therein or
permit any use of the Premises by another party, without the prior written
consent of Lessor and Sublandlord to each such assignment, subletting, transfer
or use, which consent Sublandlord may withhold in its sole discretion. A consent
to one assignment, subletting, occupancy or use by another party shall not be
deemed to be a consent to any subsequent assignment, subletting, occupancy or
use by another party. Any assignment or



                                      -26-
<PAGE>   67
subletting without such consent shall be void and shall, at the option of
Sublandlord, terminate this Sublease.

             Lessor's or Sublandlord's waiver or consent to any assignment or
subletting hereunder shall not relieve Subtenant from any obligation under this
Sublease unless the consent shall so expressly provide in writing.

             (b) Transfers to an Affiliate. Notwithstanding the foregoing,
Subtenant may, without Lessor's or Sublandlord's prior written consent, assign
its interest in the Sublease or sublet the Premises or Excluded Area, or a
portion thereof to (i) a subsidiary, affiliate, division or corporation
controlled by or under common control with Subtenant; provided that (a)
Sublandlord receives written notice of the name and address of the proposed
transferee, (b) the transferee assumes the obligations of the Subtenant under
this Sublease in a written instrument, in form and substance reasonably
satisfactory to Sublandlord, which shall be delivered to Sublandlord as a
condition precedent to the effectiveness of such assignment; and (c) the
transfer or tenant remains liable as a primary obligor for the obligations of
Subtenant under this Sublease.

        24. Successors. The covenants and agreements contained in this Sublease
shall be binding on the parties hereto and on their respective heirs, successors
and assigns (to the extent the Sublease is assignable).

        25. Mortgagee Protection. In the event of any default on the part of
Sublandlord, Subtenant will give notice by registered or certified mail to any
beneficiary of a deed of trust or mortgagee of a mortgage encumbering the
Premises, whose address shall have been previously furnished to Subtenant. So
long as such beneficiary or mortgagee is making reasonable efforts to cure the
default, including, but not limited to, obtaining possession of the Premises by
power of sale or judicial foreclosure, if such should prove necessary to effect
a cure, Subtenant shall not have the right to terminate this Sublease.

        26. Estoppel Certificate. Subtenant agrees within fifteen (15) business
days following reasonable request by Sublandlord to execute and deliver to
Sublandlord any documents, including estoppel certificates presented to
Subtenant by Sublandlord, (1) certifying that this Sublease is unmodified and in
full force and effect and the date to which the rent and other charges are paid
in advance, if any, and (2) acknowledging that there are not, to Subtenant's
knowledge, any uncured defaults on the part of Sublandlord hereunder, or
specifying the defaults, if any, and (3) evidencing the status of the Sublease
as may be required either by a Lender making a loan or any other advance to
Sublandlord to be secured by a deed of trust or mortgage covering the Premises
or a purchaser of the Premises from Sublandlord.

        27. Surrender of Sublease Not Merger. The voluntary or other surrender
of this Sublease by Subtenant, or a mutual cancellation thereof, shall not work
a merger and shall, at the option of Sublandlord, terminate all or any existing
subleases or subtenants, or operate as an assignment to Sublandlord of any or
all such subleases or subtenants.

        28. Waiver. The waiver by Sublandlord or Subtenant of any breach of any
term, covenant or condition herein contained shall not be deemed to be a waiver
of such term, covenant



                                      -27-
<PAGE>   68
or condition or any subsequent breach of the same or any other term, covenant or
condition herein contained. Any waiver shall be in writing and signed by both
Sublandlord and Subtenant.

        29. General.

               (a) Captions. The captions and Paragraph headings used in this
Sublease are for the purposes of convenience only. They shall not be construed
to limit or extend the meaning of any part of this Sublease, or be used to
interpret specific sections. The word(s) enclosed in quotation marks shall be
construed as defined terms for purposes of this Sublease. As used in this
Sublease, the masculine, feminine and neuter and the singular or plural number
shall each be deemed to include the other whenever the context so requires.

               (b) Time of Essence. Time is of the essence for the performance
of each term, covenant and condition of this Sublease.

               (c) Severability. In case any one or more of the provisions
contained herein, except for the payment of rent, shall for any reason be held
to be invalid, illegal or unenforceable in any respect, such invalidity,
illegality or unenforceability shall not affect any other provision of this
Sublease, but this Sublease shall be construed as if such invalid, illegal or
unenforceable provision had not been contained herein. This Sublease shall be
construed and enforced in accordance with the laws of the State of California.

             (d) Quiet Enjoyment. Upon Subtenant paying the rent for the
Premises (and the use of the Excluded Area) observing and performing all of the
covenants, conditions and provisions on Subtenant's part to be observed and
performed hereunder, Subtenant shall have quiet possession of the Premises (and
the use of the Excluded Area) for the entire term hereof subject to all of the
provisions of this Sublease.

             (e) Law. As used in this Sublease, the term "Law" or "Laws" shall
mean any judicial decision, statute, constitution, ordinance, resolution,
regulation, rule, administrative order, or other requirement of any government
agency or authority having jurisdiction over the parties to this Sublease or the
Premises or both, in effect at the Commencement Date of this Sublease or any
time during the Sublease Term, including, without limitation, any regulation,
order, or policy of any quasi-official entity or body (e.g., board of fire
examiners, public utility or special district).

             (f) Agent. As used in this Sublease, the term "Agent" shall mean,
with respect to either Sublandlord, Subtenant or any Lender, its respective
agents, employees, contractors (and their subcontractors), and invitees (and in
the case of Subtenant, its subtenants).

             (g) Lender. As used in this Sublease, the term "Lender" shall mean
any beneficiary, mortgagee, secured party or other holder of any Security
Instrument.

        30. Sign. Subtenant shall have the right at its cost to maintain its
name on signage within or on the Premises or on the Excluded Area, provided any
such signage placed by Subtenant on the Main Building or on the Excluded Area
shall be in compliance with all applicable laws, ordinances, rules and
regulations.



                                      -28-
<PAGE>   69
        31. Interest on Past Due Obligations. Any Monthly Installment of Rent
due from Subtenant, or any other sum due under this Sublease from Subtenant,
which is received by Sublandlord after the date ten (10) days following the date
written notice is given by Sublandlord to Subtenant that such sum has not been
paid when due, shall bear interest from said due date until paid, at an annual
rate equal to the greater of (the "Permitted Rate"): (1) ten percent (10%); or
(2) five percent (5%) plus the rate established by the Federal Reserve Bank of
San Francisco, as of the twenty-fifth (25th) day of the month immediately
preceding the due date, on advances to member banks under Sections 13 and 13(a)
of the Federal Reserve Act, as now in effect or hereafter from time to time
amended. Payment of such interest shall not excuse or cure any default by
Subtenant. In addition, Subtenant shall pay all costs and attorneys' fees
incurred by Sublandlord in collection of such amounts.

        32. Surrender of the Premises.

             (a) Removal of Property. On the last day of the Sublease Term, or
on the sooner termination of this Sublease, Subtenant shall surrender the
Premises and the Excluded Area to Sublandlord in their then existing condition
existing except as otherwise provided in this Paragraph 32. Not later than the
expiration or earlier termination of the Sublease Term, Subtenant shall remove
all of Subtenant's personal property and trade fixtures (including, without
limitation, all machinery and equipment) from the Main Building, and all
property not so removed shall be deemed abandoned by Subtenant and may be
removed by Sublandlord at Subtenant's sole cost and expense. Anything herein to
the contrary notwithstanding, at the expiration or earlier termination of the
Sublease Term, Subtenant shall not be obligated to remove from the Excluded Area
any "Remediation Equipment" as such term is defined in that certain Grant of
Easements, Restriction and Indemnity Agreement dated December 24, 1997, executed
by Raytheon Semiconductor, Inc., a Delaware corporation, as grantor, and
Raytheon Company, as grantee, and recorded in the Official Records of Santa
Clara County on December 30, 1997, as Document No.: 13994862 (the "Easements
Agreement").

               (b) Demolition of Main Building and Related Improvements.

                     (i) The parties hereto agree that Subtenant shall (A)
complete the demolition of the Main Building and related structures and
improvements including, without limitation, the Subtenant Improvements (except
for those items set forth in subparagraphs (viii), (x) and (xvi) of Paragraph
2(a) of this Sublease) on the Excluded Area and the Main Building foundation,
(B) complete, at Subtenant's cost, the remediation of any contaminated soil
underlying the Main Building or related improvements (as further discussed in
Paragraph 32(d) below) either (i) to levels at or below the cleanup level or
standards established by the United States Environmental Protection Agency
Record of Decision for the Raytheon facility, or (ii) to levels acceptable to
the environmental agency or agencies having jurisdiction over such cleanup or
remediation (such levels described in clauses (i) or (ii) above being referred
to hereinafter as the "Soil Remediation Standard") and (C) obtain, at
Subtenant's cost, an "environmental closure" pertaining to the operations of
Subtenant within the Main Building and related facilities, as required by all
applicable governmental agencies having jurisdiction over such closure (the
items set forth in subparagraphs (A), (B) and (C) of this subparagraph are
collectively referred to as the "Demolition") on or before January 1, 2001 (such
date is referred to herein as the "Departure Deadline"), without any liability
of Sublandlord or Lessor, as the case may be, for overtime or



                                      -29-
<PAGE>   70
additional labor resulting from Subtenant's failure, if applicable, to correctly
estimate the time necessary for completion of the Demolition. For purposes of
this Paragraph 32(b), Subtenant shall be deemed to have completed the soil
contamination remediation referred to above, if applicable, at such time as (Y)
Subtenant's environmental consultant overseeing such remediation confirms or
states in writing that soil contamination under the Main Building, if any, has
been remediated to levels that meet the Soil Remediation Standard, or (Z)
Subtenant causes, at Subtenant's cost, an environmental assessment of the soil
under the demolished Main Building to be performed by an environmental
consultant and such assessment indicates that the soil under the demolished Main
Building and related improvements does not contain Hazardous Materials in
violation of the Soil Remediation Standard. The environmental consultant
referred to in the preceding sentence shall be selected by Subtenant and
approved by Sublandlord and Lessor, which approval shall not be unreasonably
withheld. Sublandlord and Lessor shall approve or disapprove of the
environmental consultant selected by Subtenant within five (5) days of receipt
of such contractor's identity as well as written information about the
contractor's experience and credentials. If Sublandlord or Lessor fail to
disapprove such contractor within such five (5) day period, Sublandlord and
Lessor shall be deemed to have approved such contractor. Any report prepared by
such contractor shall be addressed to the Financing Parties. Alternatively, such
contractor shall provide the Financing Parties with a signed statement that they
may rely on such report.

                     (ii) Subtenant shall use commercially reasonable efforts to
complete the Demolition in an expeditious manner following the expiration or
earlier termination of the Sublease Term in order to permit Sublandlord or
Lessor, as the case may be, to commence development of the Excluded Area.
Sublandlord, in its own capacity or as construction agent of Lessor, agrees to
reasonably cooperate with Subtenant in Subtenant's efforts to cause the
applicable governmental agency or agencies to respond in a timely manner to
Subtenant's plan for removal of any contaminated soil from under the Main
Building or the related improvements. Sublandlord and Lessor agree to reasonably
cooperate with Subtenant with regard to the Demolition and not to unreasonably
interfere with, delay or impair Subtenant's efforts to complete the Demolition
in an expeditious manner. If, however, Subtenant fails to complete the
Demolition on or before the Departure Deadline, then Subtenant shall pay to
Sublandlord, as Sublandlord's sole and exclusive remedy for such delay in the
completion of the Demolition, liquidated damages in a per day amount equal to
the Monthly Installment of rent paid by Subtenant for the month immediately
preceding the expiration or earlier termination of the Sublease Term divided by
thirty (30) for each day from and after the Departure Deadline until the
Demolition is completed. Nothing within the preceding sentence shall prelude
Sublandlord or Lessor from exercising any rights or remedies against Subtenant
under the Purchase Agreement (to the extent such remedies survive the close of
escrow thereunder) or that certain Environmental Indemnity Agreement by and
between Sublandlord and Subtenant (the "Indemnity Agreement").

                     (iii) Notwithstanding the provisions of subparagraph
32(b)(ii) above, if Subtenant fails to complete the Demolition on or before the
Departure Deadline due to Subtenant's failure to use commercially reasonable
efforts to complete the Demolition in an expeditious manner, Subtenant shall pay
Sublandlord, as Sublandlord's sole and exclusive remedy for Subtenant's failure
to complete the Demolition on or before the Departure Deadline,



                                      -30-
<PAGE>   71
liquidated damages in the amount of Seven Thousand Five Hundred Dollars ($7,500)
per day for each day that Subtenant fails to complete the Demolition by or after
the Departure Deadline due to Subtenant's breach of its obligation under the
first sentence of subparagraph 32(b)(ii). Nothing within the preceding sentence
shall preclude Sublandlord from exercising any remedies against Subtenant under
the Purchase Agreement (to the extent such remedies survive the close of escrow
thereunder) or the Indemnity Agreement. Notwithstanding the foregoing, Subtenant
shall only be obligated to pay liquidated damages in the amount set forth in
this subparagraph 32(b)(iii) (instead of the amount set forth in subparagraph
32(b)(ii) above) for each day after the Departure Deadline that the Demolition
has not been completed and Sublandlord or Lessor, as the case may be, is ready
to commence grading or the construction of improvements on the Excluded Area or
any portion thereof; provided, however, that if the condition of the Excluded
Area prevents or delays the Sublandlord's ability to commence grading or
construction thereon, the condition set forth in this sentence shall not apply.

                     (iv) The parties hereto acknowledge and agree that
Sublandlord's carrying costs, lost opportunity costs and other expenses incurred
by Sublandlord as a result of not having full and unrestricted access to the
Excluded Area by the Departure Deadline are impracticable or extremely difficult
to ascertain. The parties hereto agree that the amounts of liquidated damages
set forth in subparagraph 32(b)(ii) and 32(b)(iii) are reasonable estimates of
the damages that will be incurred by Sublandlord in the event Subtenant is not
able to complete the Demolition by the Departure Deadline. By executing this
paragraph below, the parties hereto agree to the provisions of these liquidated
damages provisions.

               Subtenant:_______________    Sublandlord:________________________

             (c) Remediation of Contaminated Soil. If contaminated soil is
discovered under the approximately 119,000 square foot Main Building and/or
related improvements following the demolition of the same by Subtenant, then
such contaminated soil shall not be treated or remediated by Subtenant on the
Excluded Area after the Departure Deadline. If Subtenant has not disposed of or
remediated any such contaminated soil underlying the Main Building and/or
related improvements by the Departure Deadline, then Subtenant agrees to dispose
or treat, or cause to be disposed or treated, such soil contamination off-site
at a registered hazardous waste disposal site (if legally required) or off-site
as required by applicable environmental Laws, with Subtenant or Raytheon Company
named on all permits and manifests with respect to such contaminated soil as the
party responsible for such disposal or treatment (i.e., the generator).
Sublandlord acknowledges and agrees that if contaminated soil is discovered
under the Main Building and/or related improvements following the demolition of
such Main Building and related improvements, and if Subtenant reasonably
believes that Raytheon Company is responsible for the clean up or remediation.
of such contaminated soil (or for the cost of clean up or remediation), then
Subtenant will promptly notify Raytheon Company of such contamination and
request that Raytheon Company undertake the disposal or treatment of such
contaminated soil as provided above. Subtenant shall have no liability to
Sublandlord or Lessor for the clean up or remediation of such contaminated soil
if Raytheon Company accepts responsibility for the clean up or remediation of
such contaminated soil in accordance with the terms set forth above and disposes
of or treats such contamination such that it is removed or remediated in
accordance with applicable environmental laws and regulations by the Departure



                                      -31-
<PAGE>   72
Deadline. The parties agree that any contaminated soil discovered under the Main
Building or the related improvements shall be remediated or treated by
Subtenant, at Subtenant's sole cost (except as set forth in the preceding
sentence), to levels that meet the Soils Remediation Standard. Subtenant shall
not be obligated to remove any contaminated soil or other Hazardous Materials
discovered under the Main Building or related improvements (or on or under the
Excluded Area) if the same is remediated or treated to levels that meet the Soil
Remediation Standard.

               (d) Costs of Demolition.

                     (i) Prior to vacating the Main Building (which shall occur
not later than December 31, 2000), Subtenant shall contract with a licensed
contractor to demolish, at Lessor's cost (to the extent the funding requirements
set forth in that certain Participation Agreement dated April __, 1999 among
Lessor, Sublandlord and others (the "Participation Agreement") and that certain
Agency Agreement dated April __, 1999 between Lessor and Sublandlord (the
"Agency Agreement") are satisfied), the Main Building (and certain related
structures and improvements located on the Excluded Area), including, without
limitation, the foundation of the Main Building. If the funding requirements set
forth in the Participation Agreement and the Agency Agreement are not satisfied,
the items identified in the preceding sentence as being at Lessor's costs shall
be at Sublandlord's cost. Subtenant shall have the right to select the
contractor to perform such demolition work. The contractor shall be selected
through a bid process in which Subtenant shall obtain bids from not less than
three licensed contractors selected by Subtenant and approved by Sublandlord, as
Lessor's agent, which such approval shall not be unreasonably withheld. Based on
such bids and any other information that the Subtenant may reasonably consider,
Subtenant shall select the contractor to perform the demolition and such
contractor selected by Subtenant shall be subject to the approval of Sublandlord
and Lessor (which such approval shall not be unreasonably withheld). Subtenant's
contract with such contractor shall contain terms that are commercially
reasonable for such a contract. Sublandlord and Lessor shall provide the
approvals or disapprovals set forth in this subparagraph within five (5) days of
receipt of the information about the contractors selected by Subtenant to make
bids or the bids and the identity of the contractor selected by Subtenant to
perform the work. If Sublandlord or Lessor fails to disapprove such
contractor(s) within such five (5) day period, Sublandlord and Lessor shall be
deemed to have approved such contractor(s). If Sublandlord or Lessor reasonably
disapproves any bidders or contractor selected by Subtenant, then, concurrently
with notifying Subtenant of its disapproval, Sublandlord or lessor, as the case
may be, shall provide Subtenant in writing with the name, address and telephone
number of a replacement bidder or contractor, as the case may be, acceptable to
Sublandlord and Lessor.

                     (ii) Lessor shall pay (to the extent the funding
requirements set forth in the Participation Agreement and the Agency Agreement
are satisfied) one hundred percent (100%) of the cost of demolishing and
removing from the Property the Main Building and related structures and
improvements located on the Excluded Area, including the foundation of the Main
Building (and the cost of removing such demolished Main Building, foundations,
structures and improvements from the Property). If the funding requirements set
forth in the Participation Agreement and the Agency Agreement are not satisfied,
the items identified in the preceding sentence as being paid by Lessor shall be
paid by Sublandlord, except as set forth below. Notwithstanding the foregoing,
Subtenant shall be responsible for (A) the cost of



                                      -32-
<PAGE>   73
removal of any Hazardous Materials, including asbestos, located within the Main
Building, (B) the cost of removal (or remediation as provided above) in
compliance with applicable Laws of any asbestos or other Hazardous Materials
located under the Main Building to levels that meet the Soils Remediation
Standard (except Subtenant shall not be responsible hereunder for removal of any
groundwater contamination under the Main Building) and (C) the cost of
demolishing/removing the improvements constructed after the Commencement Date of
this Sublease by or on behalf of Subtenant identified in Paragraph 13(a) above.
The cost to be borne by Lessor (the "Cost to Lessor") (to the extent the funding
requirements set forth in the Participation Agreement and the Agency Agreement
are satisfied) for demolishing the Main Building and related structures and
improvements on the Excluded Area shall be net of the cost of health and safety
plans and procedures incurred by Subtenant and/or Subtenant's affiliates,
agents, employees or contractors for demolition and removal of the improvements,
and the cost of protective measures for construction workers incurred by
Subtenant and/or Subtenant's affiliates, agents, employees or contractors
relating to any Hazardous Materials within or under the Main Building, which
shall be at Subtenant's (or Raytheon's) cost. If the funding requirements set
forth in the Participation Agreement and the Agency Agreement are not satisfied,
the items identified in the preceding sentence as being at Lessor's costs shall
be at Sublandlord's cost. Except as provided in this Paragraph 32(d)(ii), all
costs of Demolition shall be borne by Subtenant.

                     (iii) Upon Sublandlord's selection of a contractor,
Sublandlord shall cause Lessor (to the extent the funding requirements set forth
in the Participation Agreement and the Agency Agreement are satisfied) to
deposit into an interest bearing escrow account as quickly as practicable under
the Financing Documents, but in no event more than forty (40) days after
Sublandlord's approval of the contractor as set forth in subparagraph 32(d)(ii)
above, an amount equal to such contractor's estimated Cost to Lessor. If
Sublandlord or Lessor fails to cause such amount to be deposited into the escrow
account as provided herein, Subtenant shall not be required to demolish the Main
Building and related improvements or remediate any soil contamination under the
Main Building, if any, or remove any asbestos from the Main Building or any of
the related improvements. Upon Subtenant's submission to the escrow holder of
reasonably detailed documentation with respect to costs actually incurred with
respect to the Demolition which are Costs to Lessor, the escrow holder shall
promptly disburse from the escrow account to Subtenant or Subtenant's designees
funds sufficient to pay such Costs to Lessor. In the event the total Costs to
Lessor are less than the amount held in escrow, all remaining amounts held in
the escrow account shall be returned to Sublandlord, as agent for Lessor. In the
event the total Costs to Lessor exceed the amount held in escrow, Lessor shall
promptly reimburse Subtenant (to the extent the funding requirements set forth
in the Participation Agreement and the Agency Agreement are satisfied) such
additional costs. If the funding requirements set forth in the Participation
Agreement and the Agency Agreement are not satisfied, the items identified in
the preceding sentence as being reimbursed by Lessor shall be reimbursed by
Sublandlord.

                     (iv) The parties hereto agree that Subtenant or Raytheon
Company shall be identified as the party responsible for the proper disposal of
any Hazardous Materials within the Main Building (e.g., asbestos) or
contaminated soil to be removed from the Excluded Area as part of the demolition
and removal obligations referred to in this paragraph, and in the



                                      -33-
<PAGE>   74
event Subtenant or Raytheon Company fails to timely and completely perform such
asbestos and contaminated soil removal or remediation as provided above,
Sublandlord, in addition to Sublandlord's other remedies under this Sublease,
may, as Lessor's agent, elect to do so (with Subtenant named on all permits and
manifests relating to such asbestos and contaminated soil removal) and, in such
event, Subtenant shall reimburse, or cause Raytheon Company to reimburse, Lessor
for its reasonable costs incurred in removing such asbestos and contaminated
soil from or under the Main Building and related structures as provided above.
Such reimbursement shall be required to be made within thirty (30) days
following receipt of a written notice or statement setting forth in reasonable
detail such costs to be reimbursed.

             (e) Relocation of Remediation Well Sites and Equipment. Subtenant
agrees to reasonably cooperate with Sublandlord, as Lessor's agent, promptly to
engineer and relocate, on Sublandlord's reasonable request and at Subtenant's
cost, any existing soil or water remediation well sites and equipment (as
further set forth in Section 9.1(g) of the Purchase Agreement) which Subtenant
is not required to remove pursuant to Paragraph 32 herein. Sublandlord agrees to
reasonably cooperate with Subtenant with respect to the engineering and
relocation of such items. Such cooperation shall include, without limitation,
the prompt delivery to Subtenant of any development plans for the Property and
Sublandlord's participation in good faith and timely discussions with Subtenant
regarding the relocation of such items.

             (f) Survival. The obligations of Lessor, Subtenant and Sublandlord
under this Paragraph 32 shall survive the expiration or earlier termination of
this Sublease.

        33. Authority. The undersigned parties hereby warrant that they have
proper authority and are empowered to execute this Sublease on behalf of
Sublandlord and Subtenant, respectively.

        34. Brokers. Sublandlord and Subtenant each represent and warrant to the
other that it has not dealt with any broker respecting this transaction other
than Cornish & Carey Commercial ("CRC"); however, no commission shall be owing
to C&C based on the parties hereto entering into this Sublease. Each party
hereto agrees to indemnify and hold the other harmless from and against damages,
losses, liabilities, claims, demands, costs or expenses suffered or incurred by
the other in the event of any breach by such party of any representation,
warranty or covenant set forth in this Paragraph 34.

        35. Consent. Wherever in this Sublease it is provided that either party
shall not unreasonably withhold consent or approval, such consent or approval
(collectively referred to as "consent") shall also not be unreasonably
withheld, conditioned or delayed. If a party considers that the other party has
unreasonably withheld or delayed a consent, it shall so notify the other party
within ten (10) days after receipt of notice of denial of the requested consent
or, in case notice of denial is not received, within twenty (20) days after
giving the first-mentioned notice, may submit the question of whether the
withholding or delaying of such consent is unreasonable to determination by
arbitration.

        36. Right of Sublandlord to Perform. Except as provided otherwise
herein, all covenants and agreements to be performed by Subtenant under this
Sublease shall be performed at Subtenant's sole cost and expense and without any
abatement of rent or right of set-off. If



                                      -34-
<PAGE>   75
Subtenant fails to pay any sum of money, other than rent, or fails to perform
any other act on its part to be performed under this Sublease, and the failure
continues beyond any applicable grace or cure period set forth herein then in
addition to any other available remedies, Sublandlord may, at its election make
the payment or perform the other act on Subtenant's part. Sublandlord's election
to make the payment or perform the act on Subtenant's part shall not give rise
to any responsibility of Sublandlord to continue making the same or similar
payments or performing the same or similar acts. Subtenant shall, promptly upon
demand by Sublandlord, reimburse Sublandlord for all reasonable sums paid by
Sublandlord and all necessary incidental costs, together with interest at the
Permitted Rate or two percent (2%) above the prime rate announced by Bank of
America from time to time, whichever is greater from the date of payment by
Sublandlord. Sublandlord shall have the same rights and remedies if Subtenant
fails to pay those amounts as Sublandlord would have in the event of a default
by Subtenant in the payment of rent. Sublandlord shall provide Subtenant with
written notice and the appropriate cure period provided in the Lease before
performing any act on behalf of Subtenant and will provide Subtenant with
written request for any reimbursement payable hereunder.

        37. Expenses and Legal Fees. All sums reasonably incurred by Sublandlord
in connection with any Event of Default by Subtenant under this Sublease or
holding over of possession by Subtenant after the expiration or earlier
termination of this Sublease, including without limitation all reasonable costs,
expenses and reasonable accountants, appraisers, attorneys and other
professional fees, and any collection agency or other collection charges, shall
be due and payable by Subtenant to Sublandlord on demand, and shall bear
interest at the Permitted Rate. Should either Sublandlord or Subtenant bring any
action in connection with this Sublease, the prevailing party shall be entitled
to recover as a part of the action its reasonable attorneys' fees, and all other
costs. The prevailing party for the purpose of this paragraph shall be
determined by the trier of the facts.

        38. WAIVER OF JURY TRIAL. SUBLANDLORD AND SUBTENANT EACH ACKNOWLEDGES
THAT IT IS AWARE OF AND HAS HAD THE ADVICE OF COUNSEL OF ITS CHOICE WITH RESPECT
TO ITS RIGHTS TO TRIAL BY JURY, AND EACH PARTY DOES HEREBY EXPRESSLY AND
KNOWINGLY WAIVE AND RELEASE ALL SUCH RIGHTS TO TRIAL BY JURY IN ANY ACTION,
PROCEEDING OR COUNTERCLAIM BROUGHT BY EITHER PARTY HERETO AGAINST THE OTHER
(AND/OR AGAINST ITS OFFICERS, DIRECTORS, EMPLOYEES, AGENTS, OR SUBSIDIARY OR
AFFILIATED ENTITIES) ON ANY MATTERS WHATSOEVER ARISING OUT OF OR IN ANY WAY
CONNECTED WITH THIS LEASE, TENANT'S USE OR OCCUPANCY OF THE PREMISES, AND/OR ANY
CLAIM OF INJURY OR DAMAGE.

        39. Satisfaction of Judgement. The obligations of Sublandlord and
Subtenant do not constitute the personal obligations of the directors, officers
or shareholders of Sublandlord or its constituent partners. Should Subtenant
recover a money judgment against Sublandlord, such judgment shall be satisfied
only out of the proceeds of sale received upon execution of such judgment and
levied thereon against the right, title and interest of Sublandlord in the
Property and out of the rent, insurance proceeds or other income from such
property receivable by Sublandlord or out of consideration received by
Sublandlord from the sale or other disposition of all or any part of
Sublandlord's right, title or interest in the Property, and no action for any
deficiency may be sought or obtained by Subtenant.



                                      -35-
<PAGE>   76
        40. Changes Required by Accounting Rules. If, in connection with
obtaining synthetic lease financing for the acquisition and development of the
Property, Sublandlord is required to make modifications to this Sublease in
order to comply with all applicable accounting requirements for such financing,
Subtenant will not unreasonably withhold or delay its consent, provided that the
modifications do not increase the obligations of Subtenant or impair Subtenant's
rights under this Sublease.

        41. Security Measures. Subtenant hereby acknowledges that Sublandlord
shall have no obligation whatsoever to provide guard service or other security
measures for the benefit of the Premises or the Property. Subtenant assumes all
responsibility for the protection of Subtenant, its agents, invitees and
property from acts of third parties.

        IN WITNESS WHEREOF, the parties have executed this Sublease on the dates
set forth below.

                                       SUBTENANT:

                                       FAIRCHILD SEMICONDUCTOR
                                       CORPORATION OF CALIFORNIA,
                                       a Delaware corporation


DATED:_______, 1999                    By:______________________________________
                                       Name:____________________________________
                                       Title:___________________________________


                                       SUBLANDLORD:

                                       VERITAS SOFTWARE CORPORATION,
                                       a Delaware corporation


DATED:_______, 1999                    By:______________________________________
                                       Name:____________________________________
                                       Title:___________________________________


                                       By:______________________________________
                                       Name:____________________________________
                                       Title:___________________________________



                                      -36-
<PAGE>   77
                                CONSENT OF LESSOR

The undersigned Lessor under that certain Lease Agreement dated as of April __,
1999 by and between Lessor and Lessee hereby consents to the subletting of the
Premises by Subtenant on the terms and conditions contained in this Sublease
including, without limitation, the terms and conditions set forth in Paragraph
32, and Lessor agrees to be bound by its obligations under Paragraph 32. This
consent shall apply only to this Sublease and shall not be deemed to be a
consent to any other subleases.


                                       LESSOR


                                       By:______________________________________
                                       Name:____________________________________
                                       Title:___________________________________



                                      -37-
<PAGE>   78

                                  EXHIBIT "A"
                                 [EXHIBIT MAP]

<PAGE>   79
                                    EXHIBIT B
                              [GENERAL SITE PLAN]


<PAGE>   80
                                   EXHIBIT B
                                350 ELLIS STREET
                                    BUILDING
                                  [FLOOR PLAN]

<PAGE>   81
                                   EXHIBIT B
                             [540 PRICE AVENUE MAP]



<PAGE>   82

                                   EXHIBIT "C"

             SUBORDINATION, NON-DISTURBANCE AND ATTORNMENT AGREEMENT



RECORDING REQUESTED BY, AND        )
WHEN RECORDED, RETURN TO:          )

Berliner Cohen                     )
Ten Almaden Boulevard, 11th Floor  )
San Jose, California 95113-2233    )
(408) 286-5800                     )
Attn:   Samuel L. Farb, Esq.       )


                                                (Space Above for Recorder's Use)


             SUBORDINATION, NON-DISTURBANCE AND ATTORNMENT AGREEMENT

        THIS AGREEMENT (this "Agreement") is made and entered into this____ day
of April, 1999, by and among (1) FAIRCHILD SEMICONDUCTOR CORPORATION OF
CALIFORNIA, a Delaware corporation ("Subtenant"), (2) VERITAS SOFTWARE
CORPORATION, a Delaware corporation ("Sublandlord"), (3) VS TRUST 1999-1, a
__________________ ("Owner") and (3)_________________________ , as agent for the
Financing Parties (as defined below) ("Agent"). The defined term "Agent" shall
include any successors and assigns of Agent.

                                R E C I T A L S:

        WHEREAS, Sublandlord executed a Sublease (the "Sublease") dated as of
April 1999, in favor of Subtenant, covering a certain premises therein described
(the "Premises") and (2) a portion of certain real property legally described on
Exhibit A attached hereon (the "Land").

        WHEREAS, Sublandlord has entered into a financing and lease transaction
(the "Financing Transaction") with Owner and the other parties to that certain
Participation Agreement dated as of April __,1999 (such other parties are
referred to herein as the "Financing Parties" pursuant to which (1) Owner has
purchased the Land and all improvements thereon, (2) Owner has leased the Land
to Sublandlord pursuant to that certain Lease Agreement dated April ___, 1999
among Owner and Sublandlord (the "Lease"), (3) Sublandlord, as Owner's agent,
has agreed to manage the construction of certain improvements on the Land and
(4) Owner and



                                       C-1
<PAGE>   83

Sublandlord have each entered into various other agreements to secure their
respective obligations under the Financing Transaction.

        WHEREAS, in order to induce the Financing Parties to provide the
financing called for by the Financing Transaction, the Financing Parties have
requested that the Sublease be subordinate to any and all underlying leases,
deeds of trust or other security instruments existing as of the date of
execution of this Agreement or which hereafter may be made and/or to any
renewal, modification, replacement, extension or expansion hereafter or any
consolidation or spreader thereof heretofore or hereinafter made (collectively,
the "Security Instruments").

        WHEREAS, in order to induce Subtenant to subordinate its interest in the
Sublease to the Security Instruments, the parties hereto desire to assure
Subtenant's possession and control of the Premises under the Sublease upon the
terms and conditions therein contained;

        NOW, THEREFORE, for and in consideration of the mutual covenants and
premises herein and other good and valuable consideration, the receipt and
sufficiency of which is hereby acknowledged and confessed by the parties hereto,
the parties hereto do hereby agree as follows:


                                   AGREEMENT:

        1. Subject to the non-disturbance covenants set forth herein, the
Sublease is and shall be subordinate to the Security Instruments.

        2. Should default under the Security Instruments occur such that (a)
Sublandlord's rights under the Sublease are assigned to the Agent, (b) the Agent
becomes the owner of the Land or any portion thereof and/or (c) the Land or any
portion thereof is sold by reason of foreclosure, transferred by deed in lieu of
foreclosure, or sold under a trustee's sale, (x) Subtenant shall not be evicted
from the Premises or the Excluded Area, nor shall Subtenant's continuing use and
occupancy of the Premises or the Excluded Area be interrupted, restricted or
impaired, nor shall any of Subtenant's rights under this Sublease be affected in
any way by reason of any default under such Security Instrument; and (y)
Subtenant's leasehold estate under the Sublease shall not be terminated or
disturbed by reason of any default under such Security Instrument which does not
arise from a default by Subtenant hereunder, and this Sublease and Subtenant's
rights hereunder, including any rights of offset, shall be recognized by the
Agent or Lessor. Subtenant does hereby agree to attorn to Agent or to any such
owner as its Sublandlord after Subtenant's receipt of written notice from Agent
provided Agent or Lessor, as the case may be, assume the obligations of
Sublandlord under the Sublease, and Agent or any such owner hereby agree that it
will accept such attornment.

        3. In the event the Lease terminates prior to the date (a) the Sublease
term expires or earlier terminates or (b) Subtenant completes Demolition as
described in Paragraph 32(b) of the Sublease, then Sections 2(x) and (y) above
shall apply, and Subtenant shall attorn to Owner as its Sublandlord after
Subtenant's receipt of written notice provided Owner assumes the obligations of
Sublandlord under the Sublease, and Owner hereby agrees that it will accept such
attornment.



                                       C-2
<PAGE>   84

        4. Notwithstanding any other provision of this Agreement, Agent shall
not be (a) liable for any default of any sublandlord under the Sublease
(including Sublandlord), (b) subject to any offsets or defenses which have
accrued prior to the date of foreclosure which shall be the earliest to occur of
(1) delivery of a trustee's deed following a non-judicial foreclosure, (2)
delivery of a marshal's deed upon sale of the property following entry of
judgment in a judicial foreclosure and/or (3) delivery of a deed in lieu of
foreclosure, unless Subtenant shall have delivered to Agent written notice of
the default which gave rise to such offset or defense and permitted Agent the
same right to cure such default as permitted Sublandlord under the Sublease; (c)
bound by any rent that Subtenant may have paid under the Sublease more than one
month in advance; (d) bound by any amendment or modification of the Sublease
hereafter made without Agent's prior written consent which shall be
Sublandlord's obligation to request and obtain; or (e) responsible for the
return of any security deposit delivered to Sublandlord under the Sublease and
not subsequently received by Agent.

        5. If Agent sends written notice to Subtenant to direct its rent
payments under the Sublease to Agent instead of Sublandlord, then Subtenant
agrees to follow the instructions set forth in such written instructions and
deliver rent payments to Agent; however, Sublandlord and Agent agrees that
Subtenant shall be credited under the Sublease for any rent payments sent to
Agent pursuant to such written notice.

        6. Subtenant shall give Agent or any successor in interest of Agent such
notices and cure rights as are required under Section 14(c) of the Sublease.

        7. If any legal action, arbitration or other proceeding is commenced to
enforce any provision of this Agreement, the prevailing party shall be entitled
to an award of its actual expenses, including without limitation, expert witness
fees, actual attorneys' fees and disbursements.

        8. This Agreement may not be modified other than by an agreement in
writing, signed by the parties hereto or by their respective successors in
interest. Except as herein modified all of the terms and provisions of the
Sublease shall remain in full force and effect. Nothing in this Agreement shall
in any way impair or affect the lien created by the Security Instruments or the
other lien rights of Agent.

        9. All notices which may or are required to be sent under this Agreement
shall be in writing and shall be sent by Federal Express (or similar overnight
delivery service) or first-class, certified U.S. mail, postage prepaid, return
receipt requested, and sent to the party at the address appearing below or such
other address as any party shall hereafter inform the other party by written
notice given as set forth below:



                                       C-3
<PAGE>   85
SUBTENANT:                             OWNER

_____________________________          _________________________________________
_____________________________          _________________________________________
_____________________________          _________________________________________
Attn:________________________          Attn:____________________________________


AGENT:                                 SUBLANDLORD:

_____________________________          _________________________________________
_____________________________          _________________________________________
_____________________________          _________________________________________
Attn:________________________          Attn:____________________________________


        10. This Agreement shall inure to the benefit of and be binding upon the
parties hereto, their successors in interest, heirs and assigns and any
subsequent owner of the Property.

        IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
executed as of the day and year first above written.


OWNER:                                 SUBTENANT:

_____________________                  _____________________________

By:__________________________          By:______________________________________

Its:_________________________          Its:_____________________________________


AGENT:                                 SUBLANDLORD:

_____________________                  _____________________________


By:__________________________          By:______________________________________

Its:_________________________          Its:_____________________________________



                                       C-4
<PAGE>   86
STATE OF CALIFORNIA     )
                        )                                                     ss
COUNTY OF SAN DIEGO     )

        On_________________________, before me,__________________________,
Notary Public, personally appeared____________________________________,
personally known to me (or proved to me on the basis of satisfactory evidence)
to be the person(s) whose name(s) is/are subscribed to the within instrument and
acknowledged to me that he/she/they executed the same in his/her/their
authorized capacity(ies), and that by his/her/their signature(s) on the
instrument the person(s), or the entity upon behalf of which the person(s)
acted, executed the instrument.

        WITNESS my hand and official seal.


        ____________________________________[SEAL]


STATE OF CALIFORNIA     )
                        )                                                     ss
COUNTY OF SAN DIEGO     )


        On___________________________, before me,__________________________,
Notary Public, personally appeared_______________________________________,
personally known to me (or proved to me on the basis of satisfactory evidence)
to be the person(s) whose name(s) is/are subscribed to the within instrument and
acknowledged to me that he/she/they executed the same in his/her/their
authorized capacity(ies), and that by his/her/their signature(s) on the
instrument the person(s), or the entity upon behalf of which the person(s)
acted, executed the instrument.

        WITNESS my hand and official seal.


        ____________________________________[SEAL]



                                       C-5
<PAGE>   87
STATE OF CALIFORNIA     )
                        )                                                     ss
COUNTY OF SAN DIEGO     )


        On___________________________, before me,______________________________,
Notary Public, personally appeared__________________________________, personally
known to me (or proved to me on the basis of satisfactory evidence) to be the
person(s) whose name(s) is/are subscribed to the within instrument and
acknowledged to me that he/she/they executed the same in his/her/their
authorized capacity(ies), and that by his/her/their signatures) on the
instrument the person(s), or the entity upon behalf of which the person(s)
acted, executed the instrument.

        WITNESS my hand and official seal.


        ____________________________________[SEAL]


STATE OF CALIFORNIA     )
                        )                                                     ss
COUNTY OF SAN DIEGO     )

        On______________________________, before me,__________________________,
Notary Public, personally appeared______________________________________,
personally known to me (or proved to me on the basis of satisfactory evidence)
to be the person(s) whose name(s) is/are subscribed to the within instrument and
acknowledged to me that he/she/they executed the same in his/her/their
authorized capacity(ies), and that by his/her/their signature(s) on the
instrument the person(s), or the entity upon behalf of which the person(s)
acted, executed the instrument.

        WITNESS my hand and official seal.


        ____________________________________[SEAL]



                                       C-6
<PAGE>   88
                                   EXHIBIT A

All that certain Real Property in the City of Mountain View, County of Santa
Clara, State of California, described as follows:

All of Lot 23, as shown upon that certain Map entitled, "Tract No. 2724
Ellis-Middlefield Industrial Park", which Map was filed for Record in the Office
of the Recorder of the County of Santa Clara, State of California, on June 16,
1960 in Book 121 of Maps, at Pages 40, 41, 42, 43 and 44.



                                      C-A-1

<PAGE>   89

                                    EXHIBIT C


Recording Requested By
and When Recorded Return To:

Veritas Software Corporation
1600 Plymouth Street
Mountain View, CA. 94043
Attn: Jay L. Jones



                        ENVIRONMENTAL INDEMNITY AGREEMENT


      THIS ENVIRONMENTAL INDEMNITY AGREEMENT ("Agreement") is made this 1999
("Execution Date") by and between Veritas Software Corporation, a corporation
("Veritas"), and Fairchild Semiconductor Corporation of California, a Delaware
corporation ("Fairchild"):

                                    Recitals

      A. This Agreement is entered into pursuant to that Agreement of Purchase
and Sale dated March __, 1999 (the "Purchase Agreement"), between Veritas, as
purchaser, and Fairchild, as seller, covering the property more particularly
described in Exhibit A to this Agreement (the "Property").

      B. The Property is subject to certain requirements pursuant to which
Raytheon Company, a Delaware corporation, is performing remediation.

      C. The "Contamination" is any and all Hazardous Materials (as defined
below), soil and groundwater pollution and groundwater plume or plumes that
exist partially or entirely beneath the Property or emanated from the Property
or in any building or improvement located on the Property as of the date hereof.
As used in this Agreement, the term "Hazardous Materials" shall mean any
chemical, substance, waste or material which has been or is hereafter determined
by any federal, state or local governmental authority to be capable of posing
risk of injury to health or safety, including, without limitation, those
substances included within the definitions of hazardous substances, hazardous
materials, toxic substances or solid wastes under the Comprehensive
Environmental Response, Compensation, and Liability Act of 1980, the Resource
Conservation and Recovery Act of 1976, and the Hazardous Materials
Transportation Act, as amended, and in the regulations promulgated pursuant to
said laws; those substances defined as hazardous wastes in Section 25117 of the
California Health & Safety Code, or as hazardous substances in Section 25316 of
the California Health & Safety Code, as amended, and in the regulations
promulgated pursuant to said laws; those substances listed in the United States
Department of Transportation Table (49 CFR 172.101 and amendments thereto) or
designated by the Environmental Protection Agency (or



                                      -1-
<PAGE>   90
any successor agency) as hazardous substances (see, e.g., 40 CFR Part 302 and
amendments thereto); such other substances, materials and wastes which are or
become regulated or become classified as hazardous or toxic under any laws,
including without limitation, the California Health & Safety Code, Division 20,
and Title 26 of the California Code of Regulations; and any material, waste,
substance which is (i) petroleum, (ii) asbestos, (iii) polychlorinated
biphenyls, (iv) designated as a hazardous substance pursuant to Section 311 of
the Clean Water Act of 1977, 33 U.S.C. sections 1251 et seq. (33 U.S.C. Section
1321) or listed pursuant to section 307 of the Clean Water Act of 1977 (33
U.S.C. Section 1317), as amended; (v) flammable explosives; (vi) radioactive
materials; or (vii) radon gas.


      D. Raytheon Company and Raytheon Semiconductor, Inc., a Delaware
corporation, the predecessor of Fairchild, entered into a Grant of Easements,
Restriction and Indemnity Agreement dated December 24, 1997 concerning the
remediation being performed by Raytheon Company ("1997 Raytheon Agreement").
Pursuant to the 1997 Raytheon Agreement, as well as the terms of the acquisition
of Raytheon Semiconductor by Fairchild, Raytheon Company has agreed to indemnify
and hold harmless Fairchild from any claims or liabilities related to the
Contamination which first occurred, existed or arose prior to December 24, 1997.

      E. Fairchild and Veritas (or its designee) have entered into that certain
Sublease Agreement dated ______________, 1999 (the "Sublease"), pursuant to
which Veritas (or its designee) has agreed to sublease to Fairchild that certain
portion of the Property described therein.

      For good and valuable consideration, the parties agree as follows:
Agreement

      1. Indemnification. It is the intent of the parties hereto that Veritas
not be responsible or liable for any Contamination or the existence of any
hazardous or toxic substances which were first released, discharged or diagnosed
on, in, under or at the Property, or which otherwise existed thereon, therein or
thereunder, prior to the close of escrow under the Purchase Agreement (unless
such environmental condition is exacerbated by the negligent acts or omissions
or willful misconduct of Veritas or any of its agents, employees, contractors,
subcontractors, successors, assigns or other authorized representatives,
provided that construction or other development activities by Veritas on the
Property that are performed in accordance with due care shall not be considered
"exacerbation" of any pre-existing condition). In addition to Fairchild's
remediation and indemnification obligations pursuant to the Sublease, which
Fairchild covenants and agrees to abide by, Fairchild shall, subject to the
terms and conditions of this Agreement, indemnify, hold harmless, and defend
(with counsel selected by Fairchild) Veritas, and its successors and assigns,
and any entity holding legal title to the Property or improvements thereon
("Owner Entities"), and any entity providing financing to any Owner Entity
secured by a mortgage or deed of trust on the Property, any entity participating
in any such financing, any entity holding any beneficial interest in any trust
for which the holder of legal title to the Property serves as trustee, and any
entity acting as agent for any of the foregoing entities



                                       -2-
<PAGE>   91
and any successor or assign of any of the foregoing entities (collectively, the
"Financing Parties"), from and against any and all claims, damages, liabilities,
costs (including, without limitation, reasonable fees and expenses of attorneys
and expert consultants, investigation and remedial costs), fines, judgments,
penalties, or expenses asserted against or incurred or suffered by any Owner
Entities arising out of or related to (i) the Contamination first occurring
before the close of escrow under the Purchase Agreement, (ii) the release or
discharge of hazardous or toxic materials or wastes in, on, under or from the
Property or improvements located thereon first occurring after the date of this
Agreement to the extent such release or discharge is caused as a result of the
activities of Fairchild in its use, occupancy or operation of the Property
(including, without limitation, any exacerbation by Fairchild of the
pre-existing Contamination in, on, under or about the Property which adversely
affects or eliminates Raytheon Company's indemnity obligations under the 1997
Raytheon Agreement (and then such indemnity, defense and hold harmless
obligation of Fairchild hereunder shall apply only to the extent of such
exacerbation of such pre-existing Contamination), and (iii) the cost or expense
of any remediation action covered by the 1997 Raytheon Agreement if such cost or
expense is incurred by Veritas as a result of Fairchild's breach of such 1997
Raytheon Agreement and such breach is not caused, or contributed to, by Veritas,
any other Owner Entity or any Financing Party or any of their respective agents,
employees, contractors, subcontractors or other authorized representatives
(collectively, "Liabilities"); provided, however, Fairchild shall have no
obligation to clean up or remediate any Contamination existing on, in or under
the Property as of the close of escrow under the Purchase Agreement unless
required to do so by a governmental agency, board or authority having
jurisdiction over such clean up or remediation or except as required under the
Sublease. The foregoing indemnity, defense and hold harmless obligation of
Fairchild shall not apply to the extent any Liability arises out of or results
from (i) hazardous or toxic materials or wastes which are released, discharged,
brought upon, or are permitted or suffered to be brought upon, the Property by
any person or persons other than Fairchild or its agents, employees, contractors
or subcontractors after the close of escrow under the Purchase Agreement and are
first released or discharged into the environment on, in, under or from the
Property after such close of escrow under the Purchase Agreement by a person or
persons other than Fairchild, or its agents, employees, contractors, and
subcontractors, or (ii) hazardous or toxic materials or wastes in, on, under,
from, or from the Property to the extent such are exacerbated by the negligent
acts or omissions or willful misconduct of Veritas, any other Owner Entities,
any Financing Parties or any other third party (other than any agents,
employees, contractors or subcontractors of Fairchild) or any of their
respective agents, employees, contractors, subcontractors, successors, assigns
or other authorized representatives following the close of escrow under the
Purchase Agreement, provided that construction or other development activities
by Veritas on the Property that are performed in accordance with due care shall
not be considered "exacerbation" of any pre-existing condition.

      In no event shall Fairchild have any liability to Veritas, any Owner
Entities or any Financing Parties or their respective successors and assigns
(collectively, "Indemnitees") for any consequential damages, loss of profits,
perceived loss of profits, reduction in value or perceived loss of value of the
Property, inability to sell, Sublease or finance the Property or any part
thereof or inability to use the Property for any purposes due to (i) the mere
existence of the Contamination, (ii) any remedial work or clean up obligation
now or hereafter imposed on the Property by



                                       -3-
<PAGE>   92
any environmental agency having jurisdiction over the clean up or remediation of
the Property, or (iii) any of the matters subject to the foregoing indemnity
obligation of Fairchild. In addition, in no event (other than as provided in the
Sublease or as provided in the immediately following sentence) shall Fairchild
be liable to Veritas or any other Indemnitees or any party claiming by or
through any Indemnitees for any claim, loss, cost, damage or expense, including
consequential damages, incurred by any Indemnitee or such party as a result of
construction delays caused by the performance of any remedial or clean up work
required to satisfy Fairchild's obligations under this Agreement. The preceding
sentence notwithstanding, Fairchild shall indemnify and hold harmless Veritas
from and against any and all losses caused by any interruption of the initial
construction of improvements on the Property, or any portion thereof, by Veritas
caused by any Contamination that is not known by Veritas to exist in, on or
under the Property or that has not been disclosed to Veritas in any
environmental reports or studies delivered or made available to Veritas prior to
or as of the close of escrow under the Purchase Agreement, but such
indemnification and hold harmless obligation under this sentence shall apply
only to the extent that such newly discovered Contamination poses a significant
health or safety risk to construction workers or, based on sound engineering and
construction practices, initial construction of improvements on the Property by
Veritas cannot be completed until such newly discovered Contamination is
remediated or removed from the Property. Anything in this paragraph above the
contrary notwithstanding, Fairchild also shall indemnify and hold harmless
Veritas from and against any and all losses caused by any interruption of
business conducted on the Property by Veritas caused by any Contamination that
is not known by Veritas to exist in, on or under the Property or that has not
been disclosed to Veritas in any environmental reports or studies delivered or
made available to Veritas prior to or as of the close of escrow under the
Purchase Agreement, but such indemnification and hold harmless obligation under
this sentence shall apply only to the extent that Veritas is required by any
governmental agency having jurisdiction to vacate improvements constructed the
Property to allow clean up or remediation of such newly discovered Contamination
to be commenced and completed. The benefits of the two (2) immediately preceding
sentences shall be personal to Veritas and its Financing Parties, shall not run
with the Property and shall not be enforceable against Fairchild by any person
or entity other than Veritas or its Financing Parties.

      2. Release. Except for the obligations of Fairchild set forth in this
Agreement, in the Sublease or in the Purchase Agreement (to the extent such
obligations survive the close of escrow thereunder), by taking title to the
Property, Veritas (and all Owner Entities and Financing Parties) shall be deemed
to have waived, for itself, and its successors and assigns, any and all claims
it may have against Fairchild with respect to the existence of the
Contamination, including any and all claims under the Comprehensive
Environmental Response, Compensation and Liability Act of 1980, 42 U.S.C.
Section 9601, et. seq., as amended, any other federal, state, or local law,
rule, ordinance, or regulation pursuant to which Veritas may have a claim or
cause of action against Fairchild due to the presence of the Contamination.
Veritas expressly waives the benefits of Section 1542 of the Civil Code of the
State of California, which provides as follows:

            A general release does not extend to claims which the creditor does
            not know or suspect to exist in his favor at the time of executing



                                       -4-
<PAGE>   93
            the release, which, if known by him, must have materially affected
            his settlement with the debtor.

The foregoing release expressly excludes any claims Veritas may have against
Fairchild for breach by Fairchild of its obligations under this Agreement or the
Sublease or for breach by Fairchild of its obligations under the Purchase
Agreement that expressly survive the close of escrow thereunder.

      3. Remediation. Solely with respect to any Contamination existing on, in
or under the Property as of the close of escrow under the Purchase Agreement
(and which is not exacerbated (as described above) by any activities or
negligent omissions of Veritas (or its assignee or affiliate) or any future
Owner Entities or any third party other than Fairchild or any of Fairchild's
agents, employees, contractors or subcontractors, provided that construction or
other development activities by Veritas on the Property that are performed in
accordance with due care shall not be considered "exacerbation" of any
pre-existing Contamination), Fairchild shall have the obligation and
responsibility to either perform (at Fairchild's cost) or to cause Raytheon
Company to perform (at Raytheon's cost) all investigation, monitoring,
remediation, cleanup, removal, or other environmental response action with
respect to the Contamination existing on or beneath the Property or in any
building or improvement located on the Property as of the date of this Agreement
which currently is or may in the future be required of Raytheon Company,
Fairchild or of or any other Owner Entity by any federal, state, or local
agency, court, or tribunal, with Fairchild or Raytheon Company to be named on
all permits and manifests for any materials removed from the Property pursuant
to such remediation or clean up (collectively, "Remedial Action"). All Remedial
Action shall be performed on the Property in a good, safe, professional, and
workmanlike manner, in compliance with all applicable laws, ordinances and
regulations and after obtaining all requisite permits and licenses, and in a
manner which does not interfere unreasonably with any Owner Entity's use of the
property. Fairchild shall, following completion of such Remedial Action, restore
or cause to be restored the Property as close as practicable to the condition in
which it existed prior to the performance of the Remedial Action, Nothing in
this Paragraph 3 above shall constitute a waiver or release of Fairchild's
rights or remedies available to it under the 1997 Raytheon Agreement or any
other agreement pursuant to which Fairchild acquired Raytheon Semiconductor,
Inc.

      if any Contamination is discovered on or under the Property, or any
portion thereof, following the date hereof and such Contamination is covered by
the 1997 Raytheon Agreement, then, Fairchild shall have no liability to Veritas
or any Owner Entity under paragraph 1 or 2 of this Agreement so long as Raytheon
Company is performing its obligations under the 1997 Raytheon Agreement with
respect to such discovered Contamination.

      Veritas and all Owner Entities shall provide Fairchild and/or Raytheon
Company and their consultants and contractors reasonable access to the Property
to maintain and operate all remedial systems. Maintenance and operation of such
remedial systems shall not unreasonably interfere with the use and operation of
the Property by Veritas or any Owner Entity where reasonableness is determined
by the conduct of a reasonable, prudent person responsible for both the
operations of the business and the conduct of the remedial activities; provided,
however, in



                                      -5-
<PAGE>   94
no event shall the maintenance and operation of such remedial systems require
Veritas or any Owner Entity to demolish, modify or relocate any buildings,
structures, or paved areas or other improvements to the Property constructed or
placed by Veritas or a successor Owner Entity on the Property (collectively,
"Future Improvements") so long as (i) such Future Improvements are not initially
placed or constructed on or over an area where remedial systems are then
located, and (ii) such Future Improvements are not constructed or placed within
that portion of the Property lying within the area which is of a uniform
distance of fifty (50) feet laterally from and along the top of the subsurface
bentonite slurry wall located around the approximate perimeter of the Property
(unless steps are taken at Veritas' or such successor Owner Entity's expense,
subject to Fairchild's reasonable approval, to protect the slurry wall). If any
additional groundwater or extraction wells, related equipment or other
remediation equipment are required by any environmental agency or agencies
having jurisdiction over the clean up or remediation of the Property, Fairchild
shall consult and cooperate with Veritas to locate such facilities in a location
on the Property that does not unreasonably interfere with the use of the
Property by Veritas while at the same time satisfying the requirements of the
environmental agency imposing such requirements.

        Veritas and all Owner Entities agree not to take any action that would
result in a breach or default of any of the Grantee's obligations under the 1997
Raytheon Agreement, provided that such actions shall not include Veritas'
reasonable activities relating to its development of the Property as a corporate
campus facility. Veritas and the Owner Entities agree to indemnify, defend and
hold harmless Fairchild and its agents, employees, directors, officers,
shareholders, affiliates, successors and assigns, from and against any and all
damages, losses, claims, liabilities, actions, causes of action, costs and
expenses (including, without limitation, attorneys' fees and costs) arising out
of or related to any breach or default by Veritas or any of the Owner Entities
of any of the Grantee's obligations under the 1997 Raytheon Agreement.

      4. Notice of Intent to Commence Remedial Work. So long as Fairchild and
Raytheon Company are in compliance with all remedial work obligations imposed by
the environmental agency or agencies having jurisdiction over the Property with
respect to the Contamination, Veritas covenants not to voluntarily undertake any
remedial work with respect to such Contamination. If the applicable
environmental agency or agencies having jurisdiction over the remediation of
Contamination on, in or under the Property requires Veritas to perform such
remedial work, Veritas shall give prompt written notice of such requirement to
Fairchild in accordance with Paragraph 9 below, enclosing a copy of the notice
imposing the remedial work obligation upon Veritas. If Fairchild thereafter
fails to perform, or cause to be performed, the remedial work obligation with
respect to such Contamination within the time period imposed by the applicable
environmental agency or agencies, then Veritas may give written notice of its
intent to perform the remedial work obligation within sixty (60) days from the
date of such notice, or, if a shorter period of time is required by the
applicable environmental agency or agencies for performance of such obligation,
within a reasonable time after the date of such notice. Veritas may undertake
the remedial work obligation if Fairchild has failed to perform or to commence
to perform and thereafter diligently prosecute the remedial work obligation
within said sixty (60) day period or such shorter reasonable period of time, as
applicable. If Veritas performs a remedial work obligation imposed upon Veritas
(with respect to the Contamination)



                                       -6-
<PAGE>   95
by the applicable environmental agency or agencies after (i) satisfying the
notice requirements set forth in this Paragraph 4, and (ii) Fairchild's failure
to perform or commence to perform the remedial work obligation within the
applicable time period set forth above, then Fairchild shall indemnify, defend,
and hold Veritas harmless from the cost of performance of such remedial work.
All reasonable sums paid or incurred by Veritas pursuant to the terms of the
immediately preceding sentence which are not repaid or reimbursed by Fairchild
within thirty (30) days following receipt by Fairchild of written notice of the
amounts required to be repaid (plus documentation evidencing the sums so paid or
incurred by Veritas and the nature of remediation work performed by or for
Veritas) shall bear interest, commencing at the expiration of the aforementioned
thirty day period until repaid, at the per annum rate of two percent (2%) in
excess of the prime interest rate or reference rate for the then current
calendar month, as of the first day of such calendar month, which is quoted,
published or announced from time to time by Bank of America.

      5. Retention of Rights to Negotiate or Contest Liabilities. As between
Fairchild and the Owner Entities, Fairchild shall have the sole right to
negotiate and/or contest, on behalf of itself and/or any of the Owner Entities,
any Liabilities that are within the scope of the indemnity in paragraph 1 above,
provided that upon notice of the Liabilities, Fairchild shall have timely
acknowledged in writing its obligations to indemnify, protect, hold harmless and
defend the Owner Entities with respect to such Liabilities. Any such negotiation
or defense against a Liability within the scope of the indemnity in Paragraph 1
or in Paragraph 4 above shall not be a breach of this Agreement provided that
Fairchild's negotiations or defense is in good faith and not unreasonable and
Fairchild indemnifies, protects, holds harmless and defends the Owner Entities
against any Liabilities which may become enforceable against the Owner Entities.

      6. Subsequent Owner Entities. With respect to future fee owners of the
Property, or any portion thereof, notwithstanding anything in this Agreement to
the contrary, the obligations of Fairchild under this Agreement shall only inure
to the benefit of, and exist in favor of, those future fee owners of the
Property, or any portion thereof, who have executed this Agreement at or about
the time of their purchase of the Property, indicating their assumption of the
obligations of Veritas hereunder and agreement to be bound by the terms of this
Agreement, including the release of claims set forth in Paragraph 2 above. Any
other Owner Entity who makes a claim or seeks a benefit under this Agreement
shall be deemed to have agreed to all terms of this Agreement from the time it
obtained its Owner Entity status.

      7. No Waiver of Rights Against Third Parties. Each party and any Owner
Entities reserve their rights to pursue any claims for damages or other relief
which they may have against third parties, including parties under the 1997
Raytheon Agreement, arising from any release of Hazardous Materials within the
scope of the indemnity in Paragraph 1 above.

      8. Regulatory Notices. The parties shall cooperate in the sharing of
notices or other communication from or to any governmental authority related to
any release of hazardous or toxic materials within the scope of the indemnity in
Paragraph 1.



                                       -7-
<PAGE>   96
      9. Notice. In the event that for any reason notice of any fact or event
relating to this Agreement is given by one party to another party, such notice
(a) shall be given to all other parties to this Agreement, (b) shall be in
writing, (c) shall be effective upon personal delivery or upon delivery by
overnight delivery service providing receipted delivery, and (d) shall be sent
to the parties, with postage or delivery charge prepaid, addressed as follows:

        TO VERITAS:                    TO FAIRCHILD:

        Veritas Software Company       Fairchild Semiconductor Corporation
        1600 Plymouth Street           of California
        Mountain View, CA. 94043       333 Western Avenue
        Attn: Jay L. Jones             South Portland, ME 04106
                                       Attn: Dan Boxer, Esq.

      Any party designated to receive notices hereunder may change its recipient
by providing written notice to the other parties. Any Owner Entity, other than
the fee owner, may also add its name and address to this notice list by
providing notice to all parties listed in this Paragraph.

      10. Effectuation of Agreement. Veritas and Fairchild represent, warrant
and agree to execute all documents and to do all things reasonably necessary to
fully effectuate the terms of this Agreement.

      11. Counterparts. This Agreement may be executed in one or more
counterparts, each of which shall be deemed to be an original and all of which
together shall be deemed one and the same instrument.

      12. Severability. Veritas, Owner Entities, Financing Parties and Fairchild
agree that the provisions of this Agreement are severable and, should any
portion hereof be deemed unenforceable, the remaining provisions shall remain in
full force and effect.

      13. Disclosure. Veritas and each subsequent owner of the Property shall
disclose this Agreement to any person to whom they sell the Property before such
agreement of sale is concluded.

      14. Entire Agreement. This Agreement constitutes the entire Agreement
between the parties and supersedes all prior or contemporaneous negotiations,
correspondence, understandings and agreements between the parties regarding the
subject matter of this Agreement. It is expressly understood and agreed that
this Agreement may not be altered, amended, modified or otherwise changed in any
respect whatsoever except by a writing duly executed by each of the parties
hereto.

      15. Waivers. No waiver or indulgence of any breach or series of breaches
of this Agreement shall be construed as a waiver of any other breach of the same
or any other provision hereof or affect the enforceability of any part or all of
this Agreement, and no waiver shall be valid unless executed in writing by the
waiving party.



                                       -8-
<PAGE>   97
      16. Representations. Veritas and Fairchild represent, warrant and agree
that no promise or agreement not expressed herein has been made to them; that
this Agreement contains the entire agreement between the parties relating to the
subject matter hereof, that this Agreement supersedes any and all prior
agreements or understandings between the parties concerning the subject matter
of this Agreement; that all terms of this Agreement are contractual; and that in
executing this Agreement, no party is relying on any statement or representation
made by another party or another party's representatives concerning the subject
matter, except as expressed herein.

      17. Authority to Execute. Each of the undersigned declares and represents
that she or he is competent to execute this instrument and that she or he is
duly authorized, and has the full right and authority, to execute this Agreement
on behalf of the party for whom she or he is signing.

      18. Third Party Beneficiaries. The parties hereto expressly acknowledge
and agree that any and all Financing Parties are intended third party
beneficiaries of this Agreement and may rely upon its provisions as if each of
them were a party hereto. So long as any loan (secured by the Property) made by
any Financing Party to Veritas is outstanding, this Agreement may not be
terminated, revoked, amended or otherwise modified, in whole or in part, without
the prior written consent of the Financing Party or Financing Parties providing
Veritas with such financing.



                                       -9-
<PAGE>   98
      IN WITNESS WHEREOF, the undersigned parties have caused this Agreement to
be duly executed as of the date first set forth above.

                                       FAIRCHILD SEMICONDUCTOR
                                       CORPORATION OF CALIFORNIA,
                                       a Delaware corporation


                                       By:______________________________________
                                          Its___________________________________

                                       By:______________________________________
                                          Its___________________________________


                                       VERITAS SOFTWARE CORPORATION,
                                       a Delaware corporation

                                       By:______________________________________
                                          Its___________________________________

                                       By:______________________________________
                                          Its___________________________________



                                      -10-
<PAGE>   99
                                   EXHIBIT "A"

                       LEGAL DESCRIPTION OF REAL PROPERTY

The land referred to herein is situated in the State of California, County of
Santa Clara, City of Mountain View, described as follows:

LOT 23, as shown on that certain Map entitled, "Tract No. 2724 Ellis-Middlefield
Industrial Park," which Map was filed for record in the Office of the Recorder
of Santa Clara County, State of California, on June 16, 1960, in Book 121 of
Maps at Pages 40, 41, 42, 43 and 44, and being known as 350 Ellis Street


APN: 160-53-003                        JPN: 159-41-13




                                      -1-
<PAGE>   100
STATE OF CALIFORNIA )
                    )   ss.
COUNTY OF _________ )

    On _________________, before me, __________________, personally appeared
__________________________________.

[ ] personally known to me - OR - [ ]  proved to me on the basis of satisfactory
                                       evidence to be the person(s) whose
                                       name(s) is/are subscribed to the within
                                       instrument and acknowledged to me that
                                       he/she/they executed the same in
                                       his/her/their authorized capacity(ies),
                                       and that by this/her/their signature(s)
                                       on the instrument the person(s), or the
                                       entity upon behalf of which the person(s)
                                       acted, executed the instrument.

                                       WITNESS my hand and official seal.


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

                                                  SIGNATURE OF NOTARY

STATE OF CALIFORNIA )
                    )   ss.
COUNTY OF _________ )

    On _________________, before me, _______________________, personally
appeared ________________________________________________________________.

[ ] personally known to me - OR - [ ]  proved to me on the basis of satisfactory
                                       evidence to be the person(s) whose
                                       name(s) is/are subscribed to the within
                                       instrument and acknowledged to me that
                                       he/she/they executed the same in
                                       his/her/their authorized capacity(ies),
                                       and that by his/her/their signature(s) on
                                       the instrument the person(s), or the
                                       entity upon behalf of which the person(s)
                                       acted, executed the instrument.

                                       WITNESS my hand and official seal.


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

                                                  SIGNATURE OF NOTARY

CAPACITY CLAIMED BY SIGNER

Though statute does not require the Notary to fill in the data below, doing so
may prove invaluable to persons relying on the document.

[ ]  INDIVIDUAL

[ ]  CORPORATE OFFICERS(S)


     ----------------------------
              Title(s)

[ ]  PARTNER(S)    [ ] LIMITED
                   [ ] GENERAL
[ ]  ATTORNEY-IN-FACT
[ ]  TRUSTEE(S)
[ ]  GUARDIAN/CONSERVATOR
[ ]  OTHER: ___________________


SIGNER IS REPRESENTING:
Name of Person(s) or Entity(ies)

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

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


CAPACITY CLAIMED BY SIGNER

Though statute does not require the Notary to fill in the data below, doing so
may prove invaluable to persons relying on the document.

[ ]  INDIVIDUAL
[ ]  CORPORATE OFFICERS(S)

     -----------------------------
              Title(s)

[ ]  PARTNER(S)    [ ] LIMITED
                   [ ] GENERAL
[ ]  ATTORNEY-IN-FACT
[ ]  TRUSTEE(S)
[ ]  GUARDIAN/CONSERVATOR
[ ]  OTHER: ___________________


SIGNER IS REPRESENTING:
Name of Person(s) or Entity(ies)

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

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


                                      -1-
<PAGE>   101
                                                                       EXHIBIT D


                                         DOCUMENT: 13994842   Titles / Pages: 12
                                                              Fees . . . . 40.00
                                                              Taxes  . . .
RECORDING REQUESTED BY AND                                    Copies . . .
WHEN RECORDED RETURN TO:                                      AMT PAID     40.00
                                         ---------------------------------------
Ronald L. Jacobson                       BRENDA DAVIS                   RDE #437
Cooley Godward                           SANTA CLARA COUNTY RECORDER  12/30/1997
5 Palo Alto Square                       Recorded at the request of
3000 El Camino Real                      Grantor
Palo Alto, CA 94306-2155

- --------------------------------------------------------------------------------
                   (Space above this line for Recorder's use)


            GRANT OF EASEMENTS, RESTRICTION AND INDEMNITY AGREEMENT


     THIS GRANT OF EASEMENTS, RESTRICTION AND INDEMNITY AGREEMENT ("Agreement")
is made this 24th day of December 1997 by and between Raytheon Semiconductor,
Inc., a Delaware corporation, as grantor ("Grantor") and RAYTHEON COMPANY, a
Delaware corporation ("Grantee"), as grantee.

                                   WITNESSETH

     WHEREAS, a wholly-owned subsidiary of Grantee contemporaneously with the
recordation of this Agreement is conveying to Grantor that certain real property
consisting of land and the improvements thereon, located in the City of Mountain
View, County of Santa Clara, State of California, commonly known as Assessor's
Parcel Number 160-53-003, as more particularly described in Exhibit A attached
hereto (the "Grantor Property"); and

     WHEREAS, due to the alleged presence of certain conditions subject to
regulation or enforcement under state or federal laws such conditions
hereinafter collectively referred to as "Contamination)" Grantee has conducted
certain investigation, testing, remediation activities, and other response
actions ("Remedial Activities") on certain portions of the Grantor Property,
some of which activity is required by the United States Environmental Protection
Agency ("EPA"); and

     WHEREAS, Grantor has agreed to grant certain easements to Grantee with
respect to the Grantor Property for the purpose of permitting Grantee to
continue to conduct such Remedial Activities; and

     WHEREAS, Grantor has further agreed to restrict the use of certain portions
of the Grantor Property as set forth herein in order to avoid a potentially
unsafe condition due to the potential for subsidence in soils along the
northerly border of the Grantor Property.

                                       1
<PAGE>   102
     NOW, THEREFORE, for good and valuable consideration, including the
conveyance by Grantee to Grantor of the Grantor Property, the receipt and
sufficiency of which is hereby acknowledged, and intending to be legally bound
hereby, Grantee and Grantor hereby agree as follows:

     1.   Grant of Easements. Grantor hereby grants and conveys to Grantee, and
its successors and assigns, and their respective agents, consultants,
contractors and invitees involved in the Remedial Activities (collectively
"Agents"), and the EPA, the following irrevocable easements, which shall be
subject to the limitations on use set forth in Paragraph 2:

          a.   an exclusive easement in, over and under the Grantor Property for
the drilling, installation, location, operation, repair and replacement of ????
and extraction wells for both groundwater and soil vapor extraction, and related
treatment and support systems, utilities, piping, equipment devices, fences,
???? walls and structure ("Remediation Equipment"), excluding the surface and
above surface portions thereof on which are located buildings and other
structures (other than the existing tunnel underlying 350 Ellis Street
Building), the locations of which excluded portions are set forth in Exhibit B
attached hereto ("Excluded Area"), provided that (i) each access does not
unreasonably interfere with Grantor's use of the Property, and (ii) if requested
by Grantor, the Remediation Equipment shall be subject to alteration,
modification or relocation at the expense of Grantor, subject to governmental
approval;

          b.   a non-exclusive easement for pedestrian and vehicular ingress and
egress as reasonably required in connection with easements granted in
subparagraphs a, c, and d of this Paragraph 1, to and over those areas of the
Grantor Property as are generally used for such purpose, provided such access
does not unreasonably interfere with Grantor's use of the Property;

          c.   an exclusive easement for the installation, location, operation,
repair and replacement of a pipeline in, under and over that area of the Grantor
Property depicted in Exhibit ? attached hereto for purposes of transmission of
ground water, provided that, if requested by Grantor, such pipeline and such
easement shall be subject to movement or relocation at the expense of Grantor,
subject to governmental approval, but no such movement or relocation shall
impair the ability of such pipeline to connect with the continuation of such
pipeline within the existing easement of Grantee on property contiguous with and
southerly of the Grantor Property; and

          d.   an exclusive easement in and over the Grantor Property, or any
portion thereof, excluding the Excluded Area, for the purpose of implementing
and effectuating any additional testing or remediation work required by any
governmental agency having jurisdiction, provided that, if requested by Grantor,
such work and easement shall be subject to movement or relocation at Grantor's
expense, subject to governmental approval.


                                       2
<PAGE>   103
      2.    Exercise

            a. Grantee shall exercise its rights under Paragraph 1 in a manner
that (i) does not increasingly interfere with the use and occupancy of the
Grantor Property by Grantor or its tenants where reasonableness is determined by
the conduct of a reasonable, prudent person responsible for both the operations
of the [ILLEGIBLE] and the conduct of the Remedial Activities, and (ii) complies
with the participations of governmental authority. Grantor shall obtain the
written consent of Grantee, which shall not be [ILLEGIBLE] delayed or withheld,
prior to making any improvements or [ILLEGIBLE] to the Grantor Property that
should adversely affect any Remedial Activities or Remediation Equipment. Prior
to entry onto the Grantor Property, Grantor shall provide the then owner
reasonable written notice of its proposed entry prior to commencement of any
work, and Grantee agrees to reasonably cooperate with the Grantor's and its
transferees' reasonable plans for the future not of the Grantor's property by
offering, modifying or relocating Remediation Equipment, subject to governmental
approval and provided that the Grantor or its transferees, as applicable, will
be responsible for the cost of such alteration, modification or relocation.

            b.    Notwithstanding the use of the term "exclusive" in Paragraph
1.a.c. and d., Grantor may make such use of the current areas (including
performing any remediation for which Grantee is not responsible, and
implementing any emergency [ILLEGIBLE] activities reasonably necessary on the
account of Grantee to abide as imminent threat of harm) described in Paragraph 1
as does not unreasonably interfere with or pose a significant risk to Grantee's
reasonable exercise of its rights hereunder (including, if required, the grant
of reasonable utility [ILLEGIBLE]), and Grantor shall reasonably cooperate with
Grantee in Grantee's exercise of its rights of access in those areas; provided
Grantee shall not exercise its rights in a fashion which would cause the Grantor
Property to violate applicable laws and regulations, including, without
[ILLEGIBLE], those relating to [ILLEGIBLE] and land use.

      3.    Grant of Negative Easement and Restriction. Notwithstanding anything
herein to the contrary, Grantor covenants and agrees, on behalf of itself and
its successors and assigns to the Grantor Property or any portion thereof, and
hereby grants and conveys the Grantor, its successors and assigns, a negative
easement that at no time shall there be constructed, enacted or placed any
building, structure, or other improvement within that portion of the Property
lying within the area which is of a uniform distance of fifty (50) feet
laterally from and along the top of the subsurface [ILLEGIBLE] [ILLEGIBLE] wall
located around the approximate perimeter of the Grantor Property in the location
set forth on Exhibit E, unless steps are taken at Grantor's expense, subject to
Grantee's reasonable approval, to protect the [ILLEGIBLE] wall, and any required
approval of applicable governmental authority, provided that; landscaping in the
form of plants, trees and other vegetation; paving; parking; walkways; and
fencing shall be permitted, except that in no event shall the soil be disturbed
to a depth of more than two (2) feet below present grade).

                                       3

<PAGE>   104
     4.   Indemnity.

          a.   Grantee shall (i) repair any damage to the Grantor Property or
improvements thereon caused by the exercise by Grantee of its rights under
Paragraph 1, and (ii) defend, indemnify and hold Grantor harmless from any
claims, costs, reasonable attorneys' fees, liabilities, damages, causes of
action, demands or expenses for personal injury and property damage and for the
costs of repairs to the Grantor Property or improvements thereon that are
caused by the exercise by Grantee of its rights under Paragraph 1.

          b.   Grantee shall indemnify, defend and hold Grantor harmless from
any damages, claims, losses, expenses, costs, obligations and liabilities,
including, without limitation, liabilities for all reasonable attorneys',
accountants' and experts' fees and expenses asserted against or incurred or
suffered by Grantor arising out of or related to environmental conditions (i)
which first occurred, existed or arose prior to the date of this Agreement and
(ii) which arose or resulted from the release of hazardous substances in, on,
under, from, or at the Grantor Property, except to the extent such act
exacerbated by activities of negligent omissions of Grantor or any third party
(other than any Agents acting on behalf of Grantee in the performance of
Remedial Activities) on or after the date of this Agreement.

     5.   Nature of Rights and Obligations; Termination.

          a.   The easements and restrictions set forth in Paragraphs 1, 2 and
3 of this Agreement (i) burden and run with the Grantor Property, and (ii) are
granted by Grantor for the personal benefit of Grantee, its successors and
assigns, in gross. The obligations of Grantee, as set forth in this Agreement,
including the indemnities set forth in Paragraph 4, benefit and run with the
Grantor Property.

          b.   Grantee shall be obligated to terminate the easements set forth
in Paragraph 1 (but not the easement and restriction set forth in Paragraph 3)
of this Agreement upon the ????? to occur of (i) five (5) years following the
date of final determination by the relevant federal, state and other applicable
governmental agencies that no further Remedial Activities at the Grantor
Property or any adjacent property is required in respect of the Contamination
(which is to be evidenced by such documentation as is reasonably satisfactory
to the parties) or (ii) termination of Grantee's obligations under Paragraph 4.
Upon such obligation of Grantee to terminate such easements, Grantee shall (i)
promptly remove all Remediation Equipment which Grantor, in its reasonable
discretion, requests to have removed, including, without limitation, the
closure and sealing of any groundwater monitoring wells and removal of piping
(but excluding the ????? walls) in compliance with all applicable laws and
regulations, and (ii) execute, acknowledge and record with the Santa Clara
County Recorder a quitclaim deed by which, upon such recording, such easements
set forth in Paragraph 1 and all remaining obligations of Grantee set forth in
this Agreement thereupon shall be extinguished without further act or deed.


                                       4
<PAGE>   105
     6. No Admission. No provision of this Agreement constitutes an admission
of Grantee or Grantor that any condition at or arising from the Grantor
Property constitutes Contamination or requires clean-up under any applicable
law. No provision of this Agreement constitutes an admission by Grantee or
Grantor that it is liable for the clean-up of, or otherwise responsible for,
any Contamination or Hazardous Materials at Grantor Property. Nothing in this
Agreement obligates Grantee or Grantor to conduct any activities on the Grantor
Property.

     7. Notices. Any notice, report or demand required or desired to be given
under this Agreement shall be in writing and shall be deemed to have been
sufficiently given or served for all purposes if it is delivered (i)
personally, (ii) by generally recognized overnight courier or (iii) by United
States Postal Service registered or certified mail, return receipt requested,
postage prepaid, to the parties at the addresses shown below or at such other
address as the perspective parties may from time to time designate by like
notice. Each such notice shall be effective upon delivery. Such addresses shall
be as follows:

          If to Grantor: Dr. Sam Lee
                         Raytheon Semiconductor, Inc.
                         350 Ellis Street
                         Mountain View, CA 94043
                         Tel: (650) 966-7772

          And to:        Daniel E. Boxer, Esq.
                         Executive Vice President and
                         General Counsel
                         Fairchild Semiconductor Corporation
                         333 Western Ave., M.S. 01-00
                         South Portland, Maine 04106

          If to Grantee: Raytheon Company
                         141 Spring Street
                         Lexington, MA 02173
                         Attn.: Office of the General Counsel

     8. Miscellaneous.

          a. Successors and Assigns. This Agreement shall be binding upon, and
shall inure to the benefit of, the parties hereto and their respective
successors, assigns and transferees.

          b. Recording. This Easement and Restriction Agreement shall be
recorded in the office of the Recorder of Deeds in and for the County of Santa
Clara, State of California.

          c. Captions. The captions of the actions of this Agreement are for
conveniences only and shall not be considered or referred to in resolving
questions of interpretation and construction.

                                       5
<PAGE>   106
     d.   Governing Law. This Easement and Restriction Agreement shall be
construed, interpreted and applied in accordance with the internal laws of the
State of California, without regard to principles of conflicts of law.

     e.   Integration Amendment. This Agreement may not be altered, modified,
amended or terminated unless by an instrument in writing duly executed by each
of the parties then bound by this Agreement. This Agreement contains all of the
agreements and understandings of the parties concerning the subject matter
contained herein and supersedes all prior oral or written agreements or
understandings. Grantor has entered into this Agreement in reliance upon its
own investigation of the Grantor Property and not in reliance upon any
representations and warranties made by Grantee or anyone acting on Grantee's
behalf.

     f.   No Partnership. This Agreement is not intended, nor shall it be
construed, as constituting a partnership or joint venture between the parties
hereto, or as constituting any party the agent of any other party, or render
any party liable for the debts or obligations of any other party.

     g.   Severability. The provisions of this Agreement shall be deemed
independent and severable, and the invalidity or unenforceability of any
portion or portions thereof shall not affect the enforceability or validity of
any other provisions or portion thereof.

     h.   Assignment. Grantee shall have the right to assign all or any portion
of this Agreement or any of its interests herein, but shall not be released
from its obligations hereunder without the consent of the then owner of the
Grantor Property.

     i.   Governmental Approval. Wherever in this Agreement the term "subject
to governmental approval," "in compliance with requirement of governmental
authority" or variant thereof is used, the same shall mean the approval of,
compliance with the requirements of or consent of any and all applicable United
States federal and California legal, administrative and regulatory authority
(including political subdivisions), including, without limitation, the United
States Environmental Protection Agency and the California Environmental
Protection Agency.

     j.   Relocation. Wherever in this Agreement Grantor or its transferees is
provided the right to request Grantee to alter, modify or relocate Remediation
Equipment (i) Grantor or its transferees, as applicable, and Grantee shall
enter into an appropriate amendment of this Agreement by which the new location
of the easements designated herein is specified and (ii) Grantor and its
transferees shall be responsible for any incremental cost to Grantee of the
Remedial Activities thereafter incurred as a consequence of all alterations,
modifications and improvements (in addition to the cost of such alterations,
modifications or improvements).


                                       6
<PAGE>   107
     IN WITNESS WHEREOF, the parties hereto have executed this Agreement as of
the day and year first shown written.

                    RAYTHEON SEMICONDUCTOR, INC., a Delaware corporation



                    By:  /s/ [Signature Illegible]
                        -----------------------------------
                    Name: [Name Illegible]
                        -----------------------------------
                    Title:  President
                        -----------------------------------



                    RAYTHEON COMPANY, A DELAWARE CORPORATION



                    By:  /s/ SAM LEE
                        -----------------------------------
                    Name: Sam Lee
                        -----------------------------------
                    Title:  Vice President
                        -----------------------------------




STATE OF CALIFORNIA
COUNTY OF SAN DIEGO



On     , 1997, before me Martha C. Gomez, Notary Public, personally appeared
[Name Illegible]     ,

WITNESS by my hand and official seal,                            [NOTARY SEAL]

/s/ MARTHA C. GOMEZ
- ------------------------------------
Signature

<PAGE>   108
<TABLE>
<S>                                                                                       <C>
STATE OF MASSACHUSETTS   )                                                                CAPACITY CLAIMED BY SIGNER
                         ) ss.                                                            [COPY ILLEGIBLE]
COUNTY OF MIDDLESEX      )                                                                [COPY ILLEGIBLE]
                                                                                          [COPY ILLEGIBLE]
                                                                                          [COPY ILLEGIBLE]
On December 29,  before me, Jerry L. Callwood
previously appeared David S. [ILLEGIBLE]                                                  [ ] [ILLEGIBLE]
                                                                                          [ ] Corporate Officer
                                                                                              Vice President
     [ ]  [COPY ILLEGIBLE]                                                                [ ] [ILLEGIBLE]     [ ] [ILLEGIBLE]
          [COPY ILLEGIBLE]                                                                                    [ ] [ILLEGIBLE]
     [X]  [COPY ILLEGIBLE]                                                                [ ] Attorney-in-Fact
               to be the [ILLEGIBLE]                                                      [ ] [ILLEGIBLE]
               [COPY ILLEGIBLE]                                                           [ ] [ILLEGIBLE]
               [COPY ILLEGIBLE]                                                           [ ] Other: _______________________
               [COPY ILLEGIBLE]                                                               ______________________________
               [COPY ILLEGIBLE]
               [COPY ILLEGIBLE]                                                           [ILLEGIBLE]
                                                                                          [ILLEGIBLE]
                                        Witness my hand and [ILLEGIBLE]
                                                                                          __________________________________
                                        /s/ [SIGNATURE ILLEGIBLE]                         __________________________________
                                        _________________________________________________
My Commission Expires [ILLEGIBLE]       Signature of [ILLEGIBLE]
____________________________________________________________________________________________________________________________
This certificate must be attached to the
document described at right:                 Title or Type of Document: ____________________________________________________

                                             Number of Pages: __________ Date of Document: _________________________________

                                             Signature other than names above: _____________________________________________
[COPY ILLEGIBLE]

</TABLE>
<PAGE>   109

                                   EXHIBIT A

                               LEGAL DESCRIPTION

                              OF GRANTOR PROPERTY

All that certain Real Property in the City of Mountain View, County of Santa
Clara, State of California, described as follows:

Order No.: 393018E1

The land referred to herein is [illegible] in the State of California, County of
Santa Clara, City of Mountain View, described as follows:

LOT 23, as shown on that certain Map entitled, "Tract No. 2724 Ellis-Middlefield
Industrial Park," which map was filed for record in the Office of the Recorder
of Santa Clara County, State of California, on June 16, [illegible], in Book 121
of Maps at Pages 40, 41, 42, 43 and 44, and being known as 350 Ellis Street.

APN: 160-53-003     IPN: 159-41-13
<PAGE>   110
                                  [STREET MAP]

                                 APN 180 53 DO3

                                RAYTHEON COMPANY

                                  B 932 OR 591


<PAGE>   111
                [MAP OF EXCLUDED AREA BUILDINGS AND STRUCTURES]



<PAGE>   112
                                     [MAP]



<PAGE>   113
any schedules or attachments thereto) that are required pursuant to Treas. Reg.
Section 1.338-I or Treas. Reg. Section 1.338(h)(10)-I.

     (h) "Section 338(h)(10) Election" means an election described in
Section 338(h)(10) of the Code with respect to Seller's sale of the Shares to
Buyer pursuant to this Agreement. Section 338(h)(10) Election shall include any
corresponding election under any other relevant Tax Laws for which a separate
election is permissible with respect to Buyer's acquisition of the Shares from
Seller under this Agreement.

     (i) "Tax Benefit" means the tax effect of any item of loss, deduction or
credit or any other item which decreases Taxes paid or payable or increases tax
basis including any interest with respect thereto or interest that would have
been payable but for such item.

     (j) "Tax Detriment" means the tax effect of any item of income or other
item that increases Taxes paid or payable or decreases tax basis, including any
interest with respect thereto or interest that would have been payable but for
such item.

     (k) "Taxes" means all taxes (whether federal, state, local or foreign)
based upon or measured by income and any other tax whatsoever, including, but
not limited to, gross receipts, profits, sales, use, occupation, value added,
ad valorem, transfer, franchise, withholding, payroll, employment, excise or
property taxes, together with any interest or penalties imposed with respect
thereto.

     (l) "Tax Laws" means the Code, federal, state, county, local or foreign
laws relating to Taxes and any regulations or official administrative
pronouncements released thereunder.

     (m) "Taxing Authority" means any Governmental Authority, domestic or
foreign, having jurisdiction over the assessment, determination, collection or
other imposition of Tax.

                                 Article VIII.
                             Environmental Matters

     Section 8.1. Environmental Liabilities.

     (a) The parties acknowledge that the Mountain View Facility is listed on
the National Priorities List and has been the subject of Remediation by Raytheon
with oversight by the United States Environmental Protection Agency ("EPA").
Raytheon shall retain all responsibility and liability following Closing, with
such consultants and contractors as it may select in its sole discretion, for
dealing with EPA and undertaking and completing Remediation of conditions at or
originating from the Mountain View Facility which arose prior to the Closing
Date or were created by Releases of Hazardous Substances that first occurred
prior to the Closing Date, to the extent required by Environmental Law or any
Order, taking into consideration the current industrial use of the Mountain View
Facility (the "Mountain View Environmental Liabilities"). Raytheon shall retain
all rights under insurance policies and all rights to recover from


                                       40
<PAGE>   114
responsible parties with respect to the Mountain View Environmental Liabilities.
Raytheon shall bear no responsibility for any conditions which may arise on or
after the Closing Date as a result of any Post-Closing Release of Hazardous
Substances by Buyer or any third party (except Raytheon's consultants or
contractors or any Person acting for, on behalf of or at the direction of
Raytheon, including, without limitation, in connection with the performance of
the Remediation of the Mountain View Facility ("Raytheon Parties")), provided
that any leaking, leaching, migration or similar movement of Hazardous
substances which existed in soil or ground water prior to the Closing Date shall
not be considered a Release by Buyer except to the extent such is exacerbated by
activities or negligent omissions of Buyer or any third party (other than any
Raytheon Parties) on or after the Closing Date.

     (b)  In connection with such Remediation of the Mountain View Environmental
Liabilities by Raytheon, Raytheon shall conduct all Remediation required by EPA
or any other Governmental Authority with jurisdiction (subject to Raytheon's
right to contest any such requirement by appropriate proceedings), and Buyer
shall, upon prior written notice, provide Raytheon, its consultants and
contractors access to the Mountain View Facility and shall permit them to
install, operate and maintain remedial treatment systems and to conduct all
other Remediation which Raytheon determines to be necessary or appropriate.
Buyer will cause any successor owners of the Facility to afford Raytheon the
same rights to access and to conduct Remediation (which access shall only be to
the extent necessary to conduct the Remediation and shall terminate upon the
completion of the Remediation), and Buyer agrees to record an appropriate
acknowledgement of such rights in the Registry of Deeds upon Raytheon's request.
Raytheon shall use commercially reasonable efforts not to interfere unreasonably
with Buyer's operation of the Company (where reasonableness is determined by the
conduct of a reasonably prudent person responsible for both the operations and
the business and the conduct of the Remediation) and Raytheon shall indemnify
and hold harmless Buyer Indemnified Parties (as defined in Section 11.2) for any
damage to the Mountain View Facility and against any liability to third persons
to the extent such damage or liability is caused by Raytheon's Remediation;
provided, however, as a condition to such indemnity, that upon the request of
Raytheon, the Buyer Indemnified Party first assigns, subrogates or otherwise
effectively transfers to Raytheon its rights against the Persons causing such
damage or liability. Raytheon agrees to reasonably cooperate with the Buyer's
reasonable plans for the future use of the Mountain View Facility by relocating
or modifying equipment used in connection with the Remediation; provided,
however, that Buyer will be responsible for the cost of such relocation or
modification.

     (c)  In addition to the foregoing, from and after the Closing Date,
Raytheon shall indemnify, defend and hold Buyer Indemnified Parties (as defined
in Section 11.2) harmless from and against any and all Covered Liabilities
asserted against or incurred or suffered by Buyer Indemnified Parties arising
out of or related to: (i) environmental conditions first occurring, existing or
arising prior to the Closing Date arising out of or resulting from the Release
of Hazardous Substances in, on, under, from, or at the Mountain View Facility
and any real property formerly (but not currently) owned, operated or leased by
the Company or any of its predecessors except to the extent such is exacerbated
by activities or negligent omissions of Buyer or any third party (other than any
Raytheon Parties) on or after the Closing Date or (ii) the off-site
transportation, disposal, recycling, treatment or storage prior to the Closing
Date of



                                       41
<PAGE>   115
Hazardous Substances generated by the Company or Raytheon in connection with
the Semiconductor Division Business prior to the Closing Date.

     (d)  Notwithstanding the foregoing, nothing contained in this Section 8.1
shall be interpreted to waive any claims which Raytheon may have against Buyer
in the absence of this transaction and Raytheon does not indemnify or hold
harmless Buyer with respect to any Covered Liabilities for which Buyer would be
responsible in the absence of this transaction.

     Section 8.2  Indemnities by Buyer. Buyer shall indemnify and hold harmless
Raytheon against all Covered Liabilities asserted against or incurred or
suffered by Raytheon arising out of or relating to the Release first occurring
on or after the Closing Date of any Hazardous Substance in, on, under or from
any portion of a facility owned, operated or leased by the Company after the
Closing Date (except in each case from an off-site source and provided that any
leaking, leaching, migration or similar movement of Hazardous Substances which
existed in soil or ground water prior to the Closing Date shall not be
considered a Release by Buyer except to the extent such is exacerbated by
activities or negligent omission of Buyer or anyone other than Raytheon Parties
post-Closing on the Company's property); provided, however, that Buyer may, at
its election, control the defense and, if required, Remediation in connection
with any such Covered Liabilities. Except as set forth in Section 8.1(b), Buyer
shall also indemnify and hold harmless Raytheon against (a) all claims and
liabilities caused by any refusal by Buyer or successor owners to allow
Remediation by Raytheon or any unreasonable interference with the conduct,
management or control of Remediation by Raytheon and (b) all claims and
liabilities arising from or related in any way to the Remediation by Buyer or
any third party, including any Governmental Authority, or additional Remediation
required of Raytheon, in connection with or as a result of any changes to the
existing use of the Mountain View Facility.

     Section 8.3  Remediation for Releases after Closing.  If any Remediation
required by Environmental Law with respect to Releases of Hazardous Substances
at, on, in or under any portion of the Mountain View Facility is required in
part by Releases before the Closing Date and in party by Releases first
occurring on or after the Closing Date (provided that any leaking, leaching,
migration or similar movement of Hazardous Substances which existed in soil or
ground water prior to the Closing Date shall in no event be considered a
post-Closing Date Release), the costs for such cleanup or other response shall
be divided between Raytheon and Buyer according to their respective degree of
responsibility in connection with such Releases. To determine Buyer's portion of
the costs for such cleanup or other response, Raytheon shall deliver to Buyer
its good faith estimate of the allocation of responsibility. Within 30 days
after Raytheon's delivery of such estimate, Buyer shall be entitled to provide
notice to Raytheon that it is of the view that Raytheon's allocation of
responsibility was not accurate and shall provide Buyer's good faith estimate of
the allocation of responsibility in reasonable detail. Thereupon, Raytheon and
Buyer shall meet to resolve their differences concerning such allocation. If
Raytheon and Buyer cannot agree within 30 days of the date of such notice, such
allocation of fault shall be promptly resolved by submitting, at either party's
request, such dispute to final and binding arbitration. The Arbitrator shall be
a retired Judge from JAMS/End Dispute ("JAMS") selected by the JAMS office in
Boston, Massachusetts. The arbitration location shall be decided by the parties
jointly, or if no agreement is reached, the arbitration shall be held at a
location

                                       42

<PAGE>   116
selected by JAMS. Each party shall bear its own expenses and will share equally
in the arbitrator's fees and related expenses, provided that once an
arbitration judgment is entered, the prevailing party shall be entitled to
recover attorneys' and or expert fees and related costs. The arbitrator will
determine what discovery, if any, is appropriate. Judgment on the award
rendered by the arbitrator may be entered in a court having competent
jurisdiction. The judgment awarded by the Arbitrator shall be final, binding
and nonappealable.

     Section 8.4. OSHA Matters.

     (a) Set forth on Schedule 8.4 hereto is a list of certain conditions and
operations observed by Buyer at the Mountain View Facility and separately with
respect to each, the sections under the Occupational Safety and Health Act, as
amended ("OSHA"), and each of the specific regulations adopted pursuant thereto
deemed applicable by Buyer to each such condition or operation. Raytheon has
reviewed Schedule 8.4 and considers that no actions are necessary to conform
such conditions and operations with the requirements of such sections of OSHA
and such regulations as are set forth for each listed item on Schedule 8.4
hereto.

     (b) From and after the date hereof and until Raytheon takes such actions as
are required to bring any item listed on Schedule 8.4 hereto into reasonable
conformity (to the extent such item was not already in reasonable conformity)
with the sections of OSHA and regulations thereunder cited on Schedule 8.4
hereto, or until such item is in reasonable conformity therewith, Raytheon
shall indemnify and hold harmless Buyer and the Company from and against any
and all Covered Liabilities (as defined in Section 11.2 hereof), suffered,
incurred by or asserted, directly or indirectly, against Buyer or the Company
by reason or arising out of an item identified on Schedule 8.4 hereto not in
reasonable conformity with OSHA and the regulations thereunder. Claims for
indemnity by Buyer in this Section 8.4 may be asserted until 60 days after the
running of the applicable statute of limitations. The indemnity provided
pursuant to this paragraph shall be void and of no effect unless Buyer grants
Raytheon reasonable access to the Mountain View Facility for purposes of
remedying or alleviating any condition or operation listed on Schedule 8.4.
Buyer agrees that when requested by Raytheon to acknowledge that a condition or
operation specified in Schedule 8.4 has been brought into or is in reasonable
conformity with the sections of OSHA and the regulations thereunder specified
on Schedule 8.4, it will do so promptly after reasonable inquiry.

     Section 8.5 Wastewater Treatment. Raytheon agrees that, without the proper
consent of Buyer (which consent shall be granted at Buyer's discretion), it
will not accept or treat pollutants, including wastewater or groundwater, from
any property other than the Mountain View Facility except for pollutants from
other properties the treatment of which is (i) within the existing capacity of
the treatment facilities of the Mountain View Facility and footprint, and (ii)
which are either (A) currently being transported for treatment to the Mountain
View Facility via existing pipeline, or (B) contemplated to be transported for
treatment to the Mountain View Facility from the properties located at 365 and
415 East Middlefield Road along a pipeline routing proposed by Raytheon,
provided, however, that, Raytheon shall indemnify and hold harmless Buyer
Indemnified Parties for Covered Liabilities suffered, incurred by or asserted,
directly or indirectly, against Buyer Indemnified Parties by reason or arising
out of such

                                       43
<PAGE>   117
the consummation of all or any portion of the Stock Purchase, and no Law shall
have been enacted by any Governmental Authority which prevents consummation of
the Stock Purchase.

                                   Article XI.
                           Survival; Indemnification

     Section 11.1. Survival Periods. Except as provided in Section 11.4, all
representations and warranties contained or made in, or in connection with, this
Agreement or in any Schedule, or any certificate, document or other instrument
delivered in connection herewith, shall survive the Closing for a period of
eighteen months.

     Section 11.2. Indemnification by Seller. From and after the Closing Date,
Raytheon shall indemnify and hold harmless Buyer, the Company, their Affiliates,
each of their directors, officers, employees and agents, and each of the heirs,
executors, successors, transferees and assigns of any of the foregoing
(collectively, the "Buyer Indemnified Parties") from and against any and all
damages, claims, losses, expenses, costs, obligations and liabilities, including
without limitation liabilities for all reasonable attorneys', accountants', and
experts' fees and expenses including those incurred to enforce the terms of this
Agreement (collectively, "Covered Liabilities"), suffered, incurred by or
asserted, directly or indirectly, against the Buyer Indemnified Parties by
reason or arising out of (i) any breach of any representation or warranty,
covenant or agreement of Raytheon or Seller contained herein (each of which for
purposes of this paragraph shall be read as though none of them contains any
Adverse Affect, Change or Effect or other materiality qualifier), or (ii) any
Retained Liability; provided, however, that, except for a breach of any
representation or warranty in Section 3.15, Raytheon shall not be required to
indemnify the Buyer Indemnified Parties with respect to any claim for
indemnification pursuant to clause (i) of this Section 11.2 unless and until the
aggregate amount of all claims against Raytheon under this Section 11.2 exceeds
$1,000,000 and then only to the extent such aggregate amount exceeds such
amount, and; provided, further, that, except for a breach of any representation
or warranty in Section 3.15, in no event shall Raytheon be required to pay or
otherwise be liable for an amount in excess of $40,000,000 with respect to
claims made under clause (i) of this Section.

     Section 11.3. Indemnification by Buyer. From and after the Closing Date,
Buyer shall indemnify and hold harmless Raytheon, its Affiliates, each of their
directors, officers, employees and agents, and each of the heirs, executors,
successors and assigns of any of the foregoing (collectively, the "Raytheon
Indemnified Parties") from and against any and all Covered Liabilities suffered,
incurred by or asserted, directly or indirectly, against by the Raytheon
Indemnified Parties by reason or arising out of (i) any breach of any
representation or warranty, covenant or agreement of Buyer contained herein
(each of which for purposes of this paragraph shall be read as though none of
them contains any Adverse Affect, Change or Effect or other materiality
qualifier), or (ii) any Assumed Liability; provided, however, that Buyer shall
not be required to indemnify the Raytheon Indemnified Parties with respect to
any claim made for indemnification pursuant to clause (i) of this Section 11.3
unless and until the aggregate amount of all claims against Buyer under this
Section 11.3 exceeds $1,000,000 and then only to the

                                       46

<PAGE>   1
                                                                   EXHIBIT 10.28

               FIRST AMENDMENT TO AGREEMENT OF PURCHASE AND SALE

      This First Amendment to Agreement of Purchase and Sale Agreement ("First
Amendment") is made effective as of April 14, 1999, by and between FAIRCHILD
SEMICONDUCTOR CORPORATION OF CALIFORNIA, a Delaware corporation ("Seller") and
VERITAS SOFTWARE CORPORATION, a Delaware corporation ("Purchaser").

                                    Recitals

      This First Amendment is entered into on the basis of the following facts,
understandings and intentions of the parties:

      A.    Seller and Purchaser have entered into an Agreement of Purchase and
Sale dated March 29, 1999 (the "Purchase Agreement"), pursuant to which Seller
agreed to sell to Purchaser, and Purchaser has agreed to purchase from Seller,
that certain real property, consisting of approximately 19.61 acres, more or
less, commonly referred to as 350 Ellis Street, Mountain View, California,
together with the Improvements located thereon and Appurtenances thereto, all
as more particularly described in the Purchase Agreement.

      B.    Under the terms of Section 6.1 of the Purchase Agreement, escrow
was originally scheduled to close under the Purchase Agreement on April 15,
1999, subject to extension of such closing date to April 19, 1999 if all
conditions to closing have been satisfied but Purchaser's synthetic lease
financing is not ready to close due to the lender thereunder completing its
financing documents. Purchaser has requested that Seller extend the Closing
Date (as defined in Section 6.1 of the Purchase Agreement) to April 23, 1999,
to allow Purchaser's lender additional time to complete the paperwork
associated with Purchaser's synthetic lease financing of the acquisition of the
Property, and Seller is willing to so extend the Closing Date, subject to the
terms and conditions set forth below.

      NOW THEREFORE, in consideration of the mutual covenants and agreements
set forth below, and for other valuable consideration, the receipt and
sufficiency of which is hereby acknowledged, the parties hereto agree as
follows:

      1.    Recitals. The Recitals set forth above are true and correct and are
incorporated herein by reference.

      2.    Capitalized Terms. Except as otherwise defined herein, the
capitalized terms set forth in this First Amendment shall have the meanings
ascribed to them in the Purchase Agreement.

      3.    Close of Escrow.

            (a)   The definition of the "Closing Date" referred to in Section
1.1(f) of the Purchase Agreement is hereby amended, in relevant part, to delete
the second sentence in Section 1.1(f) and to substitute in place thereof the
following: "The Closing Date under this Agreement shall be not later than 5:00
p.m., Pacific Time, on April 23, 1999.



                                      -1-
<PAGE>   2
          (b)  The first sentence of Section 6.1 of the Purchase Agreement is
hereby deleted in its entirety and the following is substituted in place
thereof:

     "The close of escrow under this Agreement shall occur, subject to
     satisfaction of the conditions set forth in this Agreement (or waiver by
     the party for whose benefit such condition exist), not later than 5:00
     p.m., Pacific Time, on April 23, 1999 (the "Closing Date")."

     (c)  Purchaser acknowledges that Seller shall not be obligated to grant to
Purchaser any further extensions of the Closing Date beyond 5:00 p.m., Pacific
Time, on April 23, 1999. If escrow does not close under the Purchase Agreement
for any reason (other than a failure of any of the conditions set forth in
paragraph 4 of this First Amendment below to be satisfied) on or before 5:00
p.m., Pacific Time, on April 23, 1999, then Purchaser shall be in breach or
default under the Purchase Agreement and Seller shall be entitled to receive the
Earnest Money (in the amount of One Million Dollars ($1,000,000)) as liquidated
damages.

     4.   Outstanding Conditions to Purchaser's Obligation to Close. Seller and
Purchaser each acknowledge and agree that all of Purchaser's conditions to
closing escrow under the Purchase Agreement have been satisfied or waived by
Purchaser other than the following:

          (a)  The conveyance of title to the Property by Seller to Purchaser
at the close of escrow subject to the Permitted Exceptions;

          (b)  The Title Company's willingness to issue to Purchaser at the
close of escrow the ALTA Form B Owner's Policy of Title Insurance (or other
form required by state law) or CLTA Standard Form Owner's Policy of Title
Insurance, as the case may be, as required under Section 2.3 of the Purchase
Agreement as well as Seller's obligation to deliver an indemnity as described
in Section 3.1(c) (to the extent the Title Company requires an indemnity from
Seller in order to issue any mechanic's lien endorsement to Purchaser at
Closing);

          (c)  Seller shall have entered into the Sublease as of the close of
escrow under the Purchase Agreement;

          (d)  The delivery by Seller into escrow of the documents referred to
in Section 6.3 of the Purchase Agreement; it being understood and agreed,
however, that Seller and Purchaser have agreed on the provisions of the
documents referred to in Section 6.3(a)-(e) and 6.3(h) of the Purchase
Agreement (and the form of the assignment agreement referred to in Section
9.1(g) of the Purchase Agreement). Attached to this First Amendment are copies
of (i) the form of Grant Deed, (ii) the form of Certificate Re: Representations
and Warranties to be executed by Seller, (iii) the form of the Non-Foreign
Affidavit to be executed by Seller, (iv) the form of the California Withholding
Exemption Certificate for Real Estate Sales to be executed by Seller, (v) the
form of Assignment to be executed by Seller, (vi) the form of escrow
instructions to be executed by Seller and Purchaser covering the retention and
disbursement of $500,000, and (vii) the form of escrow instructions to be
executed by Seller and Purchaser covering the retention and disbursement of
$3,500,000.




                                      -2-
<PAGE>   3
        (e)  The deposit by Seller at Closing of the sum of $500,000 as the
Holdback Funds pursuant to the terms of Section 6.3(i) of the Purchase
Agreement; it being understood and agreed, however, that Seller and Purchaser
have agreed on the terms of the escrow instructions covering the retention and
disbursement of such $500,000;

        (f)  The deposit at Closing of the sum of $3,500,000 as the FAR funds
pursuant to the terms of Section 6.3(j) of the Purchase Agreement; it being
understood and agreed, however, that Seller and Purchaser have agreed on the
terms of the escrow instructions covering the retention and disbursement of
such $3,500,000;

        (g)  Seller's obligation to pay its share of closing costs as required
under Section 7.2 of the Purchase Agreement;

        (h)  Seller's obligation to pay real estate commissions to Cornish &
Carey Commercial and EY Kenneth Leventhal Real Estate Group, in the total sum
of $1,330,000 as provided in Section 7.3 of the Purchase Agreement;

        (i)  The performance by Seller of all of its obligations under the
Purchase Agreement accruing from the date of this First Amendment to the
Closing Date (unless such obligations are excused due to a breach or default by
Purchaser under the Purchase Agreement);

        (j)  The conditions set forth in Section 3.1(e) of the Purchase
Agreement; and

        (k)  The conditions set forth in Section 6.2(c) and 6.2(f) of the
Purchase Agreement.

     5.  No Seller Default or Breach. Purchaser hereby acknowledges and agrees
that Seller has performed all of its obligations under the Purchase Agreement
required to be performed up to the date of this First Amendment. Purchaser
further acknowledges and agrees that Seller is not in breach or default of any
obligations under the Purchase Agreement (and no event has occurred which with
the giving of notice or passage of time would constitute a breach or default by
Seller under the Purchase Agreement).

     6.  Delivery of Closing Documents by Seller. Section 6.3 of the Purchase
Agreement is hereby amended to delete therefrom the words "At least three
business days prior to the Closing Date," and to substitute in place thereof
the words "At least one business day prior to the Closing Date."

     7.  Delivery of Closing Documents by Purchaser. Section 6.4 of the
Purchase Agreement is hereby amended to delete therefrom the words "at least
three business days prior to the Closing Date" and to substitute in place
thereof the words "at least one business day prior to the Closing Date".

     8.  Seller's Environmental Indemnity Agreement. Section 9.3 of the Purchase
Agreement is hereby amended to delete therefrom the words "At least three
business days prior to the close of escrow hereunder," and to substitute in
place thereof the words "At least one business


                                      -3-

<PAGE>   4
day prior to the Closing Date,".

     9.   Modification of Purchase Agreement. Except as modified above, the
terms and conditions of the Purchase Agreement shall remain unmodified and
in full force and effect. In the event of any conflict or inconsistency between
the terms of this First Amendment and the terms of the Purchase Agreement, the
terms of this First Amendment shall control.

     IN WITNESS WHEREOF,  the parties hereto have executed this First Amendment
as of the date and year first written above.

                                        SELLER:

                                        FAIRCHILD SEMICONDUCTOR
                                        CORPORATION OF CALIFORNIA,
                                        a Delaware corporation

                                        By:
                                           ------------------------------

                                        Its:
                                            -----------------------------


                                        By:
                                           ------------------------------

                                        Its:
                                            -----------------------------


                                        PURCHASER:

                                        VERITAS SOFTWARE CORPORATION,
                                        a Delaware corporation

                                        By: /s/ JAY A. JONES
                                           ------------------------------
                                                Jay A. Jones

                                                   SVP AND CHIEF
                                        Its:  ADMINISTRATIVE OFFICER
                                            -----------------------------


                                        By:
                                           ------------------------------

                                        Its:
                                            -----------------------------


                                      -4-
<PAGE>   5
conditions of the Purchase Agreement shall remain unmodified and in full force
and effect. In the event of any conflict or inconsistency between the terms of
this First Amendment and the terms of the Purchase Agreement, the terms of this
First Amendment shall control.

     IN WITNESS WHEREOF, the parties hereto have executed this First Amendment
as of the date and year first written above.

                                        SELLER:

                                        FAIRCHILD SEMICONDUCTOR CORPORATION
                                        OF CALIFORNIA,
                                        a Delaware corporation

                                        By: /s/ DANIEL E. BOXER
                                           ------------------------------

                                        Its: Exec. Vice President
                                             -----------------------------


                                        By: /s/ JOSEPH R. MARTIN
                                           ------------------------------

                                        Its:  Exec. VP
                                            -----------------------------


                                        PURCHASER:

                                        VERITAS SOFTWARE CORPORATION,
                                        a Delaware corporation

                                        By:
                                           ------------------------------


                                        Its:
                                            -----------------------------


                                        By:
                                           ------------------------------

                                        Its:
                                            -----------------------------


                                      -4-

<PAGE>   1
                                                                   EXHIBIT 10.29



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



                                AGENCY AGREEMENT


                           Dated as of April 23, 1999



                                     between

                          VERITAS SOFTWARE CORPORATION,
                            as the Construction Agent


                                       and


                   FIRST SECURITY BANK, NATIONAL ASSOCIATION,
                       not individually, but solely as the
                     Owner Trustee under the VS Trust 1999-1
                                  as the Lessor



- --------------------------------------------------------------------------------
<PAGE>   2

                               TABLE OF CONTENTS


<TABLE>
<CAPTION>
                                                                           Page
<S>                                                                         <C>
ARTICLE I  DEFINITIONS; RULES OF USAGE                                        2
    1.1  Definitions.......................................................   2
    1.2  Interpretation....................................................   2

ARTICLE II  APPOINTMENT OF THE CONSTRUCTION AGENT..........................   2
    2.1  Appointment and Acceptance........................................   2
    2.2  [Intentionally Omitted]...........................................   5
    2.3  Term..............................................................   5
    2.4  Scope of Authority................................................   5
    2.5  Delegation of Duties..............................................   7
    2.6  Covenants of the Construction Agent...............................   7

ARTICLE III  THE PROPERTIES................................................   9
    3.1  Construction......................................................   9
    3.2  Amendments; Modifications.........................................   9
    3.3  Failure to Complete Construction Period Properties................  10

ARTICLE IV  PAYMENT OF FUNDS...............................................  10
    4.1  Right to Receive Construction Cost................................  10

ARTICLE V  EVENTS OF DEFAULT...............................................  11
    5.1  Events of Default.................................................  11
    5.2  Damages...........................................................  12
    5.3  Remedies; Remedies Cumulative.....................................  12

ARTICLE VI  THE LESSOR'S RIGHTS............................................  14
    6.1  Exercise of the Lessor's Rights...................................  14
    6.2  The Lessor's Right to Cure the Construction Agent's Defaults......  14

ARTICLE VII  MISCELLANEOUS.................................................  14
    7.1  Notices...........................................................  14
    7.2  Successors and Assigns............................................  14
    7.3  GOVERNING LAW.....................................................  15
    7.4  SUBMISSION TO JURISDICTION; VENUE; WAIVERS........................  15
    7.5  Amendments and Waivers............................................  15
    7.6  Counterparts......................................................  15
    7.7  Severability......................................................  15
    7.8  Headings and Table of Contents....................................  15
    7.9  WAIVER OF JURY TRIAL..............................................  16
</TABLE>
<PAGE>   3

                                AGENCY AGREEMENT


        THIS AGENCY AGREEMENT, dated as of April 23, 1999 (as amended, modified,
extended, supplemented, restated and/or replaced from time to time, the
"Agreement"), between FIRST SECURITY BANK, NATIONAL ASSOCIATION, a national
banking association ("FSB"), not individually, but solely as Owner Trustee under
the VS Trust 1999-1 (the "Lessor"), and VERITAS SOFTWARE CORPORATION, a Delaware
corporation (the "Construction Agent").


                              PRELIMINARY STATEMENT

        A. The Lessor and the Construction Agent are parties to that certain
Lease Agreement dated as of even date herewith (as amended, modified, extended,
supplemented, restated and/or replaced from time to time, the "Lease"),
pursuant to which the Construction Agent, as lessee (in such capacity, the
"Lessee") has agreed to lease certain Land, Improvements and Equipment from the
Lessor.

        B. In connection with the execution and delivery of the Participation
Agreement, the Lease and the other Operative Agreements, and subject to the
terms and conditions hereof, (i) the Lessor desires to appoint the Construction
Agent as its sole and exclusive agent in connection with the identification and
acquisition of the Properties (provided, title to the Properties shall be held
in the name of the Lessor) and the development, acquisition, installation,
construction and testing of the Improvements and the Equipment in accordance
with the Plans and Specifications and pursuant to the applicable construction
contract and (ii) the Construction Agent desires, for the benefit of the Lessor,
to identify and acquire the Properties and to cause the development,
acquisition, installation, construction and testing of the Improvements, the
Equipment and the other components of the Properties in accordance with the
Plans and Specifications and to undertake such other liabilities and obligations
as are herein set forth.

        NOW, THEREFORE, in consideration of the foregoing, and for other good
and valuable consideration, the receipt and sufficiency of which are hereby
acknowledged, the parties hereto covenant and agree as follows:


                                    ARTICLE I

                           DEFINITIONS; RULES OF USAGE

        1.1    DEFINITIONS.

        For purposes of this Agreement, capitalized terms used in this Agreement
and not otherwise defined herein shall have the meanings assigned to them in
Appendix A to that certain Participation Agreement dated as of April 23, 1999
(as amended, modified, extended,

<PAGE>   4

supplemented, restated and/or replaced from time to time in accordance with the
applicable provisions thereof, the "Participation Agreement") among the
Construction Agent, the various parties thereto from time to time, as
Guarantors, the Lessor, the various banks and lending institutions parties
thereto from time to time, as Holders, the various banks and lending
institutions parties thereto from time to time, as Lenders, and NationsBank,
N.A., as the agent for the Lenders and respecting the Security Documents, as the
agent for the Lenders and the Holders, to the extent of their interests. Unless
otherwise indicated, references in this Agreement to articles, sections,
paragraphs, clauses, appendices, schedules and exhibits are to the same
contained in this Agreement.

        1.2    INTERPRETATION.

        The rules of usage set forth in Appendix A to the Participation
Agreement shall apply to this Agreement.


                                   ARTICLE II

                      APPOINTMENT OF THE CONSTRUCTION AGENT


        2.1     APPOINTMENT AND ACCEPTANCE.

        Subject to the terms and conditions hereof, the Lessor hereby
irrevocably designates and appoints the Construction Agent as its exclusive
agent and as general contractor, and the Construction Agent accepts such
appointment, in connection with the identification and acquisition from time to
time of the Properties (provided, title to the Properties shall be held in the
name of the Lessor) and the development, acquisition, installation, construction
and testing of the Improvements, the Equipment and the other components of the
Properties in accordance with the Plans and Specifications on the Land, and
pursuant to the terms of the Operative Agreements. Notwithstanding any
provisions hereof or in any other Operative Agreement to the contrary, the
Construction Agent acknowledges and agrees that the Lessor shall advance no more
than the sum of the aggregate Commitment of the Lenders plus the aggregate
amount of the Holder Commitments of the Holders in regard to the Properties
(including without limitation for any and all Advances in the aggregate from the
Lenders under the Credit Agreement and from the Holders under the Trust
Agreement). After the Construction Agent gains knowledge or a reasonable
expectation that the costs for any Property shall exceed the original
Construction Budget (or exceed the Construction Budget as modified in accordance
with the Operative Agreements) for such Property or that Completion for any
Property shall not occur on or prior to the Construction Period Termination
Date, the Construction Agent shall promptly (and in any event within five (5)
Business Days of gaining such knowledge or expectation) notify the Agent in
writing of the same. If at any time prior to the Construction Period Termination
Date, the Lessor or the Agent shall have (x) determined in its respective
reasonable good faith judgment that (i) the sum of the Available Commitments and
the Available Holder Commitments shall be less than the amounts necessary for
Completion of all Properties or (ii) Completion of one or more Properties shall
not occur on or prior to the Construction Period Termination Date or (y)



                                       2
<PAGE>   5

received any notice from the Construction Agent as referenced in the preceding
provisions of this paragraph, then in any such case Lessor shall have the option
(at the direction of the Agent) to replace the Construction Agent with a new
construction agent selected by the Lessor (at the direction of the Agent) to
finalize the Completion of the Properties. The cost and expense incurred to
finalize the Completion of the Properties as referenced in the preceding
sentence shall be the responsibility of the Construction Agent and shall be
payable by the Construction Agent on demand; provided, in no event shall the
obligations of the Construction Agent for such costs and expenses exceed the
Maximum Amount; provided, further, amounts expended by the Lessor to finalize
the Completion of the Properties as referenced in the preceding sentence shall
be added to the Property Cost.

        Costs in excess of each original Construction Budget (or the
Construction Budget as modified in accordance with the Operative Agreements) in
each case as previously delivered to the Agent for each Property shall not be
the responsibility of the Construction Agent but instead shall be paid by the
Lenders and the Holders to the extent, but only to the extent, that (after
taking into account such excess costs and any other items of excess cost which
are then known to the Construction Agent or are reasonable for the Construction
Agent to expect) the conditions precedent set forth in Section 5.4 of the
Participation Agreement are satisfied.

        Subject to the Lenders and the Holders not agreeing to continue making
Advances in accordance with the provisions of the next paragraph and in the
event from time to time (a) the Construction Agent gains knowledge or a
reasonable expectation that the costs for any Property shall exceed the original
Construction Budget (or exceed the Construction Budget as modified in accordance
with the Operative Agreements) or that Completion for any Property shall not
occur on or prior to the Construction Period Termination Date or (b) the Lessor
or the Agent shall have determined in its respective reasonable good faith
judgment that the sum of the Available Commitments and the Available Holder
Commitments shall be less than the amounts necessary for Completion of all
Properties or that Completion of one or more Properties shall not occur on prior
to the Construction Period Termination Date, the Construction Agent shall elect
and comply (within ten (10) days of the Construction Agent gaining such
knowledge or expectation or within ten (10) days of the Lessor or the Agent
making such determination and giving written notice of the same to the
Construction Agent, as referenced in subsections (a) and (b) above of this
paragraph) with one of the options set forth in the following subsections (i) or
(ii) (collectively, the "Construction Agent Options"): (i) the Construction
Agent shall pay to the Lessor, on a date designated by the Lessor, an aggregate
amount equal to (A) the Termination Value for all, but not less than all, the
Properties plus (B) any and all fees and expenses incurred by or on behalf of
the Lessor or the Agent in connection with the Properties (including without
limitation the transfer thereof) and on such date the Lessor shall transfer and
convey to the Construction Agent all right, title and interest of the Lessor in
and to the Properties or (ii) the Construction Agent shall pay to the Lessor, on
a date designated by the Lessor, an aggregate amount equal to the Maximum Amount
and on and after such date, the Construction Agent shall be irrevocably deemed,
without any further action, to have relinquished all right, title and interest
in and to all, but not less than all, the Properties and to have transferred and
conveyed all such right, title and interest to the Lessor. In connection with
any transfer of the Properties as referenced above in this Section 2.1 by the
Lessor to the Construction Agent, the Lessor shall



                                       3
<PAGE>   6

execute and deliver to the Construction Agent, at the cost and expense of the
Construction Agent (subject to the limitations described in the next sentence),
each of the following: (w) special or limited warranty Deeds conveying each
Property to the Construction Agent free and clear of the Lien of the Lease, the
Lien of the Credit Documents and any Lessor Liens; (x) a Bill of Sale conveying
each Property (to the extent it is personal property) to the Construction Agent
free and clear of the Lien of the Lease, the Lien of the Credit Documents and
any Lessor Liens; (y) any real estate tax affidavit or other document required
by law to be executed and filed in order to record the applicable Deed; and (z)
FIRPTA affidavits. The Lessor (at the discretion of the Agent) shall elect
whether the out-of-pocket fees and expenses associated with the transfer of the
Properties shall be paid by either (i) sales proceeds from the Properties, (ii)
the Lessor (but only to the extent amounts are available therefor with respect
to the Available Commitments and the Available Holder Commitments or each Lender
and each Holder approves the necessary increases in the Available Commitments
and the Available Holder Commitments to fund such fees and expenses) or (iii)
the Construction Agent; provided, if the Construction Agent funds such fees and
expenses (as referenced in subsection (iii)) then the Maximum Amount will be
reduced accordingly, as more specifically described in the definition of
"Maximum Amount". Amounts funded by the Lenders and the Holders with respect to
the foregoing shall be added to the Property Cost. All of the foregoing
documentation must be in form and substance reasonably satisfactory to the
Lessor. Subject to the foregoing, all, but not less than all, the Properties
shall be conveyed to the Construction Agent "AS-IS", "WHERE-IS" and in then
present physical condition.

        In the event the costs in excess of any original Construction Budget
previously delivered to the Agent for any Property are not funded by the Lenders
and the Holders because (after taking into account such excess costs and any
other items of excess cost which are then known to the Construction Agent or are
reasonable for the Construction Agent to expect) the conditions precedent set
forth in Section 5.4 of the Participation Agreement are not satisfied, then if,
but only if, all the Holders and all the Lenders agree at such time, (a) such
excess costs shall be funded and (b) the Holder Commitments and the Lender
Commitments shall be increased accordingly.

        2.2    [INTENTIONALLY OMITTED].

        2.3    TERM.

        This Agreement shall commence on the date hereof and, unless the Lessor
(in its sole discretion) elects otherwise, this Agreement shall terminate on the
Construction Period Termination Date. If this Agreement expires prior to the
Completion of all, but not less than all, the Properties, then the Lessor may
either (i) hire a new construction agent (at the direction of the Agent) to
finalize the Completion of all Properties or (ii) require the Construction Agent
to continue to perform hereunder and to achieve Completion of all Properties.
The cost and expense incurred to finalize the Completion of the Properties as
referenced in the preceding sentence shall be the responsibility of the
Construction Agent and shall be payable by the Construction Agent on demand;
provided, in no event shall the obligations of the Construction Agent for such
costs and expenses exceed the Maximum Amount; provided, further, amounts



                                       4
<PAGE>   7

expended by the Lessor to finalize the Completion of the Properties as
referenced in the preceding sentence shall be added to the Property Cost.

        2.4  SCOPE OF AUTHORITY.

               (a) The Lessor hereby expressly authorizes the Construction
        Agent, or any agent or contractor of the Construction Agent, and the
        Construction Agent unconditionally agrees for the benefit of the Lessor,
        subject to Section 2.4(b), to take all action necessary or desirable for
        the performance and satisfaction of any and all of the Lessor's
        obligations under any construction agreement and to fulfill all of the
        obligations of the Construction Agent including without limitation:

                      (i) the identification and assistance with the acquisition
               of Properties in accordance with the terms and conditions of the
               Participation Agreement;

                      (ii) all design and supervisory functions relating to the
               development, acquisition, installation, construction and testing
               of the related Improvements, Equipment and other components of
               the applicable Property and performing all engineering work
               related thereto;

                      (iii) (A) negotiating, entering into, performing and
               enforcing all contracts and arrangements to acquire the
               Properties and to procure the equipment necessary to construct
               the Properties and (B) negotiating, executing, performing and
               enforcing all contracts and arrangements to develop, acquire,
               install, construct and test the Improvements, the Equipment and
               the other components of the Properties on such terms and
               conditions as are customary and reasonable in light of local and
               national standards and practices and the businesses in which the
               Lessee is engaged;

                      (iv) obtaining all necessary permits, licenses, consents,
               approvals, entitlements and other authorizations, including
               without limitation all of the foregoing required for the
               Properties and the use and occupancy thereof and those required
               under applicable Law (including without limitation Environmental
               Laws), from all Governmental Authorities in connection with the
               development, acquisition, installation, construction and testing
               of the Improvements, the Equipment and the other components of
               the Properties substantially in accordance with the Plans and
               Specifications;

                      (v) maintaining all books and records with respect to the
               Properties and the construction, operation and management
               thereof;

                      (vi) performing any other acts necessary in connection
               with the identification and acquisition of the Properties and the
               development, acquisition, installation, construction and testing
               of the related Improvements, Equipment and



                                       5
<PAGE>   8

               all other additional components of the Properties in accordance
               with the Plans and Specifications;

                      (vii) the right to submit notices pursuant to Section 2.3
               of the Credit Agreement and to receive the proceeds of Advances
               directly from the Agent;

                      (viii) the right to contest all mechanics' and
               materialmens' liens in accordance with the requirements for
               Permitted Liens; and

                      (ix) the right to bring or defend any claims or seek
               resolution of disputes arising from Construction Agent's
               performance of any of the foregoing actions.

             (b) Neither the Construction Agent nor any of its Affiliates or
        agents shall enter into any contract or consent to any contract in the
        name of the Lessor without the Lessor's prior written consent, such
        consent to be given or withheld in the exercise of the Lessor's
        reasonable discretion; provided, however, that (i) no such contract will
        increase the obligations of the Lessor beyond the obligations of the
        Lessor as are expressly set forth in the Operative Agreements and (ii)
        each such contract shall expressly limit recourse against the Lessor to
        the assets of the VS Trust 1999-1 and shall otherwise be non-recourse to
        the Lessor on terms and conditions that are reasonably acceptable to the
        Lessor.

             (c) Subject to the terms and conditions of this Agreement and the
        other Operative Agreements, the Construction Agent shall have sole
        management and control over the installation, construction and testing
        means, methods, sequences and procedures with respect to the Properties.

        2.5      DELEGATION OF DUTIES

        The Construction Agent may execute any of its duties under this
Agreement by or through agents, contractors, employees or attorneys-in-fact;
provided, however, that no such delegation shall limit or reduce in any way the
Construction Agent's duties and obligations under this Agreement.

        2.6 COVENANTS OF THE CONSTRUCTION AGENT.

        The Construction Agent hereby covenants and agrees that it will:

             (a) following the Construction Commencement Date for each Property,
        cause the development, acquisition, installation, construction and
        testing of such Property to be prosecuted in a good and workmanlike
        manner, and respecting each Property in accordance with the applicable
        Plans and Specifications, the Construction Budget, the applicable
        contracts relating to the Improvements, the Equipment, other components
        of such Property and procurement of construction materials, the
        applicable construction



                                        6
<PAGE>   9

        contracts, the applicable construction schedule, prevalent industry
        practices and otherwise in accordance with Section 3.1 hereof;

               (b) [Intentionally Omitted];

               (c) cause the Completion Date for any Improvements to occur on or
        before the earlier of (i) the date that is twenty-four (24) months after
        the Initial Closing Date or (ii) the Construction Period Termination
        Date, in each case free and clear (by removal or bonding) of Liens or
        claims for materials supplied or labor or services performed in
        connection with the development, acquisition, installation, construction
        or testing thereof, except for Permitted Liens, provided, that the
        failure to cause the Completion for any Property by such date shall not
        be deemed a breach hereunder if such delay is caused by a Force Majeure
        Event and Completion is accomplished within three (3) months of the date
        otherwise applicable but for this proviso; provided, further, to the
        extent such failure to complete is caused by a Force Majeure Event
        extending beyond such three (3) month period, the Construction Agent
        shall elect one of the Construction Agent Options set forth in Section
        2.1 and, if such election is not made within ten (10) Business Days of
        the end of such three (3) month period, the Construction Agent shall be
        deemed to have elected to purchase all the Properties for the
        Termination Value in accordance with the provisions of Section 2.1;

               (d) use its good faith efforts to cause all outstanding punch
        list items with respect to such Improvements to be completed promptly
        following the Completion Date;

               (e) at all times subsequent to the initial Advance respecting a
        Property (i) cause good and marketable title to the applicable Property
        to vest in the Owner Trustee (ii) cause a valid, perfected, first
        priority Lien on the applicable Property to be in place in favor of the
        Agent (for the benefit of the Lenders and the Holders), (iii) file all
        necessary documents under the applicable real property law and Article 9
        of the Uniform Commercial Code to perfect such title and Liens and (iv)
        subject to the terms of Article XIII of the Lease relating to Permitted
        Contests, not permit Liens (other than Permitted Liens and Lessor Liens)
        to be filed or maintained respecting the applicable Property;

               (f) no less than five (5) Business Days prior to the scheduled
        date for the initial Construction Advance to be made in connection with
        any Property, the Construction Agent shall deliver to the Agent (for the
        benefit of the Lessor) true, complete and correct copies of the
        Construction Budget therefor. Thereafter, the Construction Agent, on a
        monthly basis, shall deliver to the Lessor true, correct and complete
        copies of any material modifications of the Construction Budget and
        progress reports regarding the development, acquisition, installation,
        construction and testing of the Properties;

               (g) procure insurance for the Properties during the Construction
        Period in accordance with the provisions of Article XIV of the Lease;
        and



                                       7
<PAGE>   10

               (h) on or before the Construction Period Termination Date (which
        date shall be subject to extension pursuant to the provisions of Section
        2.1 in the sole and absolute discretion of the Lenders and the Holders),
        cause the Rent Commencement Date to occur with respect to all Properties
        or purchase any such Properties for an amount equal to the sum
        referenced in Section 5.3(b) hereof and otherwise in compliance with the
        other terms and provisions of the Operative Agreements.

                                   ARTICLE III

                                 THE PROPERTIES


        3.1     CONSTRUCTION.

        The Construction Agent shall cause the Improvements, the Equipment and
all other components of the Properties to be developed, acquired, installed,
constructed and tested in compliance with all Legal Requirements, all Insurance
Requirements, all manufacturer's specifications and standards and the standards
maintained by the Construction Agent for similar properties owned or operated by
the Construction Agent, unless non-compliance, individually or in the aggregate,
shall not have and could not be reasonably expected to have a Material Adverse
Effect.

        3.2    AMENDMENTS; MODIFICATIONS.

               (a) The Construction Agent may at any time revise, amend or
        modify (i) the Plans and Specifications without the consent of the
        Lessor; provided, that any such amendment to the Plans and
        Specifications does not (x) result in the Completion Date of the
        Improvements occurring on or after the Construction Period Termination
        Date or (y) result in the cost of all Improvements exceeding the amount
        specified in the Construction Budget, as amended from time to time, or
        an amount equal to the sum of the then Available Commitments plus the
        then Available Holder Commitments (reduced by the amount, if any,
        necessary to pay for the cost of construction and development of
        Improvements on other Properties which are currently under construction
        but have not yet been completed (such amount the "Unfunded Amount")),
        and (ii) the Construction Budget and enter into any related amendments,
        modifications or supplements without the consent of the Lessor;
        provided, that such revisions, amendments or modifications to the Plans
        and Specifications or related amendments, modifications or supplements
        to the Construction Budget do not result in any increase in total
        Property Costs greater than the amount specified in the Construction
        Budget, as amended from time to time, or the then Available Commitments
        and Available Holder Commitment (reduced by the Unfunded Amount).

               (b) The Construction Agent agrees that it will not implement any
        revision, amendment or modification to the Plans and Specifications for
        any Property if the aggregate effect of such revision, amendment or
        modification, when taken together with



                                       8
<PAGE>   11

        any previous or contemporaneous revision, amendment or modification to
        the Plans and Specifications for any Property, would cause a reduction
        in the fair market value of the Properties below the Termination Value
        therefor when completed, unless such revision, amendment or modification
        is required by Legal Requirements or Section 9.1 of the Lease.

        3.3    FAILURE TO COMPLETE CONSTRUCTION PERIOD PROPERTIES.

        Until termination of the Lease Agreement and the Agency Agreement, the
Construction Agent shall promptly and diligently complete the development,
acquisition, refinancing, installation, construction and testing of such
Construction Period Property substantially in accordance with the Plans and
Specifications and with the terms hereof and cause the Completion Date with
respect to such Construction Period Property to occur on or prior to the
Construction Period Termination Date.

        If, prior to the Completion Date with respect to any particular
Property, the Construction Agent shall abandon or permanently discontinue the
construction and development of one or more Construction Period Properties
(which abandonment or permanent discontinuance shall be deemed to have occurred
if no work at any such Construction Period Property site is undertaken or
completed during a period of thirty (30) days or more after construction has
commenced for reasons other than a Force Majeure Event), then the Construction
Agent shall pay to the Lessor, on a date designated by the Lessor, an aggregate
amount equal to the Termination Value of the Properties, and on such date Lessor
shall transfer and convey to the Construction Agent all right, title and
interest of Lessor in and to the Properties, at the cost and expense of the
Construction Agent. The Lessor shall convey such property "AS IS," "WHERE-IS"
and in its then present physical condition to the Construction Agent or its
designee free and clear of Lessor Liens. If Lessor does not require the
Construction Agent to pay such amount, the Construction Agent shall promptly and
diligently complete the development, acquisition, refinancing, installation,
construction and testing of the Construction Period Properties in substantial
accordance with the Plans and Specifications and with the terms hereof and cause
the Completion Date with respect to the Construction Period Properties to occur
on or before the Construction Period Termination Date.


                                   ARTICLE IV

                                PAYMENT OF FUNDS


         4.1   RIGHT TO RECEIVE CONSTRUCTION Cost.

               (a) In connection with the development, acquisition,
        installation, construction and testing of any Property and during the
        course of the construction of the Improvements on any Property, the
        Construction Agent may request that the Lessor advance funds for the
        payment of Property Acquisition Costs or other Property Costs, and the
        Lessor will comply with such request to the extent provided for under
        the Participation Agreement.



                                       9
<PAGE>   12

The Construction Agent and the Lessor acknowledge and agree that the
Construction Agent's right to request such funds and the Lessor's obligation to
advance such funds for the payment of Property Acquisition Costs or other
Property Costs is subject in all respects to the terms and conditions of the
Participation Agreement and each of the other Operative Agreements. Without
limiting the generality of the foregoing it is specifically understood and
agreed that in no event shall the aggregate amounts advanced by the Lenders and
the Holders for Property Acquisition Costs or other Property Costs and any other
amounts due and owing hereunder or under any of the other Operative Agreements
exceed the sum of the aggregate Commitment of the Lenders plus the aggregate
amount of the Holder Commitments, including without limitation such amounts
owing for (i) development, acquisition, installation, construction and testing
of the Properties or (ii) additional amounts which accrue or become due and
owing under the Credit Agreement or Trust Agreement as obligations of the Lessor
prior to any Completion Date.

        (b) The proceeds of any funds made available to the Lessor to pay
Property Acquisition Costs or other Property Costs shall be made available to
the Construction Agent in accordance with the Requisition relating thereto and
the terms of the Participation Agreement. The Construction Agent will use such
proceeds only to pay the Property Acquisition Costs or other Property Costs set
forth in the Requisition relating to such funds.


                                    ARTICLE V

                                EVENTS OF DEFAULT

5.1     EVENTS OF DEFAULT.

If any one (1) or more of the following events (each an "Event of Default")
shall occur:

        (a) the Construction Agent fails to apply any funds paid by the Lessor
to the Construction Agent in a manner consistent with the requirements of the
Operative Agreements and as specified in the applicable Requisition for the
development, acquisition, installation, construction and testing of the
Properties and related improvements and Equipment or otherwise respecting the
Properties to the payment of Property Acquisition Costs or other Property Costs;

        (b) the Construction Agent shall fail to make any payment required
pursuant to the terms of this Agreement (including without limitation pursuant
to Sections 2.1 and 3.3) within three (3) Business Days after the same has
become due and payable;

        (c) any Event of Default (as such term is defined in Appendix A to the
Participation Agreement) shall have occurred and not be cured within any cure
period expressly permitted under the terms of the applicable Operative
Agreement; and



                                       10
<PAGE>   13
               (d) the Construction Agent shall fall to observe or perform any
        term, covenant or condition of any Operative Agreement other than as set
        forth in paragraphs (a), (b) or (c) of this Section 5.1 and such failure
        to observe or perform any such term, covenant or condition shall
        continue for more than thirty (30) days after the earlier of an officer
        of the Construction Agent becoming aware of such default or notice
        thereof by the Lessor; provided, however, that if such failure is of a
        nature that is not capable of being cured within such thirty (30) day
        period, and the Construction Agent promptly commences appropriate steps
        to cure such failure within such thirty (30) day period and continues to
        pursue such cure with diligence and good faith thereafter, unless Lessor
        shall determine that such delay could reasonably be expected to have a
        Material Adverse Effect, such thirty (30) day period shall be extended
        for an additional sixty (60) days;

then, in any such event, the Lessor may, in addition to the other rights and
remedies provided for in this Agreement, terminate this Agreement by giving the
Construction Agent three (3) days written notice of such termination and upon
the expiration of the time fixed in such notice and the payment of all amounts
owing by the Construction Agent hereunder (including without limitation any
amounts specified under Section 5.3 hereof), this Agreement shall terminate. The
Construction Agent shall pay all costs and expenses incurred by or on behalf of
the Lessor, including without limitation fees and expenses of counsel, as a
result of any Event of Default hereunder.

        5.2    DAMAGES.

      The termination of this Agreement pursuant to Section 5.1 shall in no
event relieve the Construction Agent of its liability and obligations hereunder,
all of which shall survive any such termination.

        5.3    REMEDIES; REMEDIES CUMULATIVE.

               (a) If an Event of Default hereunder shall have occurred and be
        continuing, the Lessor shall have all rights available to the Lessor
        under the Lease and the other Operative Agreements and all other rights
        otherwise available at law, equity or otherwise.

               (b) Upon the occurrence of an Event of Default, the Lessor shall
        have (in addition to its rights otherwise described in this Agreement or
        existing at law, equity or otherwise) the option (and shall be deemed
        automatically, and without any further action, to have exercised such
        option upon the occurrence of any Lease Event of Default arising under
        Sections 17.1(g), (h) (i) or (j) of the Lease) to transfer and convey to
        the Construction Agent upon a date designated by the Lessor all right,
        title and interest of the Lessor in and to any Property or Properties
        (including without limitation any Land and/or any Improvements, any
        interest in any Improvements, any Equipment and any Property then under
        construction) for which the Rent Commencement Date has not yet occurred
        (a "Construction Period Property"). On any transfer and conveyance date
        specified by the Lessor pursuant to this Section 5.3(b), (i) the Lessor
        shall transfer and convey (at the cost



                                       11
<PAGE>   14

of the Construction Agent) all right, title and interest of the Lessor in and to
any or all such Construction Period Properties free and clear of the Lien of the
Lease and all Lessor Liens, (ii) the Construction Agent hereby covenants and
agrees that it will accept such transfer and conveyance of right, title and
interest in and to the respective Construction Period Property or Construction
Period Properties and (iii) the Construction Agent hereby promises to pay to the
Lessor, as liquidated damages (it being agreed that it would be impossible
accurately to determine actual damages), an aggregate amount equal to the
Termination Value of such Construction Period Properties plus other costs and
expenses described in Section 2.1 hereof. The Construction Agent specifically
acknowledges and agrees that its obligations under this Section 5.3(b),
including without limitation its obligations to accept the transfer and
conveyance of Construction Period Properties and its payment obligations
described in subparagraph (iii) of this Section 5.3(b), shall be absolute and
unconditional under any and all circumstances and shall be performed and/or
paid, as the case may be, without notice or demand and without any abatement,
reduction, diminution, setoff, defense, counterclaim or recoupment whatsoever.
Notwithstanding the foregoing provisions of this Section 5.3(b), the Lessor
shall have the right in its sole discretion to rescind any exercise of its
option under this Section 5.3(b) upon the giving of its written confirmation of
such rescission to the Construction Agent on or prior to the earlier to occur of
(a) the actual date of transfer and (b) the date one hundred and twenty (120)
days after the date the Lessor has given notice of its intent to transfer and
convey any Property to the Construction Agent as referenced above in this
Section 5.3(b).

        (c) The Construction Agent shall have the right to cure an Event of
Default hereunder with respect to any given Property by purchasing such Property
from the Lessor (to the extent such Event of Default is no longer continuing
with respect to any other Property remaining subject to this Agreement after
such purchase) for an amount equal to the liquidated damages amount set forth in
Section 5.3(b) of this Agreement.

        (d) No failure to exercise and no delay in exercising, on the part of
the Lessor, any right, remedy, power or privilege under this Agreement or under
the other Operative Agreements shall operate as a waiver thereof; nor shall any
single or partial exercise of any right, remedy, power or privilege under this
Agreement preclude any other or further exercise thereof or the exercise of any
other right, remedy, power or privilege. The rights, remedies, powers and
privileges provided in this Agreement are cumulative and not exclusive of any
rights, remedies, powers and privileges provided by law.



                                       12
<PAGE>   15

                                   ARTICLE VI

                               THE LESSOR'S RIGHTS


        6.1    EXERCISE OF THE LESSOR'S RIGHTS.

        Subject to the Excepted Payments, the Construction Agent and the Lessor
hereby acknowledge and agree that, subject to and in accordance with the terms
of the Security Agreement made by the Lessor in favor of the Agent, the rights
and powers of the Lessor under this Agreement have been assigned to the Agent.

        6.2    THE LESSOR'S RIGHT TO CURE THE CONSTRUCTION AGENT'S DEFAULTS.

        The Lessor, without waiving or releasing any obligation or Event of
Default, may (but shall be under no obligation to) remedy any Event of Default
for the account of and at the sole cost and expense of the Construction Agent.
All out-of-pocket costs and expenses so incurred (including without limitation
fees and expenses of counsel), together with interest thereon at the Overdue
Rate from the date on which such sums or expenses are paid by the Lessor, shall
be paid by the Construction Agent to the Lessor on demand.

                                   ARTICLE VII

                                  MISCELLANEOUS


        7.1    NOTICES.

        All notices required or permitted to be given under this Agreement shall
be in writing and delivered as provided in Section 12.2 of the Participation
Agreement.

        7.2    SUCCESSORS AND ASSIGNS.

        This Agreement shall be binding upon and inure to the benefit of the
Lessor, the Construction Agent and their respective successors and the assigns
of the Lessor. The Construction Agent may not assign this Agreement or any of
its rights or obligations hereunder or with respect to any Property in whole or
in part to any Person without the prior written consent of the Agent, the
Lenders, the Holders and the Lessor.

        7.3    GOVERNING LAW.

        THIS AGREEMENT AND THE RIGHTS AND OBLIGATIONS OF THE PARTIES UNDER THIS
AGREEMENT SHALL BE GOVERNED BY, AND CONSTRUED, INTERPRETED AND ENFORCED IN
ACCORDANCE WITH, THE LAW OF THE STATE OF NEW YORK, WITHOUT REGARD TO CONFLICTS
OF LAWS PRINCIPLES.



                                       13
<PAGE>   16

        7.4    SUBMISSION TO JURISDICTION; VENUE; WAIVERS.

        THE PROVISIONS OF THE PARTICIPATION AGREEMENT RELATING TO SUBMISSION TO
JURISDICTION AND VENUE ARE HEREBY INCORPORATED BY REFERENCE HEREIN, MUTATIS
MUTANDIS.

        7.5    AMENDMENTS AND WAIVERS.

        This Agreement may not be terminated, amended, supplemented, waived or
modified except in accordance with the provisions of Section 12.4 of the
Participation Agreement.

        7.6    COUNTERPARTS.

        This Agreement may be executed in any number of separate counterparts
and all of said counterparts taken together shall be deemed to constitute one
(1) and the same instrument.

        7.7    SEVERABILITY.

        Any provision of this Agreement which is prohibited or unenforceable in
any jurisdiction shall, as to such jurisdiction, be ineffective to the extent of
such prohibition or unenforceability without invalidating the remaining
provisions hereof, and any such prohibition or unenforceability in any
jurisdiction shall not invalidate or render unenforceable such provision in any
other jurisdiction.

        7.8    HEADINGS AND TABLE OF CONTENTS.

        The headings and table of contents contained in this Agreement are for
convenience of reference only and shall not limit or otherwise affect the
meaning hereof.

        7.9 WAIVER OF JURY TRIAL.

        TO THE FULLEST EXTENT ALLOWED BY APPLICABLE LAW, THE LESSOR AND THE
CONSTRUCTION AGENT IRREVOCABLY AND UNCONDITIONALLY WAIVE TRIAL BY JURY IN ANY
LEGAL ACTION OR PROCEEDING RELATING TO THIS AGREEMENT AND ANY COUNTERCLAIM
THEREUNDER.



                            [signature page follows]



                                       14
<PAGE>   17

        IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
duly executed and delivered by their proper and duly authorized officers as of
the day and year first above written.



                                        VERITAS SOFTWARE CORPORATION, as the
                                        Construction Agent



                                        By:    /s/ KENNETH E. LONCHAR
                                           -------------------------------------
                                        Name: KENNETH E. LONCHAR
                                             -----------------------------------
                                        Title: SENIOR VICE PRESIDENT
                                              ----------------------------------


                                        FIRST SECURITY BANK, NATIONAL
                                        ASSOCIATION, not individually, but
                                        solely as Owner Trustee under the VS
                                        Trust 1999-1, as the Lessor


                                        By:
                                           -------------------------------------
                                        Name:
                                             -----------------------------------
                                        Title:
                                              ----------------------------------


<PAGE>   18
        IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
duly executed and delivered by their proper and duly authorized officers as of
the day and year first above written.

                                        VERITAS SOFTWARE CORPORATION, as the
                                        Construction Agent



                                        By:
                                           -------------------------------------
                                        Name:
                                             -----------------------------------
                                        Title:
                                              ----------------------------------


                                        FIRST SECURITY BANK, NATIONAL
                                        ASSOCIATION, not individually, but
                                        solely as Owner Trustee under the VS
                                        Trust 1999-1, as the Lessor


                                        By:    /s/ VAL T. ORTON
                                           -------------------------------------
                                        Name: VAL T. ORTON
                                             -----------------------------------
                                        Title: VICE PRESIDENT
                                              ----------------------------------

<PAGE>   1
                                                                   EXHIBIT 10.30


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

                             MASTER LEASE AGREEMENT

                           Dated as of April 23, 1999

                                     between

                   FIRST SECURITY BANK, NATIONAL ASSOCIATION,
                                not individually,
                         but solely as the Owner Trustee
                           under the VS Trust 1999-1,
                                    as Lessor

                                       and

                          VERITAS SOFTWARE CORPORATION,
                                    as Lessee

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


This Master Lease Agreement is subject to a security interest in favor of
NationsBank, N.A., as the agent for the Lenders and respecting the Security
Documents, as the agent for the Lenders and the Holders, to the extent of their
interests (the "Agent") under a Security Agreement dated as of April 23, 1999,
between First Security Bank, National Association, not individually, but solely
as the Owner Trustee under the VS Trust 1999-1 and the Agent, as amended,
modified, extended, supplemented, restated and/or replaced from time to time in
accordance with the applicable provisions thereof. This Lease Agreement has been
executed in several counterparts. To the extent, if any, that this Lease
Agreement constitutes chattel paper (as such term is defined in the Uniform
Commercial Code as in effect in any applicable jurisdiction), no security
interest in this Lease Agreement may be created through the transfer or
possession of any counterpart other than the original counterpart containing the
receipt therefor executed by the Agent on the signature page hereof.


<PAGE>   2
                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
<S>                                                                         <C>
ARTICLE I.................................................................   1
     1.1  Definitions.....................................................   1
     1.2  Interpretation..................................................   2
ARTICLE II................................................................   2
     2.1  Property........................................................   2
     2.2  Lease Term......................................................   2
     2.3  Title...........................................................   3
     2.4  Lease Supplements...............................................   3
ARTICLE III...............................................................   3
     3.1  Rent............................................................   3
     3.2  Payment of Basic Rent...........................................   4
     3.3  Supplemental Rent...............................................   4
     3.4  Performance on a Non-Business Day...............................   5
     3.5  Rent Payment Provisions.........................................   5
ARTICLE IV................................................................   5
     4.1  Taxes; Utility Charges..........................................   5
ARTICLE V.................................................................   6
     5.1  Quiet Enjoyment.................................................   6
ARTICLE VI................................................................   6
     6.1  Net Lease.......................................................   6
     6.2  No Termination or Abatement.....................................   7
ARTICLE VII...............................................................   7
     7.1  Ownership of the Properties.....................................   7
ARTICLE VIII..............................................................   9
     8.1  Condition of the Properties.....................................   9
     8.2  Possession and Use of the Properties............................   9
     8.3  Integrated Properties...........................................  11
ARTICLE IX................................................................  11
     9.1  Compliance With Legal Requirements, Insurance Requirements and
          Manufacturer's Specifications and Standards.....................  11
ARTICLE X.................................................................  11
     10.1 Maintenance and Repair; Return..................................  11
     10.2 Environmental Inspection........................................  13
ARTICLE XI................................................................  13
     11.1 Modifications...................................................  13
ARTICLE XII...............................................................  15
     12.1 Warranty of Title...............................................  15
ARTICLE XIII..............................................................  16
     13.1 Permitted Contests Other Than in Respect of Indemnities.........  16
     13.2 Impositions, Utility Charges, Other Matters; Compliance with
          Legal Requirements..............................................  16
ARTICLE XIV...............................................................  17
     14.1 Public Liability and Workers' Compensation Insurance............  17
</TABLE>


                                       i



<PAGE>   3
<TABLE>
<CAPTION>
<S>  <C>                                                                 <C>
     14.2  Permanent Hazard and Other Insurance Coverage to be
             Maintained by Other......................................... 17
     14.3  Coverage...................................................... 18
     14.4  Additional Insurance Requirements............................. 20
ARTICLE XV............................................................... 20
     15.1  Casualty and Condemnation..................................... 20
     15.2  Environmental Matters......................................... 23
     15.3  Notice of Environmental Matters............................... 26
ARTICLE XVI.............................................................. 26
     16.1  Termination Upon Certain Events............................... 26
     16.2  Procedures.................................................... 26
ARTICLE XVII............................................................. 27
     17.1  Lease Events of Default....................................... 27
     17.2  Surrender of Possession....................................... 31
     17.3  Reletting..................................................... 31
     17.4  Damages....................................................... 31
     17.5  Power of Sale................................................. 32
     17.6  Final Liquidated Damages...................................... 32
     17.7  Environmental Costs........................................... 33
     17.8  Waiver of Certain Rights...................................... 33
     17.9  Assignment of Rights Under Contracts.......................... 33
     17.10 Remedies Cumulative........................................... 34
ARTICLE XVIII............................................................ 34
     18.1  Lessor's Right to Cure Lessee's Lease Defaults................ 34
ARTICLE XIX.............................................................. 35
     19.1  Provisions Relating to Lessee's Exercise of its Purchase
             Option...................................................... 35
     19.2  [Intentionally Omitted]....................................... 35
ARTICLE XX............................................................... 35
     20.1  Purchase Option or Sale Option - General Provisions........... 35
     20.2  Lessee Purchase Option........................................ 36
     20.3  Third Party Sale Option....................................... 37
ARTICLE XXI.............................................................. 38
     21.1  [Intentionally Omitted]....................................... 38
ARTICLE XXII............................................................. 38
     22.1  Sale Procedure................................................ 38
     22.2  Application of Proceeds of Sale............................... 41
     22.3  Indemnity for Excessive Wear.................................. 41
     22.4  Appraisal Procedure........................................... 42
     22.5  Certain Obligations Continue.................................. 42
ARTICLE XXIII............................................................ 43
     23.1  Holding Over.................................................. 43
ARTICLE XXIV............................................................. 43
     24.1  Risk of Loss.................................................. 43
ARTICLE XXV.............................................................. 44
     25.1  Assignment.................................................... 44

</TABLE>
                                       ii

<PAGE>   4
<TABLE>
<S>  <C>                                                                      <C>
     25.2  Subleases........................................................  44
ARTICLE XXVI................................................................  45
     26.1  No Waiver........................................................  45
ARTICLE XXVII...............................................................  45
     27.1  Acceptance of Surrender..........................................  45
     27.2  No Merger of Title...............................................  45
ARTICLE XXVIII..............................................................  46
     28.1  [RESERVED].......................................................  46
ARTICLE XXIX................................................................  46
     29.1  Notices..........................................................  46
ARTICLE XXX.................................................................  46
     30.1  Miscellaneous....................................................  46
     30.2  Amendments and Modifications.....................................  46
     30.3  Successors and Assigns...........................................  46
     30.4  Headings and Table of Contents...................................  46
     30.5  Counterparts.....................................................  47
     30.6  GOVERNING LAW....................................................  47
     30.7  Calculation of Rent..............................................  47
     30.8  Memoranda of Lease and Lease Supplements.........................  47
     30.9  Allocations between the Lenders and the Holders..................  48
     30.10 Limitations on Recourse..........................................  48
     30.11 WAIVERS OF JULY TRIAL............................................  48
     30.12 Exercise of Lessor Rights........................................  48
     30.13 SUBMISSION TO JURISDICTION; VENUE................................  49
     30.14 USURY SAVINGS PROVISION..........................................  49

EXHIBITS

EXHIBIT A - Lease Supplement No. ____
EXHIBIT B - Memorandum of Lease and Lease Supplement No. ____
</TABLE>


                                      iii


<PAGE>   5
                             MASTER LEASE AGREEMENT


      THIS MASTER LEASE AGREEMENT dated as of April 23, 1999 (as amended,
modified, extended, supplemented, restated and/or replaced from time to time,
this "Lease") is between FIRST SECURITY BANK, NATIONAL ASSOCIATION, a national
banking association, having its principal office at 79 South Main Street, Salt
Lake City, Utah 84111, not individually, but solely as the Owner Trustee under
the VS Trust 1999-1, as lessor (the "Lessor"), and VERITAS SOFTWARE CORPORATION,
a Delaware corporation, having its principal place of business at 1600 Plymouth
Street, Mountain View, California 94043, as lessee (the "Lessee").

                                   WITNESSETH:

      A.    WHEREAS, subject to the terms and conditions of the Participation
Agreement and the Agency Agreement, Lessor will (i) purchase certain real
property, some of which will (or may) have existing Improvements thereon, from
one (1) or more third parties designated by Lessee and (ii) fund the
acquisition, installation, testing, use, development, construction, operation,
maintenance, repair, refurbishment and restoration of the Properties by the
Construction Agent; and

      B.    WHEREAS, the Basic Term shall commence with respect to each Property
upon the Property Closing Date with respect thereto; provided, Basic Rent with
respect thereto shall not be payable until the applicable Rent Commencement
Date; and

      C.    WHEREAS, Lessor desires to lease to Lessee, and Lessee desires to
lease from Lessor, each Property;

      NOW, THEREFORE, in consideration of the foregoing, and of other good and
valuable consideration, the receipt and sufficiency of which are hereby
acknowledged, the parties hereto agree as follows:


                                    ARTICLE I

      1.1   DEFINITIONS.

            For purposes of this Lease, capitalized terms used in this Lease and
not otherwise defined herein shall have the meanings assigned to them in
Appendix A to that certain Participation Agreement dated as of April 23, 1999
(as amended, modified, extended, supplemented, restated and/or replaced from
time to time in accordance with the applicable provisions thereof, the
"Participation Agreement") among Lessee, the various parties thereto from time
to time, as the Guarantors, Lessor, the various banks and other lending
institutions which are parties thereto from time to time, as the Holders, the
various banks and other lending institutions which are parties thereto from time
to time, as the Lenders, and NationsBank, N.A.,


<PAGE>   6
as agent for the Lenders and respecting the Security Documents, as the agent for
the Lenders and the Holders, to the extent of their interests. Unless otherwise
indicated, references in this Lease to articles, sections, paragraphs, clauses,
appendices, schedules and exhibits are to the same contained in this Lease.

      1.2   INTERPRETATION.

            The rules of usage set forth in Appendix A to the Participation
Agreement shall apply to this Lease.


                                   ARTICLE II

      2.1   PROPERTY.

            Subject to the terms and conditions hereinafter set forth and
contained in the respective Lease Supplement relating to each Property, Lessor
hereby leases to Lessee and Lessee hereby leases from Lessor, each Property.

      2.2   LEASE TERM.

            The basic term of this Lease with respect to each Property (the
"Basic Term") shall begin upon the Property Closing Date for such Property (in
each case the "Basic Term Commencement Date") and shall end on the fifth (5th)
annual anniversary of the Initial Closing Date (the "Basic Term Expiration
Date"), unless the Basic Term is earlier terminated or the term of this Lease is
renewed (as described below) in accordance with the provisions of this Lease.
Notwithstanding the foregoing, Lessee shall not be obligated to pay Basic Rent
until the Rent Commencement Date with respect to such Property.

            Upon the written request of Lessee and with the consent of all of
the Financing Parties, in their sole discretion, the term of this Lease for each
Property may be extended for up to two (2) additional terms each of one (1)
year's duration from the Basic Term Expiration Date (each, a "Renewal Term");
provided, that the expiration date for the final Renewal Term for each Property
shall not be later than the seventh (7th) annual anniversary of the Initial
Closing Date, unless such later expiration date has been expressly agreed to, at
the request of Lessee, in writing by each of Lessor, the Agent, the Lenders and
the Holders in their sole discretion.

      2.3   TITLE.

            Each Property is leased to Lessee without any representation or
warranty, express or implied, by Lessor and subject to the rights of parties in
possession (if any), the existing state of title (including without limitation
the Permitted Liens) and all applicable Legal Requirements. Lessee shall in no
event have any recourse against Lessor for any defect in Lessor's title to any
Property or any interest of Lessee therein other than for Lessor Liens.


                                       2
<PAGE>   7
      2.4   LEASE SUPPLEMENTS.

            On or prior to each Basic Term Commencement Date, Lessee and Lessor
shall each execute and deliver a Lease Supplement for the Property to be leased
effective as of such Basic Term Commencement Date in substantially the form of
Exhibit A hereto.

                                   ARTICLE III

      3.1   RENT.

            (a)   Lessee shall pay Basic Rent in arrears on each Payment Date,
      and on any date on which this Lease shall terminate with respect to any or
      all Properties during the Term; provided, however, with respect to the
      Properties in the aggregate Lessee shall have no obligation to pay Basic
      Rent until the Rent Commencement Date (notwithstanding that Basic Rent for
      such Property shall accrue from and including the Scheduled Interest
      Payment Date immediately preceding such Rent Commencement Date).

            (b)   Each payment of Rent payable by Lessee to Lessor under this
      Lease or any other Operative Agreement shall be made by Lessee to the
      Agent as the designee of Lessor under Section 5.8 of the Participation
      Agreement to such account or accounts as the Agent may designate from time
      to time prior to 12:00 p.m., Charlotte, North Carolina time, in
      immediately available funds consisting of lawful currency of the United
      States of America on the date when such payment shall be due. Payments
      received after 12:00 p.m., Charlotte, North Carolina time, on the date due
      shall, for the purpose of Section 17.1 hereof be deemed received on such
      day; provided, however, that for the purposes of the second sentence of
      Section 3.3 hereof, such payments shall be deemed received on the next
      succeeding Business Day and, unless the Agent is otherwise able to invest
      or employ such funds on the date received, subject to interest at the
      Overdue Rate.

            (c)   Lessee's inability or failure to take possession of all or any
      portion of any Property when delivered by Lessor, whether or not
      attributable to any act or omission of Lessor, the Construction Agent,
      Lessee or any other Person or for any other reason whatsoever, shall not
      delay or otherwise affect Lessee's obligation to pay Rent for such
      Property in accordance with the terms of this Lease.

            (d)   On or prior to each Payment Date, Lessor shall deliver, or
      cause to be delivered, to Lessee a notice of the exact amount of the Basic
      Rent due on such date (the "Invoice"). For the purposes of this Section
      3.1(d), delivery of the Invoice by facsimile transmission, receipt
      confirmed, will be sufficient.


                                       3
<PAGE>   8
      3.2   PAYMENT OF BASIC RENT.

            Basic Rent shall be paid absolutely net to Lessor or its designee,
so that this Lease shall yield to Lessor the full amount thereof, without
setoff, deduction or reduction.

      3.3   SUPPLEMENTAL RENT.

            Lessee shall pay to the Person entitled thereto any and all
Supplemental Rent when and as the same shall become due and payable, and if
Lessee fails to pay any Supplemental Rent within three (3) days after the same
is due, Lessor shall have all rights, powers and remedies provided for herein or
by law or equity or otherwise in the case of nonpayment of Basic Rent. All such
payments of Supplemental Rent shall be in the full amount thereof, without
setoff, deduction or reduction. Lessee shall pay to the appropriate Person, as
Supplemental Rent due and owing to such Person, among other things, on demand,
(a) any and all payment obligations (except for amounts payable as Basic Rent)
owing from time to time under the Operative Agreements by any Person to the
Agent, any Lender, any Holder or any other Person, (b) interest at the
applicable Overdue Rate on any installment of Basic Rent not paid when due
(subject to the applicable grace period) for the period for which the same shall
be overdue and on any payment of Supplemental Rent not paid when due or demanded
by the appropriate Person (subject to any applicable grace period) for the
period from the due date or the date of any such demand, as the case may be,
until the same shall be paid and (c) amounts referenced as Supplemental Rent
obligations pursuant to Section 8.3 of the Participation Agreement. The
expiration or other termination of Lessee's obligations to pay Basic Rent
hereunder shall not limit or modify the obligations of Lessee with respect to
Supplemental Rent. Unless expressly provided otherwise in this Lease, in the
event of any failure on the part of Lessee to pay and discharge any Supplemental
Rent as and when due, Lessee shall also promptly pay and discharge any fine,
penalty, interest or cost which may be assessed or added for nonpayment or late
payment of such Supplemental Rent, all of which shall also constitute
Supplemental Rent. During the Construction Period, such Impositions and utility
charges shall be included in the Property Cost to be paid by Lessor; provided,
however the Lessor shall pay such amounts described in this Section 3.3 only if
funds are made available by the Lenders and the Holders in an amount sufficient
to allow such payment.

      3.4   PERFORMANCE ON A NON-BUSINESS DAY.

            If any Basic Rent is required hereunder on a day that is not a
Business Day, then such Basic Rent shall be due on the corresponding Scheduled
Interest Payment Date. If any Supplemental Rent is required hereunder on a day
that is not a Business Day, then such Supplemental Rent shall be due on the next
succeeding Business Day.

      3.5   RENT PAYMENT PROVISIONS.

            Lessee shall make payment of all Basic Rent and Supplemental Rent
when due (subject to the applicable grace periods) regardless of whether any of
the Operative Agreements pursuant to which same is calculated and is owing shall
have been rejected, avoided or


                                       4
<PAGE>   9
disavowed in any bankruptcy or insolvency proceeding involving any of the
parties to any of the Operative Agreements. Such provisions of such Operative
Agreements and their related definitions are incorporated herein by reference
and shall survive any termination, amendment or rejection of any such Operative
Agreements.


                                   ARTICLE IV

      4.1   TAXES; UTILITY CHARGES.

            Subject to Lessee's rights of permitted contest pursuant to Section
13.1, Lessee shall pay or cause to be paid all Impositions with respect to the
Properties and/or the use, occupancy, operation, repair, access, maintenance or
operation thereof and all charges for electricity, power, gas, oil, water,
telephone, sanitary sewer service and all other rents, utilities and operating
expenses of any kind or type used in or on any Property and related real
property during the Term. Upon Lessor's request, Lessee shall provide from time
to time Lessor with evidence of all such payments referenced in the foregoing
sentence. Lessee shall be entitled to receive any credit or refund with respect
to any Imposition or utility charge paid by Lessee. Unless an Event of Default
shall have occurred and be continuing, the amount of any credit or refund
received by Lessor on account of any Imposition or utility charge paid by
Lessee, net of the costs and expenses incurred by Lessor in obtaining such
credit or refund, shall be promptly paid over to Lessee. All charges for
Impositions or utilities imposed with respect to any Property for a period
during which this Lease expires or terminates shall be adjusted and prorated on
a daily basis between Lessor and Lessee, and each party shall pay or reimburse
the other for such party's pro rata share thereof. During the Construction
Period, the costs of Impositions and all other utility and other charges or
expenses referenced in this Section 4.1 shall be paid by Lessor; provided,
however, the Lessor shall pay such amounts described in this Section 4.1 only if
funds are made available by the Lenders and the Holders in an amount sufficient
to allow such payment.


                                    ARTICLE V

      5.1   QUIET ENJOYMENT.

            Subject to the rights of Lessor contained in Sections 17.2, 17.3 and
20.3 and the other terms of this Lease and the other Operative Agreements and so
long as no Event of Default shall have occurred and be continuing, Lessee shall
peaceably and quietly have, hold and enjoy each Property for the applicable
Term, free of any claim or other action by Lessor or anyone rightfully claiming
by, through or under Lessor (other than Lessee) with respect to any matters
arising from and after the applicable Basic Term Commencement Date.


                                       5
<PAGE>   10
                                   ARTICLE VI

      6.1   Net Lease.

            This Lease shall constitute a net lease, and the obligations of
Lessee hereunder are absolute and unconditional. Lessee shall pay all operating
expenses arising out of the use, operation and/or occupancy of each Property.
Any present or future law to the contrary notwithstanding, this Lease shall not
terminate, nor shall Lessee be entitled to any abatement, suspension, deferment,
reduction, setoff, counterclaim, or defense with respect to the Rent, nor shall
the obligations of Lessee hereunder be affected (except as expressly herein
permitted and by performance of the obligations in connection therewith) for any
reason whatsoever, including without limitation by reason of: (a) any damage to
or destruction of any Property or any part thereof; (b) any taking of any
Property or any part thereof or interest therein by Condemnation or otherwise;
(c) any prohibition, limitation, restriction or prevention of Lessee's use,
occupancy or enjoyment of any Property or any part thereof, or any interference
with such use, occupancy or enjoyment by any Person or for any other reason; (d)
any title defect, Lien or any matter affecting title to any Property; (e) any
eviction by paramount title or otherwise; (f) any default by Lessor hereunder;
(g) any action for bankruptcy, insolvency, reorganization, liquidation,
dissolution or other proceeding relating to or affecting the Agent, any Lender,
Lessor, Lessee, any Holder or any Governmental Authority; (h) the impossibility
or illegality of performance by Lessor, Lessee or both; (i) any action of any
Governmental Authority or any other Person, Lessee's acquisition of ownership of
all or part of any Property (except for any such acquisition of ownership
pursuant to and in accordance with the terms of this Lease); (k) breach of any
warranty or representation with respect to any Property or any Operative
Agreement; (1) any defect in the condition, quality or fitness for use of any
Property or any part thereof; or (m) any other cause or circumstance whether
similar or dissimilar to the foregoing and whether or not Lessee shall have
notice or knowledge of any of the foregoing. Notwithstanding the foregoing
provisions, nothing contained in this Section 6.1 shall provide Lessor with any
right to payment by Lessee under this Lease prior to the Completion Date which
is contrary to Lessor's remedies under the Agency Agreement; it being the
express intention of the parties hereto that Lessee's liability hereunder shall
not exceed the liability of the Construction Agent under the Agency Agreement
prior to the Completion Date. The parties intend that the obligations of Lessee
hereunder shall be covenants, agreements and obligations that are separate and
independent from any obligations of Lessor hereunder and shall continue
unaffected unless such covenants, agreements and obligations shall have been
modified or terminated in accordance with an express provision of this Lease.
Lessor and Lessee acknowledge and agree that the provisions of this Section 6.1
have been specifically reviewed and subjected to negotiation.

      6.2   NO TERMINATION OR ABATEMENT.

            Lessee shall remain obligated under this Lease in accordance with
its terms and shall not take any action to terminate, rescind or avoid this
Lease, notwithstanding any action for bankruptcy, insolvency, reorganization,
liquidation, dissolution, or other proceeding affecting any Person or any
Governmental Authority, or any action with respect to this Lease or any
Operative Agreement which may be taken by any trustee, receiver or liquidator of
any Person or


                                       6
<PAGE>   11
any Governmental Authority or by any court with respect to any Person, or any
Governmental Authority. Lessee hereby waives all right (a) to terminate or
surrender this Lease (except as permitted hereunder or under the terms of the
Operative Agreements) or (b) to avail itself of any abatement, suspension,
deferment, reduction, setoff, counterclaim or defense with respect to any Rent.
Lessee shall remain obligated under this Lease in accordance with its terms and
Lessee hereby waives any and all rights now or hereafter conferred by statute or
otherwise to modify or avoid strict compliance with its obligations under this
Lease. Notwithstanding any such statute or otherwise, Lessee shall be bound by
all of the terms and conditions contained in this Lease.


                                   ARTICLE VII

      7.1   OWNERSHIP OF THE PROPERTIES.

            (a)   Lessor and Lessee intend that for federal and all state and
      local income tax purposes, bankruptcy purposes, regulatory purposes,
      commercial law and real estate purposes and all other purposes (A) this
      Lease will be treated as a financing arrangement, (B) Lessee will be
      treated as the beneficial owner of the Properties and will be entitled to
      all tax benefits ordinarily available to owners of property similar to the
      Properties for such tax purposes and (C) this Lease will be treated as an
      operating lease for financial statement reporting purposes.
      Notwithstanding the foregoing, neither party hereto has made, or shall be
      deemed to have made, any representation or warranty as to the availability
      of any of the foregoing treatments under applicable accounting rules, tax,
      bankruptcy, regulatory, commercial or real estate law or under any other
      set of rules. Lessee shall claim the cost recovery deductions associated
      with each Property, and Lessor shall not, to the extent not prohibited by
      Law, take on its tax return a position inconsistent with Lessee's claim of
      such deductions.

            (b)   For all purposes described in Section 7.1 (a), Lessor and
      Lessee intend this Lease to constitute a finance lease and not a true
      lease. In order to secure the obligations of Lessee now existing or
      hereafter arising under any and all Operative Agreements, Lessee hereby
      conveys, grants, assigns, transfers, hypothecates, mortgages and sets over
      to Lessor, for the benefit of all Financing Parties, a first priority
      security interest (but subject to the security interest in the assets
      granted by Lessee in favor of the Agent in accordance with the Security
      Agreement) in and lien on all right, title and interest of Lessee (now
      owned or hereafter acquired) in and to all Properties to the extent such
      is personal property and irrevocably grants and conveys a lien, deed of
      trust and mortgage on all right, title and interest of Lessee (now owned
      or hereafter acquired) in and to all Properties to the extent such is a
      real property. Lessor and Lessee further intend and agree that, for the
      purpose of securing the obligations of Lessee and/or the Construction
      Agent now existing or hereafter arising under the Operative Agreements,
      (i) this Lease shall be a security agreement and financing statement
      within the meaning of Article 9 of the Uniform Commercial Code respecting
      each of the Properties and all proceeds (including without limitation
      insurance proceeds thereof) to the extent such is personal


                                       7
<PAGE>   12
      property and an irrevocable grant and conveyance of a lien, deed of trust
      and mortgage on each of the Properties and all proceeds (including without
      limitation insurance proceeds thereof) to the extent such is real
      property; (ii) the acquisition of title by Lessor in each Property
      referenced in Article II constitutes a grant by Lessee to Lessor of a
      security interest, lien, deed of trust and mortgage in all of Lessee's
      right, title and interest in and to each Property and all proceeds
      (including without limitation insurance proceeds thereof) of the
      conversion, voluntary or involuntary, of the foregoing into cash,
      investments, securities or other property, whether in the form of cash,
      investments, securities or other property, and an assignment of all rents,
      profits and income produced by each Property; and (iii) notifications to
      Persons holding such property, and acknowledgments, receipts or
      confirmations from financial intermediaries, bankers or agents (as
      applicable) of Lessee shall be deemed to have been given for the purpose
      of perfecting such lien, security interest, mortgage lien and deed of
      trust under applicable law. Lessee shall promptly take such actions as
      Lessor may reasonably request (including without limitation the filing of
      Uniform Commercial Code Financing Statements, Uniform Commercial Code
      Fixture Filings and memoranda (or short forms) of this Lease and the
      various Lease Supplements) to ensure that the lien, security interest,
      lien, mortgage lien and deed of trust in each Property and the other items
      referenced above will be deemed to be a perfected lien, security interest,
      mortgage lien and deed of trust of first priority under applicable law and
      will be maintained as such throughout the Term.


                                  ARTICLE VIII

      8.1   CONDITION OF THE PROPERTIES.

            LESSEE ACKNOWLEDGES AND AGREES THAT IT IS LEASING EACH PROPERTY
"AS-IS WHERE-IS" WITHOUT REPRESENTATION, WARRANTY OR COVENANT (EXPRESS OR
IMPLIED) BY LESSOR (EXCEPT THAT LESSOR SHALL KEEP EACH PROPERTY FREE AND CLEAR
OF LESSOR LIENS) AND IN EACH CASE SUBJECT TO (A) THE EXISTING STATE OF TITLE,
(B) THE RIGHTS OF ANY PARTIES IN POSSESSION THEREOF (IF ANY), (C) ANY STATE OF
FACTS REGARDING ITS PHYSICAL CONDITION OR WHICH AN ACCURATE SURVEY MIGHT SHOW,
(D) ALL APPLICABLE LEGAL REQUIREMENTS AND (E) VIOLATIONS OF LEGAL REQUIREMENTS
WHICH MAY EXIST ON THE DATE HEREOF AND/OR THE DATE OF THE APPLICABLE LEASE
SUPPLEMENT. NEITHER LESSOR NOR THE AGENT NOR ANY LENDER NOR ANY HOLDER HAS MADE
OR SHALL BE DEEMED TO HAVE MADE ANY REPRESENTATION, WARRANTY OR COVENANT
(EXPRESS OR IMPLIED) (EXCEPT THAT LESSOR SHALL KEEP EACH PROPERTY FREE AND CLEAR
OF LESSOR LIENS) OR SHALL BE DEEMED TO HAVE ANY LIABILITY WHATSOEVER AS TO THE
TITLE, VALUE, HABITABILITY, USE, CONDITION, DESIGN, OPERATION, MERCHANTABILITY
OR FITNESS FOR USE OF ANY PROPERTY (OR ANY PART THEREOF), OR ANY OTHER
REPRESENTATION, WARRANTY OR COVENANT WHATSOEVER, EXPRESS OR IMPLIED, WITH
RESPECT


                                       8
<PAGE>   13
TO ANY PROPERTY (OR ANY PART THEREOF), AND NEITHER LESSOR NOR THE AGENT NOR ANY
LENDER NOR ANY HOLDER SHALL BE LIABLE FOR ANY LATENT, HIDDEN, OR PATENT DEFECT
THEREON OR THE FAILURE OF ANY PROPERTY, OR ANY PART THEREOF, TO COMPLY WITH ANY
LEGAL REQUIREMENT. LESSEE HAS OR PRIOR TO THE BASIC TERM COMMENCEMENT DATE WILL
HAVE BEEN AFFORDED FULL OPPORTUNITY TO INSPECT EACH PROPERTY AND THE
IMPROVEMENTS THEREON (IF ANY), IS OR WILL BE (INSOFAR AS LESSOR, THE AGENT, EACH
LENDER AND EACH HOLDER ARE CONCERNED) SATISFIED WITH THE RESULTS OF ITS
INSPECTIONS AND IS ENTERING INTO THIS LEASE SOLELY ON THE BASIS OF THE RESULTS
OF ITS OWN INSPECTIONS, AND ALL RISKS INCIDENT TO THE MATTERS DESCRIBED IN THE
PRECEDING SENTENCE, AS BETWEEN LESSOR, THE AGENT, THE LENDERS AND THE HOLDERS,
ON THE ONE HAND, AND LESSEE, ON THE OTHER HAND, ARE TO BE BORNE BY LESSEE.

      8.2   POSSESSION AND USE OF THE PROPERTIES.

            (a)   At all times following the Completion Date, the Properties in
      the aggregate shall constitute a Permitted Facility and shall be used by
      Lessee in the ordinary course of its business. Lessee shall pay, or cause
      to be paid, all charges and costs required in connection with the use of
      the Properties as contemplated by this Lease. Lessee shall not commit or
      permit any waste of the Properties or any part thereof.

            (b)   The address stated in Section 6.2(i) of the Participation
      Agreement is the principal place of business and chief executive office of
      Lessee (as such terms are used in Section 9-103(3) of the Uniform
      Commercial Code of any applicable jurisdiction), and Lessee will provide
      Lessor with prior written notice of any change of location of its
      principal place of business or chief executive office. Regarding a
      particular Property, each Lease Supplement correctly identifies the
      initial location of the related Equipment (if any) and Improvements (if
      any) and contains an accurate legal description for the related parcel of
      Land. The Equipment and Improvements respecting each particular Property
      will be located only at the location identified in the applicable Lease
      Supplement.

            (c)   Lessee will not attach or incorporate any item of Equipment to
      or in any other item of equipment or personal property or to or in any
      real property in a manner that could give rise to the assertion of any
      Lien (in favor of a third party that is prior to the Liens thereon created
      by the Operative Agreements) on such item of Equipment by reason of such
      attachment or the assertion of a claim that such item of Equipment has
      become a fixture and is subject to a Lien in favor of a third party that
      is prior to the Liens thereon created by the Operative Agreements.

            (d)   On the Basic Term Commencement Date for each Property, Lessor
      and Lessee shall execute a Lease Supplement in regard to such Property
      which shall contain an Equipment Schedule that has a general description
      of the Equipment (if any) which


                                       9
<PAGE>   14
      shall comprise the Property, an Improvement Schedule that has a general
      description of the Improvements (if any) which shall comprise the Property
      and a legal description of the Land (if any) which shall comprise the
      Property. Simultaneously with the execution and delivery of each Lease
      Supplement, such Equipment, Improvements, Land, all additional Equipment
      and all additional Improvements which are financed under the Operative
      Agreements after the Basic Term Commencement Date and the remainder of
      such Property shall be deemed to have been accepted by Lessee for all
      purposes of this Lease and to be subject to this Lease.

            (e)   At all times during the Term with respect to each Property,
      Lessee will comply with all obligations under and (to the extent no Event
      of Default exists and provided that such exercise will not impair the
      value, utility or remaining useful life of such Property) shall be
      permitted to exercise all rights and remedies under, all operation and
      easement agreements and related or similar agreements applicable to such
      Property.

      8.3   INTEGRATED PROPERTIES.

            On the Rent Commencement Date for each Property, Lessee shall, at
its sole cost and expense, cause all Properties in the aggregate to constitute
(and for the duration of the Term shall continue to constitute) all of the
equipment, facilities, rights, other personal property and other real property
necessary or appropriate to operate, utilize, maintain and control a Permitted
Facility in a commercially reasonable manner.


                                   ARTICLE IX

      9.1   COMPLIANCE WITH LEGAL REQUIREMENTS, INSURANCE REQUIREMENTS AND
            MANUFACTURER'S SPECIFICATIONS AND STANDARDS.

            Subject to the terms of Article XIII relating to permitted contests,
Lessee, at its sole cost and expense, shall (a) comply with all applicable Legal
Requirements (including without limitation all Environmental Laws (except as set
forth in Section 15.2)) and all Insurance Requirements relating to the
Properties, (b) procure, maintain and comply with all licenses, permits, orders,
approvals, consents and other authorizations required for the acquisition,
installation, testing, use, development, construction, operation, maintenance,
repair, refurbishment and restoration of the Properties and (c) comply with all
manufacturer's specifications and standards, including without limitation the
acquisition, installation, testing, use, development, construction, operation,
maintenance, repair, refurbishment and restoration of the Properties, whether or
not compliance therewith shall require structural or extraordinary changes in
any Property or interfere with the use and enjoyment of any Property, unless the
failure to procure, maintain and comply with such items identified in
subparagraphs (b) and (c), individually or in the aggregate, shall not have and
could not reasonably be expected to have a Material Adverse Effect. Lessor
agrees to take such actions as may be reasonably requested by Lessee in
connection with the compliance by Lessee of its obligations under this Section
9.1. Notwithstanding the foregoing, Lessee shall be deemed to be in compliance
with all


                                       10
<PAGE>   15
Environmental Laws for purposes of this Lease notwithstanding any Environmental
Violation if the severity of such Environmental Violation is less than federal,
state and local standards requiring remediation or removal or, if such standards
are exceeded, remediation or removal is proceeding in accordance with all
applicable Environmental Laws.


                                    ARTICLE X

      10.1  MAINTENANCE AND REPAIR; RETURN.

            (a)   Lessee, at its sole cost and expense, shall maintain each
      Property in good condition, repair and working order (ordinary wear and
      tear excepted) and make all necessary repairs thereto and replacements
      thereof, of every kind and nature whatsoever, whether interior or
      exterior, ordinary or extraordinary, structural or nonstructural or
      foreseen or unforeseen, in each case as required by Section 9.1 and on a
      basis consistent with the operation and maintenance of properties or
      equipment comparable in type and function to the applicable Property, such
      that such Property is capable of being immediately utilized by a third
      party and in compliance with standard industry practice subject, however,
      to the provisions of Article XV with respect to Casualty and Condemnation.

            (b)   Lessee shall not use or locate any component of any Property
      outside of the Approved State therefor. Lessee shall not move or relocate
      any component of any Property beyond the boundaries of the Land described
      in the Lease Supplement with regard to the Land, except for the temporary
      removal of Equipment and other personal property for repair or
      replacement.

            (c)   If any component of any Property becomes worn out, lost,
      destroyed, damaged beyond repair or otherwise permanently rendered unfit
      for use, Lessee, at its own expense, will within a reasonable time replace
      such component with a replacement component which is free and clear of all
      Liens (other than Permitted Liens and Lessor Liens) and has a value,
      utility and useful life at least equal to the component replaced (assuming
      the component replaced had been maintained and repaired in accordance with
      the requirements of this Lease). Except as otherwise provided in Section
      11.1, all components which are added to any Property shall immediately
      become the property of (and title thereto shall vest in) Lessor and shall
      be deemed incorporated in such Property and subject to the terms of this
      Lease as if originally leased hereunder.

            (d)   Upon reasonable advance notice, Lessor and its agents shall
      have the right to inspect each Property and all maintenance records with
      respect thereto at any reasonable time during normal business hours but
      shall not, in the absence of an Event of Default, materially disrupt the
      business of Lessee.

            (e)   Lessee shall cause to be delivered to Lessor (at Lessee's sole
      expense) one or more additional Appraisals (or reappraisals of Property)
      as Lessor may request if any


                                       11
<PAGE>   16
      one of Lessor, the Agent, the Trust Company, any Lender or any Holder is
      required pursuant to any applicable Legal Requirement to obtain such
      Appraisals (or reappraisals) and upon the occurrence of any Event of
      Default.

            (f)   Lessor shall under no circumstances be required to build any
      improvements or install any equipment on any Property, make any repairs,
      replacements, alterations or renewals of any nature or description to any
      Property, make any expenditure whatsoever in connection with this Lease or
      maintain any Property in any way. Lessor shall not be required to
      maintain, repair or rebuild all or any part of any Property, and Lessee
      waives the right to (i) require Lessor to maintain, repair, or rebuild all
      or any part of any Property, or (ii) make repairs at the expense of Lessor
      pursuant to any Legal Requirement, Insurance Requirement, contract,
      agreement, covenant, condition or restriction at any time in effect.

            (g)   Lessee shall, upon the expiration or earlier termination of
      this Lease with respect to a Property, if Lessee shall not have exercised
      its Purchase Option with respect to such Property and purchased such
      Property, surrender such Property (i) pursuant to the exercise of the
      applicable remedies upon the occurrence of a Lease Event of Default, to
      Lessor or (iii) pursuant to the second paragraph of Section 22.1(a)
      hereof, to Lessor or the third party purchaser, as the case may be,
      subject to Lessee's obligations under this Lease (including without
      limitation the obligations of Lessee at the time of such surrender under
      Sections 9.1, 10.1(a) through (f), 10.2, 11.1, 12.1, 22.1 and 23.1).

      10.2  ENVIRONMENTAL INSPECTION.

            If Lessee has not given notice of exercise of its Purchase Option on
the Expiration Date pursuant to Section 20.1 or for whatever reason Lessee does
not purchase a Property in accordance with the terms of this Lease, then not
more than one hundred twenty (120) days nor less than sixty (60) days prior to
the Expiration Date, Lessee shall cause to be delivered to Lessor environmental
site assessments recently prepared (no more than thirty (30) days prior to the
date of delivery) by an independent recognized professional reasonably
acceptable to Lessor, and in form, scope and content reasonably satisfactory to
Lessor. The cost incurred respecting such environmental site assessments shall
be paid for in accordance with the provisions set forth in Section 20.3(b).


                                   ARTICLE XI

      11.1  MODIFICATIONS.

            (a)   Lessee at its sole cost and expense, at any time and from time
      to time without the consent of Lessor may make modifications, alterations,
      renovations, improvements and additions to any Property or any part
      thereof and substitutions and replacements therefor (collectively,
      "Modifications"), and Lessee shall make any and all Modifications required
      to be made pursuant to all Legal Requirements, Insurance


                                       12
<PAGE>   17
         Requirements and manufacturer's specifications and standards; provided,
         that: (i) no Modification shall materially impair the value, utility or
         useful life of any Property from that which existed immediately prior
         to such Modification; (ii) each Modification shall be done
         expeditiously and in a good and workmanlike manner; (iii) no
         Modification shall adversely affect the structural integrity of any
         Property; (iv) to the extent required by Section 14.2(a), Lessee shall
         maintain builders' risk insurance at all times when a Modification is
         in progress; (v) subject to the terms of Article XIII relating to
         permitted contests, Lessee shall pay all costs and expenses and
         discharge any Liens arising with respect to any Modification; (vi) each
         Modification shall comply with the requirements of this Lease
         (including without limitation Sections 8.2 and 10.1); and (vii) except
         as otherwise contemplated or provided in any Operative Agreement, no
         Improvement shall be demolished or otherwise rendered unfit for use
         unless Lessee shall finance the proposed replacement Modification
         outside of this lease facility; provided, further, Lessee shall not
         make any Modification (unless required by any Legal Requirement) to the
         extent any such Modification, individually or in the aggregate, shall
         have or could reasonably be expected to have a Material Adverse Effect.
         Lessee shall not remove or attempt to remove any Modification from any
         Property. Title to each Modification shall vest in Lessee to the extent
         such Modification (a) is not financed pursuant to the Operative
         Agreements, (b) is not a fixture or other real estate interest, (c) is
         readily removable without causing material damage to any Property, (d)
         is not required in order for the applicable Property to comply with any
         Legal Requirement, any Insurance Requirement or any requirement of
         Section 8.3 of this Lease and (e) is not necessary to conform to any
         applicable manufacturer's specification and/or standard. Title to all
         other Modifications shall immediately and without further action upon
         their incorporation into the applicable Property (1) become property of
         Lessor, (2) be subject to this Lease and (3) be titled in the name of
         Lessor. Lessee at its sole cost and expense shall repair in a good and
         workmanlike manner any and all damage done to any Property due to the
         removal, detachment, attempted removal or attempted detachment of any
         Modification from a Property and all such repairs shall be completed by
         the earlier of (a) thirty (30) days after such removal, detachment,
         attempted removal or attempted detachment of the applicable
         Modification from the applicable Property and (b) the Expiration Date.
         Lessee shall not remove, detach or attempt to remove or detach any
         Modification from any Property except in accordance with the provisions
         of this Section 11.1. The Lessor acknowledges Lessee's right to
         finance and to secure under the Uniform Commercial Code, inventory,
         furnishings, furniture, equipment, machinery, leasehold improvements
         and other personal property located at the Properties, other than the
         Equipment and modifications required to be titled in the name of Lessor
         and excluding in all cases fixtures, and Lessor agrees, at Lessee's
         cost and expenses, to execute Lessor waiver forms, releases of Lessor
         Liens and other similar documentation (in form and substance reasonably
         satisfactory to Lessor and the Agent) in favor or any purchase money
         seller, lessor or lender who has financed or may finance in the future
         such items.

                  (b) The construction process provided for in the Agency
         Agreement is acknowledged by Lessor to be consistent with and in
         compliance with the terms and provisions of this Article XI.



                                       13
<PAGE>   18
         appurtenance thereto is the subject of a Condemnation; provided,
         however, if a Material Default or an Event of Default shall have
         occurred and be continuing or if such award, compensation or insurance
         proceeds shall exceed $1,000,000, then such award, compensation or
         insurance proceeds shall be paid directly to Lessor or, if received by
         Lessee, shall be held in trust for Lessor, and shall be paid over by
         Lessee to Lessor and held in accordance with the terms of this Article
         XV or, if applicable. applied to the repayment of the Property Cost in
         accordance with Section 16 on the Termination Date. All amounts held by
         Lessor hereunder on account of any award, compensation or insurance
         proceeds either paid directly to Lessor or turned over to Lessor shall
         be held as security for the performance of Lessee's obligations
         hereunder and under the other Operative Agreements and when all such
         obligations of Lessee with respect to such matters (and all other
         obligations of Lessee which should have been satisfied pursuant to the
         Operative Agreements as of such date) have been satisfied, all amounts
         so held by Lessor shall be paid over to Lessee.

                  (b) Lessee may appear in any proceeding or action to
         negotiate, prosecute, adjust or appeal any claim for any award,
         compensation or insurance payment on account of any such Casualty or
         Condemnation and shall pay all expenses thereof; provided, that during
         the Construction Period, such expenses shall be paid by Lessor;
         provided, further the Lessor shall pay such amounts described in this
         Section 15.1(b) only if funds are made available by the Lenders and the
         Holders in an amount sufficient to allow such payment. At Lessee's
         reasonable request, and at Lessee's sole cost and expense, Lessor and
         the Agent shall participate in any such proceeding, action,
         negotiation, prosecution or adjustment; provided, that during the
         Construction Period, such expenses shall be paid by Lessor; provided,
         further, the Lessor shall pay such amounts described in this Section
         15.1(b) only if funds are made available by the Lenders and the Holders
         in an amount sufficient to allow such payment. Lessor and Lessee agree
         that this Lease shall control the rights of Lessor and Lessee in and to
         any such award, compensation or insurance payment.

                  (c) If Lessee shall receive notice of a Casualty or a
         Condemnation of a Property or any interest therein where damage to the
         affected Property is estimated to equal or exceed twenty-five percent
         (25%) of the Property Cost of such Property, Lessee shall give notice
         thereof to Lessor promptly after Lessee's receipt of such notice. In
         the event such a Casualty or Condemnation occurs (regardless of whether
         Lessee gives notice thereof), then Lessee shall be deemed to have
         delivered a Termination Notice to Lessor and the provisions of Sections
         16.1 and 16.2 shall apply.

                  (d) In the event of a Casualty or a Condemnation (regardless
         of whether notice thereof must be given pursuant to paragraph (c)),
         this Lease shall terminate with respect to the applicable Property in
         accordance with Section 16.1 if Lessee, within thirty (30) days after
         such occurrence, delivers to Lessor a notice to such effect.

                  (e) If pursuant to this Section 15.1 this Lease shall continue
         in full force and effect following a Casualty or Condemnation with
         respect to the affected Property,



                                       14
<PAGE>   19
         Lessee shall, at its sole cost and expense (subject to reimbursement in
         accordance with Section 15.1(a)) promptly and diligently repair any
         damage to the applicable Property caused by such Casualty or
         Condemnation in conformity with the requirements of Sections 10.1 and
         11.1. using the as-built Plans and Specifications or manufacturer's
         specifications for the applicable Improvements, Equipment or other
         components of the applicable Property (as modified to give effect to
         any subsequent Modifications, any Condemnation affecting the applicable
         Property and all applicable Legal Requirements). so as to restore the
         applicable Property to the same or a greater remaining economic value,
         useful life, utility, condition, operation and function as existed
         immediately prior to such Casualty or Condemnation (assuming all
         maintenance and repair standards have been satisfied). In such event,
         title to the applicable Property shall remain with Lessor. Lessor shall
         make disbursements from time to time of any award, compensation or
         insurance proceeds held by it to Lessee for application to the cost of
         restoration subject to the satisfaction of the following conditions:
         (1) Lessor shall have received a fully executed counterpart of a
         requisition therefor (in form and substance reasonably satisfactory to
         Lessor), requesting funds in an amount not exceeding the cost of work
         completed or insured since the last disbursement, together with
         reasonably satisfactory evidence of the state of completion and of
         performance of the work in a good and workman-like manner and in
         accordance with the as-built Plans and Specifications, (ii) at the time
         of any such disbursement, no Lease Default or Lease Event of Default
         shall have occurred and be continuing, and no mechanic's or
         materialmen's liens shall have been filed and remain undischarged,
         except those discharged by the disbursement of the requested funds or
         which are otherwise bonded, (iii) Lessor shall be reasonably satisfied
         that sufficient funds are available to complete such restoration and
         (iv) Lessor shall have good and marketable title to all Properties,
         subject only to Permitted Liens. Provided no Lease Default or Lease
         Event of Default shall have occurred and be continuing, any award,
         compensation or insurance proceeds remaining after restoration of any
         Property as herein provided shall be paid to Lessee.

                  (f) In no event shall a Casualty or Condemnation affect
         Lessee's obligations to pay Rent pursuant to Article III.

                  (g) Notwithstanding anything to the contrary set forth in
         Section 15.1(a) or Section 15.1(e), if during the Term with respect to
         a Property a Casualty occurs with respect to such Property or Lessee
         receives notice of a Condemnation with respect to such Property, and
         following such Casualty or Condemnation, the applicable Property cannot
         reasonably be restored, repaired or replaced on or before the day one
         hundred eighty (180) days prior to the Expiration Date or the date nine
         (9) months after the occurrence of such Casualty or Condemnation (if
         such Casualty or Condemnation occurs during the Term) to the same or a
         greater remaining economic value, useful life, utility, condition,
         operation and function as existed immediately prior to such Casualty or
         Condemnation (assuming all maintenance and repair standards have been
         satisfied) or on or before such day such Property is not in fact so
         restored, repaired or replaced, then Lessee shall be required to
         exercise its Purchase Option for such Property on the next Payment Date
         (notwithstanding the limits on such exercise contained in Section 20.2)
         and pay Lessor



                                       15
<PAGE>   20
         the Termination Value for such Property; provided, if any Default or
         Event of Default has occurred and is continuing, Lessee shall also
         promptly (and in any event within three (3) Business Days) pay Lessor
         any award, compensation or insurance proceeds received on account of
         any Casualty or Condemnation with respect to any Property; provided,
         further, that if no Material Default or Event of Default has occurred
         and is continuing, any Excess Proceeds shall be paid to Lessee. If a
         Material Default or an Event of Default has occurred and is continuing
         and any Loans, Holder Advances or other amounts are owing with respect
         thereto, then any Excess Proceeds (to the extent of any such Loans,
         Holder Advances or other amounts owing with respect thereto) shall be
         paid to Lessor, held as security for the performance of Lessee's
         obligations hereunder and under the other Operative Agreements and
         applied to such obligations upon the exercise of remedies in connection
         with the occurrence of an Event of Default, with the remainder of such
         Excess Proceeds in excess of such Loans, Holder Advances and other
         amounts owing with respect thereto being distributed to the Lessee.

                  (h) The provisions of Sections 15.1(a) through 15.1(g) shall
         not apply to any Property until after the Construction Period
         Termination Date applicable to such Property and the applicable
         provisions of the Agency Agreement shall apply to a Casualty or
         Condemnation affecting a Construction Period Property.

         15.2 ENVIRONMENTAL MATTERS.

                  (a) Lessee hereby acknowledges and confirms that, as of the
         Property Closing Date, the Property (which includes Land) is
         contaminated by Hazardous Substances including, but not limited to, the
         Pre-Existing Hazardous Substances semiconductor related contamination
         ("TCE") and ten other compounds (the "Pre-Existing Hazardous
         Substances") in concentrations and conditions that constitute an
         Environmental Violation. In particular, Lessee acknowledges and
         confirms the following facts with regard to the Property (which
         includes the Land); provided remediation plans are in effect with
         respect thereto which bring such Property (which includes the Land)
         into compliance with the applicable Environmental Laws:

                           (i) In 1984, the California Regional Water Quality
                  Control Board issued cleanup orders to Raytheon, Fairchild
                  Semiconductor Corporation, Intel Corporation, NEC Electronics,
                  Inc. and Siltec Corporation with respect to PreExisting
                  Hazardous Substance contamination in the regional site known
                  as the Middlefield-Ellis-Whisman (MEW) site (of which the
                  Property (which includes the Land) is a part). Three (3)
                  Superfund sites exist within the MEW area. The Environmental
                  Protection Agency ("EPA") is currently overseeing cleanup
                  measures that are being conducted on the Property (which
                  includes the Land) and neighboring properties. The Property
                  (which includes the Land) has been identified in EPA Orders as
                  containing sources of contamination including underground and
                  aboveground storage tanks for chemical products and wastes, pH
                  neutralization systems and industrial wastewater treatment
                  systems. The Property (which includes the Land) is listed on
                  the National Priorities List.



                                       16
<PAGE>   21
                           (iii) In April 1985, the EPA issued a "Request for
                  Information" pursuant to Section 106(c) of CERCLA and took
                  over as the lead agency at the Property (which includes Land).
                  Raytheon, Fairchild Semiconductor Corporation and Intel
                  Corporation entered an Administrative order on Consent with
                  the EPA on August 15, 1985 to conduct Remedial
                  Investigation/Feasibility Studies ("RI/FS") at the regional
                  site referred to above. The RI/FS was finalized in 1988. The
                  EPA issued a Record of Decision ("ROD") in May 1989. The ROD.
                  which was later modified in September 1990 and April 1996,
                  established specific cleanup concentrations for the
                  Pre-Existing Hazardous Substances, and required the
                  implementation of site-specific source control remediation
                  measures and a regional groundwater remediation program.
                  Raytheon and Intel Corporation entered into a Consent Decree
                  ("CD") with the EPA in May 1991 that was entered by the United
                  States District Court, Northern District of California on
                  April 10. 1992.

                           (iii) The CD referred to above provides that Raytheon
                  will perform groundwater and soil remediation for the sites it
                  occupied and operated within the MEW area, including, but not
                  limited to, the Property (which includes the Land). The
                  facility specific work at the Property (which includes the
                  Land) is now in the operation and maintenance phase.

                           (iv) In 1987, a soil-bentonite, subsurface, slurry
                  wall was installed by Raytheon around the perimeter of the
                  Property (which includes the Land) enclosing the soil and
                  water bearing zones as part of the remedial measures.
                  Groundwater is extracted from the water bearing zones by
                  Raytheon within the area enclosed by the slurry wall
                  maintaining an inward and upward groundwater flow gradient to
                  keep contaminated groundwater from flowing away from the
                  Property (which includes the Land).

                           (v) The groundwater extraction and treatment system
                  was installed in 1987. Groundwater is extracted from several
                  wells located both within the Property (which includes the
                  Land) boundaries and from adjacent property. The groundwater
                  extraction system is a long term remedial measure that
                  Raytheon is required to maintain. The groundwater extraction
                  system, soil vapor extraction system referred to below and
                  groundwater monitoring are ongoing at the Property (which
                  includes the Land) to remediate and monitor TCE and other
                  Pre-Existing Hazardous Substances.

                           (vi) A soil vapor extraction system was installed by
                  Raytheon in 1996 to remediate the contaminated soils in or
                  under the Property (which includes the Land). This system
                  covers a surface area of approximately four (4) acres and
                  proceeds to a depth of approximately 15 to 18 feet. The system
                  is composed of eighty-eight (88) shallow and deep soil vapor
                  extraction wells and one soil vapor



                                       17
<PAGE>   22
                  extraction treatment system. Raytheon has petitioned and
                  obtained approval from the EPA for closure for part of the
                  soil vapor remedial system.

                  (b) In light of the environmental condition of the Property
         (which includes the Land) existing as of the Property Closing Date (the
         "Pre-Existing Environmental Conditions"), the presence of Pre-Existing
         Hazardous Substances on the Property (which includes the Land) shall
         not violate the terms of this Lease. Responsibility for the cleanup
         and/or remediation of the Pre-Existing Environmental Conditions shall
         be allocated pursuant to the terms of the Purchase Agreement and the
         Indemnity Agreement: provided, notwithstanding any of the provisions of
         the Lease or any of the Operative Agreements, to the extent any
         Pre-Existing Environmental Condition is not addressed by, any third
         party pursuant to the Purchase Agreement and/or the Indemnity Agreement
         so as to remediate such Pre-Existing Environmental Condition in
         accordance with the applicable Environmental Laws (and to indemnify the
         Financing Parties in accordance with the requirements of the
         Participation Agreement), then Lessee shall be responsible for (i) the
         cleanup and/or remediation of such Pre-Existing Environmental Condition
         in accordance with the applicable terms of the Operative Agreements
         including without limitation Section 15.2(c) and (ii) the environmental
         indemnification of the Financing Parties in accordance with the
         Participation Agreement.

                  (c) Notwithstanding the foregoing, promptly upon Lessee's
         actual knowledge of the presence of Hazardous Substances in any portion
         of any Property or Properties (other than the Pre-Existing
         Environmental Conditions) in concentrations and conditions that
         constitute an Environmental Violation and which, in the reasonable
         opinion of Lessee, the cost to undertake any legally required response,
         clean up, remedial or other action will or might result in a cost to
         Lessee of more than $50,000, Lessee shall notify Lessor in writing of
         such condition. In the event of any Environmental Violation (regardless
         of whether notice thereof must be given), Lessee shall, not later than
         thirty (30) days after Lessee has actual knowledge of such
         Environmental Violation, either deliver to Lessor a Termination Notice
         with respect to the applicable Property or Properties pursuant to
         Section 16. 1, if applicable, or, at Lessee's sole cost and expense,
         promptly and diligently undertake and diligently complete any response,
         clean up, remedial or other action (including without limitation the
         pursuit by Lessee of appropriate action against any off-site or third
         party source for contamination) necessary to remove. cleanup or
         remediate the Environmental Violation in accordance with all
         Environmental Laws; provided, notwithstanding the foregoing provision
         of this sentence, Lessee shall only be responsible for Pre-Existing
         Environmental Conditions to the extent set forth in Section 15.2(b) and
         the other applicable provisions of the Operative Agreements. Any such
         undertaking shall be timely completed in accordance with prudent
         industry standards. If Lessee does not deliver a Termination Notice
         with respect to such Property pursuant to Section 16.1, Lessee shall.,
         upon completion of remedial action by Lessee, cause to be prepared by a
         reputable environmental consultant acceptable to Lessor a report
         describing the Environmental Violation and the actions taken by Lessee
         (or its agents) in response to such Environmental Violation, and a
         statement by the consultant that the Environmental Violation has been
         remedied in full compliance with applicable



                                       18
<PAGE>   23
        Environmental Law. Not less than sixty (60) days prior to any time that
        Lessee elects to cease operations with respect to any Property or to
        remarket any Property pursuant to Section 20.1 hereof or any other
        provision of any Operative Agreement, Lessee at its expense shall cause
        to be delivered to Lessor environmental site assessments respecting such
        Property recently prepared (no more than thirty (30) days prior to the
        date of delivery) by an independent recognized professional acceptable
        to Lessor in its reasonable discretion and in form, scope and content
        satisfactory to Lessor in its reasonable discretion. Notwithstanding any
        other provision of any Operative Agreement, if Lessee fails to comply
        with the foregoing obligation regarding the environmental site
        assessments, Lessee shall be obligated to purchase such Property for its
        Termination Value and shall not be permitted to exercise (and Lessor
        shall have no obligation to honor any such exercise) any rights under
        any Operative Agreement regarding a sale of such Property to a Person
        other than Lessee.

         15.3 NOTICE OF ENVIRONMENTAL MATTERS.

              Promptly, but in any event within five (5) Business Days from the
        date Lessee has actual knowledge thereof, Lessee shall provide to Lessor
        written notice of any pending or threatened claim, action or proceeding
        involving any Environmental Law or any Release on or in connection with
        any Property or Properties other than notices (provided to Lessor prior
        to the Initial Closing Date) relating to the Pre-Existing Environmental
        Conditions. All such notices shall describe in reasonable detail the
        nature of the claim, action or proceeding and Lessee's proposed response
        thereto. In addition, Lessee shall provide to Lessor, within five (5)
        Business Days of receipt, copies of all material written communications
        with any Governmental Authority relating to any Environmental Law in
        connection with any Property. Lessee shall also promptly provide such
        detailed reports of any such material environmental claims as may
        reasonably be requested by Lessor.


                                   ARTICLE XVI

         16.1 TERMINATION UPON CERTAIN EVENTS.

              If Lessee has delivered, or is deemed to have delivered, written
        notice of a termination of this Lease with respect to the applicable
        Property to Lessor in the form described in Section 16.2(a) (a
        "Termination Notice") pursuant to the provisions of this Lease, then
        following the applicable Casualty, Condemnation or Environmental
        Violation (Provided, no such Termination Notice shall be deemed
        delivered with respect to any Pre-Existing Environmental Condition),
        this Lease shall terminate with respect to the affected Property on the
        applicable Termination Date.

         16.2 PROCEDURES.

              (a) A Termination Notice shall contain: (i) notice of termination
        of this Lease with respect to the affected Property on a Payment Date
        not more than sixty (60) days



                                       19
<PAGE>   24
        after Lessor's receipt of such Termination Notice (the "Termination
        Date"); and (ii) a binding and irrevocable agreement of Lessee to pay
        the Termination Value for the applicable Property and purchase such
        Property on such Termination Date.

              (b) On each Termination Date, Lessee shall pay to Lessor the
        Termination Value for the applicable Property, and Lessor shall convey
        such Property or the remaining portion thereof, if any, to Lessee (or
        Lessee's designee), all in accordance with Section 20.2.


                                  ARTICLE XVII

         17.1 LEASE EVENTS OF DEFAULT.

              If any one (1) or more of the following events (each a "Lease
Event of Default") shall occur:

              (a) Lessee shall fail to make payment of (i) any Basic Rent
        (except as set forth in clause (ii)) within three (3) days after the
        same has become due and payable or (ii) any Termination Value, on the
        date any such payment is due and payable, or any payment of Basic Rent
        or Supplemental Rent due on the due date of any such payment of
        Termination Value, or (iii) any amount due on the Expiration Date;

              (b) Lessee shall fail to make payment of any Supplemental Rent
        (other than Supplemental Rent referred to in Section 17. 1 (a)(ii)) or
        any other Credit Party shall fail to make any payment of any amount
        under any Operative Agreement which has become due and payable within
        three (3) days after receipt of notice that such payment is due;

              (c) (i) Lessee shall fail to maintain insurance as required by
        Article XIV of this Lease or (ii) Lessee shall fail to deliver any
        requisite ACCORD Evidence of Insurance or certified copy of any
        insurance policy required thereunder when due under the terms hereof and
        such failure to deliver shall continue unremedied for a period of ten
        (10) days after an officer of Lessee becoming aware of such failure to
        deliver, or notice from the Agent of such failure to deliver;

              (d) Any representation or warranty made by Lessee set forth in
        this Lease or in any other Operative Agreement or in any document
        entered into in connection herewith or therewith or in any document,
        certificate or financial or other statement delivered in connection
        herewith or therewith shall be false or inaccurate in any material way
        when made;

              (e) An Agency Agreement Event of Default shall have occurred and
        be continuing;



                                       20
<PAGE>   25
                  (f) Any Credit Party or any Subsidiary of any Credit Party
         shall default (beyond applicable periods of grace and/or notice and
         cure) in the payment when due of any principal of or interest on any
         Indebtedness having an outstanding principal amount of at least
         $10,000,000; or any other event or condition shall occur which results
         in a default of any such Indebtedness or enables the holder of any such
         Indebtedness or any Person acting on such holder's behalf to accelerate
         the maturity thereof;

                  (g) The liquidation or dissolution of any Credit Party, or the
         suspension of the business of any Credit Party, or the filing by any
         Credit Party of a voluntary petition or an answer seeking
         reorganization, arrangement, readjustment of its debts or for any other
         relief under the United States Bankruptcy Code, as amended, or under
         any other insolvency act or law, state or federal, now or hereafter
         existing, or any other action of any Credit Party indicating its
         consent to, approval of or acquiescence in, any such petition or
         proceeding; the application by any Credit Party for, or the appointment
         by consent or acquiescence of any Credit Party of a receiver, a trustee
         or a custodian of any Credit Party for all or a substantial part of its
         property; the making by Lessee of any assignment for the benefit of
         creditors; the admission by any Credit Party in writing of its
         inability to pay its debts as they mature or is generally not paying
         its debts and other financial obligations as they become due and
         payable; or any Credit Party taking any corporate action to authorize
         any of the foregoing;

                  (h) The filing of an involuntary petition against any Credit
         Party in bankruptcy or seeking reorganization, arrangement,
         readjustment of its debts or for any other relief under the United
         States Bankruptcy Code, as amended, or under any other insolvency act
         or law, state or federal, now or hereafter existing; or the involuntary
         appointment of a receiver, a trustee or a custodian of any Credit Party
         for all or a substantial part of its property; or the issuance of a
         warrant of attachment, execution or similar process against any
         substantial part of the property of any Credit Party, and the
         continuance of any of such events for ninety (90) days undismissed or
         undischarged;

                  (i) The adjudication of any Credit Party as bankrupt or
         insolvent;

                  (j) The entering of any order in any proceedings against any
         Credit Party or any Subsidiary of any Credit Party decreeing the
         dissolution, divestiture or split-up of any Credit Party or any
         Subsidiary of any Credit Party, and such order remains in effect for
         more than sixty (60) days;

                  (k) Any report, certificate, financial statement or other
         instrument delivered to Lessor by or on behalf of any Credit Party
         pursuant to the terms of this Lease or any other Operative Agreement is
         false or misleading in any material respect when made or delivered;

                  (l) The Lessee or any other Credit Party shall



                                       21
<PAGE>   26
                           (i) default in the due performance or observance of
                  any term, covenant or agreement contained in Sections 8.3A(b),
                  8.3A(h), 8.3A(i) or 8.3B(a) through 8.3B(o) of the
                  Participation Agreement, inclusive;

                           (ii) default in the due performance or observance of
                  any term, covenant or agreement contained in Sections
                  8.3A(a)(i), (ii), (iii) or (iv) of the Participation Agreement
                  and such default shall continue unremedied for a period of at
                  least five (5) days after the earlier of an officer of such
                  Credit Party becoming aware of such default or notice thereof
                  by the Agent; or

                           (iii) default in the due performance or observance by
                  it of any term, covenant or agreement (other than those
                  referred to in subsections (a), (b), (c), (l)(i) or (l)(ii) of
                  this Section 17.1) contained in this Lease or any other
                  Operative Agreement and such default shall continue
                  unremediated for a period of at least thirty (30) days after
                  the earlier of an officer of such Credit Party becoming aware
                  of such default or notice thereof by the Agent; provided,
                  however, that if such default is of a nature that is not
                  capable of being cured within such thirty (30) day period, and
                  the Lessee or any other such Credit Party promptly commences
                  appropriate steps to cure such default within such thirty (30)
                  day period and continues to pursue such cure with diligence
                  and good faith thereafter, unless the Agent shall determine
                  that such delay could reasonably be expected to have a
                  Material Adverse Effect, such thirty (30) day period shall be
                  extended for an additional sixty (60) days;

                  (m) A final Judgment or judgments for the payment of money
         shall be rendered by a court or courts against any Credit Party or any
         Subsidiary of any Credit Party or any of their assets in excess of
         $10,000,000 in the aggregate, and (i) the same shall not be discharged
         (or provision shall not be made for such discharge), or a stay of
         execution thereof shall not be procured, within thirty (30) days from
         the date of entry thereof, or (ii) any Credit Party or any such
         Subsidiary shall not, within said period of thirty (30) days, or such
         longer period during which execution of the same shall have been
         stayed, appeal therefrom and cause the execution thereof to be stayed
         during such appeal, or (iii) such judgment or judgments shall not be
         discharged (or provisions shall not be made for such discharge) within
         thirty (30) days after a decision has been reached with respect to such
         appeal and the related stay has been lifted;

                  (n) Any Credit Party or any member of the Controlled Group
         shall fail to pay when due an amount or amounts aggregating in excess
         of $5,000,000 which it shall have become liable to pay to the PBGC or
         to a Pension Plan under Title IV of ERISA; or notice of intent to
         terminate a Pension Plan or Pension Plans having aggregate Unfunded
         Liabilities in excess of $5,000,000 shall be filed under Title IV of
         ERISA by any Credit Party or any member of the Controlled Group, any
         plan administrator or any combination of the foregoing; or the PBGC
         shall institute proceedings under Title IV of ERISA to terminate or to
         cause a trustee to be appointed to administer any such Pension Plan or
         Pension Plans or a proceeding shall be instituted by a fiduciary of any
         such Pension Plan or Pension Plans against any Credit Party or any
         member of the Controlled Group to



                                       22
<PAGE>   27
        enforce Section 515 or 4219(c)(5) of ERISA; or a condition shall exist
        by reason of which the PBGC would be entitled to obtain a decree
        adjudicating that any such Pension Plan or Pension Plans must be
        terminated;

                  (o) Any Change of Control shall occur;

                  (p) Any Operative Agreement shall cease to be in full force
         and effect; or

                  (q) Except as to any Credit Party which is released in
         connection with the Operative Agreements, the guaranty given by any
         Guarantor under the Participation Agreement or any material provision
         thereof shall cease to be in full force and effect, or any Guarantor or
         any Person acting by or on behalf of such Guarantor shall deny or
         disaffirm such Guarantor's obligations under such guaranty, or any
         Guarantor shall default in the due performance or observance of any
         term, covenant or agreement on its part to be performed or observed
         pursuant to any guaranty;

then, in any such event, Lessor may, in addition to the other rights and
remedies provided for in this Article XVII and in Section 18.1, terminate this
Lease by giving Lessee five (5) days notice of such termination (provided,
notwithstanding the foregoing, this Lease shall be deemed to be automatically
terminated without the giving of notice upon the occurrence of a Lease Event of
Default under Sections 17.1 (g), (h) or (i), and this Lease shall terminate,
and all rights of Lessee under this Lease shall cease. Lessee shall, to the
fullest extent permitted by law, pay as Supplemental Rent all reasonable costs
and expenses incurred by or on behalf of Lessor or any other Financing Party,
including without limitation reasonable fees and expenses of counsel, as a
result of any Lease Event of Default hereunder.

        A POWER OF SALE HAS BEEN GRANTED IN THIS LEASE. A POWER OF SALE MAY
ALLOW LESSOR TO TAKE THE PROPERTIES AND SELL THE PROPERTIES WITHOUT GOING TO
COURT IN A FORECLOSURE ACTION UPON THE OCCURRENCE OF A LEASE EVENT OF DEFAULT.

         17.2 SURRENDER OF POSSESSION.

              If a Lease Event of Default shall have occurred and be continuing,
and whether or not this Lease shall have been terminated pursuant to Section
17.1, Lessee shall, upon thirty (30) days written notice, surrender to Lessor
possession of the Properties. Lessor may enter upon and repossess the Properties
by such means as are available at law or in equity, and may remove Lessee and
all other Persons and any and all personal property and Lessee's equipment and
personalty and severable Modifications from the Properties. Lessor shall have no
liability by reason of any such entry, repossession or removal performed in
accordance with applicable law. Upon the written demand of Lessor, Lessee shall
return the Properties promptly to Lessor, in the manner and condition required
by, and otherwise in accordance with the provisions of, Section 22.1(c) hereof.



                                       23
<PAGE>   28
         17.3 RELETTING.

              If a Lease Event of Default shall have occurred and be continuing,
and whether or not this Lease shall have been terminated pursuant to Section
17.1, Lessor may, but shall be under no obligation to, relet any or all of the
Properties, for the account of Lessee or otherwise, for such term or terms
(which may be greater or less than the period which would otherwise have
constituted the balance of the Term) and on such conditions (which may include
concessions or free rent) and for such purposes as Lessor may determine, and
Lessor may collect, receive and retain the rents resulting from such reletting.
Lessor shall not be liable to Lessee for any failure to relet any Property or
for any failure to collect any rent due upon such reletting.

         17.4 DAMAGES.

              Neither (a) the termination of this Lease as to all or any of the
Properties pursuant to Section 17.1; (b) the repossession of all or any of the
Properties; nor (c) the failure of Lessor to relet all or any of the Properties,
the reletting of all or any portion thereof, nor the failure of Lessor to
collect or receive any rentals due upon any such reletting, shall relieve Lessee
of its liabilities and obligations hereunder, all of which shall survive any
such termination, repossession or reletting. If any Lease Event of Default shall
have occurred and be continuing and notwithstanding any termination of this
Lease pursuant to Section 17.1, Lessee shall forthwith pay to Lessor all Rent
and other sums due and payable hereunder to and including without limitation the
date of such termination. Thereafter, on the days on which the Basic Rent or
Supplemental Rent, as applicable, are payable under this Lease or would have
been payable under this Lease if the same had not been terminated pursuant to
Section 17.1 and until the end of the Term hereof or what would have been the
Term in the absence of such termination, Lessee shall pay Lessor, as current
liquidated damages (it being agreed that it would be impossible accurately to
determine actual damages) an amount equal to the Basic Rent and Supplemental
Rent that are payable under this Lease or would have been payable by Lessee
hereunder if this Lease had not been terminated pursuant to Section 17.1, less
the net proceeds, if any, which are actually received by Lessor with respect to
the period in question of any reletting of any Property or any portion thereof;
provided, that Lessee's obligation to make payments of Basic Rent and
Supplemental Rent under this Section 17.4 shall continue only so long as Lessor
shall not have received the amounts specified in Section 17.6. In calculating
the amount of such net proceeds from reletting, there shall be deducted all of
Lessor's, any Holder's, the Agent's and any Lender's reasonable expenses in
connection therewith, including without limitation repossession costs, brokerage
or sales commissions, fees and expenses for counsel and any necessary repair or
alteration costs and expenses incurred in preparation for such reletting. To the
extent Lessor receives any damages pursuant to this Section 17.4, such amounts
shall be regarded as amounts paid on account of Rent. Lessee specifically
acknowledges and agrees that its obligations under this Section 17.4 shall be
absolute and unconditional under any and all circumstances and shall be paid
and/or performed, as the case may be, without notice or demand and without any
abatement, reduction, diminution, setoff, defense, counterclaim or recoupment
whatsoever.



                                       24
<PAGE>   29
         17.5 POWER OF SALE.

              Without limiting any other remedies set forth in this Lease,
Lessor and Lessee agree that Lessee has granted, pursuant to Section 7.1 (b)
hereof and each Lease Supplement, a Lien against the Properties WITH POWER OF
SALE, and that, upon the occurrence and during the continuance of any Lease
Event of Default, Lessor shall have the power and authority, to the extent
provided by law, after prior notice and lapse of such time as may be required by
law, to foreclose its interest (or cause such interest to be foreclosed) in all
or any part of the Properties.

         17.6 FINAL LIQUIDATED DAMAGES.

              Subject to the limitations of the Agency Agreement, if a Lease
Event of Default shall have occurred and be continuing, whether or not this
Lease shall have been terminated pursuant to Section 17.1 and whether or not
Lessor shall have collected any current liquidated damages pursuant to Section
17.4, Lessor shall have the right to recover, by demand to Lessee and at
Lessor's election, and Lessee shall pay to Lessor, as and for final liquidated
damages, but exclusive of the indemnities payable under Section 11 of the
Participation Agreement (which, if requested, shall be paid concurrently), and
in lieu of all current liquidated damages beyond the date of such demand (it
being agreed that it would be impossible accurately to determine actual damages)
the Termination Value. Upon payment of the amount specified pursuant to the
first sentence of this Section 17.6, Lessee shall be entitled to receive from
Lessor, either at Lessee's request or upon Lessor's election, in either case at
Lessee's cost, an assignment of Lessor's entire right, title and interest in and
to the Properties, Improvements, Fixtures, Modifications, Equipment and all
components thereof, in each case in recordable form and otherwise in conformity
with local custom and free and clear of the Lien of this Lease (including
without limitation the release of any memoranda of Lease and/or the Lease
Supplement recorded in connection therewith) and any Lessor Liens. The
Properties shall be conveyed to Lessee "AS-IS, WHERE-IS" and in their then
present physical condition. Concurrent with such conveyance, Lessor shall assign
(free and clear of all Lessor Liens but subject to any and all other Liens) to
Lessee all right, title and interest of Lessor in and to the Indemnity Agreement
regarding matters and events arising from and after the date of such assignment
(provided, Lessor shall retain its right, title and interest in and to the
Indemnity Agreement regarding matters and events arising during the period when
Lessor held title to any Property). If any statute or rule of law shall limit
the amount of such final liquidated damages to less than the amount agreed upon,
Lessor shall be entitled to the maximum amount allowable under such statute or
rule of law; provided, however, Lessee shall not be entitled to receive an
assignment of Lessor's interest in the Properties, the Improvements, Fixtures,
Modifications, Equipment or the components thereof unless Lessee shall have paid
in full the Termination Value. Lessee specifically acknowledges and agrees that
its obligations under this Section 17.6 shall be absolute and unconditional
under any and all circumstances and shall be paid and/or performed, as the case
may be, without notice or demand and without any abatement, reduction,
diminution, setoff, defense, counterclaim or recoupment whatsoever.



                                       25

<PAGE>   30
         17.7 ENVIRONMENTAL COSTS.

              If a Lease Event of Default shall have occurred and be continuing,
and whether or not this Lease shall have been terminated pursuant to Section
17.1, Lessee shall pay directly to any third party (or at Lessor's election,
reimburse Lessor) for the cost of any environmental testing and/or remediation
work undertaken respecting any Property (subject to the provisions of Section
15.2(b)), as such testing or work is deemed appropriate in the reasonable
judgment of Lessor, and shall indemnify and hold harmless Lessor and each other
Indemnified Person therefrom. Lessee shall pay all amounts referenced in the
immediately preceding sentence within ten (10) days of any request by Lessor for
such payment. The provisions of this Section 17.7 shall not limit the
obligations of Lessee under any Operative Agreement regarding indemnification
obligations, environmental testing, remediation and/or work.

         17.8 WAIVER of Certain Rights.

              If this Lease shall be terminated pursuant to Section 17.1, Lessee
waives, to the fullest extent permitted by Law, (a) any notice of re-entry or
the institution of legal proceedings to obtain re-entry or possession; (b) any
right of redemption, re-entry or possession; (c) the benefit of any laws now or
hereafter in force exempting property from liability for rent or for debt; and
(d) any other rights which might otherwise limit or modify any of Lessor's
rights or remedies under this Article XVII.

         17.9 ASSIGNMENT OF RIGHTS UNDER CONTRACTS.

              If a Lease Event of Default shall have occurred and be continuing,
and whether or not this Lease shall have been terminated pursuant to Section
17.1, Lessee shall upon Lessor's demand immediately assign, transfer and set
over to Lessor all of Lessee's right, title and interest in and to each
agreement executed by Lessee in connection with the acquisition, installation,
testing, use, development, construction, operation, maintenance, repair,
refurbishment and restoration of the Properties (including without limitation
all right, title and interest of Lessee with respect to all warranty,
performance, service and indemnity provisions), as and to the extent that the
same relate to the acquisition, installation, testing, use, development,
construction, operation, maintenance, repair, refurbishment and restoration of
the Properties or any of them.

         17.10 REMEDIES CUMULATIVE.

               Lessor shall be entitled to enforce payment of all amounts and
performance of obligations evidenced hereby and to exercise all rights and
powers under this instrument or under any of the other Operative Agreements or
other agreement or any laws now or hereafter in force, notwithstanding some or
all of the obligations evidenced hereby may now or hereafter be otherwise
secured, whether by mortgage, security agreement, pledge, lien, assignment or
otherwise. Neither the acceptance of this instrument nor its enforcement, shall
prejudice or in any manner affect Lessor's right to realize upon or enforce any
other security now or hereafter held by the Lessor, it being agreed that Lessor
shall be entitled to enforce this instrument and any other security now or
hereafter held by Lessor in such order and manner as Lessor may



                                       26
<PAGE>   31
determine in its absolute discretion. No remedy herein conferred upon or
reserved to Lessor is intended to be exclusive of any other remedy herein or by
law provided or permitted, but each shall be cumulative and shall be in addition
to every other remedy given hereunder or now or hereafter existing at law or in
equity or by statute. Every power or remedy given by any of the Operative
Agreements to Lessor or to which it may otherwise be entitled, may be exercised,
concurrently or independently, from time to time and as often as may be deemed
expedient by Lessor. In no event shall Lessor, in the exercise of the remedies
provided in this instrument, be deemed a "mortgagee in possession," and Lessor
shall not In any way be made liable for any act, either of commission or
omission, in connection with the exercise of such remedies.


                                  ARTICLE XVIII

         18.1 LESSOR'S RIGHT TO CURE LESSEE'S LEASE DEFAULTS.

              Lessor, without waiving or releasing any obligation or Lease Event
of Default, may (but shall be under no obligation to) remedy any Lease Event of
Default for the account and at the sole cost and expense of Lessee, including
without limitation the failure by Lessee to maintain the insurance required by
Article XIV, and may, to the fullest extent permitted by law, and
notwithstanding any right of quiet enjoyment in favor of Lessee, enter upon any
Property, and take all such action thereon as may be necessary or appropriate
therefor. No such entry shall be deemed an eviction of any lessee. All
out-of-pocket costs and expenses so incurred (including without limitation fees
and expenses of counsel), together with interest thereon at the Overdue Rate
from the date on which such sums or expenses are paid by Lessor, shall be paid
by Lessee to Lessor on demand.


                                  ARTICLE XIX

         19.1 PROVISIONS RELATING TO LESSEE'S EXERCISE OF ITS PURCHASE OPTION.

              Subject to Section 19.2, in connection with any termination of
this Lease with respect to any Property pursuant to the terms of Section 16.2,
or in connection with Lessee's exercise of its Purchase Option, upon the date on
which this Lease is to terminate with respect to any Property, and upon tender
by Lessee of the amounts set forth in Sections 16.2(b) or 20.2, as applicable,
Lessor shall execute and deliver to Lessee (or to Lessee's designee) at Lessee's
cost and expense an assignment (by deed or other appropriate instrument) of
Lessor's entire interest in such Property, in each case in recordable form and
otherwise in conformity with local custom and free and clear of any Lessor Liens
attributable to Lessor but without any other warranties (of title or otherwise)
from Lessor. Such Property shall be conveyed to Lessee "AS-IS, "WHERE-IS" and in
then present physical condition.

         19.2 [INTENTIONALLY OMITTED]



                                       27
<PAGE>   32
                                   ARTICLE XX

         20.1 PURCHASE OPTION OR SALE OPTION-GENERAL PROVISIONS.

              Not less than one hundred twenty (120) days and no more than one
hundred eighty (180) days prior to the Expiration Date or (respecting the
Purchase Option only) any Payment Date, Lessee may give Lessor irrevocable
written notice (the "Election Notice") that Lessee is electing to exercise
either (a) the option to purchase all, but not less than all, the Properties on
the Expiration Date or on the Payment Date specified in the Election Notice or
in accordance with the Parcel Sale Requirements, the option to purchase at least
one year prior to the Expiration Date one or more, but less than all, the
Properties (or a portion of any Property) on the Payment Date specified in the
Election Notice for purchase (the "Purchase Option") or (b) with respect to an
Election Notice given in connection with the Expiration Date only, the option to
remarket all, but not less than all, the Properties to a Person other than
Lessee or any Affiliate of Lessee and cause a sale of such Properties to occur
on the Expiration Date pursuant to the terms of Section 22.1 (the "Sale
Option"). Regarding the purchase of one or more, but less than all, the
Properties (or a portion of any Property), at Lessee's option and without the
consent of any Financing Party, Lessee may provide irrevocable written notice to
Lessor not less than one hundred twenty (120) days and no more than one hundred
eighty days prior to any Payment Date (in all cases at least one year prior to
the Expiration Date) that Lessee desires to purchase one or more, but less than
all, the Properties (or a portion of any Property), if (i) such Property or
portion of any Property to be purchased by Lessee has a separate legal and tax
parcel, (ii) the conveyance of such Property or portion of such Property will
not impair the access, use, occupancy or fair market value of the Properties
remaining in the Trust, (iii) the Properties remaining in the Trust (A) shall
constitute one or more legal and tax parcels, (B) shall contain at least one
building, (C) shall be viable as a separate property in compliance with Legal
Requirements and (D) shall have a fair market value of 100% or more of the
Property Cost allocable to such remaining Properties and (iv) at the time of
sale to Lessee of such Property or portion of any Property, no Default or Event
of Default shall have occurred and be continuing (other than those that will be
cured by the payment of the Termination Value for such Property (or a portion of
any Property)) (the terms referenced in the foregoing subsections (i), (ii),
(iii) and (iv), may be referred to as the "Parcel Sale Requirements"). To the
extent the Parcel Sale Requirements are satisfied, Lessor shall sell such
Property or portion of such Property to Lessee. If Lessee does not give an
Election Notice indicating the Purchase Option or the Sale Option at least one
hundred twenty (120) days and not more than one hundred eighty (180) days
prior to the Expiration Date, then, unless such Expiration Date is the final
Expiration Date to which the Term may be extended, the term of this Lease shall
be extended in accordance with Section 2.2 hereof; if such Expiration Date is
the final Expiration Date, then Lessee shall be deemed to have elected the
Purchase Option. If Lessee shall either (i) elect (or be deemed to have elected)
to exercise the Purchase Option or (ii) elect the Sale Option and fail to cause
all, but not less than all, the Properties to be sold in accordance with the
terms of Section 22.1 on the Expiration Date, then in either case Lessee shall
pay to Lessor on the date on which such purchase or sale is scheduled to occur
an amount equal to the Termination Value for all, but not less than all, the
Properties (which the parties do not intend to be a "bargain" purchase price)
and, upon receipt of such amounts and satisfaction of such obligations, Lessor
shall transfer to Lessee all of Lessor's



                                       28

<PAGE>   33

right, title and interest in and to all, but not less than all, the Properties
in accordance with Section 20.2.

         20.2 LESSEE PURCHASE OPTION.

              Provided, no Default or Event of Default shall have occurred and
be continuing (other than those that will be cured by the payment of the
Termination Value for all the Properties) and provided, that the Election Notice
has been appropriately given specifying the Purchase Option, Lessee shall
purchase all the Properties (or if applicable, and upon satisfaction of all
Parcel Sale Requirements, one or more, but less than all, the Properties or a
portion of any Property pursuant to a notice provided in accordance with Section
20.1) on the Expiration Date or Payment Date at a price equal to the Termination
Value for such Properties (which the parties do not intend to be a "bargain"
purchase price).

              Subject to Section 19.2, in connection with any termination of
this Lease with respect to any Property pursuant to the terms of Section 16.2,
or in connection with Lessee's exercise of its Purchase Option, upon the date on
which this Lease is to terminate with respect to a Property or all of the
Properties, and upon tender by Lessee of the amounts set forth in Section
16.2(b) or this Section 20.2, as applicable, Lessor shall execute, acknowledge
(where required) and deliver to Lessee, at Lessee's cost and expense, each of
the following: (a) a special or limited warranty Deed conveying each Property to
Lessee free and clear of the Lien of this Lease, the Lien of the Credit
Documents and any Lessor Liens; (b) a Bill of Sale conveying each Property (to
the extent it is personal property) to Lessee free and clear of the Lien of this
Lease, the Lien of the Credit Documents and any Lessor Liens; (c) any real
estate tax affidavit or other document required by law to be executed and filed
in order to record the applicable Deed; and (d) FIRPTA affidavits. All of the
foregoing documentation must be in form and substance reasonably satisfactory to
Lessor. The applicable Property shall be conveyed to Lessee "AS-IS, WHERE-IS"
and in then present physical condition.

              If any Property is the subject of remediation efforts respecting
Hazardous Substances at the Expiration Date (other than with respect to
Pre-Existing Environmental Conditions then being addressed by Raytheon or
Fairchild, pursuant to the Indemnity Agreement or the Purchase Agreement) which
could materially and adversely impact the Fair Market Sales Value of such
Property (with materiality determined in each case in Lessor's reasonable
discretion), then Lessee shall be obligated to purchase each such Property
pursuant to Section 20.2.

              On the Expiration Date and/or any Payment Date on which Lessee has
elected to exercise its Purchase Option, Lessee shall pay (or cause to be paid)
to Lessor, the Agent and all other parties, as appropriate, the sum of all costs
and expenses incurred by any such party in connection with the election by
Lessee to exercise its Purchase Option and all Rent and all other amounts then
due and payable or accrued under this Lease and/or any other Operative
Agreement.



                                       29
<PAGE>   34
         20.3 THIRD PARTY SALE OPTION.

                  (a) Provided, that (i) no Default or Event of Default shall
         have occurred and be continuing and (ii) the Election Notice has been
         appropriately given specifying the Sale Option. Lessee shall undertake
         to cause a sale of the Properties on the Expiration Date (all as
         specified in the Election Notice) in accordance with the provisions of
         Section 22.1 hereof.

                  (b) In the event Lessee exercises the Sale Option then, as
         soon as practicable and in all events not less than sixty (60) days
         prior to the Expiration Date, Lessee shall cause to be delivered to
         Lessor environmental site assessments for each of the Properties
         recently prepared (no more than thirty (30) days old prior to the Sale
         Date) by an independent recognized professional reasonably acceptable
         to Lessor and in form, scope and content reasonably satisfactory to
         Lessor. Lessor (at the direction of the Agent) shall elect whether the
         costs incurred respecting the above-referenced environmental site
         assessments shall be paid by either (i) sales proceeds from the
         Properties, (ii) Lessor (but only the extent amounts are available
         therefor with respect to the Available Commitments and the Available
         Holder Commitments or each Lender and each Holder approves the
         necessary increases in the Available Commitments and the Available
         Holder Commitments to fund such costs) or (iii) Lessee; provided,
         amounts funded by the Lenders and the Holders with respect to the
         foregoing shall be added to the Property Cost of each applicable
         Property; provided, further, amounts funded by Lessee with respect to
         the foregoing shall be a part of (and limited by) the Maximum Residual
         Guarantee Amount. In the event that Lessor shall not have received such
         environmental site assessments by the date sixty (60) days prior to the
         Expiration Date or in the event that such environmental assessment
         shall reveal the existence of any material violation of Environmental
         Laws, other material Environmental Violation or potential material
         Environmental Violation (with materiality determined in each case by
         Lessor in its reasonable discretion) other than the Pre-Existing
         Environmental Conditions, then Lessee on the Expiration Date shall pay
         to Lessor an amount equal to the Termination Value for all the
         Properties and any and all other amounts due and owing hereunder. Upon
         receipt of such payment and all other amounts due under the Operative
         Agreements, Lessor shall transfer to Lessee all of Lessor's right,
         title and interest in and to all the Properties in accordance with
         Section 19.1.


                                   ARTICLE XXI

         21.1 [INTENTIONALLY OMITTED].



                                       30
<PAGE>   35
                                  ARTICLE XXII

         22.1 SALE PROCEDURE.

                  (a) During the Marketing Period, Lessee, on behalf of Lessor,
         shall obtain bids for the cash purchase of all the Properties in
         connection with a sale to one (1) or more third party purchasers to be
         consummated on the Expiration date or such earlier date as is
         acceptable to the Agent and the Lessee (the "Sale Date") for the
         highest price available, shall notify Lessor promptly of the name and
         address of each prospective purchaser and the cash price which each
         prospective purchaser shall have offered to pay for each such Property
         and shall provide Lessor with such additional information about the
         bids and the bid solicitation procedure as Lessor may reasonably
         request from time to time. On the Sale Date, all Properties then
         subject to this Lease shall be sold for one aggregate cash price amount
         for all such Properties, without differentiation of such amount on a
         Property-by-Property basis. All such prospective purchasers must be
         Persons other than Lessee or any Affiliate of Lessee. On the Sale Date,
         Lessee shall pay (or cause to be paid) to Lessor and all other parties,
         as appropriate, all Rent and all other amounts then due and payable or
         accrued under this Lease and/or any other Operative Agreement and
         Lessor (at the direction of the Agent) shall elect whether the costs
         and expenses incurred by Lessor and/or the Agent respecting the sale of
         one or more Properties shall be paid by either (i) sales proceeds from
         the Properties, (ii) Lessor (but only the extent amounts are available
         therefor with respect to the Available Commitments and the Available
         Holder Commitments or each Lender and each Holder approves the
         necessary increases in the Available Commitments and the Available
         Holder Commitments to fund such costs and expenses) or (iii) Lessee;
         provided, amounts funded by the Lenders and the Holders with respect to
         such costs and expenses shall be added to the Property Cost of each
         applicable Property; provided, further, amounts funded by Lessee with
         respect to such costs and expenses shall be a part of (and limited by)
         the Maximum Residual Guarantee Amount.

                  Lessor may reject any and all bids and may solicit and obtain
         bids by giving Lessee written notice to that effect; provided, however,
         that notwithstanding the foregoing, Lessor may not reject any bid
         submitted by Lessee if such bid, in the aggregate, is greater than or
         equal to the sum of the Limited Recourse Amount for all the Properties,
         and represents a bona fide offer from one (1) or more third party
         purchasers. If the highest price which a prospective purchaser or the
         prospective purchasers shall have offered to pay for all the Properties
         on the Sale Date is less than the sum of the Limited Recourse Amount
         for all the Properties or if such bids do not represent bona fide
         offers from one (1) or more third parties or if there are no bids,
         Lessor may elect to retain one or more of the Properties by giving
         Lessee at least five (5) Business Days prior written notice of Lessor's
         election to retain the same, and promptly upon receipt of such notice,
         Lessee shall surrender, or cause to be surrendered, each of the
         Properties specified in such notice in accordance with the terms and
         conditions of Section 10.1. If Lessor does not elect to retain all the
         Properties, then Lessee shall cause the sale of all of the Properties
         to be completed on the Sale Date in accordance with this Section 22.1
         and the



                                    31
<PAGE>   36
         maximum liability of the Lessee with respect thereto shall be as
         provided pursuant to Section 22.1(b). Upon acceptance of any bid.
         Lessor agrees, at Lessee's request and expense, to execute a contract
         of sale with respect to such sale, so long as the same Is consistent
         with the terms of this Article 22 and provides by its terms that it is
         nonrecourse to Lessor.

                  Unless Lessor shall have elected to retain one or more of the
         Properties, pursuant to the provisions of the preceding paragraph,
         Lessee shall arrange for Lessor to sell all the Properties free and
         clear of the Lien of this Lease and any Lessor Liens, without recourse
         or warranty (of title or otherwise), for cash on the Sale Date to the
         purchaser or purchasers offering the highest cash sales price, as
         identified by Lessee or Lessor, as the case may be. To effect such
         transfer and assignment, Lessor shall execute, acknowledge (where
         required) and deliver to the appropriate purchaser each of the
         following: (a) special or limited warranty Deeds conveying each such
         Property (to the extent it is real property titled to Lessor) to the
         appropriate purchaser free and clear of the Lien of this Lease, the
         Lien of the Credit Documents and any Lessor Liens; (b) a Bill of Sale
         conveying each such Property (to the extent it is personal property)
         titled to Lessor to the appropriate purchaser free and clear of the
         Lien of this Lease, the Lien of the Credit Documents and any Lessor
         Liens; (c) any real estate tax affidavit or other document required by
         law to be executed and filed in order to record each Deed; and (d)
         FIRPTA affidavits, as appropriate. All of the foregoing documentation
         must be in form and substance reasonably satisfactory to Lessor. Lessee
         shall surrender the Properties so sold or subject to such documents to
         each purchaser in the condition specified in Section 10.1, or in such
         other condition as may be agreed between Lessee and such purchaser.
         Neither Lessor nor Lessee shall take or fail to take any action which
         would have the effect of unreasonably discouraging bona fide third
         party bids for any Property. If each of the Properties is not either
         (i) sold on the Sale Date in accordance with the terms of this Section
         22.1, or (ii) retained by Lessor pursuant to an affirmative election
         made by Lessor pursuant to the second sentence of the second paragraph
         of this Section 22.1 (a), then (x) Lessee shall be obligated to pay
         Lessor on the Sale Date an amount equal to the aggregate Termination
         Value for all the Properties less any sales proceeds received by the
         Lessor, and (y) Lessor shall transfer each applicable Property to
         Lessee in accordance with Section 20.2.

                  (b) If the Properties are sold on a Sale Date to one (1) or
         more third party purchasers in accordance with the terms of Section
         22.1(a) and the aggregate purchase price paid for all the Properties is
         less than the sum of the aggregate Property Cost for all the Properties
         (hereinafter such difference shall be referred to as the "Deficiency
         Balance"), then Lessee hereby unconditionally promises to pay to Lessor
         on the Sale Date all Rent and all other amounts then due and owing
         pursuant to the Operative Agreements and the lesser of (i) the
         Deficiency Balance, or (ii) the Maximum Residual Guarantee Amount for
         all the Properties. On a Sale Date if (x) Lessor receives the aggregate
         Termination Value for all the Properties from one (1) or more third
         party purchasers, (y) Lessor and such other parties receive all other
         amounts specified in the last sentence of the first paragraph of
         Section 22.1(a) and (z) the aggregate purchase price paid for all the



                                       32
<PAGE>   37
         Properties on such date plus the amount paid by Lessee to Lessor
         pursuant to the terms of this Section 22.(b) exceeds the sum of the
         aggregate Property Cost for all the Properties, then Lessor shall
         promptly pay Lessee such excess. The obligation to pay any such excess
         to Lessee shall survive the termination of this Lease. If one or more
         of the Properties are retained by Lessor pursuant to an affirmative
         election made by Lessor pursuant to the provisions of Section 22.1(a),
         then Lessee hereby unconditionally promises to pay to Lessor on the
         Sale Date all Rent and all other amounts then due and owing pursuant to
         the Operative Agreements and an amount equal to the Maximum Residual
         Guarantee Amount for the Properties so retained. Any payment of the
         foregoing amounts described in this Section 22.1(b) shall be made
         together with a payment of all other amounts referenced in the last
         sentence of the first paragraph of Section 22.1 (a).

                  (c) In the event that all the Properties are either sold to
         one (1) or more third party purchasers on the Sale Date or retained by
         Lessor in connection with an affirmative election made by Lessor
         pursuant to the provisions of Section 22.1(a), then in either case on
         the applicable Sale Date Lessee shall provide Lessor or such third
         party purchaser (unless otherwise agreed by such third party purchaser)
         with (i) all non-proprietary permits, certificates of occupancy,
         governmental licenses and authorizations necessary to use, operate,
         repair, access and maintain each such Property for the purpose it is
         being used by Lessee, and (ii) such non-proprietary manuals, permits,
         easements, licenses, intellectual property, know-how, rights-of-way and
         other rights and privileges in the nature of an easement as are
         reasonably necessary or desirable in connection with the use,
         operation, repair, access to or maintenance of each such Property for
         its intended purpose or otherwise as Lessor or such third party
         purchaser(s) shall reasonably request (and a royalty-free license or
         similar agreement to effectuate the foregoing on terms reasonably
         agreeable to Lessor or such third party purchasers), as applicable).
         All such assignments, licenses, easements, agreements and other
         deliveries required by clauses (i) and (ii) of this paragraph (c) shall
         be in form reasonably satisfactory to Lessor or such third party
         purchaser(s), as applicable, and shall be fully assignable (including
         without limitation both primary assignments and assignments given in
         the nature of security) without payment of any fee, cost or other
         charge.

         22.2 APPLICATION OF PROCEEDS OF SALE.

                  In the event Lessee receives any proceeds of sale of any
         Property, such proceeds shall be deemed to have been received in trust
         on behalf of Lessor and Lessee shall promptly remit such proceeds to
         Lessor. Lessor shall apply the proceeds of sale of any Property in the
         following order of priority:

                  (a) FIRST, to pay or to reimburse Lessor (and/or the Agent, as
         the case may be) for the payment of all reasonable costs and expenses
         incurred by Lessor (and/or the Agent, as the case may be) in connection
         with the sale (to the extent Lessee has not satisfied its obligation to
         pay such costs and expenses);



                                       33
<PAGE>   38
                  (b) SECOND, so long as the Credit Agreement is in effect and
         any Loans or Holder Advances or any amount is owing to the Financing
         Parties under any Operative Agreement, to the Agent to be applied
         pursuant to intercreditor provisions among Lessor, the Lenders and the
         Holders contained in the Operative Agreements; and

                  (c) THIRD, to Lessee.

         22.3 INDEMNITY FOR EXCESSIVE WEAR.

         If the proceeds of the sale described in Section 22.1 with respect to
the Properties shall be less than the Limited Recourse Amount with respect to
the Properties, and at the time of such sale it shall have been reasonably
determined (pursuant to the Appraisal Procedure) that the Fair Market Sales
Value of the Properties shall have been impaired by greater than normal and
expected wear and tear during the term of the Lease, Lessee shall pay to Lessor
within ten (10) days after receipt of Lessor's written statement (i) the amount
of such excess wear and tear determined by the Appraisal Procedure or (ii) the
amount of the Sale Proceeds Shortfall, whichever amount is less.

         22.4 APPRAISAL PROCEDURE.

         For determining the Fair Market Sales Value of the Properties or any
other amount which may, pursuant to any provision of any Operative Agreement, be
determined by an appraisal procedure, Lessor and Lessee shall use the following
procedure (the "Appraisal Procedure"). Lessor and Lessee shall endeavor to reach
a mutual agreement as to such amount for a period of ten (10) days from
commencement of the Appraisal Procedure under the applicable section of the
Lease, and if they cannot agree within ten (10) days, then two (2) qualified
appraisers, one (1) chosen by Lessee and one (1) chosen by Lessor, shall
mutually agree thereupon, but if either party shall fail to choose an appraiser
within twenty (20) days after notice from the other party of the selection of
its appraiser, then the appraisal by such appointed appraiser shall be binding
on Lessee and Lessor. If the two (2) appraisers cannot agree within twenty (20)
days after both shall have been appointed, then a third appraiser shall be
selected by the two (2) appraisers or, failing agreement as to such third
appraiser within thirty (30) days after both shall have been appointed, by the
American Arbitration Association. The decisions of the three (3) appraisers
shall be given within twenty (20) days of the appointment of the third appraiser
and the decision of the appraiser most different from the average of the other
two (2) shall be discarded and such average shall be binding on Lessor and
Lessee; provided, that if the highest appraisal and the lowest appraisal are
equidistant from the third appraisal, the third appraisal shall be binding on
Lessor and Lessee. The fees and expenses of the appraiser appointed by Lessee
shall be paid by Lessee; the fees and expenses of the appraiser appointed by
Lessor shall be paid by Lessor (such fees and expenses not being indemnified
pursuant to Section 11 of the Participation Agreement); and the fees and
expenses of the third appraiser shall be divided equally between Lessee and
Lessor.



                                       34
<PAGE>   39
         22.5 CERTAIN OBLIGATIONS CONTINUE.

         During the Marketing Period, the obligation of Lessee to pay Rent with
respect to the Properties (including without limitation the installment of Basic
Rent due on the Expiration Date) shall continue undiminished until payment in
full to Lessor of the sale proceeds, if any, the Maximum Residual Guarantee
Amount, the amount due under Section 22.3, if any, and all other amounts due to
Lessor or any other Person with respect to all Properties or any Operative
Agreement. Lessor shall have the right, but shall be under no duty, to solicit
bids, to inquire into the efforts of Lessee to obtain bids or otherwise to take
action in connection with any such sale, other than as expressly provided in
this Article XXII.


                                  ARTICLE XXIII

         23.1 HOLDING OVER.

         If Lessee shall for any reason remain in possession of a Property after
the expiration or earlier termination of this Lease as to such Property (unless
such Property is conveyed to Lessee), such possession shall be as a tenancy at
sufferance during which time Lessee shall continue to pay Supplemental Rent that
would be payable by Lessee hereunder were the Lease then in full force and
effect with respect to such Property and Lessee shall continue to pay Basic Rent
at the lesser of the highest lawful rate and one hundred ten percent (110%) of
the last payment of Basic Rent due with respect to such Property prior to such
expiration or earlier termination of this Lease. Such Basic Rent shall be
payable from time to time upon demand by Lessor and such additional amount of
Basic Rent shall be applied by Lessor ratably to the Lenders and the Holders
based on their relative amounts of the then outstanding aggregate Property Cost
for all Properties. During any period of tenancy at sufferance, Lessee shall,
subject to the second preceding sentence, be obligated to perform and observe
all of the terms, covenants and conditions of this Lease, but shall have no
rights hereunder other than the right, to the extent given by law to tenants at
sufferance, to continue their occupancy and use of such Property. Nothing
contained in this Article XXIII shall constitute the consent, express or
implied, of Lessor to the holding over of Lessee after the expiration or earlier
termination of this Lease as to any Property (unless such Property is conveyed
to Lessee) and nothing contained herein shall be read or construed as preventing
Lessor from maintaining a suit for possession of such Property or exercising any
other remedy available to Lessor at law or in equity.


                                  ARTICLE XXIV

         24.1 RISK OF LOSS.

         Subject to the terms and limitations of the Agency Agreement, during
the Term, unless Lessee shall not be in actual possession of any Property in
question solely by reason of Lessor's exercise of its remedies of dispossession
under Article XVII, the risk of loss or decrease in the enjoyment and beneficial
use of such Property as a result of the damage or destruction



                                       35
<PAGE>   40
thereof by fire, the elements, casualties, thefts, riots, wars or otherwise is
assumed by Lessee, and Lessor shall in no event be answerable or accountable
therefor, except for Lessor's obligation to advance in accordance with the terms
of this Lease insurance proceeds received by Lessor pursuant to the coverages
referenced in Article XIV.


                                   ARTICLE XXV

         25.1 ASSIGNMENT.

                  (a) Lessee may not assign this Lease or any of its rights or
         obligations hereunder or with respect to any Property in whole or in
         part to any Person (other than to a wholly-owned Subsidiary of Lessee
         or the Parent) without the prior written consent of the Agent, the
         Lenders, the Holders and Lessor.

                  (b) No assignment by Lessee (referenced in this Section 25.1
         or otherwise) or other relinquishment of possession to any Property
         shall in any way discharge or diminish any of the obligations of Lessee
         to Lessor hereunder and Lessee shall remain directly and primarily
         liable under the Operative Agreements as to any rights or obligations
         assigned by Lessee or regarding any Property in which rights or
         obligations have been assigned or otherwise transferred.

         25.2 SUBLEASES.

                  (a) Promptly, but in any event within five (5) Business Days,
         following the execution and delivery of any sublease permitted by this
         Article XXV, Lessee shall notify Lessor of the execution of such
         sublease and shall collaterally assign such sublease to the Lessor as
         security for Lessee's obligations hereunder and under any other
         Operative Agreement. Any such collateral assignment shall be in form
         and substance reasonably acceptable to the Lessor and the Agent. As of
         the date of each Lease Supplement, Lessee shall lease the respective
         Properties described in such Lease Supplement from Lessor, and any
         existing tenant respecting such Property shall automatically be deemed
         to be a subtenant of Lessee and not a tenant of Lessor.

                  (b) Without the prior written consent of the Agent, any
         Lender, any Holder or Lessor and subject to the other provisions of
         this Section 25.2, Lessee may sublet (i) any Property or portion
         thereof to any wholly-owned Subsidiary of Lessee and (ii) up to 50% of
         the Properties (based on the square footage of the Improvements
         constituting a Permitted Facility) then subject to this Lease to any
         Person which is not an Affiliate of Lessee. Except as referenced in the
         immediately preceding sentence, no other subleases shall be permitted
         unless consented to in writing by Lessor which consent shall not be
         unreasonably withheld or delayed. All subleasing shall be done on
         market terms and shall in no way diminish the fair market value or
         useful life of any applicable Property.



                                       36
<PAGE>   41
                  (c) No sublease (referenced in this Section 25.2 or otherwise)
         or other relinquishment of possession to any Property shall in any way
         discharge or diminish any of Lessee's obligations to Lessor hereunder
         or diminish the fair market value of any Property. Lessee shall remain
         directly and primarily liable under this Lease as to such Property, or
         portion thereof, so sublet. During the Basic Term, the term of any such
         sublease shall not extend beyond the Basic Term. During any Renewal
         Term, the term of any such sublease shall not extend beyond such
         Renewal Term. Each sublease shall be expressly subject and subordinate
         to this Lease.


                                  ARTICLE XXVI

         26.1 NO WAIVER.

         No failure by Lessor or Lessee to insist upon the strict performance of
any term hereof or to exercise any right, power or remedy upon a default
hereunder, and no acceptance of full or partial payment of Rent during the
continuance of any such default, shall constitute a waiver of any such default
or of any such term. To the fullest extent permitted by law, no waiver of any
default shall affect or alter this Lease, and this Lease shall continue in full
force and effect with respect to any other then existing or subsequent default.


                                  ARTICLE XXVII

         27.1 ACCEPTANCE OF SURRENDER.

         No surrender to Lessor of this Lease or of all or any portion of any
Property or of any part of any thereof or of any interest therein shall be valid
or effective unless agreed to and accepted in writing by Lessor and no act by
Lessor or the Agent or any representative or agent of Lessor or the Agent, other
than a written acceptance, shall constitute an acceptance of any such surrender.

         27.2 NO MERGER OF TITLE.

         There shall be no merger of this Lease or of the leasehold estate
created hereby by reason of the fact that the same Person may acquire, own or
hold, directly or indirectly, in whole or in part, (a) this Lease or the
leasehold estate created hereby or any interest in this Lease or such leasehold
estate, (b) any right, title or interest in any Property, (c) any Notes, or (d)
a beneficial interest in Lessor.


                                 ARTICLE XXVIII

         28.1 [RESERVED]



                                       37
<PAGE>   42
                                  ARTICLE XXIX
        29.1 NOTICES.

         All notices required or permitted to be given under this Lease shall be
in writing and delivered as provided in the Participation Agreement.


                                   ARTICLE XXX

         30.1 MISCELLANEOUS.

         Anything contained in this Lease to the contrary notwithstanding, all
claims against and liabilities of Lessee or Lessor arising from events
commencing prior to the expiration or earlier termination of this Lease shall
survive such expiration or earlier termination. If any provision of this Lease
shall be held to be unenforceable in any Jurisdiction, such unenforceability
shall not affect the enforceability of any other provision of this Lease and
such jurisdiction or of such provision or of any other provision hereof in any
other jurisdiction.

         30.2 AMENDMENTS AND MODIFICATIONS.

         Neither this Lease nor any Lease Supplement may be amended, waived,
discharged or terminated except in accordance with the provisions of Section
12.4 of the Participation Agreement.

         30.3 SUCCESSORS AND ASSIGNS.

         All the terms and provisions of this Lease shall inure to the benefit
of the parties hereto and their respective successors and permitted assigns.

         30.4 HEADINGS AND TABLE OF CONTENTS.

         The headings and table of contents in this Lease are for convenience of
reference only and shall not limit or otherwise affect the meaning hereof

         30.5 COUNTERPARTS.

         This Lease may be executed in any number of counterparts, each of which
shall be an original, but all of which shall together constitute one (1) and the
same instrument.

         30.6 GOVERNING LAW.

         THIS LEASE SHALL BE GOVERNED BY AND CONSTRUED, INTERPRETED AND ENFORCED
IN ACCORDANCE WITH THE LAWS OF THE STATE



                                       38
<PAGE>   43
OF NEW YORK, EXCEPT TO THE EXTENT THE LAWS OF THE STATE WHERE A PARTICULAR
PROPERTY IS LOCATED ARE REQUIRED TO APPLY.

         30.7 CALCULATION OF RENT.

         All calculation of Rent payable hereunder shall be computed based on
the actual number of days elapsed over a year of three hundred sixty (360) days
or, to the extent such Rent is based on the Prime Lending Rate, three hundred
sixty-five (365) (or three hundred sixty-six (366), as applicable) days.

         30.8 MEMORANDA OF LEASE AND LEASE SUPPLEMENTS.

         This Lease shall not be recorded; provided, Lessor and Lessee shall
promptly record (a) a memorandum of this Lease and the applicable Lease
Supplement (in substantially the form of Exhibit B attached hereto) or a short
form lease (in form and substance reasonably satisfactory to Lessor) regarding
each Property promptly after the acquisition thereof in the local filing office
with respect thereto and as required under applicable law to sufficiently
evidence this Lease and any such Lease Supplement in the applicable real estate
filing records. Lessor (at the direction of the Agent) shall elect whether the
costs and expenses incurred by Lessor and/or the Agent respecting the
recordation of the above-referenced items shall be paid by either (i) Lessor
(but only the extent amounts are available therefor with respect to the
Available Commitments and the Available Holder Commitments or each Lender and
each Holder approves the necessary increases in the Available Commitments and
the Available Holder Commitments to fund such costs and expenses) or (ii)
Lessee; provided, amounts funded by the Lenders and the Holders with respect to
such costs and expenses shall be added to the Property Cost of each applicable
Property; provided, further, amounts funded by Lessee with respect to such costs
and expenses shall be a part of (and limited by) the Maximum Residual Guarantee
Amount.

         30.9 ALLOCATIONS BETWEEN THE LENDERS AND THE HOLDERS.

         Notwithstanding any other term or provision of this Lease to the
contrary, the allocations of the proceeds of the Properties and any and all
other Rent and other amounts received hereunder shall be subject to the
inter-creditor provisions between the Lenders and the Holders contained in the
Operative Agreements (or as otherwise agreed among the Lenders and the Holders
from time to time).

         30.10 LIMITATIONS ON RECOURSE.

         Notwithstanding anything contained in this Lease to the contrary,
Lessee agrees to look solely to Lessor's estate and interest in the Properties,
the proceeds of any sale thereof, any insurance proceeds from insurance coverage
required pursuant to the Lease or any condemnation or similar proceeds received
by Lessor in connection with any Property (and in no circumstance to the Agent,
the Lenders, the Holders or otherwise to Lessor) for the collection of any
judgment requiring the payment of money by Lessor in the event of liability by
Lessor, and no other property or assets of Lessor or any shareholder, owner or
partner (direct or indirect) in or of



                                       39
<PAGE>   44
Lessor, or any director, officer, employee, beneficiary, Affiliate of any of the
foregoing shall be subject to levy, execution or other enforcement procedure for
the satisfaction of the remedies of Lessee under or with respect to this Lease,
the relationship of Lessor and Lessee hereunder or Lessee's use of the
Properties or any other liability of Lessor to Lessee; provided, that Lessor
shall be liable in its individual capacity for (a) its own willful misconduct or
gross negligence and (b) breach of any of its representations and warranties or
covenants under the Operative Agreements. Nothing in this Section shall be
interpreted so as to limit the terms of Sections 6.1 or 6.2 or the provisions of
Section 12.9 of the Participation Agreement.

         30.11 WAIVERS OF JURY TRIAL.

                  EACH OF THE PARTIES HERETO IRREVOCABLY AND UNCONDITIONALLY, TO
         THE FULLEST EXTENT ALLOWED BY APPLICABLE LAW, WAIVE TRIAL BY JURY IN
         ANY LEGAL ACTION OR PROCEEDING RELATING TO THIS LEASE AND FOR ANY
         COUNTERCLAIM THEREIN.

         30.12 EXERCISE OF LESSOR RIGHTS.

         Lessee hereby acknowledges and agrees that the rights and powers of
Lessor under this Lease have been assigned to the Agent pursuant to the terms of
the Security Agreement and the other Operative Agreements. Lessor and Lessee
hereby acknowledge and agree that (a) the Agent shall, in its discretion, direct
and/or act on behalf of Lessor pursuant to the provisions of Sections 8.2(h) and
8.6 of the Participation Agreement, (b) all notices to be given to Lessor shall
be given to the Agent and (c) all notices to be given by Lessor may be given by
the Agent, at its election.

         30.13 SUBMISSION TO JURISDICTION; VENUE.

         THE PROVISIONS OF THE PARTICIPATION AGREEMENT RELATING TO SUBMISSION TO
JURISDICTION AND VENUE ARE HEREBY INCORPORATED BY REFERENCE HEREIN, MUTATIS
MUTANDIS.

         30.14 USURY SAVINGS PROVISION.

         IT IS THE INTENT OF THE PARTIES HERETO TO CONFORM TO AND CONTRACT IN
STRICT COMPLIANCE WITH APPLICABLE USURY LAW FROM TIME TO TIME IN EFFECT. TO THE
EXTENT ANY RENT OR PAYMENTS HEREUNDER ARE HEREINAFTER CHARACTERIZED BY ANY COURT
OF COMPETENT JURISDICTION AS THE REPAYMENT OF PRINCIPAL AND INTEREST THEREON,
THIS SECTION 30.14 SHALL APPLY. ANY SUCH RENT OR PAYMENTS SO CHARACTERIZED AS
INTEREST MAY BE REFERRED TO HEREIN AS "INTEREST." ALL AGREEMENTS AMONG THE
PARTIES HERETO ARE HEREBY LIMITED BY THE PROVISIONS OF THIS PARAGRAPH WHICH
SHALL OVERRIDE AND CONTROL ALL SUCH



                                       40
<PAGE>   45
AGREEMENTS, WHETHER NOW EXISTING OR HEREAFTER ARISING AND WHETHER WRITTEN OR
ORAL. IN NO WAY, NOR IN ANY EVENT OR CONTINGENCY (INCLUDING WITHOUT LIMITATION
PREPAYMENT OR ACCELERATION OF THE MATURITY OF ANY OBLIGATION), SHALL ANY
INTEREST TAKEN, RESERVED, CONTRACTED FOR, CHARGED, OR RECEIVED UNDER THIS LEASE
OR OTHERWISE. EXCEED THE MAXIMUM NONUSURIOUS AMOUNT PERMISSIBLE UNDER APPLICABLE
LAW. IF, FROM ANY POSSIBLE CONSTRUCTION OF ANY OF THE OPERATIVE AGREEMENTS OR
ANY OTHER DOCUMENT OR AGREEMENT, INTEREST WOULD OTHERWISE BE PAYABLE IN EXCESS
OF THE MAXIMUM NONUSURIOUS AMOUNT, ANY SUCH CONSTRUCTION SHALL BE SUBJECT TO THE
PROVISIONS OF THIS PARAGRAPH AND SUCH AMOUNTS UNDER SUCH DOCUMENTS OR AGREEMENTS
SHALL BE AUTOMATICALLY REDUCED TO THE MAXIMUM NONUSURIOUS AMOUNT PERMITTED UNDER
APPLICABLE LAW, WITHOUT THE NECESSITY OF EXECUTION OF ANY AMENDMENT OR NEW
DOCUMENT OR AGREEMENT. IF LESSOR SHALL EVER RECEIVE ANYTHING OF VALUE WHICH IS
CHARACTERIZED AS INTEREST WITH RESPECT TO THE OBLIGATIONS OWED HEREUNDER OR
UNDER APPLICABLE LAW AND WHICH WOULD, APART FROM THIS PROVISION, BE IN EXCESS OF
THE MAXIMUM LAWFUL AMOUNT, AN AMOUNT EQUAL TO THE AMOUNT WHICH WOULD HAVE BEEN
EXCESSIVE INTEREST SHALL, WITHOUT PENALTY, BE APPLIED TO THE REDUCTION OF THE
COMPONENT OF PAYMENTS DEEMED TO BE PRINCIPAL AND NOT TO THE PAYMENT OF INTEREST,
OR REFUNDED TO LESSEE OR ANY OTHER PAYOR THEREOF, IF AND TO THE EXTENT SUCH
AMOUNT WHICH WOULD HAVE BEEN EXCESSIVE EXCEEDS THE COMPONENT OF PAYMENTS DEEMED
TO BE PRINCIPAL. THE RIGHT TO DEMAND PAYMENT OF ANY AMOUNTS EVIDENCED BY ANY OF
THE OPERATIVE AGREEMENTS DOES NOT INCLUDE THE RIGHT TO RECEIVE ANY INTEREST
WHICH HAS NOT OTHERWISE ACCRUED ON THE DATE OF SUCH DEMAND, AND LESSOR DOES NOT
INTEND TO CHARGE OR RECEIVE ANY UNEARNED INTEREST IN THE EVENT OF SUCH DEMAND.
ALL INTEREST PAID OR AGREED TO BE PAID TO LESSOR SHALL, TO THE EXTENT PERMITTED
BY APPLICABLE LAW, BE AMORTIZED, PRORATED, ALLOCATED, AND SPREAD THROUGHOUT THE
FULL STATED TERM (INCLUDING WITHOUT LIMITATION ANY RENEWAL OR EXTENSION) OF THIS
LEASE SO THAT THE AMOUNT OF INTEREST ON ACCOUNT OF SUCH PAYMENTS DOES NOT EXCEED
THE MAXIMUM NONUSURIOUS AMOUNT PERMITTED BY APPLICABLE LAW.



                            [signature page follows]



                                       41
<PAGE>   46
        IN WITNESS WHEREOF, the parties have caused this Lease to be duly
executed and delivered as of the date first above written.


                                       FIRST SECURITY BANK, NATIONAL
                                       ASSOCIATION, not individually,
                                       but solely as the Owner Trustee
                                       under the VS Trust 1999-1, as
                                       Lessor


                                       By:  /s/ VAL T. ORTON
                                            ------------------------------------
                                       Name: Val T. Orton
                                            ------------------------------------
                                       Title: Vice President
                                              ----------------------------------

                                       VERITAS SOFTWARE CORPORATION, as Lessee


                                       By:
                                            ------------------------------------
                                       Name:
                                            ------------------------------------
                                       Title:
                                              ----------------------------------


Receipt of this original
counterpart of the foregoing
Lease is hereby acknowledged
as the date hereof

NATIONSBANK, N.A.,
as the Agent

By:
   ------------------------------------
Name:
     ----------------------------------
Title:
      ---------------------------------


<PAGE>   47
        IN WITNESS WHEREOF, the parties have caused this Lease to be duly
executed and delivered as of the date first above written.


                                       FIRST SECURITY BANK, NATIONAL
                                       ASSOCIATION, not individually,
                                       but solely as the Owner Trustee
                                       under the VS Trust 1999-1, as
                                       Lessor


                                       By:
                                            ------------------------------------
                                       Name:
                                            ------------------------------------
                                       Title:
                                              ----------------------------------

                                       VERITAS SOFTWARE CORPORATION, as Lessee


                                       By:  /s/ KENNETH E. LONCHAR
                                            ------------------------------------
                                       Name: Kenneth E. Lonchar
                                            ------------------------------------
                                       Title: Senior Vice President
                                              ----------------------------------


Receipt of this original
counterpart of the foregoing
Lease is hereby acknowledged
as the date hereof

NATIONSBANK, N.A.,
as the Agent

By:
   ------------------------------------
Name:
     ----------------------------------
Title:
      ---------------------------------
<PAGE>   48
                                                          EXHIBIT A TO THE LEASE


                             LEASE SUPPLEMENT NO. _

        THIS LEASE SUPPLEMENT NO. _ (this "Lease Supplement") dated as of
_____________, 1999 between FIRST SECURITY BANK, NATIONAL ASSOCIATION, a
national banking association, not individually, but solely as the Owner Trustee
under the VS Trust 1999-1, as lessor (the "Lessor"), and VERITAS SOFTWARE
CORPORATION, a Delaware corporation, as lessee (the "Lessee").

        WHEREAS, Lessor is the owner or will be the owner of the Property
described on Schedule 1 hereto (the "Leased Property") and wishes to lease the
same to Lessee;

        NOW, THEREFORE, in consideration of the premises and the mutual
agreements herein contained and other good and valuable consideration, the
receipt and sufficiency of which are hereby acknowledged, the parties hereto
agree as follows:

        SECTION 1. DEFINITIONS; RULES OF Usage. For purposes of this Lease
Supplement, capitalized terms used herein and not otherwise defined herein shall
have the meanings assigned to them in Appendix A to the Participation Agreement,
dated as of April 23, 1999, among Lessee, the various parties thereto from time
to time, as the Guarantors, Lessor, not individually, except as expressly stated
therein, but solely as the Owner Trustee under the VS Trust 1999-1, the various
banks and other lending institutions which are parties thereto from time to
time, as the Holders, the various banks and other lending institutions which are
parties thereto from time to time, as the Lenders, and NationsBank, N.A., as the
Agent for the Lenders and respecting the Security Documents, as the Agent for
the Lenders and Holders, to the extent of their interests, as such may be
amended, modified, extended, supplemented, restated and/or replaced from time to
time.

        SECTION 2. THE PROPERTIES. Attached hereto as Schedule 1 is the
description of the Leased Property, with an Equipment Schedule attached hereto
as Schedule 1-A, an Improvement Schedule attached hereto as Schedule 1-B and a
legal description of the Land attached hereto as Schedule 1-C. Effective upon
the execution and delivery of this Lease Supplement by Lessor and Lessee, the
Leased Property shall be subject to the terms and provisions of the Lease.
Without further action, any and all additional Equipment funded under the
Operative Agreements and any and all additional Improvements made to the Land
shall be deemed to be titled to the Lessor and subject to the terms and
conditions of the Lease and this Lease Supplement.

        SECTION 3. USE OF PROPERTY. At all times during the Term with respect to
each Property, Lessee will comply with all obligations under and (to the extent
no Event of Default exists and provided, that such exercise will not impair the
value of such Property) shall be permitted to exercise all rights and remedies
under, all operation and easement agreements and related or similar agreements
applicable to such Property.



<PAGE>   49
        SECTION 4. RATIFICATION; INCORPORATION by REFERENCE. Except as
specifically modified hereby, the terms and provisions of the Lease and the
Operative Agreements are hereby ratified and confirmed and remain in full force
and effect. The Lease is hereby incorporated herein by reference as though
restated herein in its entirety.

        SECTION 5. ORIGINAL LEASE SUPPLEMENT. The single executed original of
this Lease Supplement marked "THIS COUNTERPART IS THE ORIGINAL EXECUTED
COUNTERPART" on the signature page thereof and containing the receipt of the
Agent therefor on or following the signature page thereof shall be the original
executed counterpart of this Lease Supplement (the "Original Executed
Counterpart"). To the extent that this Lease Supplement constitutes chattel
paper, as such term is defined in the Uniform Commercial Code as in effect in
any applicable jurisdiction, no security interest in this Lease Supplement may
be created through the transfer or possession of any counterpart other than the
Original Executed Counterpart.

        SECTION 6. GOVERNING LAW. THIS LEASE SUPPLEMENT SHALL BE GOVERNED BY AND
CONSTRUED, INTERPRETED AND ENFORCED IN ACCORDANCE WITH THE LAW OF THE STATE OF
NEW YORK, EXCEPT TO THE EXTENT THE LAWS OF THE STATE WHERE A PARTICULAR PROPERTY
IS LOCATED ARE REQUIRED TO APPLY.

        SECTION 7. COUNTERPART EXECUTION. This Lease Supplement may be executed
in any number of counterparts and by each of the parties hereto in separate
counterparts, all such counterparts together constituting but one (1) and the
same instrument.

        SECTION 8. MAXIMUM RESIDUAL GUARANTEE AMOUNT. The Maximum Residual
Guarantee Amount shall mean an amount equal to [THE LAND COST] [THE PRODUCT OF
THE AGGREGATE PROPERTY COST FOR ALL OF THE LEASED PROPERTY TIMES ____ PERCENT
( _%)].

        For purposes of the provisions of this Lease Supplement concerning this
Lease Supplement constituting a security agreement and fixture filing, the
addresses of the debtor (Lessee herein) and the secured party (Lessor herein),
from whom information may be obtained about this Lease Supplement, are as set
forth on the signature pages hereto.


         [The remainder of this page has been intentionally left blank.]



                                        2
<PAGE>   50
        IN, WITNESS WHEREOF, each of the parties hereto has caused this Lease
Supplement to be duly executed by an officer thereunto duly authorized as of the
date and year first above written.

                                      FIRST SECURITY BANK,  NATIONAL
                                      ASSOCIATION, not Individually, but solely
                                      as the Owner Trustee under the VS Trust
                                      1999-1, as Lessor

                                      By:_______________________________________
                                      Name:_____________________________________
                                      Title:____________________________________

                                      First Security Bank, National Association
                                      79 South Main Street
                                      Salt Lake City, Utah 84111
                                      Attn: Val T. Orton
                                      Vice President

                                      VERITAS SOFTWARE CORPORATION,
                                      as Lessee

                                      By:_______________________________________
                                      Name:_____________________________________
                                      Title:____________________________________

                                      Veritas Software Corporation
                                      1600 Plymouth Street
                                      Mountain View, California 94043
                                      Attn: Jay Jones

Receipt of this original counterpart
of the foregoing Lease Supplement
is hereby acknowledged as the date
hereof

NATIONSBANK, N.A., as the Agent

By:_________________________________
Name:_______________________________
Title:______________________________

NationsBank, N.A.
901 Main Street, 67th Floor
Dallas, Texas 75202
Attn: Ms. Sharon Ellis
<PAGE>   51
STATE OF ______________ )
                        )  ss:
COUNTY OF _____________ )

     The foregoing Lease Supplement was acknowledged before me, the undersigned
Notary Public, in the County of _______________ this ____ day of ________, 1999,
by ___________________, as _________________ of FIRST SECURITY BANK, NATIONAL
ASSOCIATION, a national banking association, not individually, but solely as
the Owner Trustee under the VS Trust 1999-1, on behalf of the Owner Trustee.


[Notarial Seal]                             ----------------------------------
                                                       Notary Public

My commission expires: ____________



STATE OF ______________ )
                        )  ss:
COUNTY OF _____________ )

     The foregoing Lease Supplement was acknowledged before me, the undersigned
Notary Public, in the County of _______________ this ____ day of ________, 1999,
by ___________________, as _________________ of VERITAS SOFTWARE CORPORATION, a
Delaware corporation, on behalf of the corporation.


[Notarial Seal]                             ----------------------------------
                                                       Notary Public

My commission expires: ____________



STATE OF ______________ )
                        )  ss:
COUNTY OF _____________ )

     The foregoing Lease Supplement was acknowledged before me, the undersigned
Notary Public, in the County of _______________ this ____ day of ________, 1999,
by ___________________, as _________________ of NATIONSBANK, N.A., a national
banking association, as the Agent.


[Notarial Seal]                             ----------------------------------
                                                       Notary Public

My commission expires: ____________

<PAGE>   52
                                   SCHEDULE I
                            TO LEASE SUPPLEMENT NO.__

                      (Description of the Leased Property)

<PAGE>   53
                                  SCHEDULE 1-A
                            TO LEASE SUPPLEMENT NO.__

                                   (Equipment)

<PAGE>   54
                                  SCHEDULE 1-B
                            TO LEASE SUPPLEMENT NO. __

                                 (Improvements)
<PAGE>   55
                                  SCHEDULE I-C
                           TO LEASE SUPPLEMENT NO. __

                                     (Land)

<PAGE>   56
                                                          EXHIBIT B TO THE LEASE

                    [MODIFY OR SUBSTITUTE SHORT FORM LEASE AS
                      NECESSARY FOR LOCAL LAW REQUIREMENTS]


Recording Requested By
CHICAGO TITLE COMPANY.
and When Recorded Return to:
MOORE & VAN ALLEN, PLLC
100 North Tryon Street, Floor 47
Charlotte, North Carolina 28202-4003
Attention: Todd Caraway, Esq.



                          MEMORANDUM OF LEASE AGREEMENT
                                       AND
                              LEASE SUPPLEMENT NO.
                                       AND
                                  DEED OF TRUST

                           dated as of April __, 1999

                                      among

                          VERITAS SOFTWARE CORPORATION,
                                 as the Lessee,

                   FIRST SECURITY BANK, NATIONAL ASSOCIATION,
             not individually but solely as Owner Trustee under the
                                VS Trust 1999-1,
                                 as the Lessor,

                                       and

                             CHICAGO TITLE COMPANY,
                                   as Trustee



                              Location of Premises:
                              County of Santa Clara
                               State of California



<PAGE>   57
        THIS MEMORANDUM OF LEASE AGREEMENT AND LEASE SUPPLEMENT NO. __ AND DEED
OF TRUST ("Memorandum"), dated as of April ____________, 1999, is by and among
FIRST SECURITY BANK, NATIONAL ASSOCIATION, a national banking association, not
individually, but solely as the Owner Trustee under the VS Trust 1999-1, with an
office at 79 South Main Street, Salt Lake City, Utah 84111 (hereinafter
referred to as "Lessor"), VERITAS SOFTWARE CORPORATION, a Delaware corporation,
with an office at 1600 Plymouth Street, Mountain View, California 94043
(hereinafter referred to as "Lessee") and CHICAGO TITLE COMPANY, a __________
corporation, with an office at 110 West Taylor Street, San Jose, California
95110 (hereinafter referred to as "Trustee").

                                   WITNESSETH:

      That for value received, Lessor and Lessee do hereby covenant, promise and
agree as follows:

        1. CERTAIN DEFINITIONS AND REFERENCE TERMS. To the extent any
capitalized term is not defined herein, such term shall have the meaning set
forth in Appendix A to that certain Participation Agreement dated as of April
23, 1999 by and among the Grantor, Veritas Software Corporation, a Delaware
corporation, the various parties thereto from time to time, as the Guarantors,
the various banks and other lending institutions which are parties thereto from
time to time, as Holders and Lenders, and NationsBank, N.A., as Agent for the
Lenders and the Holders.

        2. DEMISED PREMISES AND DATE OF LEASE. Lessor has leased to Lessee, and
Lessee has leased from Lessor, for the Term (as hereinafter defined), certain
real property and other property located in Santa Clara County, California which
is described in the attached Schedule I (the "Property"), pursuant to the terms
of a Master Lease Agreement between Lessor and Lessee dated as of April 23, 1999
(as such may be amended, modified, extended, supplemented, restated and/or
replaced from time to time, "Lease") and a Lease Supplement No. __ between
Lessor and Lessee dated as of April __, 1999 (the "Lease Supplement")

        3. TERM, RENEWAL, EXTENSION AND PURCHASE OPTION. The term of the Lease
for the Property ("Term") commenced as of _________ __, 1999 and shall end as of
19__, unless the Term is extended or earlier terminated in accordance with the
provisions of the Lease. The Lease contains provisions for renewal and
extension. The tenant has a purchase option under the Lease.

        4. TAX PAYER NUMBERS.

        Lessor's tax payer number:____________

        Lessee's tax payer number:____________


<PAGE>   58
        5. DEED OF TRUST; POWER OF SALE. (a) It is the intent of the parties
that: (i) the Lease constitutes an operating lease from Lessor to the Lessee for
purposes of the Lessee's financial reporting, (ii) the Lease and other
transactions contemplated hereby preserve ownership of the Properties in the
Lessee for federal and state income tax and bankruptcy purposes, (ii) the Lease
grants to Lessor a Lien on the Property covered thereby, and (iv) the
obligations of the Lessee to pay Basic Rent and any part of the Termination
Value shall be treated as payments of interest and principal, respectively, for
federal and state income tax and bankruptcy purposes. Lessor shall be deemed to
have a valid and binding security interest in and Lien on the Property, free and
clear of all Liens other than Permitted Liens, as security for the obligations
of the Lessee under the Operative Agreements (it being understood and agreed
that the Lessee does hereby grant a Lien, and convey, transfer, assign, mortgage
and warrant to Lessor and its successors, transferees and assigns, the Property
and any proceeds or products thereof, to have and hold the same as collateral
security for the payment and performance of the obligations of the Lessee under
the Operative Agreements) each of the parties hereto agrees that it will not,
nor will it permit any Affiliate to at any time, take any action or fail to take
any action with respect to the preparation or filing or any income tax return,
including an amended income tax return, to the extent that such action or such
failure to take action would be inconsistent with the intention of the parties
expressed in this Section 5.

        (b) Specifically, without limiting the generality of Section 5(a), the
parties hereto intend and agree that in the event of any insolvency or
receivership proceeds or a petition under the United States bankruptcy laws or
any other applicable insolvency laws or statute of the United States of America
or any state or commonwealth thereof affecting Lessee or Lessor or any
collection actions, the transactions evidenced by the Lease and the Operative
Agreements shall be regarded as loans made by the Lenders and the Holders to the
Lessee.

        (c) Specifically, without limiting the generality of Section 5(b), the
Lessor and the Lessee intend and agree that with respect to the nature of the
transactions evidenced by the Lease in the context of the exercise of remedies
under the Operative Agreements, including, without limitation, in the case of
any insolvency or receivership proceedings or a petition under the United States
bankruptcy laws or any other applicable insolvency laws or statute of the United
States of America or any state or commonwealth thereof affecting the Lessee and
the Lessor, or any enforcement or collection actions, the transactions evidenced
by the Lease are loans made by the Lenders and the Holders as unrelated third
party lenders to the Lessee secured by the Property (it being understood that
the Lessee hereby mortgages, grants, bargains, sells, releases, confirms,
conveys, assigns, transfers and sets over to the Lessor, and grants a security
interest in, the Property (consisting of a leasehold deed of trust with respect
to all right, title and interest of the Lessee in and to the Land and a fee deed
of trust with respect to all right, title and interest of Lessee in and to the
fee title to, and reversionary interest in, the Property) and a leasehold deed
of trust on the Lessee's leasehold estate under the Lease, all to secure such
loans, effective on the date hereof, to have and to hold such interests in the
Property unto the Lessor and its successors and assigns, forever, provided
always that these presents are upon the express condition that, if all amounts
due under the Lease and the other Operative Agreements shall have been paid and
satisfied in full, then this instrument and the estate hereby granted shall
cease and become void.



                                       2
<PAGE>   59
        As additional security for the Rent, the Termination Value and all other
sums owed to the Lessor by the Lessee under the Lease, the Lessee does hereby
grant, bargain, sell, transfer and convey unto the Trustee, its successors in
trust and assigns, IN TRUST, WITH POWER OF SALE, all of the Lessee's right,
title and interest in and to the Property, together with all of the right, power
and authority of the Lessee to alter, modify or change the terms, conditions and
provisions of the Lease and any other lease pertaining to the Property, to
consent to any request made by a tenant or landlord pursuant thereto, or to
surrender, cancel or terminate the same or to accept any surrender, cancellation
or termination of the same, together with all of the options, rights, powers and
privileges of the Lessee under any lease pertaining to the Property, whether
heretofore or hereafter existing, including, without limitation, the rights and
options to purchase the Property contained in Articles XIX and XX of the Lease,
and all present and future right, title and interest of the Lessee in and to (i)
all refunds, tax abatement agreements, rebates, reserves, deferred payments,
deposits, cost; savings, awards and payments of any kind due from or payable by
(a) any Governmental Authority, or (b) any insurance or utility company, in each
case under clause (a) or (b) above in respect of the Property, and (ii) all
refunds, rebates and payments of any kind due from or payable by any
Governmental Authority for any taxes, assessments, or governmental or
quasi-governmental charges or levies imposed upon the Lessee in respect of the
Property, and all plans and specifications, designs, drawings and other
information, materials and matters heretofore or hereafter prepared relating to
the Property or any construction on the Property, all proceeds (including claims
and demands therefor) of the conversion, voluntary or involuntary, of any of the
foregoing into cash or liquidated claims, including without limitation the
proceeds of insurance and condemnation awards in respect of the Property or any
portion thereof, all additional estates, rights and interests hereafter acquired
by the Lessee in the Property, or any portion thereof, together with all
proceeds of the conversion, whether voluntary or involuntary, of any of the
Property into cash or other liquid claims, including without limitation, all
awards, payments or proceeds, including interest thereon, and the right to
receive the same, which may be made as a result of any casualty, any exercise of
the right of eminent domain or deed in lieu thereof, any injury to the Property
and any defect in title in the Property or other matter insured under any policy
of title insurance, together with attorney's fees, costs and disbursements
incurred by the Lessor in connection with the collection of such awards,
payments and proceeds, and the Lessee further grants to the Lessor, pursuant to
the California Uniform Commercial Code (the "UCC"), a security interest in all
present and future right, title and interest of the Lessee in and to any portion
of the foregoing property for which a security interest may be created under the
UCC.

        To have and to hold the same whether now owned or held or hereafter
acquired unto the Trustee, its successors-in-trust forever, IN TRUST, WITH POWER
OF SALE, to secure to the Lessor the payment of the Rent, the Termination Value
and all other sums owing to the Lessor under the Lease and the performance and
observance of the terms, covenants, warranties, conditions, agreements and
obligations under the Lease. If the Lessee shall pay all sums due under the
Lease when due according to the terms thereof and shall otherwise fully and
properly perform and comply with all of the obligations, agreements, terms and
conditions of the Lease, then this conveyance shall become null and void.



                                       3
<PAGE>   60
        In the event of the occurrence of a Lease Event of Default, then the
Lessor shall have all rights and remedies set forth in the Lease including,
without limitation the right to foreclose its interest (or cause such interest
to be foreclosed) in any or all of the Property in accordance with applicable
law. The Trustee and the Lessor and each of them are authorized prior or
subsequent to the institution of any foreclosure proceedings to enter upon the
Property or any part thereof and to take possession of the Property and exercise
without interference from the Lessee, any and all rights which the Lessee has
with respect to the management, possession, operation, protection or
preservation of the Property: provided, however, that Lessee shall be entitled,
up to 30 days after the termination of the Lessee's occupancy of the Property to
enter the Property during normal business hours for the purpose of removing its
personal property and trade fixtures therefrom at its expense, provided that
such personal property and trade fixtures are not Improvements and Lessee
repairs any damage to the Improvements caused by such removal.

        It is acknowledged that A POWER OF SALE HAS BEEN GRANTED IN THIS
INSTRUMENT; A POWER OF SALE MAY ALLOW THE LESSOR TO TAKE THE PROPERTY AND SELL
THEM WITHOUT GOING TO COURT IN A FORECLOSURE ACTION UPON DEFAULT BY THE LESSEE
UNDER THIS INSTRUMENT.

        The proceeds of any sale held by Trustee or Lessor or any receiver or
public officer in foreclosure of the liens and security interests evidenced
hereby shall be applied first to all costs and expenses of the sale, including
but not limited to, reasonable Trustee's fees and then as provided in Section
22.2 of the Lease.

        If the Lessor so elects, the Trustee may sell any personal property
covered by this instrument at one or more separate sales in any manner permitted
by the UCC. One or more exercises of the powers herein granted shall not
extinguish nor exhaust such powers until the entire Property is sold or until
the entire amounts evidenced and/or secured by the Lease and the Operative
Agreements is paid in full.

        (d) Specifically, but without limiting the generality of Section 5(b),
the Lessor and the Lessee further intend and agree that, with respect to that
portion of the Property constituting personal property, for the purpose of
securing the Lessee's obligations for the repayment, of the above-described
obligations to the Lessor, (i) the Lease shall also be deemed to be a security
agreement and financing statement within the meaning of Article 9 of the UCC;
(ii) the conveyance provided for hereby shall be deemed to be a grant by the
Lessee to the Lessor of a lien and security interest in all of the Lessee's
present and future right, title and interest in and to such portion of the
Property, including but not limited to the Lessee's leasehold estate therein and
all proceeds of the conversion, voluntary or involuntary, of the foregoing into
cash, investments, securities or other property, whether in the form of cash,
investments, securities or other property to secure such obligations, effective
on the date hereof, to have and to hold such interests in the Property unto the
Lessor and its successors and assigns, forever, provided always that these
presents are upon the express condition that, if all amounts due under the Lease
shall have been paid and satisfied in full, then this instrument and the estate
hereby granted shall cease and become void; (iii) the possession by the Lessor
of notes and such other items of property as constitute instruments, money,
negotiable documents or chattel paper shall be deemed to be



                                       4

<PAGE>   61
"possession by the secured party" for purposes of perfecting the security
interest pursuant to Section 9-305 of the UCC: and (iv) notifications to Persons
holding such property, and acknowledgments, receipts or confirmations from
financial intermediaries, bankers or agents (as applicable) of the Lessee shall
be deemed to have been given for the purpose of perfecting such security
interest under applicable law. The Lessor and the Lessee shall, to the extent
consistent with this Memorandum, take such actions and execute, deliver, file
and record such other documents, Financing statements, mortgages and deeds of
trust as may be necessary to ensure that. if the Lease were deemed create a
security interest in the Property in accordance with this Section, such security
interest would be deemed to be a perfected security interest with priority over
all Liens other than Permitted Liens, under applicable law and will be
maintained as such throughout the Term.

        6. EFFECT OF MEMORANDUM. The purpose of this instrument is to give
notice of the Lease and the Lease Supplement and their respective terms,
covenants and conditions to the same extent as if the Lease and the Lease
Supplement were fully set forth herein. This Memorandum shall not modify in any
mariner the terms, conditions or intent of the Lease or the Lease Supplement and
the parties agree that this Memorandum is not intended nor shall it be used to
interpret the Lease or the Lease Supplement or determine the intent of the
parties under the Lease or the Lease Supplement.

        7. PURCHASE OPTION IN FAVOR OF Lessee. Lessee has a Purchase Option (as
such term is defined in Section 20.1 of the Lease) respecting the Property
pursuant to and in accordance with the terms and provisions of the Lease.

        8. RATIFICATION. The terms and provisions of the Lease are hereby
ratified and confirmed and remain in full force and effect. In the event of any
conflict between the terms of the Lease and the terms of this Memorandum, the
terms of the Lease shall control.

        9. GOVERNING LAW. THE LEASE AND THIS MEMORANDUM SHALL BE GOVERNED BY,
AND CONSTRUED AND INTERPRETED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW
YORK, WITHOUT REGARD TO CONFLICTS OF LAW PRINCIPLES THEREOF EXCEPT TO THE EXTENT
THE LAWS OF CALIFORNIA ARE REQUIRED TO APPLY WITH RESPECT TO THE RECORDING AND
ENFORCEMENT OF THIS MEMORANDUM.

        10. COUNTERPART EXECUTION. This Memorandum may be executed in any number
of counterparts and by each of the parties hereto in separate counterparts, all
such counterparts together constituting but one and the same instrument.

        11. FUTURE ADVANCES; REVOLVING CREDIT. In the event a court of competent
jurisdiction rules that this instrument constitutes a mortgage, deed of trust or
other secured financing as is the intent of the parties pursuant to Section 5
hereof, then this instrument will be deemed given to secure not only existing
financing, but also future advances made pursuant to or as provided in the
Lease, whether such advances are obligatory or to be made at the option of the
Lessor, or otherwise, to the same extent as if such future advances were made on
the date of



                                        5
<PAGE>   62
execution of this instrument, although there may be no advance made at the time
of execution hereof, and although there may be no financing outstanding at the
time any advance is made. To the fullest extent permitted by law, the lien of
this instrument shall be valid as to all such amounts, including all future
advances, from the time this instrument is recorded.



         [The remainder of this page has been intentionally left blank.]



                                        6
<PAGE>   63

        IN WITNESS WHEREOF, the parties hereto have duly executed this
instrument as of the day and year first written.

                                       LESSOR:

                                       FIRST SECURITY BANK, NATIONAL
                                       ASSOCIATION, not individually, but
                                       solely as the Owner Trustee under
                                       the VS Trust 1999-1


                                       By:______________________________________
                                       Name:____________________________________
                                       Title:___________________________________

                                       First Security Bank, National Association
                                       79 South Main Street
                                       Salt Lake City, Utah 84111
                                       Attn: Val T. Orton
                                             Vice President


                                       LESSEE:

                                       VERITAS SOFTWARE CORPORATION


                                       By:______________________________________
                                       Name:____________________________________
                                       Title:___________________________________


                                       Veritas Software Corporation
                                       1600 Plymouth Street
                                       Mountain View, California 94043
                                       Attn: Jay Jones

<PAGE>   64
STATE OF____________________

COUNTY OF___________________


        On_________________before me,________________________, Notary Public in
and for said County and State, personally appeared__________________________ as
______________________of First Security Bank, National Association, not
individually but solely as Owner Trustee under the VS Trust 1999-1 personally
known to me (or proved to me on the basis of satisfactory evidence) to be the
person(s) whose name(s) is/are subscribed to the within instrument and
acknowledged to me that he/she/they executed the same in his/her/their
authorized capacity(ies), and that by his/her/their signature(s) on the
instrument the person(s), or the entity upon behalf of which the person(s) acted
executed the instrument.

WITNESS my hand and official seal.


Signature___________________________

        (Seal)
<PAGE>   65
STATE OF____________________

COUNTY OF___________________


        On_____________________ before me,__________________________, Notary
Public in and for said County and State, personally
appeared___________________________ , as_________________________ of Veritas
Software Corporation, a Delaware corporation, personally known to me (or proved
to me on the basis of satisfactory evidence) to be the person(s) whose name(s)
is/are subscribed to the within instrument and acknowledged to me that
he/she/they executed the same in his/her/their authorized capacity(ies), and
that by his/her/their signature(s) on the instrument the person(s), or the
entity upon behalf of which the person(s) acted executed the instrument.

WITNESS my hand and official seal.


Signature___________________________

        (Seal)

<PAGE>   66
                                    SCHEDULE 1
                            (Description of Property)



                                      B-1

<PAGE>   1
                                                                   EXHIBIT 23.01
CONSENT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS

We consent to the reference to our firm under the caption "Experts" and to the
use of our report dated January 27, 1999 in Amendment No. 2 to the Registration
Statement (Form S-1) and related Prospectus of Veritas Software Corporation for
the registration of shares of its common stock.


                                                /s/ Ernst & Young LLP



San Jose, California
August 4, 1999

<PAGE>   1
                                                                   EXHIBIT 23.02
CONSENT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS

We consent to the reference to our firm under the caption "Experts" and to the
use of our report dated September 21, 1998 (except for the second paragraph of
the Summary of Significant Accounting Policies footnote, as to which the date is
April 8, 1999), with respect to the combined financial statements of the Network
& Storage Management Group included in the Amendment No. 2 to Registration
Statement (Form S-1) and related Prospectus of Veritas Software Corporation for
the registration of shares of its common stock.


                                                /s/ Ernst & Young LLP



San Jose, California
August 4, 1999

<PAGE>   1
                                                                   Exhibit 23.03


                       CONSENT OF INDEPENDENT ACCOUNTANTS

The Board of Directors
VERITAS Software Corporation

We consent to the use of our report dated February 5, 1999 with respect to the
balance sheets of TeleBackup Systems Inc. as at December 31, 1997 and 1998, and
the related statements of operations and deficit and changes in financial
position for each of the years in the three year period ended December 31, 1998,
which report appears in Amendment No. 2 to the Registration Statement on Form
S-1 filed with the Securities and Exchange Commission on August 5, 1999, and to
the reference to our firm under the heading "Experts" in the Registration
Statement.

Chartered Accountants
Calgary, Canada
August 5, 1999



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