NORTH STAR UNIVERSAL INC
10-Q, 1995-05-12
COMPUTERS & PERIPHERAL EQUIPMENT & SOFTWARE
Previous: AMOCO CO, 10-Q, 1995-05-12
Next: BEN & JERRYS HOMEMADE INC, 10-Q, 1995-05-12



<PAGE>


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

[X]                QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                         For period ended March 31, 1995


[ ]             TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
                 For the transition period from ______ to ______

                         Commission file number 0-15638

                           NORTH STAR UNIVERSAL, INC.

             (Exact name of registrant as specified in its charter)

              MINNESOTA                                 41-0498850
   (State or other jurisdiction of                   (I.R.S. Employer
   incorporation or organization)                   Identification No.)

   610 Park National Bank Building
        Minneapolis, Minnesota                            55416
(Address of principal executive office)                 (Zip Code)

       Registrant's telephone number, including area code:  (612) 546-7500

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.


Yes   X        No
   -------       ------

At April 30, 1995, 9,438,000 shares of common stock of the registrant were
outstanding.


<PAGE>

                         PART I - FINANCIAL INFORMATION
                          ITEM 1 - FINANCIAL STATEMENTS

                   North Star Universal, Inc. and Subsidiaries
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                            (Unaudited, in thousands)
<TABLE>
<CAPTION>

                                                     March 31,  December 31,
                                                       1995         1994
                                                    -----------------------
<S>                                                 <C>         <C>
ASSETS

Current Assets
  Cash and cash equivalents                         $  3,462       $  5,102
  Accounts receivable, net                             8,435          8,980
  Inventories                                          7,478          7,994
  Prepaid expenses and other current assets            1,560          1,293
                                                    -----------------------
    Total current assets                              20,935         23,369

Property and equipment, net                            3,534          3,747
Investment in unconsolidated subsidiaries             77,388         75,663
Goodwill, net                                          6,772          6,816
Other assets                                           1,446          1,498
                                                    -----------------------
                                                    $110,075       $111,093
                                                    -----------------------
                                                    -----------------------

LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities
  Notes payable to bank                             $    150       $    600
  Current portion of long-term debt                   13,313         12,518
  Accounts payable and accrued expenses                9,785          9,678
  Income taxes payable                                   331            333
                                                    -----------------------
    Total current liabilities                         23,579         23,129

Long-term debt, net of current maturities             30,754         32,543
Deferred income taxes                                 21,512         21,225

Shareholders' Equity
  Common stock, $.25 par value
    100,000,000 shares authorized,
    9,438,000 issued and outstanding                   2,360          2,360
  Additional paid-in-capital                          31,062         31,015
  Retained earnings                                      886            949
  Foreign currency translation adjustment                (78)          (128)
                                                    -----------------------
    Total shareholders' equity                        34,230         34,196
                                                    -----------------------
                                                    $110,075       $111,093
                                                    -----------------------
                                                    -----------------------
</TABLE>

     See accompanying notes to condensed consolidated financial statements.
<PAGE>

                   North Star Universal, Inc. and Subsidiaries
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
               (Unaudited, in thousands, except per share amounts)

<TABLE>
<CAPTION>

                                                      Three Months Ended
                                                           March 31,
                                                  -------------------------
                                                      1995          1994
                                                  -------------------------
<S>                                               <C>            <C>
Revenues                                          $   17,656     $   23,989
Operating and product costs                           12,881         18,514
                                                  -------------------------
  Gross profit                                         4,775          5,475

Selling, general, and administrative expenses          5,515          5,710
                                                  -------------------------
  Operating loss                                        (740)          (235)

Interest expense, net                                 (1,060)        (1,036)
                                                  -------------------------

Loss before income taxes and equity in
  earnings of unconsolidated subsidiaries             (1,800)        (1,271)

Income tax benefit                                      (530)          (390)
                                                  -------------------------

Loss before equity in earnings
  of unconsolidated subsidiaries                      (1,270)          (881)

Equity in earnings of unconsolidated
  subsidiaries                                         1,207          1,027
                                                  -------------------------

Net income (loss)                                 $      (63)    $      146
                                                  -------------------------
                                                  -------------------------

Income (loss) per share                           $    (0.01)    $     0.01
                                                  -------------------------
                                                  -------------------------

Weighted average shares outstanding                9,438,000      9,834,900
                                                  -------------------------
                                                  -------------------------
</TABLE>

     See accompanying notes to condensed consolidated financial statements.

<PAGE>

                   North Star Universal, Inc. and Subsidiaries
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                    Three Months Ended March 31, (Unaudited)
                                 (In thousands)

<TABLE>
<CAPTION>
                                                        1995           1994
                                                    -----------------------

<S>                                                 <C>            <C>
Net cash used in operating activities                $  (328)       $  (610)

Cash flows for investing activities
  Capital expenditures                                  (119)          (205)
  Other                                                 (117)           235
                                                    -----------------------

Net cash used in investing activities                   (236)            30
                                                    -----------------------
Cash flow from financing activities
  Proceeds from long-term debt                        12,335         12,591
  Payments on long-term debt                         (13,329)       (12,446)
  Proceeds from notes payable                            675          1,150
  Payments on notes payable                           (1,125)          (850)
  Cash dividends received from Michael Foods             368            368
                                                    -----------------------

Net cash provided by financing activities             (1,076)           813
                                                    -----------------------

Net increase (decrease) in cash and
  cash equivalents                                    (1,640)           233
Cash and cash equivalents at beginning of period       5,102          6,981
                                                    -----------------------

Cash and cash equivalents at end of period          $  3,462       $  7,214
                                                    -----------------------
                                                    -----------------------
</TABLE>


     See accompanying notes to condensed consolidated financial statements.

<PAGE>

                   North Star Universal, Inc. and Subsidiaries
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


1.   BASIS OF PRESENTATION --

     The accompanying unaudited condensed consolidated financial statements have
been prepared by North Star Universal, Inc. ("North Star" or the "Company"),
without audit, pursuant to the rules and regulations of the Securities and
Exchange Commission.  The information furnished in the condensed consolidated
financial statements includes normal recurring adjustments which are, in the
opinion of management, necessary for a fair presentation of such financial
statements.  Certain information and footnote disclosure normally included in
financial statements prepared in accordance with generally accepted accounting
principles have been condensed or omitted pursuant to such rules and
regulations.  Although the Company believes that the disclosures are adequate to
make the information presented not misleading, it is suggested that these
condensed consolidated financial statements be read in conjunction with the
financial statements and the notes thereto included in the Company's latest
annual report on Form 10-K.

     Revenues and operating profits for the three months ended March 31 may not
necessarily be indicative of the results to be expected for the full year.

2.   SUBSEQUENT  EVENT

     On May 5, 1995, the Company completed the sale of its shares in Dalworth
Holdings, Inc. and subsidiaries, including C.E. Services Inc., (collectively
"C.E. Services") to Amdahl Corporation for $2.5 million cash.  The loss on
disposition is estimated to be approximately $3.8 million, net of an income tax
benefit of approximately $1.5 million.  This disposition will be reflected as
discontinued operations, net of applicable income tax effects, in the
consolidated financial statements for the quarter ended June 30, 1995 as follows
(in thousands):

<TABLE>
<S>                                                                   <C>
     Discontinued Operations -
          Loss from operations, net of income tax benefit of $160     $   245
          Loss on disposition, net of income tax benefit of $1,330      2,091
                                                                      -------
                                                                      $ 2,336
                                                                      -------
                                                                      -------
</TABLE>

<PAGE>

                   North Star Universal, Inc. and Subsidiaries
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

2.   SUBSEQUENT EVENT (CONTINUED)

The following is summarized operating results of C.E. Services for the three
months ended March 31, (in thousands):

<TABLE>
<CAPTION>
                                          1995              1994
                                        --------------------------
<S>                                     <C>               <C>
          Revenues                      $5,099            $14,043
          Gross profit                     999              2,424
          Operating income (loss)       (1,011)                66
</TABLE>

The Company has amended its revolving credit facility to give effect to the sale
of C.E. Services.  Unaudited condensed pro forma financial statements reflecting
this sale is included under Item 6 of this Form 10-Q.

3.   INVESTMENT IN UNCONSOLIDATED SUBSIDIARIES --

     The Company's unconsolidated subsidiaries consist of its investments in
Michael Foods, Inc. ("Michael Foods") and CorVel Corporation ("CorVel").  CorVel
has a fiscal year ended March 31.  The following is summarized balance sheet and
income statement information of the Company's unconsolidated subsidiaries as of,
and for the three month period ended,  March 31, 1995 (in thousands):

<TABLE>
<CAPTION>
                                      Michael Foods         CorVel
                                      ----------------------------
<S>                                   <C>               <C>
          Current assets              $  93,185         $   29,861
          Noncurrent assets             243,544             12,895
          Current liabilities            59,859              6,790
          Noncurrent liabilities        107,775                212
          Revenues                      126,692             26,090
          Gross profit                   19,943              4,668
          Net income                      3,692              1,632
</TABLE>


4.   INVENTORIES --

     Inventories are stated at the lower of average cost (first-in, first-out)
or market.  Inventories consist of the following (in thousands):

<TABLE>
<CAPTION>
                                         March 31,     December 31,
                                           1995           1994
                                        --------------------------
<S>                                     <C>            <C>
Work in process and finished goods      $  6,034          $  4,775
Purchased parts and supplies               1,444             3,219
                                        --------------------------
                                        $  7,478          $  7,994
                                        --------------------------
                                        --------------------------
</TABLE>


<PAGE>

5.   EARNINGS PER SHARE --

     Earnings per share are based on the average number of shares outstanding
during the period after giving effect to the assumed exercise of outstanding
stock options, except where the effects are antidilutive.

6.   INCOME TAXES --

     Deferred income taxes arise from temporary differences between financial
and tax reporting.  To the extent the Company's financial reporting basis in its
investment in unconsolidated subsidiaries exceeds its tax basis, and is not
expected to be realized in a tax-free manner, the Company records a deferred tax
liability.     At March 31, 1995, the deferred tax liability includes a
cumulative tax effect of approximately $21.6 million and $5.1 million for the
differences in the financial reporting and tax basis of the Company's
investments in Michael Foods and CorVel, respectively.

7.   RECLASSIFICATIONS --

     Certain 1994 amounts have been reclassified to conform with the financial
statement presentation used in 1995.  Such reclassifications had no impact on
previously reported retained earnings or net income.


<PAGE>

                   North Star Universal, Inc. and Subsidiaries
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


GENERAL

     North Star Universal, Inc. ("North Star" or "the Company") is a holding
company.  The Company's three key holdings consist of Michael Foods, Inc.
("Michael Foods"), CorVel Corporation ("CorVel") and its computer businesses.
At March 31, 1995, the Company owned a 38% interest in Michael Foods and a 37%
ownership interest in CorVel.  The common stock of each of Michael Foods and
CorVel is included on the NASDAQ national Market System under the symbols MIKL
and CRVL.  The Company's investments in Michael Foods and CorVel are accounted
for as unconsolidated subsidiaries using the equity method of accounting.

     On May 5, 1995, the Company sold C.E. Services Inc. through the sale of its
shares of  Dalworth Holdings, Inc., a holding company for C.E. Services,
Bridging Solutions Corporation, Commercial Computer Services, Inc. and C.E.
Services (Europe) Limited (collectively "C.E. Services") for approximately $2.5
million cash. C.E. Services is a third-party provider of systems, parts and
services for mainframe computers and peripherals.  Following the sale of C.E.
Services, the Company's continuing operations consist of Americable, Inc.
("Americable") and Transition Engineering, Inc. ("Transition").  Americable is a
provider of connectivity and networking products and services.  Transition
designs, manufactures and markets connectivity devices used in local area
network ("LAN") applications.

     The following is unaudited summarized operating results for each of the
Company's continuing operations for the three months ended March 31(in
thousands).

<TABLE>
<CAPTION>
Three months ended March 31,                     1995          1994
- --------------------------------------------------------------------
<S>                                           <C>           <C>
Revenues
  Americable                                  $ 9,278       $ 7,751
  Transition Engineering                        3,642         2,460
  C.E. Services                                 5,100        14,043
  Eliminations                                   (364)         (265)
                                              ----------------------
                                              $17,656        $23,989
                                              ----------------------
                                              ----------------------
Gross Profit
  Americable                                  $ 2,437       $ 2,039
  Transition Engineering                        1,338         1,012
  C.E. Services                                 1,000         2,424
                                              ----------------------
                                              $ 4,775       $ 5,475
                                              ----------------------
                                              ----------------------

Operating Income (Loss)
  Americable                                  $   265        $ (148)
  Transition Engineering                          301           130
  C.E. Services                                (1,010)           66
  Corporate expenses                             (296)         (283)
                                              ----------------------
                                              $  (740)       $ (235)
                                              ----------------------
                                              ----------------------
</TABLE>


<PAGE>

                   North Star Universal, Inc. and Subsidiaries
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                   (Continued)


RESULTS OF OPERATIONS

THREE MONTHS ENDED MARCH 31, 1995 vs. THREE MONTHS ENDED MARCH 31, 1994

     Consolidated revenues decreased $6.3 million or 26% to $17.6 million from
$24 million in 1994. The $8.9 million or 64% decrease at C.E. Services includes
approximately $9 million of decreased revenues from the resale of used mainframe
systems and features and approximately $200,000 of lower technical service and
warehousing revenues.  Offsetting these decreases was approximately $276,000 of
revenue from a computer service bureau business which commenced operations in
the fourth quarter of 1994.  The decline in revenues at C.E. Services is
attributable to the continued reduction in the domestic and international demand
for used mainframe systems and features.   As discussed previously,  the Company
sold C.E. Services on May 5, 1995.

     Revenues at Americable increased approximately $1.5 million  or 20% to $9.3
million.  This   includes increased revenues of approximately $1.2 million and
$300,000 resulting from higher demand from networking products and services and
bulk cable and other connectivity products, respectively. Revenues at Transition
increased approximately $1.2 million, or 48%, to $3.6 million which includes
increased sales of approximately $700,000, or 44%, to domestic customers and
approximately $500,000, or 54% to international customers.  Overall, these
increases are primarily a result new product introductions and higher product
demand from both new and existing customers.  Sales from new product
introductions and enhancements accounted for approximately $870,000, or 24% of
net sales for the period.  Transition's ability to maintain its present level of
sales and its continued sales growth is highly dependent upon its ability to
offer new products that meet customer's demands in a rapidly changing market,
particularly in light of the relatively short life cycle of its products.

     Consolidated gross profit, as a percent of revenues, increased to 27% in
1995 as compared to 22.8% in 1994.  The increased margins at C.E. Services
reflects a higher percentage of technical service and warehousing revenues as a
result of the dramatic reduction in revenues from resale activities.  This was
offset by decreased margins at Transition as a result of  lower pricing on
certain product lines due to increased competition.  Margins at Americable were
relatively unchanged between years.

     The Company's selling, general and administrative expenses decreased
$195,000, or 3.4%, to $5.5 million from $5.7 million  in 1994.  C.E. Services
had lower selling, general and administrative expenses of approximately $350,000
due primarily to staff and other expense reductions implemented in the third
quarter of 1994.  Operating expenses at Americable were relatively unchanged for
the period.  Americable expects, however, that its sales and marketing expenses,
as a percentage of revenues, may increase during the year through the addition
of sales personnel in new geographic locations.  These anticipated increases in
operating expenses may result in lower operating profits at Americable, if the
company is unable to maintain current gross profit margins and continued sales
growth.

<PAGE>


     Transition had increased operating expenses of approximately $155,000 which
includes approximately $45,000 of  higher research and product development
costs, $55,000 of increased sales and marketing expenses associated with
advertising  and participation in trade shows and approximately $55,000 of
higher general and administrative expenses from the addition of administrative
and  support personnel needed to support its overall growth.  Transition
believes that its research and development expenses will  continue to increase
in order to achieve market acceptance of new products.  There can be no
assurances, however, that its research and development efforts will result in
commercially successful new products in the future.  In addition Transition
believes that sales and marketing expenses may continue to increase in terms of
absolute dollars in an effort to differentiate its products and enhance its
competitive position.  These anticipated increases in operating expenses may
result in lower operating profit at Transition, if the company is unable to
maintain its current gross profit margins and continued sales growth.

     The income tax benefit of $530,000 in 1995 and $390,000 in 1994 relate to
the elimination of deferred tax liabilities that will reverse as net operating
losses available for carryforward are utilized in future periods.  To the extent
loss carryforwards are realized in the future, deferred taxes will be
reinstated.

     Equity in earnings of unconsolidated subsidiaries increased $180,000 to
$1,207,000 from $1,027,000 in the previous year.  This includes an increase of
$109,000 and $71,000 in the equity in earnings of Michael Foods and CorVel
Corporation, respectively, which is a result of higher earnings at each of these
companies.  Further information with respect to the results of operations of
Michael Foods and CorVel is contained the Management's Discussion and Analysis
of Financial Condition and Results of Operation section of their respective
quarterly report on Form 10-Q and annual report on Form 10-K for the period
ended March 31, 1995.

      The Company will report discontinued operations, the loss on disposition
of approximately $3.8 million, net of an estimated income tax benefit of
approximately $1.5 million, for the quarter ended June 30, 1995.  Pro forma
financial information with respect to this transaction is included in Item 6 of
this report.

<PAGE>


                   North Star Universal, Inc. and Subsidiaries
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                   (Continued)

CAPITAL RESOURCES AND LIQUIDITY

     Historically, the Company has experienced cash flow deficits from
operations.  Cash used in operations was  $328,000 for the three months ended
March 31, 1995 as compared to $610,000 in 1994.  The Company expects operating
cash flow deficits to continue.  The Company does not have the use of cash flow
generated by Michael Foods other than proceeds from quarterly dividends.  In
each of the three month periods ended March 31, 1995 and 1994, the Company
received dividends of $368,000.  There can be no assurance that Michael Foods
will continue to declare such dividends.

     Likewise, since CorVel's initial public offering in July 1991, the Company
has not had the use of cash generated by CorVel and its subsidiaries.  Since its
initial public offering, CorVel has not declared any dividends, and has
indicated that it does not anticipate doing so for the foreseeable future.

     The Company maintains a program whereby it sells subordinated debentures of
various maturities to primarily individual investors.  The debentures are
offered on a continuous basis at interest rates that change from time to time
depending on market conditions.  Historically, a substantial portion of maturing
debentures have been reinvested in new debentures.  At March 31, 1995, the
Company had approximately $41.5 million principal amount of subordinated
debentures outstanding.

     For the three months ended March 31, 1995, approximately $2.3 million or
55% of debenture maturities were reinvested in new debentures.  Included within
long-term debt repayments for the three months ended March 31, 1995, is
approximately $1.8 million of redemptions of subordinated debentures.  Proceeds
from long-term debt include approximately $1.5 million of new debentures sold
along with $467,000 of compounded interest on debentures.  The net activity
under the debenture program for the period resulted in net cash proceeds to the
Company of approximately $100,000.

     Americable and Transition maintain a revolving line of credit and term loan
facility which provides borrowings up to $5.5 million due in May 1996.
Borrowings under the revolving credit facility are based on eligible accounts
receivable and inventory with interest at prime plus 1.5% (10.5% at March 31,
1995.)  At March 31, 1995, there were outstanding borrowings of $1.1 million
under the revolving line of credit and $1.4 million under the term loan.

<PAGE>

                   North Star Universal, Inc. and Subsidiaries
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                   (Continued)

CAPITAL RESOURCES AND LIQUIDITY  (Continued)

     At March 31, 1995, North Star had no borrowings outstanding under its $6.5
million revolving credit facility and approximately $2.8 million of cash and
cash equivalents, excluding cash of its operating subsidiaries.  The Company
believes that its available cash and cash equivalents along with its debenture
program and amounts available under its revolving credit facility and the credit
facilities of its operating companies, will be adequate to meet expected cash
requirements for the remainder of the year.


<PAGE>

                           PART II - OTHER INFORMATION
                   North Star Universal, Inc. and Subsidiaries


Item 5.    Other Information

     The following information required under Item 2 of Form 8-K is being filed
     as part of  this report:

          DISPOSITION OF ASSETS

          Effective May 5, 1995, the Company completed the sale of its shares of
          Dalworth Holdings, Inc. and subsidiaries including C.E. Services, Inc.
          to Amdahl Corporation, for $2.5 million cash.  The loss on disposition
          after reflecting estimated obligations and costs associated with this
          transaction is approximately $3.8 million, net of an income tax
          benefit of approximately $1.5 million.  Unaudited Pro Forma Condensed
          Financial Statements which reflect this transaction are filed as an
          exhibit under Item 6 of this Form 10-Q.

Item 6.   EXHIBITS AND REPORTS ON FORM 8-K

     (a)  Exhibits filed with this report on Form 10-Q.

     Listing of pro forma financial information filed as part of this report:

          Unaudited Pro Forma Condensed Consolidated Balance Sheet of North Star
          Universal, Inc. and Subsidiaries as of March 31, 1995.

          Unaudited Pro Forma Condensed Consolidated Statement of Operations of
          North Star Universal, Inc. and Subsidiaries for the Three Months Ended
          March 31, 1995.

          Unaudited Pro Forma Condensed Consolidated Statement of Operations of
          North Star Universal, Inc. and Subsidiaries for the Year Ended
          December 31, 1994.

          Notes to Unaudited Pro Forma Condensed Consolidated Financial
          Information.

10.35     Stock Purchase Agreement, dated May 5, 1995, by and between Amdahl
          Corporation and the Company relating to the sale of C.E. Services.

10.36     Waiver and Seventh Amendment to Restated and Amended Revolving Credit
          Loan Amendment, dated May 3, 1995, between the Company and First Bank
          National Association.

27        Financial Data Schedules

     (b)  No reports on Form 8-K were filed during the quarter ended March 31,
          1995.


<PAGE>

                                   SIGNATURES

Pursuant to the requirement of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                   NORTH STAR UNIVERSAL, INC.
                                   (Registrant)




Date    May   11, 1995          by /s/ Jeffrey J. Michael
      --------------------         -------------------------------------
                                   Jeffrey J. Michael
                                   President and Chief Executive Officer


Date    May   11, 1995          by /s/ Peter E. Flynn
      --------------------         -------------------------------------
                                   Peter E. Flynn
                                   Executive Vice President,
                                   Chief Financial Officer
                                   and Secretary
                                   (Principal Financial and Accounting
                                    Officer)

<PAGE>


                   NORTH STAR UNIVERSAL, INC. AND SUBSIDIARIES
        UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION

The following unaudited pro forma condensed consolidated statements of
operations present the estimated effect of the sale of the shares of Dalworth
Holdings, Inc. and subsidiaries including C.E. Services, Inc. (collectively
"C.E. Services"), as if the transaction had been consummated on January 1, 1994,
and 1995.  The unaudited pro forma condensed consolidated balance sheet at March
31, 1995, reflects this transaction  on a pro forma basis as if it had been
consummated on March 31, 1995.

The unaudited pro forma condensed consolidated financial information reflects
the terms of the definitive sale agreement of C.E. Services.  The unaudited pro
forma condensed consolidated financial information is based on assumptions
deemed appropriate by the Company based on its best current judgment, which
assumptions are set forth in the accompanying notes to unaudited pro forma
condensed consolidated financial information. The unaudited pro forma condensed
consolidated financial information is not necessarily indicative of the results
that actually would have occurred had this transaction been consummated on the
date indicated or of results of operations which may be obtained in the future.
The sale of C.E. Services was completed May 5, 1995.

The unaudited pro forma condensed consolidated financial information should be
read in conjunction with North Star Universal, Inc. and Subsidiaries historical
consolidated financial statements and notes thereto included in the Company's
annual report on Form 10-K for the year ended December 31, 1994, and quarterly
report on Form 10-Q for the three-month period ended March 31, 1995.


<PAGE>

 <TABLE>
<CAPTION>

NORTH STAR UNIVERSAL, INC. AND SUBSIDIARIES
Unaudited Pro Forma Condensed Consolidated Balance Sheet
As of March 31, 1995
(In thousands)
                                                                           Eliminate            Pro Forma
                                                      Historical         C.E. Services         Adjustments         Pro Forma
                                                      ----------         -------------         -----------         ---------
ASSETS                                                                         (a)
<S>                                                   <C>                <C>                   <C>                 <C>
Current Assets
  Cash and cash equivalents                                $3,462               $(513)             $2,500  (b)        $5,449
  Accounts receivable, net                                  8,435              (1,152)                                 7,283
  Inventories                                               7,478              (1,413)                                 6,065
  Prepaid expenses and other                                1,560                (414)                                 1,146
                                                      -----------          ----------          ----------          ---------
  Total current assets                                     20,935              (3,492)              2,500             19,943

Property and equipment, net                                 3,534              (2,054)                                 1,480
Investment in unconsolidated subsidiaries                  77,388                   0                                 77,388
Goodwill, net                                               6,772              (1,683)                                 5,089
Other assets                                                1,446                (217)                                 1,229
                                                      -----------          ----------          ----------          ---------
                                                         $110,075             $(7,446)             $2,500           $105,129
                                                      -----------          ----------          ----------          ---------
                                                      -----------          ----------          ----------          ---------

LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities
  Notes payable and current maturities of
     long-term debt                                       $13,463               $(155)                               $13,308
  Accounts payable and accrued expenses                    10,116              (1,968)                950  (c)         9,098
                                                      -----------          ----------          ----------          ---------
  Total current liabilities                                23,579              (2,123)                950             22,406

Long-term debt, net of current maturities                  30,754                 (25)                                30,729
Deferred income taxes                                      21,512                   0              (1,490) (d)        20,022

Shareholders' Equity
  Common stock                                              2,360                   0                                  2,360
  Additional paid-in-capital                               31,062                   0                                 31,062
  Retained earnings (deficit)                                 886                   0              (2,336) (d)        (1,450)
  Foreign currency translation adjustment                     (78)                 78                                      0
                                                      -----------          ----------          ----------          ---------

  Total shareholders' equity                               34,230                  78              (2,336)            31,972
                                                      -----------          ----------          ----------          ---------
                                                         $110,075             $(2,070)            $(2,876)          $105,129
                                                      -----------          ----------          ----------          ---------
                                                      -----------          ----------          ----------          ---------
</TABLE>

See accompanying notes to unaudited pro forma condensed consolidated financial
information.
<PAGE>

<TABLE>
<CAPTION>
NORTH STAR UNIVERSAL INC. AND SUBSIDIARIES
Unaudited Pro Forma Condensed Consolidated Statement of Operations
For the Three Months Ended March 31, 1995
(In thousands, except per share amounts)

                                                         Eliminate
                                           Historical  C.E. Services  Pro Forma
                                           ----------  -------------  ---------
                                                            (a)
<S>                                        <C>         <C>            <C>
Revenues                                      $17,656     $(5,099)    $12,557
Operating and product costs                    12,881      (4,100)      8,781
                                            ---------    --------    --------
    Gross profit                                4,775        (999)      3,776

Selling, general, and administrative
  expenses                                      5,515      (2,010)      3,505
                                            ---------    --------    --------
    Operating income (loss)                      (740)      1,011         271

Interest expense, net                          (1,060)          1      (1,059)
                                            ---------    --------    --------

Loss before income taxes and equity in
    earnings of unconsolidated
    subsidiaries                               (1,800)      1,012        (788)

Income tax benefit                               (530)        320        (210)
                                            ---------    --------    --------

Loss before equity in earnings of
    unconsolidated subsidiaries                (1,270)        692        (578)

Equity in earnings of unconsolidated
    subsidiaries                                1,207                   1,207
                                            ---------    --------    --------

    Net income (loss)                            ($63)       $692        $629
                                            ---------    --------    --------
                                            ---------    --------    --------

Income (loss) per share                        $(0.01)                  $0.06
                                            ---------                --------
                                            ---------                --------

Weighted average shares outstanding         9,438,000               9,836,100
                                            ---------                --------
                                            ---------                --------
</TABLE>


See accompanying notes to unaudited pro forma condensed consolidated financial
information

<PAGE>

<TABLE>
<CAPTION>

NORTH STAR UNIVERSAL INC. AND SUBSIDIARIES
Unaudited Pro Forma Condensed Consolidated Statement of Operations
For the Year Ended December 31, 1994
(In thousands, except per share amounts)

                                                         Eliminate
                                           Historical  C.E. Services  Pro Forma
                                           ----------  -------------  ---------
                                                            (a)
<S>                                        <C>         <C>            <C>
Revenues                                      $92,307    $(45,114)    $47,193
Operating and product costs                    73,281     (38,953)     34,328
                                            ---------   ---------   ---------

    Gross profit                               19,026      (6,161)     12,865

Selling, general, and administrative
    expenses                                   22,436      (8,787)     13,649
                                            ---------   ---------   ---------
    Operating loss                             (3,410)      2,626        (784)

Interest expense, net                          (4,232)         38      (4,194)
                                            ---------   ---------   ---------

Loss before income taxes and equity in
    earnings of unconsolidated
    subsidiaries                               (7,642)      2,664      (4,978)

Income tax benefit                              2,230        (580)      1,650
                                            ---------   ---------   ---------

Loss before equity in earnings of
    unconsolidated subsidiaries                (5,412)      2,084      (3,328)

Equity in earnings of unconsolidated
    subsidiaries                                4,738                   4,738
                                            ---------   ---------   ---------

    Net income (loss)                           $(674)     $2,084      $1,410
                                            ---------   ---------   ---------
                                            ---------   ---------   ---------

Income (loss) per share                        $(0.07)                  $0.14
                                            ---------               ---------
                                            ---------               ---------

Weighted average shares outstanding         9,438,000               9,833,900
                                            ---------               ---------
                                            ---------               ---------
</TABLE>

See accompanying notes to unaudited pro forma condensed consolidated financial
information

<PAGE>


                   NORTH STAR UNIVERSAL, INC. AND SUBSIDIARIES

                     NOTES TO UNAUDITED PRO FORMA CONDENSED
                       CONSOLIDATED FINANCIAL INFORMATION

(a)  Eliminates the results of operations of C.E. Services for the year ended
     December 1994 and the three months ended March 31, 1995, and the assets and
     liabilities of C.E. Services as of March 31, 1995.

(b)  Reflects the proceeds on the sale of C.E. Services to Amdahl Corporation.

(c)  Reflects estimated obligations of the Company under the terms of the sale
     agreement and other costs related to this sale transaction.

(d)  Reflects the estimated loss on disposition of approximately $3.8 million,
     net of the income tax benefit of $1.5 million at an estimated effective tax
     rate of 39%.


<PAGE>

                                  EXHIBIT INDEX

Exhibit                                                                  Page
Number                                                                   Number
- -------                                                                  ------

10.35     Stock Purchase Agreement, dated May 5, 1995, by and between
          Amdahl Corporation and the Company relating to the sale of
          C.E. Services.

10.36     Waiver and Seventh Amendment to Restated and Amended
          Revolving Credit Loan Amendment, dated May 3, 1995, between
          the Company and First Bank National Association.

27        Financial Data Schedules



<PAGE>

                            STOCK PURCHASE AGREEMENT

     This Stock Purchase Agreement (this "AGREEMENT") is entered into as of May
5, 1995 by and between Amdahl Corporation ("AMDAHL"), a Delaware corporation and
North Star Universal, Inc. ("NORTH STAR"), a Minnesota corporation.

A.   Dalworth Holdings, Inc. ("DALWORTH") is a wholly owned subsidiary of North
     Star.

B.   Dalworth Holdings, Inc. has three wholly owned subsidiaries: C.E. Services,
     Inc. ("CES"), Bridging Solutions Corporation ("BSC") and Commercial
     Computer Services, Inc. ("CCSI")

C.   CES has two subsidiaries: C.E. Services (Europe) Ltd. ("CES EUROPE") and
     Landmark Communications Services Limited ("LANDMARK EUROPE").

D.   Dalworth or any of its direct or indirect subsidiaries, individually, shall
     be referred to as a "DALWORTH COMPANY"; Dalworth and its direct and
     indirect subsidiaries, collectively, shall be referred to as the "DALWORTH
     COMPANIES".

E.   North Star desires to sell all of the outstanding capital stock of Dalworth
     to Amdahl and Amdahl desires to acquire such capital stock of Dalworth from
     North Star on the terms and conditions set forth herein.

Amdahl and North Star hereby agree as follows:



1.   SALE OF SHARES.  North Star agrees to sell to Amdahl and Amdahl agrees to
purchase from North Star One Thousand (1,000) shares of Common Stock of Dalworth
Holdings, Inc. (the "SHARES") for an aggregate purchase price of Two Million
Five Hundred Thousand Dollars ($2,500,000) (the "PURCHASE PRICE"), pursuant to
the terms and conditions of this Agreement.


2.   CLOSING.  The purchase and sale of the Shares will take place at a closing
(the "CLOSING") held at Amdahl Corporation, 1250 East Arques Ave., Sunnyvale, CA
94088 on May 5, 1995 or at such other time and place as the Amdahl and North
Star may mutually agree (the "CLOSING DATE").  Subject to the satisfaction or
waiver of each of the conditions to the obligations of the parties set forth in
Sections 5 and 6, at the Closing, North Star will deliver to Amdahl all
certificates representing the Shares, duly endorsed to Amdahl by North Star,
against delivery of the Purchase Price for such Shares.  The Purchase Price
shall be paid in cash at the Closing by wire transfer of immediately available
funds to an account designated by North Star.

3.   REPRESENTATIONS AND WARRANTIES OF NORTH STAR.     North Star hereby
represents and warrants to Amdahl as of the date of this Agreement, except as
set forth on a schedule attached hereto referencing the relevant section, as
follows (Whenever a representation or warranty made in this Section 3 is limited
to "the knowledge of North Star," "North Star's knowledge" or other words having
similar effect, knowledge shall mean the actual knowledge of each of the members
of North Star's executive



                               Amdahl Confidential
<PAGE>


management team, or each of the members of the Dalworth Companies' executive
management teams and certain other key employees or contractors of the Dalworth
Companies, all of whom are listed on Schedule 3.0, after due inquiry of the
responsible officers within each Dalworth Company.):

     3.1   CORPORATE ORGANIZATION AND GOOD STANDING.  Each of the Dalworth
     Companies is a corporation duly organized, validly existing, and in good
     standing under the laws of its state or jurisdiction of incorporation, has
     the corporate power and authority to own, operate, and lease its properties
     and to carry on its business as now conducted and is qualified as a foreign
     corporation in each jurisdiction in which a failure to be so qualified
     would reasonably be expected to have a material adverse effect on the
     business, operations or financial condition of the Dalworth Companies taken
     as a whole (a "MATERIAL ADVERSE EFFECT").  CES is qualified as a foreign
     corporation in Illinois.  None of the other Dalworth Companies is qualified
     to do business as a foreign corporation in any jurisdiction.  True and
     complete copies of the Articles of Incorporation and Bylaws, or Memorandum
     and Articles of Association, as appropriate, of each of the Dalworth
     Companies are attached as EXHIBIT 3.1 hereto.

     3.2   POWER AND AUTHORITY AND VALIDITY.


           3.2.1  North Star has the right, corporate power and authority to
           enter into and perform its obligations under this Agreement and the
           Contribution Agreement.  North Star's execution, delivery and
           performance of this Agreement and the Release and Forgiveness
           Agreement and the consummation of the transactions contemplated
           hereby and thereby, have been duly and validly authorized by North
           Star by all necessary corporate action.

           3.2.2  Except Exon Florio, as to which North Star makes no
           representation, no filing, authorization or approval, with or by any
           governmental entity, is necessary to enable North Star to enter into,
           and to perform its obligations under, this Agreement, the Release and
           Debt Forgiveness Agreement (as described in Section 5.3) and the
           Contribution Agreement (as described in Section 6.4).  North Star has
           taken such steps as may be necessary to comply with the securities
           and Blue Sky laws of all jurisdictions which are applicable in
           connection with the transactions contemplated hereby.


           3.2.3  Each of this Agreement, the Release and Debt Forgiveness
           Agreement (as described in Section 5.3) and the Contribution
           Agreement (as described in Section 6.4).  when executed and delivered
           by North Star, will be the valid and binding obligation of North
           Star, enforceable against North Star in accordance with its terms,
           except as to the effect, if any, of (a) applicable bankruptcy and
           other similar laws affecting the rights of creditors generally, (b)
           rules of law governing specific performance, injunctive relief and
           other equitable remedies and (c) the enforceability of provisions
           requiring indemnification in connection with the offering or sale of
           securities.


                                        2

<PAGE>


     3.3   CAPITALIZATION.

           3.3.1  The authorized capital stock of Dalworth Holdings, Inc.
           consists of 10,000,000 shares of Common Stock, no par value, of which
           1,000 shares are issued and outstanding.  The authorized capital
           stock of CES consists of 25,000,000 shares of Common Stock, $01 par
           value, of which 1,000 shares are issued and outstanding.  The
           authorized capital stock of BSC consists of 10,000,000 shares of
           Common Stock, $.01 par value, of which 1,000 shares are issued and
           outstanding.  The authorized capital stock of CCSI consists of
           10,000,000 shares of Common Stock, no par value, of which 1,000
           shares are issued and outstanding. The authorized capital stock of
           CES Europe consists of 600,000 Ordinary Shares and 800,000 Redeemable
           Preference Shares, of which 400,000 Ordinary Shares and 800,000
           Redeemable Preference Shares are issued and outstanding. The
           authorized capital stock of Landmark Europe consists of 1,000 shares,
           of which 2 shares are issued and outstanding.

           3.3.2  All issued and outstanding shares of stock of each Dalworth
           Company have been duly authorized and validly issued, are fully paid
           and nonassessable, and have been offered, issued, sold and delivered
           by such Dalworth Company in compliance with all registration or
           qualification requirements (or applicable exemptions therefrom) of
           applicable federal and state securities laws.  There are no options,
           warrants, calls, commitments, conversion privileges or preemptive or
           other rights or agreements outstanding to purchase any of the
           authorized but unissued capital stock of any Dalworth Company or any
           securities convertible into or exchangeable for shares of stock of
           any Dalworth Company or obligating any Dalworth Company to grant,
           extend or enter into any such option, warrant, call, right,
           commitment, conversion privilege or other right or agreement, and
           there is no liability for dividends accrued but unpaid.  There are no
           voting agreements, rights of first refusal or other restrictions
           (other than normal restrictions on transfer under applicable federal
           and state securities laws) applicable to any of the outstanding
           securities of any Dalworth Company.  No Dalworth Company is under any
           obligation to register under the Securities Act of 1933, as amended
           (the "SECURITIES ACT") any of its presently outstanding securities or
           any securities that may be subsequently issued.

     3.4   SUBSIDIARIES.  Except for (i) CES, BSC and CCSI, each of which is
     wholly owned by Dalworth and (ii) CES Europe and Landmark Europe, each of
     which is wholly owned by CES (except that C.B. Russey owns one Ordinary
     Share of CES Europe and one share of Landmark Europe, each of which will be
     transferred to an affiliate of Amdahl pursuant to Section 6.7 (Transfer of
     Shares in European Subsidiaries by C.B. Russey)), none of the Dalworth
     Companies have any subsidiaries or any ownership interest, direct or
     indirect, in any corporation, partnership, joint venture or other business
     entity.

     3.5   NO VIOLATION OF EXISTING AGREEMENTS. Neither the execution and
     delivery of this Agreement, the Release and Debt Forgiveness Agreement (as
     described



                                        3
<PAGE>

     in Section 5.3) and the Contribution Agreement (as described in
     Section 6.4).  by North Star nor the performance by North Star of its
     obligations pursuant hereto and thereto, will conflict with, or (with or
     without notice or lapse of time, or both) result in a termination, breach,
     impairment or violation of (a) any provision of the Articles of
     Incorporation or Bylaws of North Star or any Dalworth Company, as currently
     in effect, (b) any "Material Agreement," as defined in Section 3.9 (Certain
     Material Agreements), to which any Dalworth Company or North Star is a
     party or by which any Dalworth Company or North Star is bound, or (c) any
     federal, state, local or foreign judgment, writ, decree, order, statute,
     rule or regulation applicable to North Star or any Dalworth Company or
     their respective assets or properties.  The consummation of the transaction
     contemplated hereby the Release and Debt Forgiveness Agreement (as
     described in Section 5.3) and the Contribution Agreement (as described in
     Section 6.4).  will not require the consent of any third party.

     3.6   LITIGATION.  To North Star's knowledge, there is no action,
     proceeding, claim or investigation pending against North Star or any
     Dalworth Company before any court or administrative agency that, if
     determined adversely to North Star or such Dalworth Company, may reasonably
     be expected to have a Material Adverse Effect, nor, to North Star's
     knowledge, has any such action, proceeding, claim or investigation been
     threatened, nor, to North Star's knowledge, is there any reasonable basis
     therefor.  There is, to North Star's knowledge, no reasonable basis for any
     stockholder or former stockholder of any Dalworth Company, or any other
     person, firm, corporation or entity, to assert a claim against such
     Dalworth Company or Amdahl based upon:  (a) ownership or rights to
     ownership of any shares of any Dalworth Company stock, (b) any rights as a
     Dalworth Company stockholder, including any option or preemptive rights or
     rights to notice or to vote or (c) any rights under any agreement among any
     Dalworth Company and its stockholders.

     3.7   TAXES.  Each Dalworth Company has filed all federal, state, local and
     foreign tax returns required to be filed, has paid all taxes required to be
     paid in respect of all periods for which returns have been filed, has
     established an adequate accrual or reserve for the payment of all taxes
     payable in respect of the periods subsequent to the periods covered by the
     most recent applicable tax returns, has made all necessary estimated tax
     payments, and has no liability in excess of $25,000 for taxes in excess of
     the amount so paid or accruals or reserves so established.  No Dalworth
     Company is delinquent in the payment of any tax or is delinquent in the
     filing of any tax returns, and no deficiencies for any tax have been
     threatened, claimed, proposed or assessed.  For the purposes of this
     Agreement the terms "TAX" and "TAXES" include all federal, state, local and
     foreign income, gains, franchise, excise, property, sales, use, employment,
     license, payroll, occupation, recording, value added or transfer taxes,
     governmental charges, fees, levies or assessments (whether payable directly
     or by withholding), and, with respect to such taxes, any estimated tax,
     interest and penalties and additions to tax.

     3.8   DALWORTH COMPANY FINANCIAL STATEMENTS.  North Star has delivered to
     Amdahl as EXHIBIT 3.8 the audited consolidated balance sheet of the
     Dalworth


                                        4
<PAGE>

     Companies as of December 31, 1994, the unaudited consolidated balance sheet
     of the Dalworth Companies as of March 31, 1995 (the "BALANCE SHEET"), and
     income statements and statements of cash flows for the year ended December
     31, 1994 and the quarter ended March 31, 1995 (collectively the "FINANCIAL
     STATEMENTS").  The Financial Statements (a) are in accordance with the
     books and records of the Dalworth Companies, (b) fairly present the
     financial condition of the Dalworth Companies at the date therein indicated
     and the results of operations for the period therein specified and (c) have
     been prepared in accordance with generally accepted accounting principles
     applied on a consistent basis. The Dalworth Companies have no debt,
     liability or obligation of any nature, whether accrued, absolute,
     contingent or otherwise which would be required to be, but are not,
     reflected in the Financial Statements under generally accepted accounting
     principles, except for those that may have been incurred after the date of
     the Financial Statements in the ordinary course of business, consistent
     with past practice and that are not in excess of $25,000 either
     individually or collectively.

     3.9   CERTAIN MATERIAL AGREEMENTS.  No Dalworth Company is a party or
     subject to any of the following oral or written agreements (collectively,
     "MATERIAL AGREEMENTS"):

           (a)  Maintenance contract providing for payments by or to any
     Dalworth Company in an aggregate amount of $200,000 or more or any other
     contract providing for payments by or to any Dalworth Company in an
     aggregate amount of $25,000 or more;

           (b)  License agreement as licensor or licensee (except for standard
     non-exclusive hardware and software licenses (i) granted to end-user
     customers of any Dalworth Company in the ordinary course of business, the
     forms of which have been delivered to Amdahl or of which Amdahl has been
     made aware or (ii) licensed from a third party by any Dalworth Company in
     the ordinary course of business).

           (c)  Agreement for the purchase, sale or lease of real property;

           (d)  Agreement for the purchase, sale or lease of personal property
     requiring payments by or to any Dalworth Company in an aggregate amount of
     $25,000 or more

           (e)  Joint venture contract or arrangement or any other agreement
     that involves a sharing of profits with other persons;

           (f)  Instrument evidencing indebtedness for borrowed money by way of
     direct loan, sale of debt securities, purchase money obligation,
     conditional sale, guarantee or otherwise, except for trade indebtedness
     incurred in the ordinary course of business, and except as disclosed in the
     Financial Statements; or

           (g)  Contract containing covenants purporting to limit any Dalworth


                                        5
<PAGE>

     Company's freedom to compete in any line of business in any geographic
     area.

           All agreements, contracts, plans, leases, instruments, arrangements,
     licenses and commitments listed in the Schedule attached hereto relating to
     this Section (herein, collectively, the "DALWORTH MATERIAL AGREEMENTS") are
     valid, binding, in full force and effect, and enforceable against the other
     party thereto in accordance with their terms, except as to the effect, if
     any, of (a) applicable bankruptcy and other similar laws affecting the
     rights of creditors generally and (b) rules of law governing specific
     performance, injunctive relief and other equitable remedies.  No Dalworth
     Company is, nor, to the knowledge of North Star, is any other party
     thereto, in breach or default in any material respect under the terms of
     any Dalworth Material Agreement, which breach or default may reasonably be
     expected to have a Material Adverse Effect.

     3.10  TITLE TO PROPERTIES.  Each Dalworth Company has good and marketable
     title to all of its assets as shown on the Balance Sheet, free and clear of
     all liens, charges, restrictions or encumbrances (other than for taxes not
     yet due and payable). To the knowledge of North Star, all machinery,
     equipment, tools and other personal property included in such properties is
     in good condition and repair, normal wear and tear excepted, and all leases
     of real or personal property to which any Dalworth Company is a party are
     fully effective and afford such Dalworth Company peaceful and undisturbed
     possession of the subject matter of the lease.  During the five-year period
     prior to the date of this Agreement, no Dalworth Company has received any
     written notice that it is in violation of any zoning, building, safety or
     environmental ordinance, regulation or requirement or other law or
     regulation applicable to the operation of owned or leased properties, the
     violation of which would have a Material Adverse Effect.

     3.11  ABSENCE OF CERTAIN CHANGES.  Since the date of the Balance Sheet,
     there has not been with respect to any Dalworth Company:

           (a)  any change in the financial condition, properties, assets,
     liabilities, business or operations thereof which change by itself or in
     conjunction with all other such changes, whether or not arising in the
     ordinary course of business, has a Material Adverse Effect thereon;

           (b)  any material change in any method of accounting or accounting
     practice of the Dalworth Companies;

           (c)  any notes or accounts receivable or portions thereof, which are
     in excess of $25,000 individually or in the aggregate, written off as
     uncollectible;

           (d)  any contingent liability incurred thereby as guarantor with
     respect to the obligations of others;

           (e)  any mortgage, encumbrance or lien placed on any of the
     properties thereof except for statutory or common law liens arising in the
     ordinary course of business (e.g. materialmen's liens);



                                        6
<PAGE>

           (f)  any obligation or, to the knowledge of North Star, liability
     incurred thereby in excess of $25,000 individually or in the aggregate
     other than obligations and liabilities incurred in the ordinary course of
     business;

           (g)  any purchase or sale or other disposition, or any agreement or
     other arrangement for the purchase, sale or other disposition, of any of
     the properties or assets thereof other than in the ordinary course of
     business;

           (h)  any damage, destruction or loss, whether or not covered by
     insurance that has had or is reasonably expected to have a Material Adverse
     Effect;

           (i)  any declaration, setting aside or payment of any dividend on, or
     the making of any other distribution in respect of, the capital stock
     thereof; any split, combination or recapitalization of the capital stock
     thereof or any direct or indirect redemption, purchase or other acquisition
     of the capital stock thereof;

           (j)  any labor dispute to which any Dalworth Company is a party or
     claim of unfair labor practices, any change in the compensation payable or
     to become payable to any of its officers, employees or agents, or any bonus
     payment or arrangement made to or with any of such officers, employees or
     agents other than in the ordinary course of business;

           (k)  any change with respect to the management, supervisory or other
     key personnel thereof;

           (l)  any payment or discharge of a lien relating to a liability or
     obligation in excess of $25,000, which lien or liability was not either
     shown on the Balance Sheet or incurred in the ordinary course of business
     thereafter; or

           (m)  any obligation or liability incurred thereby to any of its
     officers, directors or stockholders, or any loans or advances made thereby
     to any of its officers, directors or stockholders, except normal
     compensation and expense allowances payable to officers.

     3.12  INTELLECTUAL PROPERTY.  The Dalworth Companies own, or have the right
     to use, sell or license all material Intellectual Property Rights (as
     defined below) reasonably  required for the conduct of their respective
     businesses as presently conducted (such Intellectual Property Rights being
     hereinafter collectively referred to as the "DALWORTH IP RIGHTS") and such
     rights to use, sell or license are reasonably sufficient for such conduct
     of their respective businesses.  The execution, delivery and performance of
     this Agreement and the consummation of the transactions contemplated hereby
     will not constitute a material breach of any instrument or agreement
     governing any Dalworth IP Right (the "DALWORTH IP RIGHTS AGREEMENTS"), will
     not cause the forfeiture or termination or give rise to a right of
     forfeiture or termination of any Dalworth IP Right or materially impair the
     right of any Dalworth Company to use, sell or license any Dalworth IP Right
     or portion thereof, except where such breach, forfeiture or termination
     would not have a Material Adverse Effect.  There are no royalties,
     honoraria, fees or other


                                        7
<PAGE>

     payments payable by any Dalworth Company to any person by reason of the
     ownership, use, license, sale or disposition of the Dalworth IP Rights
     (other than as set forth in SCHEDULE 3.12(a)).  Neither the manufacture,
     marketing, license, sale or intended use of any product currently licensed
     or sold by any Dalworth Company or currently under development by any
     Dalworth Company, nor any other aspect of the business of any Dalworth
     Company as presently conducted, violates or will as a result of the change
     of control resulting from the transactions set forth herein cause Amdahl or
     any Dalworth Company to violate any license or agreement between any
     Dalworth Company and any third party or infringes or will, as a result of
     the change of control resulting from the transactions set forth herein,
     cause Amdahl or any Dalworth Company to infringe any Intellectual Property
     Right of any other party.  There is no pending or, to the knowledge of
     North Star, threatened claim or litigation contesting the validity,
     ownership or right to use, sell, license or dispose of any Dalworth IP
     Right nor, to the knowledge of North Star, is there any reasonable basis
     for any such claims, nor has any Dalworth Company received any notice
     asserting that any Dalworth IP Right or the proposed use, sale, license or
     disposition thereof conflicts or will conflict with the rights of any other
     party, nor, to the knowledge of North Star, is there any reasonable basis
     for any such assertion.  Each Dalworth Company has taken reasonable and
     practicable steps designed to safeguard and maintain the secrecy and
     confidentiality of, and its proprietary rights in, all material Dalworth IP
     Rights.  All officers, employees and consultants of each Dalworth Company
     have executed and delivered to the respective Dalworth Company an agreement
     regarding the protection of proprietary information in the form attached
     hereto as EXHIBIT 3.12(b).  All of the officers, employees and consultants
     of the Dalworth Companies listed on SCHEDULE 3.12(c), which list includes
     all individuals who have been involved in the development of software or
     any other invention or work of authorship on behalf of any Dalworth
     Company, have executed and delivered to the respective Dalworth Company an
     agreement in the form attached as Exhibit 3.12(d) regarding the assignment
     to such Dalworth Company of all Intellectual Property Rights arising from
     the services performed for such Dalworth Company.  SCHEDULE 3.12(e)
     contains a list of all applications, registrations, filings and other
     formal actions made or taken pursuant to federal, state and foreign laws by
     each Dalworth Company to perfect or protect its interest in Dalworth IP
     Rights, including, without limitation, all patents, patent applications,
     trademarks, trademark applications and service marks.  As used herein, the
     term "INTELLECTUAL PROPERTY RIGHTS" shall mean patents, patent
     applications, patent rights, copyrights, copyright applications,
     trademarks, trademark applications, trade names, service marks, service
     mark licenses, know-how, trade secrets, customer lists, proprietary
     processes and formulae, all source and object code, algorithms,
     architecture, structure, display screens, layouts, inventions, development
     tools and all documentation and media constituting, describing or relating
     to the above, including, without limitation, manuals, memoranda and
     records.

     3.13  COMPLIANCE WITH LAWS.  To the knowledge of North Star, each Dalworth
     Company has complied, or prior to the Closing Date will have complied, and
     is or will be at the Closing Date in full compliance, in all material
     respects with all applicable laws, ordinances, regulations and rules
     (collectively, "APPLICABLE


                                        8
<PAGE>

     LAWS"), excluding all Applicable Laws relating to environmental protection,
     employment matters, ERISA, as hereinafter defined, and Taxes, with respect
     to which North Star makes certain representations elsewhere in this
     Agreement, and all orders, writs, injunctions, awards, judgments and
     decrees applicable to it or to the assets properties and business thereof,
     the violation of which would have a Material Adverse Effect.  Each of the
     Dalworth Companies has received all permits and approvals from, and has
     made all filings with, all government agencies and authorities that are
     reasonably necessary in connection with its present business, except where
     the failure to have obtained any permit or approval or to have made any
     filing would not reasonably be expected to have a Material Adverse Effect.

     3.14  EMPLOYEES; ERISA AND OTHER COMPLIANCE.

           3.14.1  Except as set forth in SCHEDULE 3.14.1, no Dalworth Company
           has any written employment contracts or consulting agreements
           currently in effect that are not terminable at will (other than
           agreements with the sole purpose of providing for the confidentiality
           of proprietary information or assignment of inventions).

           3.14.2  SCHEDULE 3.14.2 identifies (i) each "EMPLOYEE BENEFIT PLAN,"
           as defined in Section 3(3) of the Employee Retirement Income Security
           Act of 1974, as amended ("ERISA"); (ii) all other material written or
           formal plans or agreements involving direct or indirect compensation
           or benefits (including any employment agreements entered into between
           any Dalworth Company and any employee thereof, but excluding workers'
           compensation, unemployment compensation and other government-mandated
           programs); and (iii) all other severance or similar contracts,
           arrangements (written or oral) providing for insurance coverage
           (including self-insured arrangements), vacation benefits, severance
           benefits, hospitalization benefits, retirement benefits, deferred
           compensation, profit-sharing, bonuses, stock options, stock purchase,
           phantom stock, stock appreciation or other forms of incentive
           compensation or post-retirement insurance, compensation or benefits
           for employees, consultants or directors; entered into, currently
           maintained or maintained within the last 3 years, contributed to or
           entered into by any Dalworth Company under which any Dalworth Company
           or any ERISA Affiliate (as defined below) thereof has any present or
           future obligation or liability (collectively, the "DALWORTH EMPLOYEE
           PLANS").  For purposes of this Section, "ERISA AFFILIATE" shall mean
           any entity which is a member of (A) a "CONTROLLED GROUP OF
           CORPORATIONS," as defined in Section 414(b) of the Internal Revenue
           Code of 1986, as amended (the "CODE"), (B) a group of entities under
           "COMMON CONTROL," as defined in Section 414(c) of the Code, or (C) an
           "AFFILIATED SERVICE GROUP," as defined in Section 414(m) of the Code,
           or treasury regulations promulgated under Section 414(i) of the Code,
           any of which includes a Dalworth Company.  Copies of all Dalworth
           Employee Plans (and, if applicable, related trust agreements) and all
           amendments thereto and written interpretations thereof (including
           summary plan descriptions) have been delivered to Amdahl, and the


                                        9
<PAGE>

           three most recent annual reports (Form 5500, including, if
           applicable, Schedule B thereto) prepared in connection with any such
           Dalworth Employee Plan have been made available to Amdahl for
           examination.  All Dalworth Employee Plans which individually or
           collectively would constitute an "EMPLOYEE PENSION BENEFIT PLAN," as
           defined in Section 3(2) of ERISA (collectively, the "DALWORTH PENSION
           PLANS"), are identified as such in SCHEDULE 3.14.2.  All
           contributions due from any Dalworth Company with respect to any of
           the Dalworth Employee Plans have been made as required under ERISA or
           have been accrued on any such Dalworth Company's financial statements
           as of December 31, 1994.  Each Dalworth Employee Plan has been
           maintained substantially in compliance with its terms and with the
           requirements prescribed by any and all statutes, orders, rules and
           regulations, including, without limitation, ERISA and the Code, which
           are applicable to such Dalworth Employee Plans.

           3.14.3  No Dalworth Pension Plan constitutes, or has since the
           enactment of ERISA constituted, a "MULTIEMPLOYER PLAN," as defined in
           Section 3(37) of ERISA.  No Dalworth Pension Plans are subject to
           Title IV of ERISA.  No "PROHIBITED TRANSACTION," as defined in
           Section 406 of ERISA or Section 4975 of the Code, has occurred with
           respect to any Dalworth Employee Plan which is covered by Title I of
           ERISA which would result in a liability in excess of $25,000 to the
           Dalworth Companies, taken as a whole, excluding transactions effected
           pursuant to a statutory or administrative exemption.  Nothing done or
           omitted to be done and no transaction or holding of any asset under
           or in connection with any Dalworth Employee Plan has or will make any
           Dalworth Company or any officer or director of a Dalworth Company
           subject to any liability in excess of $25,000 under Title I of ERISA
           or liable for any tax or penalty pursuant to Section 4972, 4975, 4976
           or 4979 of the Code or Section 502 of ERISA in excess of $5,000.

           3.14.4  Any Dalworth Pension Plan which is intended to be qualified
           under Section 401(a) of the Code (a "DALWORTH 401(a) PLAN") is so
           qualified and has been so qualified during the period from its
           adoption to date, and the trust forming a part thereof is exempt from
           tax pursuant to Section 501(a) of the Code.  North Star has either
           (i) delivered to Amdahl or (ii) provided to an Amdahl employee for
           inspection, a complete and correct copy of the most recent Internal
           Revenue Service determination letter with respect to each Dalworth
           401(a) Plan.

           3.14.5  There has been no amendment to, written interpretation or
           announcement (whether or not written) by any Dalworth Company
           relating to, or change in employee participation or coverage under,
           any Dalworth Employee Plan that would increase by more than $25,000
           the expense of maintaining such Dalworth Employee Plan above the
           level of the expense incurred in respect thereof for the fiscal year
           ended December 31, 1994.


                                       10
<PAGE>

           3.14.6  Each Dalworth Company has provided, or will have provided
           prior to the Closing, to individuals entitled thereto all required
           notices and coverage pursuant to Section 4980B of the Code and the
           Consolidated Omnibus Budget Reconciliation Act of 1985, as amended
           ("COBRA"), with respect to any "QUALIFYING EVENT" (as defined in
           Section 4980B(f)(3) of the Code) occurring prior to and including the
           Closing Date (other than any notice that would be required with
           respect to any action that Amdahl intends to take or cause any
           Dalworth Company to take after the Closing Date), and no tax in
           excess of $25,000 payable on account of Section 4980B of the Code has
           been incurred with respect to any current or former employees (or
           their beneficiaries) of any Dalworth Company.

           3.14.7  Each Dalworth Company is in compliance in all material
           respects with all applicable laws, agreements and contracts relating
           to employment, employment practices, wages, hours, and terms and
           conditions of employment, including, but not limited to, employee
           compensation matters, except where the failure to comply would not
           reasonably be expected to have a Material Adverse Effect.

           3.14.8  To North Star's knowledge, no employee of any Dalworth
           Company is in violation of any term of any employment contract,
           patent or confidential information disclosure agreement,
           noncompetition agreement, or any other contract or agreement, or any
           restrictive covenant relating to the right of any such employee to be
           employed by the Dalworth Company, or to use trade secrets or
           proprietary information of others, and the employment of such
           employees does not subject any Dalworth Company to any liability.

           3.14.9  A list of employees, officers and consultants of the Dalworth
           Companies, as of May 3, 1995  and their current salary as of May 3,
           1995 is set forth on SCHEDULE 3.14.9.

           3.14.10  No Dalworth Company is a party to any (a) agreement with any
           executive officer or other key employee thereof (i) the benefits of
           which are contingent, or the terms of which are materially altered,
           upon the occurrence of a transaction involving a Dalworth Company in
           the nature of the transaction contemplated by this Agreement, (ii)
           providing any term of employment or compensation guarantee, or (iii)
           providing severance benefits or other benefits after the termination
           of employment of such employee regardless of the reason for such
           termination of employment, or (b) agreement or plan, including,
           without limitation, any stock option plan, stock appreciation rights
           plan or stock purchase plan, any of the benefits of which will be
           accelerated, by the occurrence of the transaction contemplated by
           this Agreement or the value of any of the benefits of which will be
           calculated on the basis of the transaction contemplated by this
           Agreement.

     3.15  CORPORATE DOCUMENTS.  North Star has made available to Amdahl for
     examination all documents and information listed in the schedules or
     exhibits



                                       11
<PAGE>

     called for by this Agreement which have been requested by Amdahl or its
     legal counsel, including, without limitation, the following:  (a) copies of
     the Articles of Incorporation and Bylaws of each Dalworth Company as
     currently in effect; (b) the minute books of each Dalworth Company
     containing all records of all proceedings, consents, actions and meetings
     of the stockholders, the board of directors and any committees thereof; (c)
     the stock ledger and journal of each Dalworth Company reflecting all stock
     issuances and transfers; and (d) all permits, orders, and consents issued
     by any regulatory agency with respect to each Dalworth Company, or any
     securities of each Dalworth Company, and all applications for such permits,
     orders, and consents.

     3.16  NO BROKERS.  Neither North Star nor any Dalworth Company is obligated
     for the payment of fees or expenses of any investment banker, broker or
     finder in connection with the origin, negotiation or execution of this
     Agreement or in connection with the transaction contemplated hereby.

     3.17  INSURANCE.  Each Dalworth Company maintains and at all times during
     the prior three years has maintained fire and casualty, general liability,
     business interruption, and product liability insurance at least in the
     amounts set forth on SCHEDULE 3.17, which coverage is in effect as of the
     Closing Date.


     3.18  ENVIRONMENTAL MATTERS.

           3.18.1  During the period that each Dalworth Company has leased its
           respective properties, there have been no disposals or releases of
           Hazardous Materials (as defined below)caused by any Dalworth Company
           or, to North Star's knowledge, by any third party on, from or under
           such properties or facilities the clean up or remediation of which is
           required by any Dalworth Company under any Environmental laws and
           would have a Material Adverse Effect.  North Star has no knowledge of
           any, disposals, releases or threatened releases of Hazardous
           Materials on, from or under any of such properties or facilities
           which may have occurred prior to the respective Dalworth Company
           taking possession of any of such properties or facilities. North Star
           has no knowledge of any presence of Hazardous Materials on or under
           any of such properties or facilities which may have occurred prior to
           the respective Dalworth Company taking possession of any of such
           properties or facilities, the release or mishandling of which could
           result in a Material Adverse Effect.  For purposes of this Agreement,
           the terms "DISPOSAL", "RELEASE" and "THREATENED RELEASE" have the
           definitions assigned thereto by the Comprehensive Environmental
           Response, Compensation and Liability Act of 1980, 42 U.S.C. Section
           9601 ET SEQ., as amended ("CERCLA").  For the purposes of this
           Section, "HAZARDOUS MATERIALS" means any hazardous or toxic
           substance, material or waste which is or becomes prior to the Closing
           regulated under, or defined as a "HAZARDOUS SUBSTANCE," "POLLUTANT,"
           "CONTAMINANT," "TOXIC CHEMICAL," "HAZARDOUS MATERIAL," "TOXIC
           SUBSTANCE" or "HAZARDOUS CHEMICAL" under (I) CERCLA; (ii) the
           Emergency Planning and Community Right-to-Know Act, 42 U.S.C.
           Section 11001 ET SEQ.; (iii) the Hazardous Materials Transportation
           Act,


                                       12
<PAGE>

           49 U.S.C. Section 1801, ET SEQ.; (iv) the Toxic Substances Control
           Act, 15 U.S.C. Section 2601 ET SEQ.; (v) the Occupational Safety and
           Health Act of 1970, 29 U.S.C. Section 651 ET SEQ.; (vi) regulations
           promulgated under any of the above statutes; or (vii) any applicable
           state or local statute, ordinance, rule or regulation that has a
           scope or purpose similar to those identified above.

           3.18.2  To the knowledge of North Star, none of the properties or
           facilities of any Dalworth Company is in violation of any applicable
           federal, state or local law, ordinance, regulation or order relating
           to the industrial hygiene or environmental conditions on, under or
           about such properties or facilities, including but not limited to,
           soil and ground water condition, the fine for which violation is in
           excess of $25,000 or which violation would have a Material Adverse
           Effect. During the time that any Dalworth Company has owned or leased
           its respective properties and facilities, neither such Dalworth
           Company nor, to North Star's knowledge, any third party, has used,
           generated, manufactured or stored on, under or about such properties
           or facilities or transported to or from such properties or facilities
           any Hazardous Materials other than in material compliance with law.

           3.18.3  During the time that each of the Dalworth Companies has
           leased their respective properties and facilities, there has been no
           litigation, proceeding or administrative action brought or threatened
           in writing against any such Dalworth Company, or any settlement
           reached by any such Dalworth Company with, any party or parties
           alleging the presence, disposal, release or threatened release of any
           Hazardous Materials on, from or under any of such premises.

     3.19  CERTAIN TRANSACTIONS AND AGREEMENTS.  None of the officers or
     directors of any Dalworth Company, nor any "AFFILIATE" or "ASSOCIATE" (as
     such terms are defined in the rules and regulations promulgated under the
     Securities Act) of any Dalworth Company, has any direct or indirect
     ownership interest in any firm or corporation that competes with any
     Dalworth Company, except with respect to (i) any interest in less than one
     percent of the stock of any corporation whose stock is publicly traded,
     (ii) the ownership interest of Dalworth in each of the other Dalworth
     Companies and (iii) the ownership interest of CES in each of CES Europe and
     Landmark Europe.  None of such persons is directly or indirectly interested
     in any contract or informal arrangement with any Dalworth Company, except
     for (i) normal compensation for services as an officer, director or
     employee thereof, (ii) transactions by and among the Dalworth Companies and
     (iii) arrangements relating to the payment of Dalworth Company taxes,
     maintenance of employee benefit plans covering Dalworth Company employees,
     maintenance of insurance covering the Dalworth Companies and their
     employees and  certain cash advances made by North Star to the Dalworth
     Companies.  Except indirectly as a result of stock ownership, none of such
     persons has any interest in any property, real or personal, tangible or
     intangible, including inventions, patents, copyrights, trademarks or trade
     names or any trade secrets, used in or pertaining to the business of any
     Dalworth Company.


                                       13
<PAGE>

4.   REPRESENTATIONS AND WARRANTIES OF AMDAHL.  Amdahl hereby represents and
warrants to North Star that the following statements are true, accurate and
correct:

     4.1   POWER AND AUTHORITY AND VALIDITY.

           4.1.1  Amdahl has the right, corporate power and authority to enter
           into and perform its obligations under this Agreement, the Assumption
           of Lease Guarantee (as described in Section 5.2) and the Assignment
           and Assumption of Loan Guarantee (as described in Section 5.4).
           Amdahl's execution, delivery and performance of this Agreement, the
           Assumption of Lease Guarantee and the Assignment and Assumption of
           Loan Guarantee and the consummation of the transactions contemplated
           hereby and thereby, have been duly and validly authorized by Amdahl
           by all necessary corporate action.

           4.1.2  No filing, authorization or approval, with or by any
           governmental entity, is necessary to enable Amdahl to enter into, and
           to perform its obligations under, this Agreement , the Assumption of
           Lease Guarantee and the Assignment and Assumption of Loan Guarantee.

           4.1.3  Each of this Agreement , the Assumption of Lease Guarantee and
           the Assignment and Assumption of Loan Guarantee, when executed and
           delivered by Amdahl will be the valid and binding obligation of
           Amdahl, enforceable against Amdahl in accordance with its terms,
           except as to the effect, if any, of (a) applicable bankruptcy and
           other similar laws affecting the rights of creditors generally, (b)
           rules of law governing specific performance, injunctive relief and
           other equitable remedies and (c) the enforceability of provisions
           requiring indemnification in connection with the offering or sale of
           securities.

     4.2   NO BROKERS.  Amdahl is not obligated for the payment of fees or
     expenses of any investment banker, broker or finder in connection with the
     origin, negotiation or execution of this Agreement or in connection with
     the transaction contemplated hereby.

     4.3   INVESTMENT INTENT.  Amdahl is purchasing the Shares for its own
     account with the present intention of holding the Shares for purposes of
     investment and not with a view toward selling or distributing all or any
     part thereof in any transaction which would constitute a distribution
     within the meaning of the Securities Act of 1933.  Amdahl will refrain from
     transferring or otherwise disposing of any of the Shares or any interest
     therein, in such a manner as to cause North Star to be in violation of the
     registration requirements of the Securities Act of 1933, or applicable
     state securities or blue sky laws.

     4.4   NO VIOLATION OF EXISTING AGREEMENT.  Neither the execution and
     delivery of this Agreement and the Amdahl Assumption Agreement by Amdahl
     nor the performance by Amdahl of its obligations pursuant hereto and
     thereto will (with or without notice or lapse of time, or both) result in a
     termination, breach, impairment or violation of (a) any provision of the
     Articles of Incorporation or


                                       14
<PAGE>

     Bylaws of Amdahl, as currently in effect, or (b) any federal, state, local
     or foreign judgment, writ, decree, order, statute, rule or regulation
     applicable to Amdahl or its assets or properties.

     4.5   NO PRESENT INTENT TO ORDER PLANT CLOSING OR MASS LAYOFF.  Amdahl has
     no present intent to cause any Dalworth Company to order a "plant closing"
     or "mass layoff" within the meaning of the Worker Adjustment and Retraining
     Notification Act (29 U.S.C. Sections 2101- 2109).  Nothing in this Section
     shall restrict Amdahl's right to cause any Dalworth Company to order a
     plant closing or mass layoff after the date of this Agreement.

     4.6   NO PRESENT INTENT TO TERMINATE EMPLOYMENT OF EXECUTIVE OFFICERS.
     Amdahl has no present intent to terminate, or cause any Dalworth Company to
     terminate, the employment of any of the following Dalworth Company
     executive officers immediately following the Closing:  C.B. Russey, Douglas
     T. McLeod, Herbert W. Whitney, W. Clark Marting Robert B. Knight, Brian
     Thorby, David A. Riggs, Ebrahim Ismail and Charles Myers (individually, an
     "EXECUTIVE OFFICER").  Nothing in this Section shall restrict Amdahl's
     right to make a decision after the Closing to terminate, or cause a
     Dalworth Company to terminate, the employment of any Executive Officer for
     any reason or no reason.  No Executive Officer shall be entitled to rely on
     the representation set forth in this Section for any purpose and no such
     Executive Officer shall be deemed a third party beneficiary of any portion
     of this Agreement.

     4.7   NO FOREIGN PERSON OWNS MAJORITY OF AMDAHL STOCK.  No non-U.S. citizen
     or entity domiciled outside of the U.S. owns fifty percent (50%) or more of
     the outstanding common stock of Amdahl.

5.   CONDITIONS TO OBLIGATIONS OF NORTH STAR.  North Star's obligations
hereunder are subject to the fulfillment or satisfaction, on and as of the
Closing, of each of the following conditions (any one of which may be waived by
North Star, but only in a writing signed by North Star):

     5.1   ACCURACY OF REPRESENTATIONS AND WARRANTIES.  The representations and
     warranties of Amdahl set forth in Section 4 (Representations and Warranties
     of Amdahl) shall be true and accurate in every material respect on and as
     of the Closing Date with the same force and effect as if they had been made
     at the Closing, and North Star shall receive a certificate to such effect
     executed by Amdahl's Vice President and General Manager, Customer Service.

     5.2   AMDAHL'S ASSUMPTION OF LEASE GUARANTEE.  Amdahl shall have executed
     the Assumption of Lease Guarantee in the form attached hereto as Exhibit
     5.2 (the "AMDAHL ASSUMPTION AGREEMENT").

     5.3   RELEASE AND DEBT FORGIVENESS AGREEMENT.  Amdahl shall have executed,
     indicating its assent thereto, that certain Release and Debt Forgiveness
     Agreement in the form attached hereto as Exhibit 5.3 (the "DEBT FORGIVENESS
     AGREEMENT"), between each of the Dalworth Companies and North Star.


                                       15
<PAGE>

     5.4   AMDAHL'S ASSUMPTION OF GUARANTEE OF CES BORROWINGS FROM TEXAS
     COMMERCE BANK.  Amdahl shall have executed the Assignment and Assumption of
     Loan Guarantee in the form attached hereto as Exhibit 5.4

6.   CONDITIONS TO OBLIGATIONS OF AMDAHL. Amdahl's obligations hereunder are
subject to the fulfillment or satisfaction, on and as of the Closing, of each of
the following conditions (any one of which may be waived by Amdahl, but only in
a writing signed by Amdahl):

     6.1   ACCURACY OF REPRESENTATIONS AND WARRANTIES.  The representations and
     warranties of North Star set forth in Section 3 (Representations and
     Warranties of North Star) shall be true and accurate in every material
     respect on and as of the Closing with the same force and effect as if they
     had been made at the Closing, and Amdahl shall receive a certificate to
     such effect executed by North Star's Executive Vice President and Chief
     Financial Officer.

     6.2   GOOD STANDING CERTIFICATES.  Amdahl shall have received from North
     Star long-form Certificates of Status dated on or after a date one week
     prior to the Closing Date from the secretary of state, department of
     corporations or other similar agency, as appropriate, and franchise tax
     board of (i) each of the states of Texas and Illinois, stating that CES is
     in good standing in each such state and (ii) the State of Texas, stating
     that each of Dalworth, BSI and CCSI is in good standing in such state.

     6.3   BOARD RESOLUTIONS APPROVING TRANSACTION.  Certified copies of the
     resolutions of North Star's board of directors authorizing the execution
     and delivery of this Stock Purchase Agreement, North Star's assumption of
     Bracknell Leases and related guarantee, and Release and Debt Forgiveness
     Agreement and the performance of North Star of its obligations thereunder.

     6.4   INTERCOMPANY INDEBTEDNESS. North Star shall have provided Amdahl a
     resolution of its Board of Directors authorizing and approving a
     contribution to the capital of Dalworth of the full amount of the
     intercompany indebtedness owed by all of the Dalworth Companies to North
     Star as of the Closing Date, and all interest accrued as of the Closing
     Date.  North Star and CES shall have executed the Contribution Agreement,
     in the form attached hereto as Exhibit 6.4.

     6.5   RELEASE AND DEBT FORGIVENESS AGREEMENT.  Each of the Dalworth
     Companies and North Star shall have executed the Release and Debt
     Forgiveness Agreement, in the form attached hereto as Exhibit 5.3.

     6.6   TRANSFER OF SHARES IN EUROPEAN SUBSIDIARIES BY C.B. RUSSEY.  C.B.
     Russey shall have assigned all right title and interest in any and all
     shares of stock owned by him in CES Europe and Landmark Europe to Amdahl
     (UK) Limited.

     6.7   FIRPTA.  Amdahl shall have received a properly executed Foreign
     Investment in Real Property Tax Act of 1980 ("FIRPTA") Notification Letter,
     in form and substance satisfactory to Amdahl, which states that North Star
     does


                                       16
<PAGE>

     not constitute a "FOREIGN PERSON" under the Code and includes North Star's
     taxpayer identification number and office address, for purposes of
     satisfying Amdahl's obligations under Treasury Regulation Section 1.1445-
     2(b)(2).

     6.8   RESIGNATION OF DIRECTORS.  The directors of each of the Dalworth
     Companies in office immediately prior to the Closing shall have resigned as
     directors, as of the Closing.

7.   POST-CLOSING COVENANTS.

     7.1   SECTION 338(h)(10) ELECTION.  Amdahl and North Star mutually agree
     that they will make and timely file joint elections under Section
     338(h)(10) of the Code and Section 1.338(h)(10)-1 of the Federal Income Tax
     Regulations (the "REGULATIONS") for and on behalf of each Dalworth Company
     that is a U.S. domestic corporation.  The Code Section 338(h)(10) elections
     are to be made on Internal Revenue Service Forms 8023 and/or 8023-A in
     accordance with the relevant Regulations and the instructions to such
     forms.  Amdahl and North Star shall act in good faith to agree upon the
     Modified Aggregate Deemed Sale Price (as defined in the Regulations) and
     the allocation of such price among the assets of such Dalworth Companies in
     accordance with the Regulations, and shall file in all tax returns on a
     basis consistent with such allocation.  The parties understand that under
     the Code Section 338(h)(10) election, each Dalworth Company for whom the
     election is made will be deemed, for tax purposes, to have sold all of its
     assets and distributed the proceeds in complete liquidation, while the
     actual or deemed sale of such Dalworth Company's stock is ignored.  North
     Star agrees that it is solely responsible for any tax liabilities resulting
     from the deemed sales of assets pursuant to the Code Section 338(h)(10)
     elections.

     7.2   STATE AND LOCAL TAX CODE ELECTION.  Amdahl and North Star agree to
     jointly comply with the requirements under any applicable state and local
     law, including, in particular, California Revenue and Taxation Code Section
     23051.5, so that the joint elections under Code Section 338(h)(10) for
     federal income tax purposes are also valid and effective elections for
     purposes of such state and local tax laws, including the California
     franchise tax.

     7.3   EMPLOYEE WELFARE PLANS AND WORKERS' COMPENSATION INSURANCE.  Amdahl
     and North Star acknowledge and agree that North Star will terminate all of
     the welfare benefit plans set forth on Schedule 7.3 as they relate to the
     employees of each of the Dalworth Companies and North Star will terminate
     all workers' compensation insurance coverage relating the employees of each
     of the Dalworth Companies as of the earlier of (i) Amdahl's notice that it
     has set up substitute welfare benefits plans or procured workers'
     compensation insurance coverage relating to such employees, respectively,
     or (ii) one hundred eighty (180) days after the Closing Date (the
     "INSURANCE TERMINATION DATE"), provided that such welfare benefit plans and
     workers' compensation insurance policies will provide for coverage of any
     employee claims occurring prior to the Insurance Termination Date.
     Notwithstanding the foregoing, North Star will not terminate any health or
     dental plans until January 1, 1996.  Amdahl agrees to have welfare benefit
     plans and workers' compensation insurance in effect as of the date any


                                       17
<PAGE>

     such plan is terminated pursuant to the previous sentence. Amdahl agrees to
     indemnify, reimburse and hold harmless North Star (or to cause each of the
     Dalworth Companies to indemnify, reimburse and hold harmless North Star)
     for any and all Damages (as defined in Section 9.1 (North Star's Agreement
     to Indemnify)) incurred by North Star after the Closing Date relating to
     welfare benefits and workers compensation insurance coverage for employees
     or former employees of each of the Dalworth Companies with respect to any
     and all claims, occurrences, acts, omissions and conditions arising during
     or relating to any and all periods prior to the termination of such welfare
     benefits or worker's compensation insurance, excluding amounts incurred by
     North Star relating to health care and dental coverage provided under the
     Consolidated Omnibus Budget Reconciliation Act of 1985 ("COBRA") for
     persons electing such COBRA coverage prior to the Closing Date.  Amdahl's
     reimbursement obligation provided hereunder includes, without limitation,
     the following:

           7.3.1  All Damages incurred by North Star after the Closing Date as a
           result of all workers' compensation claims relating to employees of
           each of the Dalworth Companies resulting from injuries occurring
           prior to or on the Insurance Termination Date, including currently
           existing claims and claims for injuries which occurred on or prior to
           the Closing Date but which have not yet been reported; provided that
           in the event the premium under such worker's compensation insurance
           coverage for any period prior to the Insurance Termination Date is
           subsequently adjusted, Amdahl shall be reimbursed by North Star for
           any reductions thereof and North Star shall be reimbursed by Amdahl
           (or the Dalworth Companies) for any increase thereof.; and

           7.3.2  All health care, dental, life, long-term disability and short-
           term disability Damages incurred by North Star after the Closing Date
           for covered health care, dental, long-term disability and short-term
           disability expenses incurred by the employees and former employees
           (other than expenses incurred by persons electing continuation of
           health care and dental coverage under COBRA prior to the Closing
           Date) of each of the Dalworth Companies, which have been incurred on
           or prior to the Closing Date, but have not been reported as of the
           Closing Date.

           Amdahl's obligation to indemnify, reimburse and hold North Star
           harmless as set forth in this Section 7.3 shall not be subject to any
           of the restrictions or limitations applicable to its indemnification
           obligations set forth in Section 9.3 (Amdahl's Agreement to
           Indemnify).

     7.4   COBRA COVERAGE.  Amdahl agrees, effective as of January 1, 1996, to
     provide COBRA health care and dental coverage to any employee of any
     Dalworth Company and each such employee's qualified beneficiaries within
     the meaning of Section 4980B(f) of the Code who becomes eligible to elect
     to receive such coverage on or after the Closing Date; provided that Amdahl
     agrees to reimburse North Star (or to cause each of the Dalworth Companies
     to reimburse North Star) for any and all Damages incurred by North Star
     after the Closing Date relating to such COBRA health care and dental
     coverage provided


                                       18
<PAGE>

     to persons electing continuation of such health care and dental coverage on
     or after the Closing Date.  Amdahl's indemnification obligation as set
     forth in this Section 7.4 shall not be subject to any of the restrictions
     or limitations applicable to its indemnification obligations set forth in
     Section 9.3 (Amdahl's Agreement to Indemnify)

     7.5   TERMINATION OF INSURANCE.  Amdahl acknowledges and agrees that North
     Star will terminate the property, casualty and other insurance coverages
     set forth on Exhibit 7.5 with respect to all of the Dalworth Company's
     effective as of the Closing Date.  North Star agrees to reimburse Amdahl,
     or each of the Dalworth Companies for any prepaid insurance premiums paid
     by such Dalworth Company to North Star covering any period subsequent to
     the Closing Date to the extent that such premiums are reduced by the
     insurance carrier.

     7.6   NORTH STAR'S ASSUMPTION OF BRACKNELL LEASES.  North Star shall use
     its best efforts to obtain the consent of the landlord to North Star's
     assumption of the following real estate leases and all guaranties relating
     thereto executed by any Dalworth Company:  (i) Lease of Unit 5 Bracknell
     Business Centre Downmill Road Bracknell Berkshire dated March 22, 1985 by
     and between Benton Nominees Limited and Robert David Grant and Susan
     Margaret Grant trading as Grants Electrical Supplies, which lease was
     assigned to CES Europe on June 28, 1991 and (ii) Lease of Unit 4 Bracknell
     Business Centre Downmill Road Bracknell Berkshire dated August 1, 1984 by
     and between Queensgate Developments Limited and The Burton Group Public
     Limited Company, which lease was assigned to CES Europe on March 15, 1990,
     both relating to facilities in Bracknell, United Kingdom (the "BRACKNELL
     LEASES")  Immediately after receiving such consent, North Star shall
     execute an agreement pursuant to which North Star will assume all of CES
     Europe's obligations under the Bracknell Leases and all of CES's
     obligations under the related guaranties arising on or after the Closing
     Date, which assumption agreement shall be in a form reasonably approved by
     Amdahl.  Amdahl agrees that any and all rents or deposits relating to the
     Bracknell Leases held by any third party shall hereafter be held for the
     benefit of North Star and further agrees to execute or cause CES Europe to
     execute, any documents required to effect the foregoing, provided such
     documents are reasonably acceptable to Amdahl.  North Star will indemnify,
     reimburse and hold harmless Amdahl and any Amdahl Affiliate from and
     against any and all claims, demands, actions, causes of actions, judgments,
     losses, damages, liabilities assessments, costs and expenses including,
     without limitation, interest, penalties and reasonable legal fees asserted
     against, imposed upon, or incurred or suffered by Amdahl or any Amdahl
     Affiliate as a result of, arising out of or in connection with the
     Bracknell Leases.  North Star's indemnification obligation as set forth in
     this Section shall not be subject to any of the restrictions or limitations
     applicable to its indemnification obligations set forth in Section 9.1
     (North Star's Agreement to Indemnify).

8.   SURVIVAL OF REPRESENTATIONS AND WARRANTIES.

     8.1   NORTH STAR'S REPRESENTATIONS.  The representations and warranties of
     North Star set forth in Sections 3.1 through 3.6, 3.8 through 3.13, 3.14.1,
     3.14.6


                                       19
<PAGE>

     through 3.14.10 and 3.14 through 3.20 of this Agreement will terminate 18
     months from the Closing Date.  The representations and warranties of North
     Star set forth in Sections 3.7 (Taxes) and 3.14.2 through 3.14.4 and 3.14.5
     (parts of Employees; ERISA and Other Compliance) of this Agreement will
     remain operative and in full force and effect, regardless of any
     investigation made by or on behalf of Amdahl, until the expiration of the
     statute of limitations (including any extensions thereof).

     8.2   AMDAHL'S REPRESENTATIONS.  The representations and warranties of
     Amdahl set forth in Section 4 (Representations and Warranties of Amdahl)
     will terminate 18 months from the Closing Date.

     8.3   EFFECT OF EXPIRATION OF REPRESENTATIONS.  A party will have
     liabilities and obligations for Damages (as defined in Section 9) only with
     respect to claims submitted or notice of claims provided during the time
     period of survivability of the specific representation or warranty as set
     forth herein.  Notwithstanding the expiration date of the representations
     and warranties set forth herein, if a party shall notify the other party
     with respect to the submission of a claim during the time of survivability
     of such representation or warranty, the other party's liability or
     obligation for Damages shall continue in full force and effect until
     settled to the claiming party's satisfaction with respect to those claims
     timely made.

9.   INDEMNIFICATION AND LIABILITY.

     9.1   NORTH STAR'S AGREEMENT TO INDEMNIFY. Subject to the limitations set
     forth in Sections 8.1 and subsections (a), (b), (c) and (d) of this Section
     North Star will indemnify, reimburse and hold harmless Amdahl and its
     parents, subsidiaries, affiliated corporations, officers, directors, agents
     and employees (hereinafter referred to individually as an "AMDAHL
     AFFILIATE" and collectively as "AMDAHL AFFILIATES"), from and against any
     and all claims, demands, actions, causes of actions, judgments, losses,
     damages, liabilities assessments, costs and expenses including, without
     limitation, interest, penalties and reasonable legal fees, net of any
     recoveries under insurance policies, indemnities or contributions from
     third parties (hereinafter referred to as "DAMAGES"), asserted against,
     imposed upon, or incurred or suffered by Amdahl or any Amdahl Affiliate as
     a result of, arising out of or in connection with any inaccuracy in or
     breach of or default in connection with all of the representations and
     warranties given or made by North Star in this Agreement, in any exhibit or
     schedule hereto or any certificate, document or instrument delivered by or
     on behalf of North Star pursuant hereto PROVIDED however, that:

           (a)  North Star shall not be liable for the first Two Hundred
     Thousand Dollars ($200,000) of Damages asserted against, imposed upon, or
     incurred or suffered by Amdahl or any Amdahl Affiliate as a result of,
     arising out of or in connection with all inaccuracies in or breaches of or
     defaults in connection  with any of the representations and warranties set
     forth in Section 3 (Representations and Warranties of North Star);

           (b)  subject to the limitations set forth in sub-paragraph (d) of
     this


                                       20
<PAGE>

     Section, the aggregate liability of North Star pursuant to this Section 9.1
     for all Damages asserted against, imposed upon, or incurred or suffered by
     Amdahl or any Amdahl Affiliate as a result of, arising out of or in
     connection with inaccuracy in or breach of or default in connection with
     all of the representations and warranties set forth in Sections 3.1 through
     3.6, 3.8 through 3.11, 3.13 through 3.17, and 3.19 through 3.20 shall be
     limited to One Million Dollars ($1,000,000); and

           (c)  subject to the limitations set forth in sub-paragraph (d) of
     this Section, the aggregate liability of North Star pursuant to this
     Section 9.1 for Damages for Damages asserted against, imposed upon, or
     incurred or suffered by Amdahl or any Amdahl Affiliate as a result of,
     arising out of or in connection with inaccuracy in or breach of or default
     in connection with all of the representations and warranties set forth in
     Sections 3.7 (Taxes), 3.12 (Intellectual Property) and 3.18 (Environmental
     Matters) shall not exceed the Purchase Price.

           (d)  Notwithstanding anything contained herein to the contrary, the
     liability of North Star for Damages asserted against, imposed upon or
     incurred or suffered by Amdahl or any Amdahl affiliate under this Section
     as a result of, arising out of or in connection with inaccuracy in or
     breach of or default in connection with all of the representations and
     warranties of North Star shall not, in the aggregate, exceed the Purchase
     Price.

     9.2   NO LIMIT ON DAMAGES FOR FRAUD.  Nothing in this Agreement shall be
     construed as limiting in any way the remedies that may be available to a
     party in the event of fraud relating to the representations, warranties,
     agreements or covenants made by the other party to this Agreement.  As used
     in this Section 9.1, "fraud" shall mean the (i) intentional
     misrepresentation or suggestion as a fact of that which is not true by a
     party who does not believe it to be true, or (ii) the intentional failure
     to disclose a fact, with the intent to deceive the other party.  Fraud
     shall not include any (a) negligent misrepresentation or omission, (b) any
     representation of a fact which the party should have known, but did not
     know, was false, or (c) any failure to disclose a fact that the party
     should have known, but did not know.  The burden of establishing fraud
     shall be on the party asserting the existence of fraud.

     9.3   AMDAHL'S AGREEMENT TO INDEMNIFY. Subject to the limitations set forth
     in Section 8.2 and subsections (a) and (b) of this Section, Amdahl will
     indemnify, reimburse and hold harmless North Star and its parents,
     subsidiaries, affiliated corporations, officers, directors, agents and
     employees (hereinafter referred to individually as a "NORTH STAR AFFILIATE"
     and collectively as "NORTH STAR AFFILIATES") from and against any and all
     Damages asserted against, imposed upon, or incurred or suffered by North
     Star or any North Star Affiliate as a result of, arising out of or in
     connection with any inaccuracy in or breach of or default in connection
     with all of the representations and warranties given or made by Amdahl in
     this Agreement, in any exhibit or schedule hereto or any certificate,
     document or instrument delivered by or on behalf of Amdahl pursuant hereto,
     PROVIDED however that:


                                       21
<PAGE>

           (a)  Amdahl shall not be liable for the first Two Hundred Thousand
     Dollars ($200,000) of Damages asserted against, imposed upon or incurred or
     suffered by North Star or any North Star Affiliate as a result of, arising
     out of or in connection with all inaccuracies in or breaches of or defaults
     in connection with any of representations and warranties set forth in
     Section 4 (Representations and Warranties of Amdahl) ; and

           (b)  Notwithstanding anything contained herein to the contrary, the
     liability of Amdahl for Damages asserted against, imposed upon or incurred
     or suffered by North Star or any North Star affiliate under this Section as
     a result of, arising out of or in connection with inaccuracy in or breach
     of or default in connection with all of the representations and warranties
     of Amdahl shall not, in the aggregate, exceed One Million Dollars
     ($1,000,000).

     9.4   METHOD OF ASSERTING CLAIMS.  As used herein, an "Indemnified Party"
     shall refer to Amdahl and all Amdahl Affiliates or North Star and all North
     Star Affiliates, as applicable, the "Notifying Party" shall refer to the
     party hereto whose Indemnified Parties are entitled to indemnification
     hereunder, and the "Indemnifying Party" shall refer to the party hereto
     obligated to indemnify  such Notifying Party's Indemnified Parties.

           9.4.1  In the event that any of the Indemnified Parties is made a
           defendant in or party to any action or proceeding, judicial or
           administrative, instituted by any third party for the liability or
           the costs or expenses of which are Damages (any such third party
           action or proceeding being referred to as a "CLAIM"), the Notifying
           Party shall give the Indemnifying Party prompt notice thereof. The
           failure to give such notice shall not affect any Indemnified Party's
           ability to seek reimbursement unless such failure has materially and
           adversely affected the Indemnifying Party's ability to defend
           successfully a Claim.  The Indemnifying Party shall be entitled to
           contest and defend such Claim; PROVIDED, that the Indemnifying Party
           (i) has a reasonable basis for concluding that such defense may be
           successful and (ii) diligently contests and defends such Claim.
           Notice of the intention so to contest and defend shall be given by
           the Indemnifying Party to the Notifying Party within 20 business days
           after the Notifying party's notice of such Claim (but, in all events,
           at least five business days prior to the date that an answer to such
           Claim is due to be filed).  Such contest and defense shall be
           conducted by reputable attorneys employed by the Indemnifying Party.
           The Notifying Party shall be entitled at any time, at its own cost
           and expense (which expense shall not constitute Damages unless the
           Notifying Party reasonably determines that the Indemnifying Party is
           not adequately representing or, because of a conflict of interest,
           may not adequately represent, any interests of the Indemnified
           Parties, and only to the extent that such expenses are reasonable),
           to participate in such contest and defense and to be represented by
           attorneys of its or their own choosing.  If the Notifying Party
           elects to participate in such defense, the Notifying Party will
           cooperate with the Indemnifying Party in the


                                       22
<PAGE>

           conduct of such defense.  Neither the Notifying Party nor the
           Indemnifying Party may concede, settle or compromise any Claim
           without the consent of the other party, which consents will not be
           unreasonably withheld.

           9.4.2  In the event any Indemnified Party should have a claim against
           any Indemnifying Party that does not involve a Claim, the Notifying
           Party shall deliver a notice of such claim with reasonable promptness
           to the Indemnifying Party.

           9.4.3  After the Closing, the rights set forth in this Section 9
           shall be each party's sole and exclusive remedies against the other
           party hereto for misrepresentations or breaches of representations,
           warranties or covenants contained in this Agreement and any exhibit
           or schedule hereto or any certificate, document or instrument
           delivered pursuant to the terms hereof.

10.  COVENANT NOT TO COMPETE.  For a period of seven (7) years, North Star shall
not, directly or indirectly, own an equity interest in (other than an interest
of less than 5% in a publicly-traded entity), loan moneys to or provide services
as a consultant, shareholder or otherwise to any entity engaged in the business
of purchasing, refurbishing and reselling or providing maintenance services for
mainframe computers.  North Star shall not, either for itself or for any other
person or entity, directly or indirectly, solicit business for, sell or provide,
or attempt to sell or provide (i) engineering, technical services or
refurbishment for the used mainframe computer market or (ii) internal parts to
support mainframe computer equipment, to any customers or potential customers of
any Dalworth Company; provided, that nothing in this Section shall restrict
Americable, Inc. and its subsidiaries from continuing their businesses as
currently conducted.

11.  MISCELLANEOUS.

     11.1   GOVERNING LAW; FORUM.  The internal laws of the State of Texas
     (irrespective of its choice of law principles) will govern the validity of
     this Agreement, the construction of its terms, and the interpretation and
     enforcement of the rights and duties of the parties hereto.  Any action or
     suit hereunder will be brought solely in the federal or state courts
     located in the State of Texas and Amdahl and North Star each submits to the
     personal jurisdiction thereof.

     11.2   ASSIGNMENT; BINDING UPON SUCCESSORS AND ASSIGNS.  Neither party
     hereto may assign any of its rights or obligations hereunder without the
     prior written consent of the other party hereto.  This Agreement will be
     binding upon and inure to the benefit of the parties hereto and their
     respective successors and permitted assigns.

     11.3  SEVERABILITY.  If any provision of this Agreement, or the application
     thereof, will for any reason and to any extent be invalid or unenforceable,
     the remainder of this Agreement and application of such provision to other
     persons or circumstances will be interpreted so as reasonably to effect the
     intent of the parties hereto.  The parties further agree to replace such
     void and unenforceable


                                       23
<PAGE>

     provision of this Agreement with a valid and enforceable provision that
     will achieve, to the extent possible, the economic, business and other
     purposes of the void or unenforceable provision.

     11.4  COUNTERPARTS.  This Agreement may be executed in any number of
     counterparts, each of which will be an original as regards any party whose
     signature appears thereon and all of which together will constitute one and
     the same instrument.

     11.5  OTHER REMEDIES.  Except as otherwise provided herein, any and all
     remedies herein expressly conferred upon a party will be deemed cumulative
     with and not exclusive of any other remedy conferred hereby or by law on
     such party, and the exercise of any one remedy will not preclude the
     exercise of any other.

     11.6  AMENDMENT AND WAIVERS.  Any term or provision of this Agreement may
     be amended, and the observance of any term of this Agreement may be waived
     (either generally or in a particular instance and either retroactively or
     prospectively) only by a writing signed by the party to be bound thereby.
     The waiver by a party of any breach hereof or default in the performance
     hereof will not be deemed to constitute a waiver of any other default or
     any succeeding breach or default.

     11.7  NO WAIVER.  The failure of any party to enforce any of the provisions
     hereof will not be construed to be a waiver of the right of such party
     thereafter to enforce such provisions.

     11.8  EXPENSES.  Each party will bear its respective expenses and legal
     fees incurred with respect to this Agreement, and the transactions
     contemplated hereby.

     11.9  ATTORNEYS' FEES.  Except as otherwise provided herein, should suit be
     brought to enforce or interpret any part of this Agreement, the prevailing
     party will be entitled to recover, as an element of the costs of suit and
     not as damages, reasonable attorneys' fees to be fixed by the court
     (including without limitation, costs, expenses and fees on any appeal).

     11.10  NOTICES.  Any Notice or other communication required or permitted to
     be given under this Agreement will be in writing, will be delivered
     personally, by facsimile, by overnight courier or by registered or
     certified mail, postage prepaid and will be deemed given upon personal
     delivery or receipt of facsimile, one day after delivery to overnight
     courier or three days after deposit in the mails, to the following
     addresses:

     If to Amdahl:                      If to North Star:
     Amdahl Corporation                 North Star Universal, Inc.
     1250 East Arques Avenue            5353 Wayzata Boulevard
     P.O. Box 3470                      Suite 610
     Sunnyvale, CA 94088-3470           Minneapolis, MN 55416


                                       24
<PAGE>

     Attn:  William Ferone              Attn: Peter E. Flynn
            Vice President and GM,            Chief Financial Officer
            Customer Service

     with a copy to:                    with a copy to:

      Amdahl Legal Department           J. Andrew Herring
     1250 East Arques Avenue            Dorsey & Whitney
     P.O. Box 3470                      Pillsbury Center South
     Sunnyvale, CA 94088-3470           220 South Sixth Street
                                        Minneapolis, MN 55402-1498

     or to such other address as a party may have furnished to the other parties
     in writing pursuant to this Section.

     11.11  CONSTRUCTION OF AGREEMENT.  This Agreement has been negotiated by
     the respective parties hereto and their attorneys and the language hereof
     will not be construed for or against either party.  A reference to a
     Section, exhibit or schedule will mean a Section in, or exhibit or schedule
     to, this Agreement unless otherwise explicitly set forth.  The titles and
     headings herein are for reference purposes only and will not in any manner
     limit the construction of this Agreement which will be considered as a
     whole.

     11.12  NO JOINT VENTURE.  Nothing contained in this Agreement will be
     deemed or construed as creating a joint venture or partnership between any
     of the parties hereto.  No party is by virtue of this Agreement authorized
     as an agent, employee or legal representative of any other party.  No party
     will have the power to control the activities and operations of any other
     and their status is, and at all times, will continue to be, that of
     independent contractors with respect to each other.  No party will have any
     power or authority to bind or commit any other.  No party will hold itself
     out as having any authority or relationship in contravention of this
     Section.

     11.13  FURTHER ASSURANCES.  Each party agrees to cooperate fully with the
     other party and to execute such further instruments, documents and
     agreements and to give such further written assurances as may be reasonably
     requested by any other party to evidence and reflect the transactions
     described herein and contemplated hereby and to carry into effect the
     intents and purposes of this Agreement.

     11.14  ABSENCE OF THIRD PARTY BENEFICIARY RIGHTS.  No provisions of this
     Agreement are intended, nor will be interpreted, to provide or create any
     third party beneficiary rights or any other rights of any kind in any
     client, customer, affiliate, stockholder, partner or any party hereto or
     any other person or entity unless specifically provided otherwise herein,
     and, except as so provided, all provisions hereof will be personal solely
     between the parties to this Agreement.

     11.15  ENTIRE AGREEMENT.  This Agreement and the exhibits and schedules
     hereto constitute the entire understanding and agreement of the parties
     hereto


                                       25
<PAGE>

     with respect to the subject matter hereof and supersede all prior
     agreements or understandings, inducements or conditions, express or
     implied, written or oral, between the parties with respect hereto other
     than the letters between the parties dated December 5, 1994 and February
     28, 1995 regarding confidential materials.  The express terms hereof
     control and supersede any course of performance or usage of the trade
     inconsistent with any of the terms hereof.

     IN WITNESS WHEREOF, the parties hereto have executed this Agreement as of
the date first above written.


AMDAHL CORPORATION                         NORTH STAR UNIVERSAL, INC.


By: /s/ William F. Ferone                  By: /s/ Peter E. Flynn
   -----------------------------------        ----------------------------------
   William F. Ferone                          Peter E. Flynn
   Vice President and General Manager,        Chief Financial Officer
   Customer Service


                                       26

<PAGE>



                         WAIVER AND SEVENTH AMENDMENT TO
              RESTATED AND AMENDED REVOLVING CREDIT LOAN AGREEMENT


     THIS WAIVER AND SEVENTH AMENDMENT, dated as of May 8, 1995 (the
"Amendment") amends and modifies that certain Restated and Amended Revolving
Credit Loan Agreement, dated as of May 17, 1990, as amended by Letters dated
August 3, 1990, September 25, 1990, October 29, 1990, and November 29, 1990, an
Amendment dated January 11, 1991, a Letter dated February 28, 1991, a Second
Amendment, dated January 2, 1992, a Third Amendment, dated November 18, 1992, a
Fourth Amendment, dated January 3, 1994, a Waiver and Fifth Amendment, dated
March 16, 1994 and a Sixth Amendment, dated January 31, 1995 (as so amended, the
"Credit Agreement"), between NORTH STAR UNIVERSAL, INC., a Minnesota corporation
(the "Borrower") and FIRST BANK NATIONAL ASSOCIATION, a national banking
association (the "Bank").  Terms not otherwise expressly defined herein shall
have the meanings set forth in the Credit Agreement.

                              PRELIMINARY STATEMENT

     The Bank has agreed to waive the default under SECTION 8.1(b) of the Credit
Agreement and to amend other provisions of the Credit Agreement as hereinafter
set forth.

     NOW THEREFORE, for value received, the Borrower and the Bank agree as
follows.

                               ARTICLE I - WAIVER

     1.1  Pursuant to SECTION 8.1(b) of the Credit Agreement, the Borrower will
not sell, transfer, lease or otherwise dispose of any of its assets or any
Person other than in the ordinary course of business.  The Borrower has notified
the Bank that it has sold all of the stock of C.E. Services, Inc.  Therefore,
the Borrower is in default under the terms of the Credit Agreement.

     1.2  The Borrower has requested that the Bank waive any Event of Default
arising as a result of the above violation.  The Bank hereby waives any Event of
Default arising from the Borrower's failure to comply with SECTION 8.1(b) as
described above.  Such waiver is limited specifically to the violation referred
to herein and shall not be construed or interpreted to be a waiver of any other
existing or future Event of Default or of compliance with any other existing
terms.

                 ARTICLE II - AMENDMENT TO THE CREDIT AGREEMENT

     2.1  AMENDMENTS.
<PAGE>

          (a)  SECTION 7.9 of the Credit Agreement is hereby amended as of the
     date hereof by deleting the phrase "Thirty-Two Million Dollar
     ($32,000,000.00)" and inserting the phrase "Thirty Million Dollars
     ($30,000,000.00)" in lieu thereof.

          (b)  SECTION 8.5 of the Credit Agreement is hereby amended as of the
     date hereof by deleting the phrase "2.25 to 1" and inserting the phrase
     "2.50 to 1" in lieu thereof.

     2.2  CONSTRUCTION.  All references in the Credit Agreement to "this
Agreement", "herein" and similar references shall be deemed to refer to the
Credit Agreement as amended by this Amendment.

                  ARTICLE III - REPRESENTATIONS AND WARRANTIES

     To induce the Bank to enter into this Amendment and to make and maintain
the Advances and issue Letters of Credit under the Credit Agreement as amended
hereby, the Borrower hereby warrants and represents to the Bank that it is duly
authorized to execute and deliver this Amendment, and to perform its obligations
under the Credit Agreement as amended hereby, and that this Amendment
constitutes the legal, valid and binding obligation of the Borrower, enforceable
in accordance with its terms.

                        ARTICLE IV - CONDITIONS PRECEDENT

     This Amendment shall become effective on the date first set forth above,
PROVIDED, HOWEVER, that the effectiveness of this Amendment is subject to the
satisfaction of each of the following conditions precedent:

     4.1  WARRANTIES.  Before and after giving effect to this Amendment, the
representations and warranties in ARTICLE VI of the Credit Agreement shall be
true and correct as though made on the date hereof, except for changes that are
permitted by the terms of the Credit Agreement.  The execution by the Borrower
of this Amendment shall be deemed a representation that the Borrower has
complied with the foregoing condition.

     4.2  DEFAULTS.  After giving effect to this Amendment, no Default or Event
of Default shall have occurred and be continuing under the Credit Agreement.
The execution by the Borrower of this Amendment shall be deemed a representation
that the Borrower has complied with the foregoing condition.

     4.3  DOCUMENTS.  The following shall have been delivered to the Bank, each
duly executed and dated or certified, as the case may be:

     (a)  RESOLUTIONS.  Certified copies of resolutions of the Board of
     Directors of the Borrower authorizing or ratifying the execution, delivery
     and performance, respectively, of this Amendment and other documents
     provided for in this Amendment.

     (b)  INCUMBENCY AND SIGNATURES.  A certificate of the Secretary or an
     Assistant Secretary of the Borrower certifying the names of the officer or
     officers of the Borrower authorized to sign this Amendment and any other
     documents provided for in this Amendment, together with a sample of the
     true signature of each such officer.
<PAGE>

                               ARTICLE V - GENERAL

     5.1  EXPENSES.  The Borrower agrees to reimburse the Bank upon demand for
all reasonable expenses (including reasonable attorneys' fees and legal
expenses) incurred by the Bank in the preparation, negotiation and execution of
this Amendment and any other document required to be furnished herewith, and in
enforcing the obligations of the Borrower hereunder, and to pay and save the
Bank harmless from all liability for any stamp or other taxes which may be
payable with respect to the execution or delivery of this Amendment, which
obligations of the Borrower shall survive any termination of the Credit
Agreement.

     5.2  CONFIRMATION OF PLEDGE AGREEMENT.  The Borrower hereby ratifies and
confirms that its Pledge Agreement, dated as of May 17, 1990, in favor of the
Bank, remains in full force and effect after giving effect to this Amendment and
is enforceable against the Borrower in accordance with its terms.  The Borrower
agrees and acknowledges that this Agreement shall in no way impair or limit the
right of the Bank under the Pledge Agreement, and confirms that the Pledge
Agreement continues to secure payment and performance of the obligations of the
Borrower to the Bank, including, without limitation, obligations under the
Credit Agreement as amended by this Amendment.

     5.3  COUNTERPARTS.  This Amendment may be executed in as many counterparts
as may be deemed necessary or convenient, and by the different parties hereto on
separate counterparts, each of which, when so executed, shall be deemed an
original but all such counterparts shall constitute but one and the same
instrument.

     5.4  SEVERABILITY.  Any provision of this Amendment 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 portions hereof or affecting the validity or enforceability of such
provisions in any other jurisdiction.

     5.5  LAW.  This Amendment shall be a contract made under the laws of the
State of Minnesota, which laws shall govern all the rights and duties hereunder.

     5.6  SUCCESSORS; ENFORCEABILITY.  This Amendment shall be binding upon the
Borrower and the Bank and their respective successors and assigns, and shall
inure to the benefit of the Borrower and the Bank and the successors and assigns
of the Bank.  Except as hereby amended, the Credit Agreement shall remain in
full force and effect and is hereby ratified and confirmed in all respects.

     IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be
executed at Minneapolis, Minnesota by their respective officers thereunto duly
authorized as of the date first written above.

                                   NORTH STAR UNIVERSAL, INC.,
                                   a Minnesota corporation

                                   By:  /s/ PETER FLYNN
                                       -------------------------------
                                         Its:  EVP/CFO
                                              -------------------------------

<PAGE>

                                   FIRST BANK NATIONAL ASSOCIATION,
                                   a national banking association

                                   By: /s/ MICHAEL J. STALACH
                                       -------------------------------
                                         Its:   VICE PRESIDENT
                                              -------------------------------



<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-START>                             JAN-01-1995
<PERIOD-END>                               MAR-31-1995
<CASH>                                           3,462
<SECURITIES>                                         0
<RECEIVABLES>                                    8,793
<ALLOWANCES>                                     (358)
<INVENTORY>                                      7,478
<CURRENT-ASSETS>                                20,935
<PP&E>                                           8,423
<DEPRECIATION>                                 (4,889)
<TOTAL-ASSETS>                                 110,075
<CURRENT-LIABILITIES>                           23,579
<BONDS>                                         30,754
<COMMON>                                         2,360
                                0
                                          0
<OTHER-SE>                                      31,062
<TOTAL-LIABILITY-AND-EQUITY>                   110,075
<SALES>                                         17,656
<TOTAL-REVENUES>                                17,656
<CGS>                                           12,881
<TOTAL-COSTS>                                   12,881
<OTHER-EXPENSES>                                 5,473
<LOSS-PROVISION>                                    42
<INTEREST-EXPENSE>                               1,060
<INCOME-PRETAX>                                (1,800)
<INCOME-TAX>                                     (530)
<INCOME-CONTINUING>                               (63)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                      (63)
<EPS-PRIMARY>                                    (.01)
<EPS-DILUTED>                                    (.01)
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission