INACOM CORP
8-K/A, 1999-03-04
PATENT OWNERS & LESSORS
Previous: INACOM CORP, SC 13G/A, 1999-03-04
Next: INACOM CORP, S-8, 1999-03-04




                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549



                                   FORM 8-K/A


                                 CURRENT REPORT
                     Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934


                                February 17, 1999
                Date of Report (Date of earliest event reported)



                                  InaCom Corp.
             (Exact name of registrant as specified in its charter)


  Delaware                       0-16114                      47-0681813
(State or other               (Commission                    (IRS Employer
jurisdiction of                File Number)                Identification No.)
incorporation)


     10810 Farnam Drive, Suite 200, Omaha Nebraska                 68154
       (Address of principal executive offices)                 (Zip Code)

                                 (402) 758-3900
               Registrant's telephone number, including area code



             ------------------------------------------------------
         (Former name or former address, if changed since last report.)








<PAGE>




                                  INTRODUCTION

     InaCom Corp.  ("InaCom") filed a Form 8-K dated February 17, 1999 reporting
a merger pursuant to which Vanstar Corporation became a wholly-owned  subsidiary
of InaCom (the  "Merger").  The Form 8-K is hereby  amended to add the financial
information required by Item 7(a) and Item 7(b) of Form 8-K. Further, additional
information with respect to InaCom is reported under Item 5 below.

Item 5.                    OTHER EVENTS.

         A.       Supplemental Consolidated Financial Statements

                  In addition to the financial  information described under Item
7,  InaCom  is  filing  Selected  Financial  Data,   Quarterly  Financial  Data,
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations and Audited  Supplemental  Consolidated  Financial  Statements as set
forth below as Annex A. On February 17, 1999, InaCom consummated the Merger. The
Merger  was  accounted  for as a pooling  of  interests  and,  accordingly,  the
Supplemental  Consolidated  Financial  Statements reflect the combined financial
positions and results of operations and cash flows of InaCom and Vanstar for all
periods  presented.   Upon  publication  of  InaCom's   Consolidated   Financial
Statements  for a period which  includes  February 17,  1999,  the  Supplemental
Consolidated  Financial  Statements  will  become  the  historical  consolidated
financial  statements  of InaCom.  See Note 2 to the  Supplemental  Consolidated
Financial Statements.

         B.       InaCom Special Stockholders' Meeting and Stock Issuance

         On February 17, 1999, a special  meeting of  stockholders of InaCom was
held and stockholders voted approval on the following three items:

Proposal 1:         Approval of the issuance of shares of Common  Stock,  par
                    value $.10 per share,  of InaCom to  stockholders of Vanstar
                    Corporation,  a Delaware corporation ("Vanstar") pursuant to
                    the  Agreement  and Plan of Merger (the "Merger  Agreement")
                    dated as of  October  8,  1998,  among  Vanstar,  InaCom and
                    InaCom Acquisition,  Inc., a Delaware corporation and wholly
                    owned  subsidiary of InaCom,  as  contemplated by the Merger
                    Agreement.

         FOR    12,565,626        AGAINST    162,183        ABSTAIN     23,893


Proposal 2:         Approval of an amendment to the Certificate of Incorporation
                    of InaCom to  increase  the number of  authorized  shares of
                    InaCom Common Stock. 

        FOR 12,405,801            AGAINST 327,765           ABSTAIN     18,136



<PAGE>



Proposal 3          Approval  of an  increase  of  10,000,000  shares  of InaCom
                    Common Stock  authorized  for issuance under the 1997 InaCom
                    Stock Plan.

         FOR  9,096,698           AGAINST    3,630,692      ABSTAIN  24,312

         On December  31,  1998 there were  16,768,473  shares of InaCom  common
stock  outstanding.  In connection  with the exchange of certificates of Vanstar
common  stock for InaCom  common  stock as a result of the  Merger,  InaCom will
issue approximately 28,026,816 shares of InaCom common stock (provided, however,
that  cash  will  be paid in lieu of any  fractional  shares  a  former  Vanstar
stockholder  would  otherwise  be entitled  to).  Therefore,  as a result of the
Merger,  InaCom will have  approximately  44.7  million  shares of common  stock
outstanding.

         Stock options issued under Vanstar's stock option plans were assumed by
InaCom in the  Merger and  entitle  the  holders to  purchase  an  aggregate  of
approximately  3,813,348  shares of InaCom  common  stock upon  exercise of such
options.

         C.       New Directors

         On February 17, 1999, the InaCom Board of Directors  increased its size
from 9 to 13 members and elected the following  four  individuals  to the Board,
all pursuant to the Merger Agreement:  William Y. Tauscher,  William H. Janeway,
Richard H. Bard, John R. Oltman.

         D.       Certificate of Incorporation and Bylaws

         The Certificate of Incorporation of InaCom,  as amended on February 17,
1999 to increase the number of authorized shares of common stock to 100,000,000,
is attached hereto as Exhibit 3.1. The by-laws of InaCom, as amended on February
17, 1999, are attached hereto as Exhibit 3.2.

         E.       Registration Rights Agreement

         Warburg,  Pincus  Capital  Company,  L.P.  ("Warburg")  and  William Y.
Tauscher have entered into a registration  rights agreement with InaCom covering
the  shares  of InaCom  common  stock  that each  received  in the  Merger.  The
registration  rights agreement covers  10,548,800  shares of InaCom common stock
received by Warburg and 1,277,062  shares of InaCom common stock received by Mr.
Tauscher in the Merger.  Such shares are subject to the resale  restrictions  of
Rule 145 of the  Securities  Act of 1933 and, in order to partly  address  these
restrictions,  the agreement grants certain rights to Warburg to cause InaCom to
register  Warburg's  shares of InaCom common stock under the  Securities  Act of
1933,  thereby  permitting public resale free of such  restrictions.  Warburg is
entitled to make up to two demands that InaCom  register shares of InaCom common
stock  held by  Warburg,  representing  at least 18% of the shares  received  by
Warburg in connection  with the Merger on each occasion.  Mr. Tauscher may elect
to include not less than 50% of the shares  received by him in the Merger in any
demand  registration  by Warburg if the resales of the InaCom  common  stock are
made in an  underwritten  offering.  Subject to certain  limitations,  if InaCom
proposes to register InaCom common stock under the Securities Act of 1933 (other
than certain  registrations for business  acquisitions or employee stock benefit
plans),  Warburg and Mr.  Tauscher  will have certain  rights to include  shares
received by them in the Merger in the registration.  If Warburg  distributes its
shares of InaCom common stock received in the Merger to its limited partners and
general  partner,  Warburg may require InaCom to file a  registration  statement
under the Securities  Act of 1933 providing for resales by the limited  partners
and the general partner of Warburg;  however, InaCom is not required to maintain
the effectiveness of such registration statement beyond the first anniversary of
the Merger.  The registration  rights of Warburg and Mr. Tauscher terminate when
Warburg is permitted to sell all of its shares of InaCom  common stock  received
in the Merger  under Rule 144 of the  Securities  Act of 1933  during any 90-day
period. The registration rights agreement is attached hereto as Exhibit 4.1.

         F.       Vanstar's Trust Convertible Preferred Securities

         In October  1996,  Vanstar  Financing  Trust (the  "Issuer  Trust"),  a
special purpose financing trust formed by Vanstar, issued 4,025,000 6 3/4% trust
convertible  preferred  securities  (having an  aggregate  liquidation  value of
$201,250,000)  in an offering  exempt from the  registration  provisions  of the
Securities Act of 1933. At the same time,  Vanstar acquired 124,484 6 3/4% trust
convertible  common  securities  from the  Issuer  Trust  (having  an  aggregate
liquidation  value of  $6,224,200).  The  preferred  securities  and the  common
securities  represent undivided beneficial interests in the assets of the Issuer
Trust  which  consist  solely  of  $207,474,200  aggregate  principal  amount of
Vanstar's 6 3/4% convertible subordinated debentures due 2016.

         The Issuer Trust does not and will not have any independent operations.
It was  created  for the sole and  limited  purpose  of  issuing  the  preferred
securities and the common  securities and investing the proceeds  thereof in the
Vanstar debentures. Vanstar is obligated to make all payments of funds due under
the  Vanstar  debentures  which,  in turn,  are  remitted  to the holders of the
preferred  securities  and the  common  securities  in the  form of a  quarterly
dividend.  To the extent that the Issuer Trust receives  payments on the Vanstar
debentures,  but does not, for whatever  reason,  pass the full amount on to the
holders of the preferred securities and common securities, Vanstar will be fully
bound to pay directly any amount not so passed on.

         Prior to the Merger,  the preferred  securities  entitled the holder to
convert each share of  preferred  security  into 1.739 shares of Vanstar  common
stock. As a result of the Merger, each of the preferred  securities entitles the
holder to purchase  from InaCom a number of shares of InaCom  common  stock that
equals the Merger  exchange  ratio of .64  multiplied  by 1.739 (the  conversion
ratio previously  applicable to the preferred  securities).  The following chart
sets forth the changes in conversion rights of the preferred securities:

                 Vanstar Trust Convertible Preferred Securities

<TABLE>
                                                   Pre-Merger                                     Post-Merger
<S>                                    <C>                                             <C>
Exercisable for.....................             Vanstar common stock                            InaCom common stock
Conversion ratio....................          1.739 shares of common per                     1.113 shares of common per
                                                  preferred security                             preferred security
Conversion price....................              $28.75 per $50.00                               $44.92 per $50.00
                                                  preferred security                              preferred security

</TABLE>

         As of February 17, 1999, InaCom  guaranteed,  on a subordinated  basis,
distributions and other payments due in respect of the preferred securities (the
"Guarantee").  In addition, InaCom entered into a supplemental indenture ("First
Supplemental Indenture") pursuant to which it has assumed as a joint and several
obligor with Vanstar,  liability for the payment of principal,  premium, if any,
and interest on the Vanstar  debentures,  as well as the  obligation  to deliver
shares of InaCom common stock upon  conversion  of the  preferred  securities as
described above.  The Supplemental  Indenture is attached hereto as Exhibit 4.5.
The  Guarantee,  when taken together with InaCom's  obligations  under the First
Supplemental Indenture in respect of the Vanstar debentures, provides a full and
unconditional guarantee of the amounts due on the preferred securities.

Item 7.        FINANCIAL STATEMENTS AND EXHIBITS.

         (a)               Financial Statements of Business Acquired.

         The following auditors report and financial  statements are from Item 8
of Vanstar's  Annual Report on Form 10-K, as amended,  for the fiscal year ended
April 30, 1998 and are attached hereto as Exhibit 99.1:

              Report of Independent Auditors

              Consolidated Balance Sheets - April 30, 1998 and April 30, 1997

              Consolidated  Statements of Income - Three Year Period Ended April
              30, 1998

              Consolidated  Statements  of  Stockholders'  Equity  - Three  Year
              Period Ended April 30, 1998

              Consolidated  Statements  of Cash Flow - Three Year  Period  Ended
              April 30, 1998

              Notes to  Consolidated  Financial  Statements  - Three Year Period
              Ended April 30, 1998

         The following financial  statements are from Vanstar's Quarterly Report
for the quarter ended October 31, 1998 and are attached hereto as Exhibit 99.2:

              Consolidated  Balance  Sheets as of October 31, 1998 and April 30,
              1998

              Consolidated  Statements  of Income  for the Three and Six  Months
              Ended October 31, 1998 and 1997

              Consolidated  Statement of Stockholders' Equity for the Six Months
              Ended October 31, 1998

              Consolidated  Statements  of Cash Flows for the Six  Months  Ended
              October 31, 1998 and 1997

              Notes to Consolidated Financial Statements


                                        


<PAGE>



         (b)      Pro Forma Financial Information.

         The unaudited pro forma combined financial information required by Item
7(b) are attached hereto as Exhibit 99.3.

         (c)      Exhibits.

              3.1   InaCom Certificate of Incorporation as amended to date.

              3.2   InaCom Bylaws as amended to date.

              4.1   Registration  Rights  Agreement  between  InaCom  Corp.  and
                    Warburg, Pincus Capital Company, L.P. dated as of October 8,
                    1998.

              4.2   Indenture  dated  as of  October  2,  1996  between  Vanstar
                    Corporation  as  issuer  and  Wilmington  Trust  Company  as
                    trustee.

              4.3   Form of 6 3/4% Preferred Securities.

              4.4   Form of 6 3/4% Convertible Subordinated Debentures Due 2016.

              4.5   First  Supplemental  Indenture dated as of February 17, 1999
                    to Indenture dated as of October 2, 1996.

              10.1  Separation,  Consulting and  Noncompetition  Agreement dated
                    October 8, 1998 between InaCom Corp. and William Y.
                    Tauscher.
  
              12    Statement re: Ratio of Earnings to Fixed Charges

              23.1  Consent of KPMG Peat Marwick LLP.

              23.2  Consent of Ernst & Young LLP.

              27.1  Financial Data Schedule.

              27.2  Financial Data Schedule.

              27.3  Financial Data Schedule.

              99.1  Fiscal Year-End Financial Statement of Business Acquired.

              99.2  Quarter-End Financial Statements of Business Acquired.

              99.3  Pro Forma Financial Information.

                                        


<PAGE>



                                    SIGNATURE

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

                                             INACOM CORP.
                                             
March 3, 1999                                   /s/ David C. Guenthner
                                           By:______________________
                                              David C. Guenthner
                                              Executive Vice President and
                                              Chief Financial Officer

                                        


<PAGE>

<TABLE>

                                     ANNEX A

                                                                                                        Page
<S>      <C>                                                                                              
(a)      Selected Financial Data......................................................................... 9

(b)      Management's Discussion and Analysis of Financial Condition and
         Results of Operations...........................................................................10

(c)      Quarterly Financial Data........................................................................19

(d)      Supplemental Consolidated Financial Statements..................................................20

         Independent Auditors Report.....................................................................21

         Consolidated Statements of Operations - Three-Year Period Ended
           December 26, 1998.............................................................................22

         Consolidated Balance Sheets - December 26, 1998 and
           December 27, 1997.............................................................................23

         Consolidated Statements of Stockholders' Equity - Three-Year Period
           Ended December 26, 1998.......................................................................24

         Consolidated Statements of Cash Flow - Three-Year Period
           Ended December 26, 1998.......................................................................25

         Notes to Consolidated Financial Statements - Three-Year Period
           Ended December 26, 1998.......................................................................26

</TABLE>
                                        
<PAGE>


INACOM CORP. AND SUBSIDIARIES (INCLUDES RETROACTIVE IMPACT OF VANSTAR MERGER)
Supplemental Selected Consolidated Financial Data - Dollars in thousands except
per share data

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

                                                                 1998          1997          1996          1995          1994
- -----------------------------------------------------------------------------------------------------------------------------------
                                                             ----------------------------------------------------------------------
<S>                                                             <C>           <C>           <C>           <C>           <C>
Income statement data:
   Revenue                                                      $6,887,414    $6,735,104    $5,316,841    $4,084,979    $3,231,124
   Net earnings (loss) from continuing operations                  (8,560)        65,403        47,540        19,221         (504)
   Earnings (loss) per share from continuing operations
    Basic                                                          ($0.19)         $1.66         $1.27         $0.61       ($0.02)
    Diluted                                                        ($0.19)         $1.57         $1.21         $0.59       ($0.02)
Balance sheet data:
   Total assets                                                  1,880,984     2,052,499     1,609,023     1,454,246     1,240,844
   Long-term debt, less current maturities of long-term debt       201,941       143,837        61,196       325,944       379,861
   Company-obligated mandatorily redeemable convertible
    preferred securities of subsidiary trust holding solely
    convertible subordinated debt securities of the Company        194,974       194,739       194,518           -             -
   Stockholders' equity                                            565,224       533,164       343,801       274,818       157,708
OTHER INFORMATION:
   Common stock closing market prices:
    High                                                            $36.75        $40.13        $39.25        $15.25        $21.00
    Low                                                             $15.13        $20.00        $13.25         $7.00         $6.87

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

</TABLE>


<PAGE>



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


This Management's Discussion and Analysis of the Financial Condition and Results
of  Operations  contains  certain  forward-looking  statements  and  information
relating to the Company that are based on the beliefs of the Company management.
Such statements  reflect the current views of the Company with respect to future
events  and  are  subject  to  certain  risks,  uncertainties  and  assumptions,
including the Risk Factors described in InaCom's Registration  Statement on Form
S-4 (333-70649).  Should one or more of such risks or uncertainties materialize,
or should  underlying  assumptions  prove  incorrect,  actual  results  may vary
materially from those described herein as believed, estimated or expected.

Introduction

The following  discussion and analysis relates to the Supplemental  Consolidated
Financial  Statements of InaCom Corp.  and its  subsidiaries  (the  "Company" or
"InaCom")  for the  three-years  ended  December 26, 1998. On February 17, 1999,
Vanstar Corporation  ("Vanstar") became a wholly-owned subsidiary of the Company
and each share of Vanstar  common stock was converted  into the right to receive
 .64 shares of InaCom common stock.  In connection with the  transaction,  InaCom
issued approximately 28.0 million shares of InaCom common stock.

The transaction was accounted for as a pooling of interests and accordingly, the
Supplemental  Consolidated  Financial  Statements reflect the combined financial
position and results of operations and cash flows of the Company and Vanstar for
all periods presented.  Upon publication of the Company's Consolidated Financial
Statements for a period which includes the  consummation of the merger (February
17, 1999), the Supplemental  Consolidated  Financial  Statements will become the
historical  consolidated  financial statements of the Company. See Note 2 to the
Supplemental Consolidated Financial Statements.



<PAGE>


Results of Operations

The  following  table  sets forth for the  indicated  periods,  revenues,  gross
margins and net earnings  (loss) before  distribution  on convertible  preferred
securities,  and the mix of  revenues,  gross  margins and net  earnings  (loss)
before  distribution  on  convertible  preferred  securities  for  each  of  the
Company's operating segments.
<TABLE>

                          Summary of Operating Results
                             (Dollars in thousands)


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

                                                              Fiscal Year Ended December
                                        1998 (1)        1997        1996 (2)       1998 (1)     1997    1996 (2)
- -----------------------------------   ------------------------------------------   -------------------------------
- -----------------------------------   ------------------------------------------   -------------------------------
<S>                                      <C>           <C>           <C>             <C>         <C>       <C>
Revenues:
   Products                              $6,018,823    $5,993,536    $4,809,590        87.4%      89.0%     90.5%
   Services                                 868,591       741,568       507,251        12.6%      11.0%      9.5%
- -----------------------------------   ------------------------------------------   -------------------------------
- -----------------------------------   ------------------------------------------   -------------------------------

     Total                               $6,887,414    $6,735,104    $5,316,841       100.0%     100.0%    100.0%
- -----------------------------------   ------------------------------------------   -------------------------------
- -----------------------------------   ------------------------------------------   -------------------------------

Gross Margin:
   Products                                $415,279      $437,774      $358,738        54.8%      58.9%     63.6%
   Services                                 342,939       305,902       205,368        45.2%      41.1%     36.4%
- -----------------------------------   ------------------------------------------   -------------------------------
- -----------------------------------   ------------------------------------------   -------------------------------

     Total                                 $758,218      $743,676      $564,106       100.0%     100.0%    100.0%
- -----------------------------------   ------------------------------------------   -------------------------------
- -----------------------------------   ------------------------------------------   -------------------------------

Earnings (loss) before distribution on preferred securities:
   Products                               ($15,934)       $48,411       $29,376          N/A      65.1%     55.8%
   Services                                  16,290        25,904        23,308          N/A      34.9%     44.2%
- -----------------------------------   ------------------------------------------   -------------------------------
- -----------------------------------   ------------------------------------------   -------------------------------

     Total                                     $356       $74,315       $52,684       100.0%     100.0%    100.0%
- ------------------------------------------------------------------------------------------------------------------

(1)     Earnings (loss) before distribution on preferred securities includes the
        impact of restructuring and unusual charges of $45.3 million in 1998.

(2)     Earnings (loss) before distribution on preferred securities includes the
        impact of non-recurring charges of $1.0 million in 1996.

</TABLE>

The  following  table sets forth for the  indicated  periods,  the gross  margin
percentage  of the two  operating  segments  and the  consolidated  gross margin
percentage of the Company.

- -----------------------------------------------------------------------------
- -----------------------------------------------------------------------------
<TABLE>
                                           Fiscal Year Ended December
                                    -----------------------------------------
                                    -----------------------------------------
                                       1998           1997          1996
                                    ------------  -------------  ------------
                                    ------------  -------------  ------------
<S>                                       <C>            <C>           <C>
Gross Margin:
    Products                               6.9%           7.3%          7.5%
    Services                              39.5%          41.3%         40.5%
    Consolidated Gross Margin             11.0%          11.0%         10.6%

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

<PAGE>


                              1998 COMPARED TO 1997

Revenues

Revenues  for  1998  increased  $152.3  million  or 2.3% to  $6.9  billion  when
comparing  the fiscal  year ended  December  26, 1998 with the fiscal year ended
December  27,  1997.  Revenue  growth  resulted  primarily  from an  increase in
services revenue.  Services revenues increased $127.0 million or 17.1% over 1997
while product revenues increased $25.3 million or 0.4% over 1997.

Revenues  from  services  increased as a result of increased  demand for service
offerings, increased sales efforts for such service offerings, and the inclusion
of these services with increasing  product sales.  The total increase was $127.0
million,  which includes $121.0 million  attributable to an increase in services
sales through the client direct side of the business.

Product  revenues  increased  primarily  as a result of an  increase in products
shipped directly to end-user clients. Product revenues through the client direct
side of the business  increased  $117.9  million or 2.8% compared to 1997.  This
increase  was  partially  offset by a decrease in product  revenues  through the
independent  dealer channel.  Product  revenues  through the independent  dealer
channel  decreased  $92.7  million or 5.0% compared to 1997. A number of factors
contributed to the decline in revenues in the independent  dealer  channel.  The
Company  increased its efforts on the client direct side of the business in 1998
while  de-emphasizing  the  high  volume,  lower-margin  distribution  business.
Pricing pressures and changes in vendor funding also made the independent dealer
market less profitable in 1998. Product  availability  issues along with dealers
reducing  their  inventory  levels  in  response  to  changes  in the  terms and
conditions  offered by the manufacturers  also contributed to the decline in the
independent dealer revenues.

Gross Margins

The Company's  consolidated  gross margin  percentage in 1998 was unchanged from
1997. A change in the revenue mix to include more of the higher-margin  services
sales was offset by a decrease in the  products  gross  margin  percentage.  The
gross margin  percentage  on products  decreased  in 1998  compared to 1997 as a
result of increased competition,  increases in freight charges, and decreases in
vendor rebates.  This decrease was only partially  offset by a change in the mix
to include  more of the  higher-margin  client  direct  business  as compared to
lower-margin independent dealer business.

The gross margin percentage on services decreased in 1998 compared to 1997. This
decrease  was  attributable  to lower  utilization  rates  realized  by services
specialists  hired in 1998.  The  lower  utilization  rates of the  newly  hired
services specialists were primarily a result of the learning process before such
specialists  become a fully  utilized and billable  resource.  This decrease was
partially  offset by more rapid growth in higher-margin  technology  support and
integration services offerings compared to lower-margin  technology  procurement
services in 1998 versus 1997.

Selling, General and Administrative Expenses

Selling,  general and administrative  (SG&A) expenses increased $88.4 million or
15.7% in 1998.  SG&A as a percent of revenues  increased  to 9.5% in 1998 versus
8.4% in  1997.  Excluding  the  impact  of  $30.3  million  in  unusual  charges
recognized  by the Company in 1998 (see  "Restructuring  and Unusual  Charges"),
SG&A increased $58.1 million or 10.3%. SG&A as a percent of revenues,  excluding
the impact of the  unusual  charges,  increased  to 9.0% in 1998  versus 8.4% in
1997.  The increase in SG&A and SG&A as a percent of revenues was  primarily due
to a decrease in vendor  rebates and a change in the revenue mix to include more
services  revenues  which  carries  higher  SG&A  expenses  than  does  products
revenues.

Restructuring and Unusual Charges

The Company  incurred  restructuring  charges of $12.0 million during 1998 which
includes the cost of involuntary employee separation benefits, facility closures
and consolidations,  and related costs associated with business  realignment and
<PAGE>

restructuring actions. Facility closure costs are approximately $6.0 million and
include  future  lease  payments,  costs to abandon or dispose of  property  and
equipment  and  write-off of  capitalized  software net of estimates of sublease
revenues and disposal values.  Employee  separation  benefits are  approximately
$3.0  million  and  include   severance,   medical,   and  other   benefits  for
approximately  250 permanent  full-time  employees.  Business  realignment costs
relate to the  decision to exit the  discrete  training  business as the Company
focuses on its core  competencies  as part of the  realignment of certain of the
Company's operating units,  contract  termination costs, and other related costs
and are approximately $3.0 million.

Unusual charges not qualifying as  restructuring  charges totaled $33.3 million,
of which $30.3  million are  reflected  in selling,  general and  administrative
expenses and $3.0 million are reflected in direct costs.  These unusual  charges
consist  primarily  of  the  write-off  of  certain  equipment  and  capitalized
software,   costs  to  liquidate  excess  spare  parts  and  certain   inventory
adjustments.  Capitalized  software and lease costs of $9.0 million  include the
write-off of systems  associated  with the  centralized  dispatch and scheduling
functions  and  obsolete  hardware  and  software  due to the  upgrade  of  call
technology  implemented by the Company. The Company also liquidated excess spare
parts  due  to  the  centralization  of  its  spare  parts  management  and  the
outsourcing of a substantial  portion of its spare parts  procurement and repair
to a  single  vendor  resulting  in a net  charge  of $16.5  million.  Inventory
adjustments of $5.4 million  include costs  associated  with the early return of
certain  inventory  items to a major  vendor in an  effort  to  reduce  interest
expense and additional  inventory  reserves to record inventory at lower of cost
or market due to the reduced price  protection  available  from major vendors as
part of the supply  chain  reengineering.  Other items of $2.4  million  consist
primarily  of  the  incentive  pay  to  retain  certain   employees  during  the
restructuring  activities and costs  associated  with the termination of certain
marketing commitments.

Financing Expense

Financing expense for 1998 increased by $6.2 million to $66.5 million. Financing
expense increased primarily as a result of higher average daily borrowings,  the
temporary use of more expensive financing during the transition to the Company's
new financing  agreements in the second quarter of 1998, and a financing  charge
recognized in the third quarter of 1998.  The pre-tax  financing  charge of $1.3
million,  recognized under Statement of Financial Accounting Standard (SFAS) No.
125,   "Accounting   for  Transfers  and  Servicing  of  Financial   Assets  and
Extinguishment of Liabilities,"  related to the sale of assets under an accounts
receivable  securitization completed in July 1998. The increase in average daily
borrowings  was partially  offset by a decrease in the average  daily  borrowing
rate (excluding the impact of the temporary financing and the financing charge).
The increase in average daily borrowings  during 1998 resulted from financing an
increase in accounts  receivable which resulted from an increase in revenues and
vendor  receivables  during this  period.  The  decrease  in the  average  daily
borrowing rate in 1998 (excluding the impact of the temporary  financing and the
financing charge) resulted primarily from the issuance of $86.25 million of 4.5%
convertible subordinated debentures in November 1997 (see "Liquidity and Capital
Resources"), the Company's new financing agreements, and the favorable borrowing
rates in the financial markets.

Distribution on Convertible Preferred Securities of Trust, Net of Tax

In October 1996, the Vanstar  Financing  Trust (the "Trust"),  a special purpose
financing  trust formed by Vanstar,  issued  4,025,000 6 3/4% trust  convertible
preferred securities.  Distributions on preferred securities accrue at an annual
rate of 6 3/4% of the liquidation value of $50 per security ($201,250,000 in the
aggregate)  and  are  included  in  "Distributions   on  convertible   preferred
securities  of Trust,  net of income  taxes" in the  Consolidated  Statements of
Operations.

Net Earnings (Loss)

Net earnings  (loss) are reported  after giving effect to the  distributions  on
convertible preferred securities, which were $8.9 million in both 1998 and 1997.
Including the impact of the financing  charge under SFAS No. 125 (see "Financing
Expense") and the restructuring and unusual charges recorded by the Company (see
<PAGE>

"Restructuring  and Unusual Charges"),  the net loss was $8.6 million,  or $0.19
per diluted share,  in 1998 compared to net earnings of $65.4 million,  or $1.57
per diluted share, in 1997. Excluding the financing charge under SFAS No. 125 of
$0.7  million  after-tax  and the  restructuring  and  unusual  charges of $45.3
million,  net earnings were $37.5 million,  or $0.85 per diluted share, in 1998.
These decreases resulted from the factors discussed above.


                              1997 COMPARED TO 1996

Revenues

Revenues for 1997 increased $1.4 billion or 26.7% to $6.7 billion when comparing
the fiscal year ended  December 27, 1997 with the fiscal year ended December 28,
1996.  Revenue  growth  resulted  from an increase  in all  revenue  components.
Product  revenues  increased  $1.2 billion or 24.6% over 1996 and revenues  from
services increased $234.3 million or 46.2% over 1996.

Product  revenues  increased  primarily  as a result of an  increase in products
shipped directly to the end-user,  successful sales and marketing  efforts,  and
overall industry growth.  Product revenues through the client direct side of the
business increased $944.7 million or 29.4% compared to 1996 and product revenues
through  the  independent  dealer  channel  increased  $239.2  million  or 14.9%
compared to 1996.

Revenues  from  services  increased as a result of increased  demand for service
offerings, increased sales efforts for such service offerings, and the inclusion
of these services with increasing  product sales.  The total increase was $234.3
million,  which  includes  $230.3 million  attributable  to an increase in sales
through the client direct side of the business.

Gross Margins

The increase in the Company's gross margin percentage for 1997 was primarily due
to the change in the revenue mix to include more of the  higher-margin  services
revenue versus lower-margin  products revenue.  The decrease in the gross margin
percentage  for  products in 1997 was  primarily  due to a decrease in the gross
margin percentage on product sales through the independent dealer channel.  This
decrease was partially  offset by an increase in the gross margin  percentage on
product sales  through the client  direct side of the business.  The increase in
gross margin percentage for services resulted primarily from a change in the mix
of services to include more of the higher-margin technology integration services
partially offset by a decrease in technology support services and an increase in
lower-margin technology procurement services.

Selling, General and Administrative Expenses

Selling,  general and administrative (SG&A) expenses increased $118.8 million or
26.7% in 1997.  SG&A as a percent of revenues was  unchanged at 8.4% in 1997 and
1996. The increase in SG&A spending was primarily due to the increased volume of
products and services revenues.

Financing Expense

Financing  expense  for 1997  increased  by  $25.5  million  to  $60.3  million.
Financing  expense  increased  primarily due to higher average daily  borrowings
partially  offset by lower  borrowing  rates.  The increase in the average daily
borrowings resulted primarily from the additional  financing required to support
additional  accounts receivable and higher inventory levels. The decrease in the
borrowing rate resulted from the Company selling additional  accounts receivable
through asset  securitization  programs,  the issuance of $55.25 million of 6.0%
convertible subordinated debentures in June 1996 for which a full year's benefit
was  realized  in 1997,  the  issuance  of $86.25  million  of 4.5%  convertible
subordinated  debentures in November 1997, and favorable  borrowing rates in the
financial markets (see "Liquidity and Capital Resources").



<PAGE>


Net Earnings

Net  earnings  are  reported  after  giving  effect  to  the   distributions  on
convertible  preferred  securities,  which  were $8.9  million  in 1997 and $5.1
million in 1996. Net earnings for 1997 increased 37.6% to $65.4 million compared
to net earnings of $47.5 million,  which included  non-recurring charges of $1.0
million,  for 1996. Earnings per share increased to $1.57 per diluted share from
the $1.21 per diluted share, which includes  non-recurring  charges of $0.02 per
diluted  share,  reported  for 1996.  The  increase  resulted  from the  factors
discussed above.

Non-Material Business Combination and Non-Recurring Charges

In December 1996, the Company effected two business  combinations  accounted for
as poolings of interest  transactions.  The overall  impact of the  combinations
with relation to the financial  statements taken as a whole are not material and
thus prior  periods  for the  Company  have not been  restated  to  reflect  the
business  combinations.  The Company  recognized a non-recurring  charge of $1.0
million to net earnings related to the business  combinations  during the fourth
quarter  of 1996.  The  effect  of the  non-material  poolings  was to  increase
stockholders' equity by approximately $0.6 million.


                         LIQUIDITY AND CAPITAL RESOURCES

The Company's primary sources of liquidity are provided through a $350.0 million
line of  credit  under a  financing  agreement  with  IBMCC,  a  senior  secured
revolving credit facility with Deutsche Bank of up to $250.0 million,  and asset
securitization  programs  with JP Morgan and  Nesbitt  Burns  aggregating  up to
$425.0   million.   Capital   resources   also   include   $201.3   million   in
Company-obligated  mandatorily  redeemable convertible preferred securities of a
subsidiary trust holding solely convertible  subordinated debt securities of the
Company and $141.5 million of convertible subordinated debentures.

As a result of the February 1999 merger between InaCom and Vanstar,  all amounts
outstanding  under the $350.0 million  financing  agreement,  the $250.0 million
senior  secured  revolving  credit  facility,   and  the  $425.0  million  asset
securitization  programs  became  immediately  due and payable.  The Company has
received  written waivers  precluding such debt  acceleration  under each of the
agreements from the parties to these agreements. In addition, as a result of the
merger,  the  Company  will give  notice to the  holders  of $141.5  million  of
convertible  subordinated  debentures  that a holder can  require the Company to
repurchase such holder's debentures at 100% of the principal amount plus accrued
and unpaid interest. The holders may only exercise such repurchase option during
the 30-day period following the date of the notice.

The Company has a $350.0  million line of credit under its  financing  agreement
with IBMCC.  On December 26, 1998,  the Company had $247.4  million  outstanding
under that facility, of which $70.9 million was included in accounts payable and
$176.5 million was  classified as short-term  borrowings.  Borrowings  under the
line of credit are subject to certain borrowing base limitations and are secured
by portions of the Company's inventory,  accounts receivable,  and certain other
assets. On December 26, 1998,  amounts borrowed under the line of credit carried
an interest  rate of 6.8% based on LIBOR.  The line of credit  expires March 31,
1999. The Company presently plans to allow this line of credit to expire, and to
replace the  interest-bearing  working  capital  portion with the senior secured
bank facility and to transfer the non-interest bearing floor planning portion to
the Company's existing $400.0 million floor planning facility with IBMCC.

The senior secured  revolving credit facility,  which expires in April 2002, was
entered into in April 1998 for $200.0  million and was  increased in August 1998
to $250.0  million.  Certain  inventory  and assets of the  Company  secure this
facility.  On  December  26,  1998,  $60.0  million was  outstanding  under this
facility with an interest rate of 6.6% based on LIBOR.

In December 1996,  the Company  established  an asset  securitization  facility,
which  currently  provides  the Company  with up to $175.0  million in available
<PAGE>
credit.  Pursuant to this asset  securitization  facility,  the Company sells an
undivided percentage  ownership interest in certain accounts  receivable.  As of
December 26, 1998,  the proceeds of this  receivable  sale  transaction  totaled
$175.0  million.  On  December  26,  1998,  the  implicit  interest  rate on the
receivable sale transaction was 5.5%.

In July 1998, the Company entered into another asset securitization  facility to
fund up to $250.0  million by selling  certain  direct  division  trade accounts
receivable,  with limited recourse, to an unrelated financial  institution.  New
qualifying  receivables  are sold to the financial  institution  as  collections
reduce  previously sold  receivables.  On December 26, 1998,  $231.0 million was
funded under the program.  On December 26, 1998,  the implicit  interest rate on
the receivable sale transaction was 5.7%.

The $141.5 million of  convertible  subordinated  debentures  consists of $86.25
million of 4.5% convertible  subordinated debentures issued in November 1997 and
$55.25 million of 6.0% convertible subordinated debentures issued in June 1996.

The 1997  debentures  are due November 1, 2004 and are  convertible  into common
stock of the  Company at a  conversion  rate of 25.235  shares  per each  $1,000
principal  amount of debentures  (equivalent to a conversion price of $39.63 per
share), subject to adjustments under certain circumstances.  The 1997 debentures
are not  redeemable  by the Company  prior to November 1, 2001;  thereafter  the
Company may redeem the debentures at various premiums to principal  amount.  The
1997  debentures  may also be redeemed at the option of the holder if there is a
Change in Control (as defined in the  indenture) at a price equal to 100% of the
principal  amount plus accrued  interest at the date of  redemption.  The merger
between InaCom and Vanstar is a Change in Control. As a result, the Company will
give  notice to the  holders of the 1997  debentures  that a holder can  require
InaCom to repurchase  such holder's  debentures at 100% of the principal  amount
plus accrued and unpaid interest.  The holders may only exercise such repurchase
option  during the 30-day period  following  the date of the notice.  Subject to
certain  conditions,  InaCom will either pay the repurchase  price in cash or in
InaCom common stock valued at 95% of the average of the closing prices of InaCom
common  stock for a five  trading  day period  ending on the third  trading  day
preceding the repurchase date.

The 1996 debentures are due June 15, 2006 and are convertible  into common stock
of the Company at a conversion price of $24.00 per share, subject to adjustments
under  certain  circumstances.  The 1996  debentures  are not  redeemable by the
Company prior to June 16, 2000; thereafter the Company may redeem the debentures
at  various  premiums  to  principal  amount.  The 1996  debentures  may also be
redeemed at the option of the holder if there is a Change in Control (as defined
in the indenture) at a price equal to 100% of the principal  amount plus accrued
interest at the date of  redemption.  The merger between InaCom and Vanstar is a
Change in Control.  As a result,  the Company will give notice to the holders of
the 1996 debentures that a holder can require InaCom to repurchase such holder's
debentures at 100% of the principal amount plus accrued and unpaid interest. The
holders  may only  exercise  such  repurchase  option  during the 30-day  period
following the date of notice.

In October  1996,  the  Company's  subsidiary  trust  issued  certain  preferred
securities,  raising  gross  proceeds  of $201.3  million.  The  holders  of the
preferred  securities are entitled to cumulative cash distributions at an annual
rate of 6 3/4% of the liquidation amount of $50 per security.  The distributions
are payable  quarterly in arrears in the aggregate amount of approximately  $3.5
million per  quarter.  The  aggregate  net  proceeds  to the  Company  from this
offering  totaled  $194.4  million  after  selling  expenses,   discounts,   and
commissions.  The  preferred  securities  are  convertible  at the option of the
holder into InaCom  common stock at a conversion  rate of 1.113 shares of InaCom
common stock for each preferred  security  (equivalent to a conversion  price of
$44.92 per share).

Long-term debt was 26.3% of total long-term debt and equity on December 26, 1998
versus 21.2% on December  27, 1997.  The decrease was a result of an increase in
equity due to the issuance of additional  shares of common  stock,  primarily in
relation  to  business   combinations.   

<PAGE>  

The Company's credit facilities contain certain restrictive covenants, including
the maintenance of minimum levels of working capital and net worth,  limitations
on the amount of funded debt and  interest  expense,  limitations  on  incurring
additional indebtedness, and restrictions on the amount of dividends the Company
can pay to stockholders.  As of December 26, 1998, the Company was in compliance
with or had  received  written  waivers  for the  covenants  contained  in these
agreements.

The Company  occasionally  uses  derivative  financial  instruments to limit the
effect of increases in the interest  rates on certain  floating-rate  debt.  The
Company  does not hold or issue  derivative  financial  instruments  for trading
purposes.  As of December  26, 1998 the Company had two separate  interest  rate
swap  agreements  each for an  aggregate  notional  amount of $100  million with
unrelated financial institutions,  which were entered into in September 1998 and
November 1998 and resulted in certain floating-rate interest payment obligations
becoming fixed-rate interest payment obligations at 5.2% and 4.7%, respectively.
The September 1998 interest rate swap  agreement is a one-year  agreement with a
one-year  extension at the  provider's  option.  The November 1998 interest rate
swap is a four-year  agreement with a call  provision at the  provider's  option
after three years. An interest rate swap agreement  entered into in January 1997
carrying a  fixed-rate  interest  payment  obligation  at 5.8% for an  aggregate
notional  amount of $100 million  expired in January 1998, an interest rate swap
agreement  entered into in October 1997 carrying a fixed-rate  interest  payment
obligation  of  5.7%  for an  aggregate  notional  amount  of $100  million  was
terminated in September  1998, and an interest rate swap agreement  entered into
in March 1998 carrying a fixed-rate  interest payment  obligation of 5.7% for an
aggregate  notional  amount of $100 million was terminated in November 1998 As a
result of the above mentioned swap agreements,  financing  expense was increased
by approximately $0.2 million in 1998.

During  1998,  the Company  generated  $207.6  million of cash from  operations.
Inventory decreased by $454.3 million during 1998 with a portion of the decrease
offset by a decrease in accounts payable of $188.2 million.  Accounts receivable
increased $157.6 million during 1998.  Inventory decreased primarily as a result
of the vendors'  changes in terms and  conditions  and the Company's  efforts in
managing its inventory  levels.  Accounts  payable  decreased as a result of the
decrease in inventory levels.  Accounts  receivable  increased as a result of an
increase in vendor receivables.

The Company used $147.9 million in cash for investing  activities in 1998.  Cash
of $73.3  million was used to purchase  fixtures  and  equipment.  Cash of $57.2
million was used for business  combinations  and contingent  payments related to
business   combinations  (See  Note  2  -  Business  Combinations  in  Notes  to
Supplemental Consolidated Financial Statements).

Net cash used in financing  activities in 1998 totaled $55.5  million,  of which
$60.6 million was used to repay short-term  borrowings and $7.3 million was used
to repay long-term  debt. This was partially  offset by the $6.3 million in cash
that was  provided by the issuance of stock under  employee  stock plans and the
$6.0  million  in cash  that was  provided  from the  sale of  additional  trade
accounts receivable.

The Company  believes the funding  expected to be generated from  operations and
provided  by the  credit  facilities  existing  on  December  26,  1998  will be
sufficient to meet working capital and capital investment needs in 1999.

                                    YEAR 2000

InaCom began preparing its computer-based systems for year 2000 ("Y2K") computer
software compliance issues in 1996. Historically, certain computer programs were
written  using two digits rather than four to define the  applicable  year. As a
result,  software may  recognize a date using the two digits "00" as 1900 rather
than the year 2000.  Computer  programs  that do not  recognize  the proper date
could  generate  erroneous  data or cause systems to fail.  InaCom's Y2K project
covers both traditional  computer systems and infrastructure  ("IT Systems") and
computer-based   hardware  and  software,   facilities  and  equipment  ("Non-IT
Systems").   InaCom's  Y2K  project  has  six  phases:  inventory,   assessment,
renovation, testing, implementation and contingency planning.

InaCom  completed the  remediation of its critical  business  systems during the
fourth quarter of 1998.  InaCom expects to replace any  non-compliant IT Systems
<PAGE>

by the end of the  first  quarter  of  1999,  with  testing  and  implementation
completed  by the  end of the  second  quarter  of  1999.  InaCom  will  replace
non-compliant  systems  acquired  pursuant  to the  Vanstar  merger in the third
quarter of 1999.  InaCom has also  completed an inventory and  assessment of its
Non-IT  Systems,  which are primarily  located at its  distribution  centers and
office locations. InaCom expects to replace any non-compliant systems by the end
of the first quarter of 1999, with testing and  implementation  completed by the
end of the second quarter of 1999.

InaCom's Y2K project also considers the readiness of  significant  customers and
vendors.  Such significant vendors have indicated to InaCom an expectation to be
Y2K  compliant.  However,  the  non-compliance  of such vendors could impair the
ability of InaCom to obtain necessary products or to sell or provide services to
its  customers.  Disruptions of the computer  systems of InaCom's  vendors could
have a material adverse effect on InaCom's  financial  conditions and results of
operations for the period of such disruption.

InaCom believes that the most reasonably  likely worst case Y2K scenario is that
a small number of vendors will be unable to supply  components  for a short time
after  January 1, 2000,  with a resulting  disruption  of product  shipments and
services to InaCom's customers. As part of its Y2K process, InaCom is developing
contingency plans with respect to such a scenario and the vendors who are either
unable or  unwilling  to  develop  remediation  plans to become  Y2K  compliant.
InaCom's  contingency  plans will  contain a  combination  of actions  including
stockpiling of products and  components and selective  resourcing of business to
Y2K compliant vendors.

InaCom had incurred  approximately  $5.1  million of Y2K project  expenses as of
December 26, 1998. Future expenses are estimated to include  approximately  $1.3
million of  additional  costs.  Such cost  estimates  are based  upon  presently
available information and may change as InaCom continues with its Y2K project.



<PAGE>


INACOM CORP. AND SUBSIDIARIES (INCLUDES RETROACTIVE IMPACT OF VANSTAR MERGER)
SUPPLEMENTAL FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
<TABLE>



                                                                                     Weighted Average        Closing Stock
                                                                Net per Share       Shares Outstanding       Market Price
                                                              -------------------  ----------------------  ------------------
                                     Gross          Net       -------------------  ----------------------  ------------------
                   Revenues         Margin        Earnings     Basic     Diluted     Basic      Diluted     High       Low
                 --------------  --------------  -----------  ---------  --------  ----------  ----------  --------  --------
                 --------------  --------------  -----------  ---------  --------  ----------  ----------  --------  --------

                                         (Dollars and shares in thousands, except per share amounts)
<S>                 <C>               <C>           <C>          <C>       <C>        <C>         <C>       <C>       <C>
1998
   First            $1,671,888        $182,650      $16,737      $0.39     $0.37      42,700      48,200    $32.75    $23.44
   Second            1,841,387         197,604       11,857       0.27      0.26      43,300      48,900     36.75     26.00
   Third             1,658,116         187,599     (12,887)     (0.29)    (0.29)      44,600      44,600     33.63     16.38
   Fourth            1,716,023         190,365     (24,267)     (0.54)    (0.54)      44,800      44,800     20.75     15.13
                 --------------  --------------  -----------  ---------  --------  ----------  ----------  --------  --------
                 --------------  --------------  -----------  ---------  --------  ----------  ----------  --------  --------

   Year             $6,887,414        $758,218     ($8,560)    ($0.19)   ($0.19)      43,900      43,900    $36.75    $15.13
                 ==============  ==============  ===========  =========  ========  ==========  ==========  ========  ========
                 ==============  ==============  ===========  =========  ========  ==========  ==========  ========  ========

1997
   First            $1,522,324        $161,667      $11,805      $0.31     $0.29      38,500      41,800    $40.13    $20.63
   Second            1,713,963         186,669       16,009       0.41      0.39      39,000      42,500     32.50     20.00
   Third             1,716,698         192,399       17,686       0.45      0.43      39,300      42,500     37.63     31.13
   Fourth            1,782,119         202,941       19,903       0.48      0.45      41,300      45,900     39.38     24.38
                 --------------  --------------  -----------  ---------  --------  ----------  ----------  --------  --------
                 --------------  --------------  -----------  ---------  --------  ----------  ----------  --------  --------

   Year             $6,735,104        $743,676      $65,403      $1.66     $1.57      39,500      43,000    $40.13    $20.00
                 ==============  ==============  ===========  =========  ========  ==========  ==========  ========  ========
                 ==============  ==============  ===========  =========  ========  ==========  ==========  ========  ========

</TABLE>
<PAGE>





































               INACOM CORP. AND SUBSIDIARIES (INCLUDES RETROACTIVE
                            IMPACT OF VANSTAR MERGER)
                 Supplemental Consolidated Financial Statements
                     December 26, 1998 and December 27, 1997
                   (With Independent Auditors' Report Thereon)



<PAGE>


INDEPENDENT AUDITORS' REPORT
The Board of Directors
InaCom Corp.:

We have audited the accompanying  supplemental consolidated financial statements
of InaCom Corp. and  subsidiaries as of December 26, 1998 and December 27, 1997,
and  the   related   supplemental   consolidated   statements   of   operations,
stockholders'  equity  and cash  flows for each of the  years in the  three-year
period  ended  December  26,  1998.  In  connection   with  our  audits  of  the
supplemental  consolidated  financial  statements,  we  have  also  audited  the
supplemental  financial  statement  schedule  for the  three-year  period  ended
December 26, 1998.  These  supplemental  consolidated  financial  statements and
supplemental   financial  statement  schedule  are  the  responsibility  of  the
Company's  management.  Our  responsibility  is to  express  an  opinion  on the
supplemental  consolidated  financial  statements and supplemental  consolidated
financial statement schedule based on our audits. We did not audit the financial
statements of Vanstar Corporation  ("Vanstar") prior to 1998, a company acquired
in   February   1999   in   a   business   combination   accounted   for   as  a
pooling-of-interests. Such statements are included in the consolidated financial
statements of the Company and reflect total assets  constituting 53.3 percent as
of  December  27, 1997 and total  revenues  constituting  42.1  percent and 41.7
percent  for  the  years  ended   December  27,  1997  and  December  28,  1996,
respectively,  of the related consolidated totals. Those statements were audited
by other  auditors  whose  report has been  furnished  to us,  and our  opinion,
insofar as it relates to the amounts  included for  Vanstar,  is based solely on
the report of the other auditors.

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

The supplemental  consolidated  financial  statements give retroactive effect to
the merger of InaCom  Corp.  and Vanstar on February  17,  1999,  which has been
accounted  for  as  a  pooling-of-interests  as  described  in  Note  2  to  the
supplemental  consolidated  financial statements.  Generally accepted accounting
principles  proscribe  giving  effect  to  a  consummated  business  combination
accounted for by the pooling-of-interests method in financial statements that do
not include the date of consummation.  These financial  statements do not extend
through  the date of  consummation.  However,  they will  become the  historical
consolidated  financial  statements  of  InaCom  Corp.  and  subsidiaries  after
financial   statements  covering  the  date  of  consummation  of  the  business
combination are issued.

In  our  opinion,  based  on  our  audit  and  report  of  other  auditors,  the
supplemental consolidated financial statements referred to above present fairly,
in  all  material   respects,   the  financial  position  of  InaCom  Corp.  and
subsidiaries  as of December 26, 1998 and December 27, 1997,  and the results of
their  operations  and their cash flows for each of the years in the  three-year
period ended December 26, 1998, in conformity with generally accepted accounting
principles  applicable after financial  statements are issued for a period which
includes  the date of  consummation  of the  business  combination.  Also in our
opinion, the related supplemental financial statement schedule,  when considered
in relation to the  supplemental  consolidated  financial  statements taken as a
whole,  presents  fairly,  in all material  respects,  the information set forth
therein.

KPMG Peat Marwick LLP


Omaha, Nebraska
February 19, 1999



<PAGE>
INACOM CORP. AND SUBSIDIARIES (INCLUDES RETROACTIVE IMPACT OF VANSTAR MERGER)
SUPPLEMENTAL CONSOLIDATED STATEMENTS OF OPERATIONS
Three-year period ended December 26, 1998
(Amounts in thousands, except per share data)

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

                                                                                   1998         1997        1996
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                                              <C>          <C>         <C>
Revenues:
   Products                                                                      $6,018,823   $5,993,536  $4,809,590
   Services                                                                         868,591      741,568     507,251
- ---------------------------------------------------------------------------------------------------------------------

                                                                                  6,887,414    6,735,104   5,316,841
- ---------------------------------------------------------------------------------------------------------------------

Direct costs:
   Products                                                                       5,603,544    5,555,762   4,450,852
   Services                                                                         525,652      435,666     301,883
- ---------------------------------------------------------------------------------------------------------------------

                                                                                  6,129,196    5,991,428   4,752,735
- ---------------------------------------------------------------------------------------------------------------------

Gross margin                                                                        758,218      743,676     564,106

Selling, general and administrative expenses                                        651,835      563,399     444,626
Restructuring charges                                                                12,009        -           -
- ---------------------------------------------------------------------------------------------------------------------

Operating income                                                                     94,374      180,277     119,480

Financing expense, net                                                               66,513       60,311      34,768
- ---------------------------------------------------------------------------------------------------------------------

Earnings before income taxes and distributions on preferred
    securities of trust                                                              27,861      119,966      84,712

Income tax expense                                                                   27,505       45,651      32,028
- ---------------------------------------------------------------------------------------------------------------------

Earnings before distributions on preferred securities of trust                          356       74,315      52,684

Distributions on preferred securities of trust, less taxes of $4,668; $5,013;
     and $2,893 in 1998, 1997, and 1996, respectively                                 8,916        8,912       5,144
- ---------------------------------------------------------------------------------------------------------------------

Net earnings (loss)                                                                ($8,560)      $65,403     $47,540
- ---------------------------------------------------------------------------------------------------------------------

Earnings (loss) per share:
   Basic                                                                            ($0.19)        $1.66       $1.27
   Diluted                                                                          ($0.19)        $1.57       $1.21
- ---------------------------------------------------------------------------------------------------------------------

Common shares and equivalents outstanding:
   Basic                                                                             43,900       39,500      37,500
   Diluted                                                                           43,900       43,000      40,000
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>
See accompanying notes to supplemental consolidated financial statements.





<PAGE>
INACOM CORP. AND SUBSIDIARIES (INCLUDES RETROACTIVE IMPACT OF VANSTAR MERGER)
SUPPLEMENTAL CONSOLIDATED BALANCE SHEETS
December 26, 1998 and December 27, 1997
(Amounts in thousands, except share data)
<TABLE>
- ---------------------------------------------------------------------------------------------------------------

                                       Assets                                            1998         1997
- ---------------------------------------------------------------------------------------------------------------
<S>                                                                                       <C>          <C>
Current assets:
   Cash and cash equivalents                                                              $69,939      $62,068
   Accounts receivable, less allowance for doubtful accounts of $15,381 in 1998 and       
   $14,203 in 1997                                                                        705,305      594,819
   Inventories                                                                            485,283      899,836
   Other current assets                                                                    33,090       21,735
   Deferred income taxes                                                                   26,255       23,714
- ---------------------------------------------------------------------------------------------------------------

Total current assets                                                                    1,319,872    1,602,172
- ---------------------------------------------------------------------------------------------------------------

Property and equipment, at cost                                                           379,292      352,238
Less accumulated depreciation                                                             182,162      144,493
- ---------------------------------------------------------------------------------------------------------------

Net property and equipment                                                                197,130      207,745
- ---------------------------------------------------------------------------------------------------------------

Other assets, net of accumulated amortization of $18,086 in 1998 and $17,732 in 1997       49,520       47,375
Cost in excess of net assets of businesses acquired,
  net of accumulated amortization of $33,863 in 1998 and $21,775 in 1997                  314,462      195,207
- ---------------------------------------------------------------------------------------------------------------

                                                                                       $1,880,984   $2,052,499
- ---------------------------------------------------------------------------------------------------------------

                        Liabilities and Stockholders' Equity
- ---------------------------------------------------------------------------------------------------------------

Current liabilities:
   Accounts payable                                                                      $554,217     $699,700
   Notes payable and current maturities of long-term debt                                 179,829      314,151
   Income taxes payable                                                                     3,937        5,908
   Other current liabilities                                                              179,684      159,831
- ---------------------------------------------------------------------------------------------------------------

Total current liabilities                                                                 917,667    1,179,590
- ---------------------------------------------------------------------------------------------------------------

Other long-term liabilities                                                                 1,178        1,169
Long-term debt, less current maturities                                                   201,941      143,837

Company-obligated mandatorily redeemable convertible preferred securities of
  subsidiary trust holding solely convertible subordinated debt securities 
  of the Company                                                                          194,974      194,739

Stockholders' equity:
   Capital stock:
   Class A preferred stock of $1 par value.  Authorized 1,000,000 shares; none
     issued                                                                                 -            -    
   Common stock of $.10 par value.  Authorized 100,000,000 shares;
    issued shares 44,795,289 in 1998 and 42,658,028 in 1997                                 4,480        4,266
   Additional paid-in capital                                                             407,159      346,870
   Accumulated other comprehensive income                                                 (2,480)        (374)
   Retained earnings                                                                      157,302      182,402
- ---------------------------------------------------------------------------------------------------------------

                                                                                          566,461      533,164

   Unearned restricted stock                                                              (1,237)        -    
- ---------------------------------------------------------------------------------------------------------------

Total stockholders' equity                                                                565,224      533,164
- ---------------------------------------------------------------------------------------------------------------

                                                                                       $1,880,984   $2,052,499
- ---------------------------------------------------------------------------------------------------------------

See accompanying notes to supplemental consolidated financial statements.

</TABLE>


<PAGE>
INACOM CORP. AND SUBSIDIARIES (INCLUDES RETROACTIVE IMPACT OF VANSTAR MERGER)
SUPPLEMENTAL CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
Three-year period ended December 26, 1998
(Amounts in thousands)
<TABLE>
- --------------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------------

                                                                                   
                                                                                   Accumulated
                                              Common stock   Additional                other                Unearned    Total
                                             -------------   paid-in    Treasury  comprehensive  Retained  restricted stockholders'
                                             Shares Amount   capital     Stock        income     earnings   stock     equity
- --------------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                          <C>     <C>      <C>          <C>           <C>       <C>       <C>       <C>
Balance at December 30, 1995                 36,745  $3,675   $202,315     ($161)        $ -       $69,459   ($470)    $274,818

Comprehensive income, net of tax:
   Net earnings                              -        -          -          -              -        47,540    -          47,540

   Foreign currency translation adjustment   -        -          -          -              -         -        -           -    

   Unrealized gain on available for sale     
   security                                  -        -          -          -              1,373     -        -           1,373
                                                                                                                    ------------
                                                                                                                    ------------
Comprehensive income                                                                                                     48,913

Shares issued in connection
   with business combinations                   691      69      6,581      -              -         -        -           6,650

Shares issued under stock plans, net of tax     750      75     12,652        161          -         -        -          12,888
effect

Amortization of unearned restricted stock    -        -          -          -              -         -         455          455


Other                                           118      12         65      -              -         -        -              77
- --------------------------------------------------------------------------------------------------------------------------------

Balance at December 28, 1996                 38,304   3,831    221,613      -              1,373   116,999     (15)     343,801

Comprehensive income, net of tax:
   Net earnings                              -        -          -          -              -        65,403    -          65,403

   Foreign currency translation adjustment   -        -          -          -              (167)     -        -           (167)

   Unrealized loss on available for sale     
   security                                  -        -          -          -            (1,580)     -        -         (1,580)
                                                                                                                    ------------
                                                                                                                    ------------
Comprehensive income                                                                                                     63,656

Shares issued through public offering,
   net of offering expenditures               3,000     300     92,650      -              -         -        -          92,950

Shares issued in connection
   with business combinations                   860      86     24,397      -              -         -        -          24,483

Shares issued under stock plans, net of tax     
effect                                          494      49      8,210      -              -         -        -           8,259

Amortization of unearned restricted stock    -        -          -          -              -         -           15          15

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

Balance at December 27, 1997                 42,658   4,266    346,870      -              (374)   182,402    -         533,164

Adjustments to conform company year - ends    (161)    (16)    (2,785)      -            (1,117)  (16,540)    -        (20,458)

Comprehensive income, net of tax:
   Net loss                                  -        -          -          -              -       (8,560)    -         (8,560)

   Foreign currency translation adjustment   -        -          -          -                 38     -        -              38

   Unrealized loss on available for sale     
   security                                  -        -          -          -            (1,027)     -        -         (1,027)
                                                                                                                    ------------
                                                                                                                    ------------
Comprehensive income                                                                                                    (9,549)

Shares issued in connection
   with business combinations                 1,785     179     53,789      -              -         -        -          53,968

Shares issued in connection
   with equity investment                        54       5      1,457      -              -         -        -           1,462

Shares issued under stock plans, net of tax     
effect                                          459      46      7,828      -              -         -      (1,529)       6,345

Amortization of unearned restricted stock       -        -          -       -              -         -         292          292

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

Balance at December 26, 1998                 44,795  $4,480   $407,159      -           ($2,480)  $157,302 ($1,237)    $565,224
- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>
See accompanying notes to supplemental consolidated financial
statements




<PAGE>
INACOM CORP. AND SUBSIDIARIES (INCLUDES RETROACTIVE IMPACT OF VANSTAR MERGER)
Supplemental Consolidated Statements of Cash Flows
Three-year period ended December 26, 1998
(Amounts in thousands)
<TABLE>
- ---------------------------------------------------------------------------------------------------------------------

                                                                                 1998         1997          1996
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                                              <C>            <C>          <C>
Cash flows from operating activities:
   Net earnings (loss)                                                           ($8,560)       $65,403      $47,540
   Adjustments to reconcile net earnings (loss) to
     net cash provided (used) by operating activities:
       Depreciation and amortization                                               78,121        58,403       39,553
       Noncash restructuring and unusual charges                                   39,053         -            -    
       Changes in assets and liabilities, net
          of effects from business combinations:
            Accounts receivable                                                 (153,557)     (197,486)    (143,479)
            Inventories                                                           454,282      (98,168)     (65,418)
            Other current assets                                                 (14,329)         3,737      (6,073)
            Accounts payable                                                    (188,226)      (30,148)       14,663
            Other liabilities                                                      18,809         2,509      (2,885)
            Income taxes                                                         (17,972)       (4,902)       20,600
- ---------------------------------------------------------------------------------------------------------------------

Net cash provided (used) by operating activities                                  207,621     (200,652)     (95,499)
- ---------------------------------------------------------------------------------------------------------------------

Cash flows from investing activities:
   Business combinations                                                         (57,211)      (49,011)     (60,112)
   Proceeds from sale of building                                                   -             -            3,125
   Additions to property and equipment                                           (73,332)     (106,531)     (51,464)
   Other                                                                         (17,337)      (14,184)     (25,435)
- ---------------------------------------------------------------------------------------------------------------------

Net cash used in investing activities                                           (147,880)     (169,726)    (133,886)
- ---------------------------------------------------------------------------------------------------------------------

Cash flows from financing activities:
   Proceeds from (payments of) notes payable                                     (60,554)        93,179    (151,576)
   Proceeds from issuance of convertible preferred
     securities of trust, net                                                       -             -          194,320
   Proceeds from receivables sold                                                   6,000       125,000      175,000
   Principal payments on long-term debt                                           (7,286)      (10,121)     (55,596)
   Proceeds from offering of public stock                                           -            92,950        -    
   Proceeds from long-term debt                                                     -            86,250       55,250
   Proceeds from employee stock plans                                               6,345         8,259       12,888
- ---------------------------------------------------------------------------------------------------------------------

Net cash provided (used) by financing activities                                 (55,495)       395,517      230,286
- ---------------------------------------------------------------------------------------------------------------------

Change in accumulated other comprehensive income                                       38         (167)        -    
- ---------------------------------------------------------------------------------------------------------------------

Net increase in cash and cash equivalents                                           4,284        24,972          901

Adjustment to conform company year ends                                             3,587         -            -    

Cash and cash equivalents, beginning of year                                       62,068        37,096       36,195
- ---------------------------------------------------------------------------------------------------------------------

Cash and cash equivalents, end of year                                            $69,939       $62,068      $37,096
- ---------------------------------------------------------------------------------------------------------------------

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


INACOM CORP. AND SUBSIDIARIES  (Includes  Retroactive  Impact of Vanstar Merger)
Notes to Supplemental  Consolidated Financial Statements Three-year period ended
December 26, 1998 (Columnar dollar amounts in thousands, except per share data)


(1)      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

(a)      Organization

The  supplemental  consolidated  financial  statements  include the  accounts of
InaCom  Corp.  (Company)  and its  wholly-owned  subsidiaries.  The Company is a
single-source   provider  of  information  technology  products  and  technology
management  services designed to enhance the productivity of information systems
primarily of Fortune 1000 clients.  The Company offers a comprehensive  range of
integrated life cycle services to manage the entire  technology life cycle.  The
Company  sells  its  products  and  services  through  a  marketing  network  of
company-owned  business  centers  throughout  the  United  States  that focus on
serving  large  corporations.  The  Company  also has a network  of  value-added
resellers that typically have regional, industry, or specific product focus. All
significant  intercompany  balances and  transactions  have been  eliminated  in
consolidation.

On February 17, 1999, subsequent to the Company's fiscal year ended December 26,
1998,  the Company  issued 0.64 shares of common stock for each share of Vanstar
common stock  outstanding  which was  approximately  28.0 million  shares of its
common stock for all the outstanding common stock of Vanstar Corp. Vanstar Corp.
("Vanstar") is a provider of products and services to Fortune 1000 companies and
other large  enterprises  which  enable  those  customers  to build,  manage and
enhance  their  personal  computer  networks.   This  business  combination  was
accounted  for  as a  pooling-of-interests  combination  and,  accordingly,  the
Company's  supplemental  consolidated financial statements have been restated to
include the  accounts  and results of Vanstar as if the  companies  had operated
together from the beginning of the earliest period presented.

(b)      Inventories

Inventories are stated at the lower of cost (first-in,  first-out) or market and
consist of computer hardware,  software, voice and data equipment,  spare parts,
and related materials. Periodically, the Company assesses the appropriateness of
the inventory  valuations  giving  consideration  to obsolete,  slow-moving  and
nonsalable inventory.

In order to  adequately  service  its  customers,  the  Company is  required  to
maintain  quantities  of consumable  and  repairable  parts ("spare  parts") for
extended periods of time. Based on historical experience, the Company determines
an  allocation of the spare parts to both current  inventories  and property and
equipment.

(c)      Other Assets

Other assets include vendor  authorization  rights,  long-term notes receivable,
and other long term investments which are valued at cost.  Vendor  authorization
rights  are  being  amortized  over  their   contractual   life  of  ten  years.
Available-for-sale  securities  are also  included in other assets and are being
valued at market with any  unrealized  gain or loss  included as a component  of
other comprehensive income, net of income taxes.



<PAGE>


INACOM CORP. AND SUBSIDIARIES  (Includes  Retroactive  Impact of Vanstar Merger)
Notes to Supplemental  Consolidated Financial Statements Three-year period ended
December 26, 1998 (Columnar dollar amounts in thousands, except per share data)


(1)      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

(d)      Cost in Excess of Net Assets of Business Acquired

The excess of the cost over the fair value of assets of  businesses  acquired is
being  amortized  on a  straight-line  basis  over the  expected  periods  to be
benefited,  generally over twenty to twenty-five years. The Company assesses the
recoverability of intangible  assets by determining  whether the amortization of
the asset balance over its remaining life can be recovered through  undiscounted
future  operating cash flows of the acquired  operation.  The amount of goodwill
impairment,  if any, is measured based on projected  discounted future operating
cash flows using a discount rate reflecting the Company's average cost of funds.
The assessment of the  recoverability  of goodwill will be impacted if estimated
future operating cash flows are not achieved.

(e)      Depreciation

Depreciation on property and equipment is calculated on the straight-line method
over the estimated  useful lives of the respective  assets ranging from three to
thirty-nine years using the straight-line method.

(f)      Income Taxes

Deferred tax assets and liabilities are recognized for the estimated  future tax
consequences   attributable  to  differences  between  the  financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases and tax credit  carryforwards.  Deferred  tax assets and  liabilities  are
measured  using  enacted tax rates  expected  to apply to taxable  income in the
years in which those  temporary  differences  are  expected to be  recovered  or
settled.  The effect on deferred tax assets and  liabilities  of a change in tax
rates is recognized in income in the period that includes the enactment date.

(g)      Revenue and Expense Recognition

The Company recognizes revenue from product sales upon shipment to the customer.
Revenues  from  consulting  and other  services  are  recognized  as the Company
performs the services or ratably if performed  over a service  contract  period.
Deferred revenue primarily represents unrecognized service revenue.

(h)      Advertising and Promotional Costs

Advertising and promotional costs are expensed as incurred and amounted to $19.1
million,  $18.7  million,  and $16.9  million  for each of the three years ended
December 26, 1998, respectively.

(i)      Marketing Development Funds

Primary  vendors of the Company provide  various  incentives,  in cash or credit
against  obligations,  for  promoting and  marketing  their  product  offerings.
Beginning in May 1998,  funds or credits  received became primarily based on the
sales of the vendors'  products and are earned  through  performance of specific
marketing  programs or upon  completion of  objectives  outlined by the vendors.
Funds or credits  earned are  applied to direct  costs or  selling,  general and
administrative  expenses  depending on the  objectives of the program.  Funds or
credits from the  Company's  primary  vendors  typically  range from 1% to 5% of
sales.



<PAGE>


INACOM CORP. AND SUBSIDIARIES  (Includes  Retroactive  Impact of Vanstar Merger)
Notes to Supplemental  Consolidated Financial Statements Three-year period ended
December 26, 1998 (Columnar dollar amounts in thousands, except per share data)


(1)      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

(j)      Risks and Uncertainties

Financial  instruments,  which potentially expose the Company to a concentration
of credit risk,  principally consist of accounts  receivable.  The Company sells
products to a large number of customers in many different industries and various
geographies. To minimize credit concentration risk, the Company utilizes several
financial  services  organizations,  which  purchase  accounts  receivable,  and
perform ongoing credit evaluations of its customers' financial conditions.

The Company's  business is dependent in large measure upon its relationship with
key vendors since a substantial portion of the Company's revenue is derived from
the sales of the  products of such key  vendors.  Termination  of, or a material
change to the Company's agreements with these vendors, or a material decrease in
the level of marketing  development  programs  offered by  manufacturers,  or an
insufficient  or  interrupted  supply of vendors'  product would have a material
adverse effect on the Company's business.

Management  of the  Company  has  made a number  of  estimates  and  assumptions
relating  to the  reporting  of assets and  liabilities  and the  disclosure  of
contingent  assets and  liabilities  to  prepare  these  consolidated  financial
statements in conformity with generally accepted accounting  principles.  Actual
results could differ from those estimates.

(k)      Financial Instruments

The  carrying  amounts  for  cash  and cash  equivalents,  accounts  receivable,
accounts payable, and notes payable and short-term  borrowings  approximate fair
value because of the short maturity of these instruments. The fair values of the
convertible subordinated debentures are based on the amount of future cash flows
associated with each instrument discounted using the Company's current borrowing
rate for similar debt  instruments  of comparable  maturity.  The estimated fair
value of the Company's  convertible  subordinated  debentures  approximates book
value.  The carrying value of the preferred  securities  (see Note 8 Convertible
Preferred  Securities of Trust)  approximates their fair value based upon quoted
market prices.

The Company  occasionally  uses  derivative  financial  instruments to limit the
effect of increases in the interest  rates on certain  floating-rate  debt.  The
Company  does not hold or issue  derivative  financial  instruments  for trading
purposes.  As of December  26, 1998 the Company had two separate  interest  rate
swap  agreements  for an  aggregate  notional  amount of $100  million each with
unrelated financial institutions,  which were entered into in September 1998 and
November 1998 and resulted in certain floating-rate interest payment obligations
becoming fixed-rate interest payment obligations at 5.2% and 4.7%, respectively.
The September 1998 interest rate swap  agreement is a one-year  agreement with a
one-year  extension at the  provider's  option.  The November 1998 interest rate
swap is a four-year  agreement with a call  provision at the  provider's  option
after three years. An interest rate swap agreement  entered into in January 1997
carrying a fixed-rate  interest  payment  obligation  of 5.8%,  for an aggregate
notional  amount of $100 million  expired in January 1998, an interest rate swap
agreement  entered into in October 1997 carrying a fixed-rate  interest  payment
obligation  of 5.7%,  for an  aggregate  notional  amount  of $100  million  was
terminated in September  1998, and an interest rate swap agreement  entered into
in March 1998 carrying a fixed-rate  interest payment obligation of 5.7%, for an
aggregate  notional amount of $100 million was terminated in November 1998. As a
result of the above mentioned swap agreements,  financing  expense was increased
by approximately  $0.2 million in 1998. The fair value of the swap agreements as
of December 26, 1998 was $1.1 million.


<PAGE>


INACOM CORP. AND SUBSIDIARIES  (Includes  Retroactive  Impact of Vanstar Merger)
Notes to Supplemental  Consolidated Financial Statements Three-year period ended
December 26, 1998 (Columnar dollar amounts in thousands, except per share data)


(1)      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

(l)      Cash Equivalents

For purposes of the consolidated statements of cash flows, the Company considers
cash and temporary cash  investments  with a maturity of three months or less to
be cash equivalents.


(2)      BUSINESS COMBINATIONS

On February 17, 1999, subsequent to the Company's fiscal year ended December 26,
1998,  the Company  issued 0.64 shares of common stock for each share of Vanstar
common stock  outstanding  which was  approximately  28.0 million  shares of the
Company's  common stock for all the  outstanding  common stock of Vanstar  Corp.
Vanstar Corp. ("Vanstar") is a provider of products and services to Fortune 1000
companies  and other large  enterprises  which enable those  customers to build,
manage and enhance their personal computer networks.  This business  combination
was accounted for as a  pooling-of-interests  combination and, accordingly,  the
Company's  supplemental  consolidated financial statements have been restated to
include the  accounts  and results of Vanstar as if the  companies  had operated
together from the beginning of the earliest period presented.

The Company expects to record a material pre-tax charge  following  consummation
of the  Vanstar  merger to cover (1) the direct  costs of the merger  during the
first quarter of 1999 (including the fees of financial advisors,  legal counsel,
and independent  auditors),  (2) the cost of integrating  certain aspects of the
businesses  of the  Company  and  Vanstar,  (3) the  cost of  canceling  certain
purchase  commitments,  (4) the  costs of  employee  terminations  and  facility
expenses to eliminate duplicative functions and locations,  and (5) other merger
related  items.  This pre-tax  charge is estimated to be in the range of $120 to
$155  million.  The  after-tax  impact of this charge is  estimated to be in the
range of $83 to $107  million.  The  estimated  charges  and nature of the costs
included  therein as well as the periods in which these costs are  recorded  are
subject to change as the Company's  integration plan is more fully developed and
more  accurate  estimates  become  available.   The  accompanying   supplemental
consolidated financial statements do not reflect such charges.

Prior to the combination, Vanstar's fiscal year ended April 30. In recording the
pooling-of-interests combination,  Vanstar's financial statements for the twelve
months ended  December 26, 1998,  were  combined  with the  Company's  financial
statements for the same period and Vanstar's financial  statements for its years
ended  April  30,  1998 and 1997  were  combined  with the  Company's  financial
statements  for its fiscal years ended  December 27, 1997 and December 28, 1996,
respectively.  Vanstar's  unaudited  results of  operations  for the four months
ended April 30,  1998,  included  revenues  of $942.0  million and net income of
$16.5  million.  An  adjustment  has been  made to  stockholders'  equity  as of
December 26, 1998,  to eliminate  the effect of including  Vanstar's  results of
operations  for the four months  ended April 30,  1998,  in both the years ended
December 26, 1998 and December 27, 1997.

In 1996,  the  Company  acquired  Mentor  Technologies,  Ltd.,  an Ohio  limited
partnership  ("Mentor  Technologies") and Contract Data Services,  Inc., a North
Carolina  corporation  ("CDS").  The total consideration given in 1996 for these
business  combinations  was  771,114  shares of  common  stock.  These  business
combinations  were accounted for as poolings of interests and  accordingly,  the
Company's  supplemental  consolidated financial statements have been restated to
include the accounts and results of Mentor and CDS.


<PAGE>


INACOM CORP. AND SUBSIDIARIES  (Includes  Retroactive  Impact of Vanstar Merger)
Notes to Supplemental  Consolidated Financial Statements Three-year period ended
December 26, 1998 (Columnar dollar amounts in thousands, except per share data)


(2)      BUSINESS COMBINATIONS (Continued)

In December 1996,  the Company  effected two  additional  business  combinations
accounted for as poolings of interest  transactions.  The overall  impact of the
combinations with relation to the financial  statements taken as a whole are not
material  and thus prior  periods  for the  Company  have not been  restated  to
reflect these  business  combinations.  The Company  recognized a  non-recurring
charge of $1.0  million to net  earnings  related to the  business  combinations
during the fourth quarter of 1996. The effect of the  non-material  poolings was
to increase stockholders' equity by approximately $0.6 million in 1996.

In 1998, the Company completed several business combinations and made contingent
payments in relation to business combinations  completed in 1998, 1997 and 1996.
The  total  consideration  given in 1998 for  business  combinations,  including
contingent  payments,  was $57.2 million in cash and 1,785,170  shares of common
stock. The excess purchase price over the estimated fair value of the net assets
acquired was $135.5  million in 1998;  the excess is being  amortized  using the
straight-line method over twenty years. The business combinations  accounted for
as  purchases  reflect  the  operations  of  the  acquired  entities  since  the
respective acquisition dates.

During 1997 and 1996 the Company completed several  acquisitions in transactions
accounted  for  as  purchases.  The  total  consideration  given  for  the  1997
acquisitions  was $73.4 million in cash and 892,708 shares of common stock.  The
total  consideration  given for the 1996  acquisitions was $61.1 million in cash
and 327,495 shares of common stock. The excess purchase price over the estimated
fair  value of the net  assets  acquired  was  $95.8  million  in 1997 and $37.9
million in 1996; the excess is being  amortized using the  straight-line  method
over twenty years to twenty-five years.

In  connection  with certain  acquisitions,  the Company may be required to make
additional payments that are contingent upon the acquired  businesses  achieving
certain  performance  criteria.  The Company made additional payments in 1998 of
$4.2 million in cash and 226,780 shares of common stock and additional  payments
in 1997 of $2.3  million  in cash and  76,800  shares  of  common  stock.  These
additional  payments  have been  recorded  as cost in  excess  of net  assets of
businesses acquired.



<PAGE>


INACOM CORP. AND SUBSIDIARIES  (Includes  Retroactive  Impact of Vanstar Merger)
Notes to Supplemental  Consolidated Financial Statements Three-year period ended
December 26, 1998 (Columnar dollar amounts in thousands, except per share data)


(2)      BUSINESS COMBINATIONS (Continued)

The following  unaudited pro forma financial  information  presents the combined
results of operations of the Company as if the acquisitions  described above for
1998 and 1997  accounted  for as purchase  transactions  had  occurred as of the
beginning of the year preceding the consummation of the transaction after giving
effect to certain  adjustments.  The pro forma  financial  information  does not
necessarily  reflect the results of operations  that would have occurred had the
Company  and the  acquired  entities  constituted  a single  entity  during such
periods.
<TABLE>

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

                                          1998             1997             1996
- ---------------------------------------------------------------------------------------
    <S>                                   <C>              <C>              <C>
    Revenues                              $6,931,836       $7,023,916       $5,706,330

    Net Earnings                             (7,119)           63,376           45,260

    Basic earnings per share                 ($0.16)            $1.53            $1.18

    Diluted earnings per share               ($0.16)            $1.46            $1.13

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

(3)      PROPERTY AND EQUIPMENT

A summary of property and equipment stated at cost is as follows:

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

                                                                               1998            1997
- ----------------------------------------------------------------------------------------------------------
    <S>                                                                           <C>             <C>
    Land, buildings and improvements                                              $48,538         $48,998
    Furniture, fixtures and equipment                                              85,866          77,590
    Computer equipment                                                            189,057         162,263
    Computer parts held for repair and exchange                                    55,831          63,387
- ----------------------------------------------------------------------------------------------------------

                                                                                 $379,292        $352,238
- ----------------------------------------------------------------------------------------------------------

</TABLE>

<PAGE>


INACOM CORP. AND SUBSIDIARIES  (Includes  Retroactive  Impact of Vanstar Merger)
Notes to Supplemental  Consolidated Financial Statements Three-year period ended
December 26, 1998 (Columnar dollar amounts in thousands, except per share data)


(4)      RESTRUCTURING AND UNUSUAL CHARGES

In August 1998, the Company  announced a program to reduce expenses in line with
expected  revenue and industry  dynamics.  The program  included both items that
qualify as restructuring costs as defined by Emerging Issues Task Force 94-3 and
other unusual charges.  This program to reduce expenses  included a reduction in
workforce and elimination of some of its facilities through consolidation during
the second quarter in accordance  with approved  management  plans.  The Company
also  wrote-off  equipment  and systems  associated  with the support of certain
finance functions that were affected by the realignment of the business into two
operating  units and the  reduction  of  workforce.  In  addition,  the  Company
wrote-off  redundant  equipment  and  systems  associated  with the  centralized
service dispatch and scheduling  functions.  The Company also liquidated  excess
spare  parts due to the  centralization  of its spare parts  management  and the
outsourcing of a substantial  portion of its spare parts  procurement and repair
to a single vendor.  Restructuring and unusual charges totaled $45.3 million, of
which $39.1 million related to noncash charges such as duplicated facilities and
spare parts and software write-offs.  The remaining $6.2 million related to cash
payments made to employees for incentives and severance.

Restructuring Charges

Restructuring charges of $12.0 million include the cost of facility closures and
consolidations,  involuntary  employee  separation  benefits,  and related costs
associated  with business  realignment and  restructuring  actions in accordance
with approved  management plans.  Facility closure costs of $6.0 million include
future lease payments, costs to abandon or dispose of property and equipment and
capitalized software, net of estimates of sublease revenues and disposal values.
Employee  separation  benefits of $3.0 million include severance,  medical,  and
other benefits for approximately 250 permanent full-time  employees.  Reductions
occurred in  virtually  all areas of the  Company.  Business  realignment  costs
relate to the  decision to exit the  discrete  training  business as the Company
focuses on its core  competencies as part of the realignment of the Company into
two distinct operating units, contract termination costs and other related costs
and are $3.0 million. There are no remaining restructuring reserves.

Unusual Charges

Unusual charges not qualifying as  restructuring  charges totaled $33.3 million,
of which $30.3  million are  reflected  in selling,  general and  administrative
expenses and $3.0 million are reflected in direct costs.  These unusual  charges
consist  primarily  of  the  write-off  of  certain  equipment  and  capitalized
software,   costs  to  liquidate  excess  spare  parts  and  certain   inventory
adjustments.  Capitalized  software and lease costs of $9.0 million  include the
write-off of systems  associated  with the  centralized  dispatch and scheduling
functions  and  obsolete  hardware  and  software  due to the  upgrade  of  call
technology  implemented by the Company. The Company also liquidated excess spare
parts  due  to  the  centralization  of  its  spare  parts  management  and  the
outsourcing of a substantial  portion of its spare parts  procurement and repair
to a single  vendor,  resulting  in a net  charge  of $16.5  million.  Inventory
adjustments of $5.4 million  include costs  associated  with the early return of
certain  inventory  items to a major  vendor in an  effort  to  reduce  interest
expense and additional  inventory  reserves to record inventory at lower of cost
or market due to the reduced price  protection  available  from major vendors as
part of the supply  chain  reengineering.  Other items of $2.4  million  consist
primarily  of  the  incentive  pay  to  retain  certain   employees  during  the
restructuring  activities and costs  associated  with the termination of certain
marketing commitments.

As the Company  implements  its  strategic  plan to respond to current  industry
dynamics,  there can be no assurance that additional  restructuring actions will
not be required. In addition, there can be no assurance that the estimated costs
of the restructuring program will not change.



<PAGE>


INACOM CORP. AND SUBSIDIARIES  (Includes  Retroactive  Impact of Vanstar Merger)
Notes to Supplemental  Consolidated Financial Statements Three-year period ended
December 26, 1998 (Columnar dollar amounts in thousands, except per share data)


(5)      INCOME TAXES

Income tax expense (benefit) consists of the following:
<TABLE>
- -------------------------------------------------------------------------------------------------

                                                             1998         1997          1996
- -------------------------------------------------------------------------------------------------
   <S>                                                        <C>           <C>          <C>
   Current:
     Federal                                                  $21,514       $41,238      $10,095
     State                                                      4,695         6,679        1,588
   Deferred:
     Federal                                                  (2,502)       (6,949)       15,528
     State                                                      (870)         (330)        1,924
- -------------------------------------------------------------------------------------------------

                                                              $22,837       $40,638      $29,135
- -------------------------------------------------------------------------------------------------
</TABLE>
The above  income  tax  expense  is  presented  net of tax  benefits  related to
distributions on preferred securities of trust.

The  reconciliation  of the statutory  federal income tax rate and the effective
tax rate are as follows:

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

                                                             1998         1997          1996
- -------------------------------------------------------------------------------------------------
   <S>                                                        <C>           <C>          <C>
   Statutory federal income tax                                $4,997       $37,115      $26,836
   State income taxes, net of federal benefit                   2,486         4,127        2,958
   Change in estimate related to prior year tax returns        12,651         -            -    
   Other                                                        2,703         (604)        (659)
- -------------------------------------------------------------------------------------------------

                                                              $22,837       $40,638      $29,135
- -------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>


INACOM CORP. AND SUBSIDIARIES  (Includes  Retroactive  Impact of Vanstar Merger)
Notes to Supplemental  Consolidated Financial Statements Three-year period ended
December 26, 1998 (Columnar dollar amounts in thousands, except per share data)


(5)      INCOME TAXES (Continued)

The tax effects of temporary  differences that give rise to significant portions
of the deferred tax assets and deferred tax liabilities are presented below:
<TABLE>

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

                                                                          1998          1997
- -------------------------------------------------------------------------------------------------
   <S>                                                                      <C>          <C>
   Deferred tax assets:
     Valuation reserves                                                     $23,149      $22,866
     Accrued expenses not deducted until paid                                12,990        5,784
     Other                                                                    3,383        3,893
- -------------------------------------------------------------------------------------------------

   Total deferred tax assets                                                 39,522       32,543
- -------------------------------------------------------------------------------------------------

   Deferred tax liabilities
     Vendor discounts                                                         5,453        2,374
     Depreciation                                                             5,797        5,600
     Other                                                                    1,777        1,446
- -------------------------------------------------------------------------------------------------

   Total deferred tax liabilities                                            13,027        9,420
- -------------------------------------------------------------------------------------------------

   Net deferred tax assets                                                  $26,495      $23,123
- -------------------------------------------------------------------------------------------------
</TABLE>

There was no valuation allowance for deferred tax assets at December 26, 1998 or
December 27, 1997.


(6)      DEBT

A summary of debt follows:

<TABLE>

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

                                                                               1998            1997
- ----------------------------------------------------------------------------------------------------------
    <S>                                                                          <C>             <C>
    Notes payable                                                                $236,500        $308,351
    Obligations under capital leases                                                3,770           7,479
    Convertible subordinated debentures                                           141,500         141,500
    Other                                                                           -                 658
- ----------------------------------------------------------------------------------------------------------
Total outstanding debt                                                            381,770         457,988
Less current maturities                                                           179,829         314,151
- ----------------------------------------------------------------------------------------------------------

Long-term debt, excluding current maturities                                     $201,941        $143,837
- ----------------------------------------------------------------------------------------------------------

</TABLE>


<PAGE>


INACOM CORP. AND SUBSIDIARIES  (Includes  Retroactive  Impact of Vanstar Merger)
Notes to Supplemental  Consolidated Financial Statements Three-year period ended
December 26, 1998 (Columnar dollar amounts in thousands, except per share data)


(6)      DEBT (Continued)

The Company's primary sources of liquidity are provided through a $350.0 million
line of  credit  under a  financing  agreement  with  IBMCC,  a  senior  secured
revolving credit facility with Deutsche Bank of up to $250.0 million,  and asset
securitization  programs  with JP Morgan and  Nesbitt  Burns  aggregating  up to
$425.0  million  (see Note 7 to  Supplement  Consolidated  Financial  Statements
Accounts  Receivable and Credit  Arrangements).  Capital  resources also include
$201.3 million in Company-obligated mandatorily redeemable convertible preferred
securities of a subsidiary trust holding solely  convertible  subordinated  debt
securities  of the  Company  (see Note 8 to  Supplement  Consolidated  Financial
Statements - Preferred  Securities of Trust) and $141.5  million of  convertible
subordinated debentures.

As a result of the February 1999 merger between InaCom and Vanstar,  all amounts
outstanding  under the $350.0 million  financing  agreement,  the $250.0 million
senior  secured  revolving  credit  facility,   and  the  $425.0  million  asset
securitization  programs  became  immediately  due and payable.  The Company has
received  written waivers  precluding such debt  acceleration  under each of the
agreements from the parties to these agreements. In addition, as a result of the
merger,  the  Company  will give  notice to the  holders  of $141.5  million  of
convertible  subordinated  debentures  that a holder can  require the Company to
repurchase such holder's debentures at 100% of the principal amount plus accrued
and  unpaid  interest  in cash or stock.  The  holders  may only  exercise  such
repurchase option during the 30-day period following the date of the notice.

On December  26,  1998,  the Company had $247.4  million  outstanding  under its
facility with IBMCC, of which $70.9 million was included in accounts payable and
$176.5 million was  classified as short-term  borrowings.  Borrowings  under the
line of credit are subject to certain borrowing base limitations and are secured
by portions of the Company's inventory,  accounts receivable,  and certain other
assets. On December 26, 1998,  amounts borrowed under the line of credit carried
an interest  rate of 6.8% based on LIBOR.  The line of credit  expires March 31,
1999. The Company presently plans to allow this line of credit to expire, and to
replace the  interest-bearing  working  capital  portion with the senior secured
bank facility and to transfer the non-interest bearing floor planning portion to
the Company's existing $400.0 million floor planning facility with IBMCC.

The senior secured  revolving credit facility,  which expires in April 2002, was
entered into in April 1998 for $200.0  million and was  increased in August 1998
to $250.0  million.  Certain  inventory  and assets of the  Company  secure this
facility.  On  December  26,  1998,  $60.0  million was  outstanding  under this
facility with an interest rate of 6.6% based on LIBOR.  The amounts  outstanding
under this facility have been classified as long-term debt based on the terms of
the agreement.

The $141.5 million of  convertible  subordinated  debentures  consists of $86.25
million of 4.5% convertible  subordinated debentures issued in November 1997 and
$55.25 million of 6.0% convertible subordinated debentures issued in June 1996.



<PAGE>


INACOM CORP. AND SUBSIDIARIES  (Includes  Retroactive  Impact of Vanstar Merger)
Notes to Supplemental  Consolidated Financial Statements Three-year period ended
December 26, 1998 (Columnar dollar amounts in thousands, except per share data)


(6)      DEBT (Continued)

The 1997  debentures  are due November 1, 2004 and are  convertible  into common
stock of the  Company at a  conversion  rate of 25.235  shares  per each  $1,000
principal  amount of debentures  (equivalent to a conversion price of $39.63 per
share), subject to adjustments under certain circumstances.  The 1997 debentures
are not  redeemable  by the Company  prior to November 1, 2001;  thereafter  the
Company may redeem the debentures at various premiums to principal  amount.  The
1997  debentures  may also be redeemed at the option of the holder if there is a
Change in Control (as defined in the  indenture) at a price equal to 100% of the
principal  amount plus accrued  interest at the date of  redemption.  The merger
between InaCom and Vanstar is a Change in Control. As a result, the Company will
give  notice to the  holders of the 1997  debentures  that a holder can  require
InaCom to repurchase  such holder's  debentures at 100% of the principal  amount
plus accrued and unpaid interest.  The holders may only exercise such repurchase
option  during the 30-day period  following  the date of the notice.  Subject to
certain  conditions,  InaCom will either pay the repurchase  price in cash or in
InaCom common stock valued at 95% of the average of the closing prices of InaCom
common  stock for a five  trading  day period  ending on the third  trading  day
preceding the repurchase date.

The 1996 debentures are due June 15, 2006 and are convertible  into common stock
of the Company at a conversion price of $24.00 per share, subject to adjustments
under  certain  circumstances.  The 1996  debentures  are not  redeemable by the
Company prior to June 16, 2000; thereafter the Company may redeem the debentures
at  various  premiums  to  principal  amount.  The 1996  debentures  may also be
redeemed at the option of the holder if there is a Change in Control (as defined
in the indenture) at a price equal to 100% of the principal  amount plus accrued
interest at the date of  redemption.  The merger between InaCom and Vanstar is a
Change in Control.  As a result,  the Company will give notice to the holders of
the 1996 debentures that a holder can require InaCom to repurchase such holder's
debentures at 100% of the principal amount plus accrued and unpaid interest. The
holders  may only  exercise  such  repurchase  option  during the 30-day  period
following the date of notice.

The 1997 and 1996  debentures have been classified as long term debt because the
Company  has the  ability  and  intent to  refinance  the  debentures  under the
long-term  senior secured  revolving  credit  facility or the debentures will be
repaid in the Company's common stock.

Aggregate  maturities of long-term  debt for the next five years are as follows:
$179.8  million in 1999;  $0.3  million in 2000;  $0.1  million in 2001;  $201.5
million in 2002 and $0.0 million in 2003.


(7)      ACCOUNTS RECEIVABLE AND CREDIT ARRANGEMENTS

The Company  currently  has two separate  asset  securitization  programs  which
allows for funding of up to $250.0 million and $175.0 million, respectively. The
agreements  are with two  separate,  unrelated  financial  institutions  and the
Company,  through  separate,   non-consolidated   wholly-owned  special  purpose
corporations.  In  connection  with these  asset  securitization  programs,  the
Company  sells on a  revolving  basis,  certain  pooled  receivables  to special
purpose  corporations which in turn sells a percentage ownership interest in the
pooled  receivables  to a  commercial  paper  conduit  sponsored by two separate
financial  institutions.  These  transactions  have been  recorded  as a sale in
accordance  with  Statement of Financial  Accounting  Standards  (SFAS) No. 125,
Accounting for Transfers and Servicing of Financial  Assets and  Extinguishments
of Liabilities.  The Company is retained as servicer of the pooled  receivables.
Although management believes that the servicing revenues earned will be adequate
compensation  for  performing  the  services,  estimating  the fair value of the
servicing asset was not considered practicable.  Consequently, a servicing asset
has not been  recognized.  The  gross  proceeds  resulting  from the sale of the
percentage

<PAGE>


INACOM CORP. AND SUBSIDIARIES  (Includes  Retroactive  Impact of Vanstar Merger)
Notes to Supplemental  Consolidated Financial Statements Three-year period ended
December 26, 1998 (Columnar dollar amounts in thousands, except per share data)


(7)      ACCOUNTS RECEIVABLE AND CREDIT ARRANGEMENTS (Continued)

ownership  interests  in the pooled  receivables  totaled  $406.0  million as of
December 26, 1998 and $374.6  millions as of December 27, 1997. The proceeds are
reflected as a reduction in accounts receivable. Changes in the amount of pooled
receivables  sold are included in cash flows from  financing  activities  in the
consolidated  statements of cash flows.  Upon the February 17, 1999 consummation
of the merger  between  Inacom and Vanstar,  all amounts  outstanding  under the
asset  securitization  agreements were accelerated and immediately due. Prior to
the  consummation of the merger,  the Company  received written waivers from the
parties to the agreements.  On December 26, 1998, the implicit  interest rate on
the receivable sale transactions were 5.7% and 5.5%.

The Company also has floor plan agreements to take advantage of vendor financing
programs.  The  Company  has  entered  into  dealer  working-capital   financing
agreements  with  several  financial  services   organizations  which  purchase,
primarily,  accounts  receivable  from the Company.  The Company had  contingent
liabilities  of $1.0  million on December  26, 1998 and $2.4 million on December
27, 1997 relating to these agreements.


(8)      CONVERTIBLE PREFERRED SECURITIES OF TRUST

During  1996,  the trust,  of which the  Company  owns all of the  common  trust
securities, issued 4,025,000 preferred securities. The preferred securities have
a liquidation  value of $50 per security and are  convertible at any time at the
option of the holder into shares of InaCom common stock at a conversion  rate of
1.113  shares for each  preferred  security,  subject to  adjustment  in certain
circumstances. Distributions on preferred securities accrue at an annual rate of
6 3/4% of the liquidation  value of $50 per preferred  security and are included
in  "Distributions  on convertible  preferred  securities of trust,  less income
taxes" in the  consolidated  statements  of income.  The proceeds of the private
placement,  which totaled $194.4 million (net of initial  purchasers'  discounts
and offering expenses totaling $6.9 million) are classified as Company-obligated
mandatorily  redeemable  convertible  preferred securities of a subsidiary trust
holding solely  convertible  subordinated  debt securities of the Company on the
supplemental  consolidated  balance sheets. The Company has entered into several
contractual  arrangements (the "Back-up  Undertakings") for the purpose of fully
and unconditionally supporting the trust's payment of distributions,  redemption
payments and  liquidation  payments  with respect to the  preferred  securities.
Considered   together,   the  Back-up   Undertakings   constitute   a  full  and
unconditional  guarantee  by the  Company  of  the  trust's  obligations  on the
preferred securities.

The trust invested the proceeds of the offering in the debentures  issued by the
Company.  The debentures  bear interest at 6 3/4% per annum,  generally  payable
quarterly  on  January  1, April 1, July 1 and  October  1. The  debentures  are
redeemable  by the Company,  in whole or in part, on or after October 5, 1999 at
designated  redemption prices. If the Company redeems the debentures,  the trust
must redeem the  preferred  securities  on a pro rata basis  having an aggregate
liquidation  value equal to the  aggregate  principal  amount of the  debentures
redeemed.  The sole  assets  of the  trust  are the  debentures,  which  have an
aggregate principal amount of $207.5 million.  The debentures and related income
statement  effects are  eliminated  in the Company's  supplemental  consolidated
financial statements.



<PAGE>


INACOM CORP. AND SUBSIDIARIES  (Includes  Retroactive  Impact of Vanstar Merger)
Notes to Supplemental  Consolidated Financial Statements Three-year period ended
December 26, 1998 (Columnar dollar amounts in thousands, except per share data)


(9)      COMPREHENSIVE INCOME

Effective for the year ended December 26, 1998, the Company adopted Statement of
Financial Accounting Standards (SFAS) No. 130 "Reporting  Comprehensive Income."
SFAS  No.  130   establishes   standards   for  the  reporting  and  display  of
comprehensive  income in a full set of  general  purpose  financial  statements,
however,  the  adoption of this  statement  has no impact on the  Company's  net
income or stockholders'  equity.  Comprehensive  income includes net income plus
items that, under generally accepted  accounting  principles,  are excluded from
net  income  and are  reflected  as a  component  of  equity,  such as  currency
translation  adjustments and unrealized  gains and losses on  available-for-sale
securities.  SFAS  No.  130  also  requires  the  accumulated  balance  of other
comprehensive  income to be  displayed  separately  from  retained  earnings and
additional  paid-in  capital in the equity section of the statement of financial
position. Prior period financial statements have been reclassified to conform to
the requirements of SFAS No. 130.
<TABLE>

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

                                                                          1998             1997
- ------------------------------------------------------------------------------------------------------
<S>                                                                         <C>                <C>
Unrealized (losses) on securities                                           ($2,351)           ($207)
Foreign currency translation adjustments                                       (129)            (167)
- ------------------------------------------------------------------------------------------------------

Accumulated other comprehensive (loss)                                      ($2,480)           ($374)
- ------------------------------------------------------------------------------------------------------
</TABLE>

The components of comprehensive  income are presented net of related income tax.
The tax benefit  related to other  comprehensive  income  (loss)  items was $0.4
million and $0.7 million in 1998 and 1997, respectively. The tax benefit related
primarily to the unrealized loss on available for sale securities.


(10)     LEASES

The Company leases certain premises which include the general offices, warehouse
facilities  and  Company-owned  branches,  and equipment  under a combination of
operating and capital  leases.  Operating  lease terms range from monthly to ten
years and generally provide for renewal options.

Rent  expense  for  operating  leases was  approximately  $48.2  million,  $41.4
million,  and $31.5  million  for the  three  years  ended  December  26,  1998,
respectively.

Future minimum  operating lease  obligations for the years 1999 through 2003 are
$32.6 million,  $27.2 million,  $21.5 million, $16.8 million, and $12.5 million,
respectively.  It is anticipated that leases will be renewed or replaced as they
expire such that future annual lease  obligations  will approximate rent expense
for 1998.



<PAGE>


INACOM CORP. AND SUBSIDIARIES  (Includes  Retroactive  Impact of Vanstar Merger)
Notes to Supplemental  Consolidated Financial Statements Three-year period ended
December 26, 1998 (Columnar dollar amounts in thousands, except per share data)


(11)     EMPLOYEE BENEFIT PLAN

The Company  maintains  a qualified  savings  plan under  Section  401(k) of the
Internal Revenue Code (IRC) which covers  substantially all full-time employees.
The  Company  makes  annual  contributions  to  the  qualified  plan,  based  on
participants'  annual pay.  Participants may also elect to make contributions to
the plan. The Company matches employee  contributions up to limits prescribed by
the IRC. Company  contributions to the plan  approximated  $9.0 million in 1998,
$7.2 million in 1997, and $4.6 million in 1996.

The Company  maintains a nonqualified  savings plan for employees whose benefits
under the  qualified  savings  plans are reduced  because of  limitations  under
Federal tax laws. Contributions made to this plan were not material.


(12)     LITIGATION

On July 3, 1997, a trust  claiming to have  purchased  shares of Vanstar  common
stock  filed  suit in  Superior  Court of the State of  California.  The suit is
entitled  O'Neal Trust v. Vanstar  Corporation,  et al., Case No.  CV767266.  On
January  21,  1998,  the same  plaintiff  along  with  others  claiming  to have
purchased  shares of Vanstar  common  stock,  filed  suit in the  United  States
District  Court for the  Northern  District of  California,  making  allegations
virtually  identical to those in the earlier suit.  The recent suit is captioned
O'Neal Trust,  et al. v. Vanstar  Corporation,  et al., Case No.  C-98-0216 MJJ.
Both suits named as defendant  Vanstar and certain former directors and officers
of Vanstar.  The complaints in both suits generally allege,  among other things,
that the defendants made false or misleading statements or concealed information
regarding  Vanstar and that the  plaintiffs,  as holders of the  Vanstar  common
stock,  suffered  damage as a result.  The  plaintiffs  in both suits seek class
action  status,  purporting to represent a class of purchasers of Vanstar common
stock  between  March 11,  1996 and  March  14,  1997,  and seek  damages  in an
unspecified amount,  together with other relief. The complaint in the first suit
purports to state a cause of action under  California  law; the complaint in the
recent suit purports to state two causes of action under the Securities Exchange
Act of 1934. On July 23, 1998, the California Superior Court dismissed the state
court  complaint  as to  certain  defendants.  The  Company  believes  that  the
plaintiffs'  allegations  in both suits are without  merit and intends to defend
the suits  vigorously.  The  ultimate  outcome of this  matter is not  presently
determinable.

The  Company is  involved  in various  claims and legal  actions  arising in the
ordinary course of business. Management believes that the ultimate resolution of
all  matters  will  not  have  a  material   adverse  effect  on  the  Company's
consolidated financial statements.



<PAGE>


INACOM CORP. AND SUBSIDIARIES  (Includes  Retroactive  Impact of Vanstar Merger)
Notes to Supplemental  Consolidated Financial Statements Three-year period ended
December 26, 1998 (Columnar dollar amounts in thousands, except per share data)


(13)     SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

Financing expenses and income taxes paid are summarized as follows:
<TABLE>

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

                                                          1998         1997          1996
- ----------------------------------------------------------------------------------------------
   <S>                                                 <C>            <C>          <C>
   Financing expenses paid                              $   66,485    $   60,259   $   40,982
   Distributions on preferred securities of Trust           13,584        13,584        6,943
   Income taxes paid                                    $   35,255    $   25,603   $   11,562
- ----------------------------------------------------------------------------------------------
</TABLE>

Components  of cash  used for  acquisitions  as  reflected  in the  consolidated
statements of cash flows are summarized as follows:
<TABLE>


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

                                                          1998         1997          1996
- ----------------------------------------------------------------------------------------------
   <S>                                                  <C>           <C>          <C>
   Fair value of assets acquired, including goodwill    $  146,563    $  179,546   $   88,854
                                                               
   Liabilities assumed                                    (35,384)     (106,052)     (22,092)
   
   Fair value of common stock issued                      (53,968)      (24,483)      (6,650)
- ----------------------------------------------------------------------------------------------

   Cash paid, net of cash acquired                      $   57,211    $   49,011   $   60,112
- ----------------------------------------------------------------------------------------------
</TABLE>

(14)     STOCK OPTION AND AWARD PROGRAMS

Prior to January 1, 1996,  the Company  accounted  for its stock option plans in
accordance  with the provisions of Accounting  Principles  Board ("APB") Opinion
No. 25, Accounting for Stock Issued to Employees,  and related  interpretations.
As such, compensation expense would be recorded on the date of grant only if the
current  market price of the  underlying  stock  exceeded  the  exercise  price.
Accordingly, the Company has not recognized compensation expense for its options
granted in 1998,  1997 and 1996.  In 1996,  the  Company  adopted  SFAS No. 123,
Accounting for Stock-Based Compensation,  which permits entities to recognize as
expense over the vesting period the fair value of all stock-based  awards on the
date of grant.  Alternatively,  SFAS No. 123 also allows entities to continue to
apply the  provisions  of APB Opinion No. 25 and provide pro forma net  earnings
and pro forma  earnings per share  disclosures  for employee stock option grants
made in 1995 and future years as if the fair-value-based  method defined in SFAS
No. 123 had been  applied.  The  Company  has  elected to  continue to apply the
provisions of APB Opinion No. 25 and provide the pro forma disclosure provisions
of SFAS No. 123.

The Company has three stock plans approved by the shareholders in 1997, 1994 and
1990, and a  nonqualified  stock option plan approved by  shareholders  in 1987.
Options  granted under the stock plans may be either  nonqualified  or incentive
stock options.  The option price,  vesting period and term under the stock plans
and the nonqualified stock option plan are set by the Compensation  Committee of
the Board of Directors of the Company. The option price may not be less than the
fair  market  value per share at the time the  option is  granted.  The  vesting
period of options granted typically ranges from two to five years, and the


<PAGE>


INACOM CORP. AND SUBSIDIARIES  (Includes  Retroactive  Impact of Vanstar Merger)
Notes to Supplemental  Consolidated Financial Statements Three-year period ended
December 26, 1998 (Columnar dollar amounts in thousands, except per share data)


(14)     STOCK OPTION AND AWARD PROGRAMS (Continued)

term of any option granted may not exceed ten years. The stock plans also permit
the issuance of restricted or bonus stock awards by the Compensation  Committee.
On December 26, 1998, the Company had approximately 780,000 shares available for
issuance  pursuant to subsequent  grants under the plans.  On February 17, 1999,
the 1997 stock plan was amended in conjunction with the shareholder  approval of
the Vanstar  merger  agreement.  The  amendment  increased  the amount of shares
issuable under the 1997 plan by 10.0 million shares, of which  approximately 3.8
million shares were used to convert Vanstar options assumed in the merger.

Additional information as to shares subject to options is as follows:
<TABLE>

- -----------------------------------------------------------------------------
                                               Number of    Weighted Average
                                                Options      Exercose Price
- -----------------------------------------------------------------------------
   <S>                                             <C>                <C>
   Options outstanding at December 30, 1995        3,241,880           $8.58

     Granted                                       1,032,980          $22.69
     Exercised                                     (515,080)           $8.43
     Canceled                                      (217,480)           $9.49
- -----------------------------------------------------------------------------

   Options outstanding at December 28, 1996        3,542,300          $12.66

     Granted                                       1,839,270          $22.46
     Exercised                                     (229,140)           $8.87
     Canceled                                      (516,720)          $14.22
- -----------------------------------------------------------------------------

   Options outstanding at December 27, 1997        4,635,710          $16.56

     Granted                                         594,440          $22.09
     Exercised                                     (123,010)          $10.26
     Canceled                                      (182,745)          $23.82
- -----------------------------------------------------------------------------

   Options outstanding at December 26, 1998        4,924,395          $16.65
- -----------------------------------------------------------------------------

   Exercisable at December 26, 1998                2,814,914          $14.12
- -----------------------------------------------------------------------------
</TABLE>

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

                              Options Outstanding at December 26, 1998          Exercisable at December 26, 1998
                         ----------------------------------------------------  ------------------------------------
                         ----------------------------------------------------  ------------------------------------
                                              Weighted          Weighted                             Weighted
                                               Average          Average                               Average
     Range of Option        Number of         Remaining      Exercise Price        Number of      Exercise Price
      Exercise Price         Options      Contractual Life     Per Option           Options         Per Option
- -----------------------  ----------------------------------------------------  ------------------------------------
- -----------------------  ----------------------------------------------------  ------------------------------------
      <S>                       <C>          <C>                <C>                  <C>             <C>
       $.28 to 8.00             1,685,417    4.55 Years         $     5.52           1,450,817       $      5.67
                                                                              
      8.00 to 15.63             1,326,750    6.60 Years              13.62             638,728             13.14
                                                                    
      15.83 to 37.30            1,912,228    8.23 Years              25.04             725,369             25.42
                                                                   
- -----------------------  ----------------------------------------------------  ------------------------------------
- -----------------------  ----------------------------------------------------  ------------------------------------

      $.28 to 37.30             4,924,395    6.79 Years          $     16.65          2,814,914       $    14.12
                                                                              
- -------------------------------------------------------------------------------------------------------------------

</TABLE>

<PAGE>


INACOM CORP. AND SUBSIDIARIES  (Includes  Retroactive  Impact of Vanstar Merger)
Notes to Supplemental  Consolidated Financial Statements Three-year period ended
December 26, 1998 (Columnar dollar amounts in thousands, except per share data)


(14)     STOCK OPTION AND AWARD PROGRAMS (Continued)

Stock Purchase Plan

The Company provided an employee stock purchase plan (the "Stock Purchase Plan")
allowing  eligible  employees  to  purchase  shares of common  stock.  The Stock
Purchase Plan was intended to qualify as an employee  stock  purchase plan under
Section 423 of the Internal  Revenue Code of 1986, as amended (the "Code").  The
total number of shares of common stock  authorized  for issuance  under the plan
was  640,000.   All  full-time   employees  of  the  Company  were  eligible  to
participate,  subject to certain  limited  exceptions.  The Stock  Purchase Plan
provided a means for the Company's  employees to purchase stock through  payroll
deductions  of up to 10% of their gross  compensation.  The  purchase  price for
shares  offered  under the Stock  Purchase Plan was equal to 85% of the lower of
the closing  price of the common stock on the first or last day of the six month
offer  period.  During  fiscal year 1998 and 1997,  the Company sold 260,000 and
249,000 shares, respectively, of common stock under the Stock Purchase Plan. The
Stock Purchase Plan was terminated on January 31, 1999.

Pro-forma Information

Pro-forma information regarding net income and earnings per share is required by
SFAS No. 123 and has been  determined  as if the Company had  accounted  for its
employee  stock  options  under the fair  value  method of that  Statement.  The
following  weighted-average  fair values for these options were estimated at the
date  of  grant   using  a   Black-Scholes   option-pricing   model  with  these
weighted-average assumptions for 1998, 1997 and 1996:
<TABLE>

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

                                                              1998        1997         1996
- ------------------------------------------------------------------------------------------------
    <S>                                                        <C>        <C>           <C>
    Fair Value of Options Granted During the Year              $  7.85    $  14.47      $  8.54
    Risk-free Interest Rate                                       5.4%        5.9%         6.1%
    Expected Dividend Yield                                       0.0%        0.0%         0.0%
    Expected Volatility Factor                                   71.0%       83.0%        82.0%
    Expected Life                                            2.3 years   2.8 years    2.3 years

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

Since the Company  applies APB Opinion No. 25 in  accounting  for its plans,  no
compensation  cost has been recognized for its stock options in the supplemental
consolidated  financial  statements.  Had the Company recorded compensation cost
based on the fair  value at the grant  date for its  stock  options  under  SFAS
Statement No 123, the  Company's  net  earnings  (loss) for 1998,  1997 and 1996
would have been  increased  (reduced) by  approximately  106.0 %,  (11.7%),  and
(13.4%),  respectively,  and the Company's diluted earnings (loss) per share for
1998, 1997 and 1996 would have been increased (reduced) by approximately 111.4%,
(14.5%), and (14.9%), respectively.



<PAGE>


INACOM CORP. AND SUBSIDIARIES  (Includes  Retroactive  Impact of Vanstar Merger)
Notes to Supplemental  Consolidated Financial Statements Three-year period ended
December 26, 1998 (Columnar dollar amounts in thousands, except per share data)


(14)     STOCK OPTION AND AWARD PROGRAMS (Continued)

Pro forma net income  reflects only options  granted in 1998,  1997,  1996,  and
1995.  Therefore,  the full impact of  calculating  compensation  cost for stock
options  under  SFAS  Statement  No. 123 is not  reflected  in the pro forma net
earnings amounts  presented above,  because  compensation cost is reflected over
the  options'  vesting  periods  for the  1998,  1997,  1996 and  1995  options,
respectively.  Compensation  costs for options  granted prior to January 1, 1995
are not considered.

Vanstar options, converted to InaCom options following the February 1999 merger,
and per share prices are reported  pursuant to the 0.64 to 1.0 exchange ratio as
specified in the merger agreement for all periods presented.


(15)     SEGMENT INFORMATION

The  Company  has  adopted  SFAS No.  131,  "Disclosures  About  Segments  of an
Enterprise and Related  Information",  in 1998 which changes the way the Company
reports information about its operating  segments.  The information for 1997 and
1996 is presented to conform to the 1998  presentation.  The Company has various
management  teams  and  infrastructures   which  offer  different  products  and
services.  The Company has  identified  two  reportable  segments:  products and
services. The product segment includes the sales of desktops,  laptops, servers,
monitors, printers, operating systems software, phone systems, voice mail, voice
processing, data network equipment and multiple small office-home offerings. The
services  segment  includes  sales  of  integrated  life  cycle  services  which
encompasses:   technology  planning,  procurement,   integration,  support,  and
management.  The  accounting  policies  of the  segments  are the  same as those
described in the summary of significant accounting policies.


<PAGE>


INACOM CORP. AND SUBSIDIARIES  (Includes  Retroactive  Impact of Vanstar Merger)
Notes to Supplemental  Consolidated Financial Statements Three-year period ended
December 26, 1998 (Columnar dollar amounts in thousands, except per share data)


(15)     SEGMENT INFORMATION (Continued)

Summarized financial information concerning the Company's reportable segments is
shown in the following  table.  The "Other" column  includes  corporate  related
items and items which cannot practicably be identified within a business unit to
a reportable segment.
<TABLE>
- -------------------------------------------------------------------------------------------------------
                                             Product         Services        Other           Total
- -------------------------------------------------------------------------------------------------------
<S>                                          <C>               <C>             <C>         <C>
1998
Revenues                                     $ 6,018,823       $868,591          -         $ 6,887,414
Segment earnings before taxes                    (3,608)         31,469          -              27,861
Total assets                                   1,195,933        280,762        404,289       1,880,984
Total current liabilities                        635,318         68,174        274,175         977,667
- -------------------------------------------------------------------------------------------------------


1997
Revenues                                       5,993,536        741,568          -           6,735,104
Segment earnings before taxes                     77,208         42,758          -             119,966
Total assets                                   1,490,468        278,966        283,065       2,052,499
Total current liabilities                        702,574         59,025        417,991       1,179,590
- -------------------------------------------------------------------------------------------------------


1996
Revenues                                       4,809,590        507,251          -           5,316,841
Segment earnings before taxes                     47,030         37,682          -              84,712
Total assets                                   1,202,440        277,190        129,393       1,609,023
Total current liabilities                     $  629,696       $ 69,734       $305,892     $ 1,005,322
- -------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------

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

</TABLE>

<PAGE>


INACOM CORP. AND SUBSIDIARIES  (Includes  Retroactive  Impact of Vanstar Merger)
Notes to Supplemental  Consolidated Financial Statements Three-year period ended
December 26, 1998 (Columnar dollar amounts in thousands, except per share data)


(16)     EARNINGS PER SHARE

Basic  earnings per share are  computed  using the  weighted  average  number of
shares of common stock outstanding during the period. Diluted earnings per share
are  computed  using the  weighted  average  number  of  shares of common  stock
outstanding and dilutive potential common stock outstanding during the period.
The earnings per share calculation is as follows:

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

                                                                                 1998      1997      1996
- ----------------------------------------------------------------------------------------------------------
<S>                                                                          <C>        <C>       <C>
Basic Earnings Per Share

   Net earnings                                                              ($8,560)   $65,403   $47,540
   -------------------------------------------------------------------------------------------------------

   Weighted average number of common shares outstanding                        43,900    39,500    37,500
   -------------------------------------------------------------------------------------------------------

   Basic earnings per share                                                   ($0.19)     $1.66     $1.27
- ----------------------------------------------------------------------------------------------------------

Diluted Earnings Per Share

   Net earnings                                                              ($8,560)   $65,403   $47,540

   Net after-tax interest savings on convertible subordinated debentures        -         2,271     1,057
   -------------------------------------------------------------------------------------------------------

   Net earnings used in diluted earnings per share calculation                (8,560)    67,674    48,597
   -------------------------------------------------------------------------------------------------------

   Weighted average number of common shares outstanding                        43,900    39,500    37,500

   Common equivalent shares from stock options and
     convertible subordinated debentures                                        -         3,500     2,500
   -------------------------------------------------------------------------------------------------------

   Shares used in diluted earnings per share calculation                       43,900    43,000    40,000
   -------------------------------------------------------------------------------------------------------

   Diluted earnings per share                                                 ($0.19)     $1.57     $1.21
- ----------------------------------------------------------------------------------------------------------
</TABLE>

1998 diluted  earnings per share equals basic earnings per share. As a result of
the net loss,  calculating  diluted  earning  per  share by adding  back the net
after-tax  interest  savings and including the dilutive  potential common shares
would have resulted in diluted earnings per share being anti-dilutive.

Vanstar  shares  are  reported  pursuant  to the 0.64 to 1.0  exchange  ratio as
specified in the February 1999 merger for all periods presented.


<PAGE>


SCHEDULE

INACOM CORP. AND SUBSIDIARIES (Includes Retroactive Impact of Vanstar Merger)
VALUATION AND QUALIFYING ACCOUNTS
(Amounts in thousands)
<TABLE>

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

                                             Balance at    Charged to
                                             Beginning      Cost and       Amounts       Balance at
                                             of Period      Expenses     Written Off   End of Period
- ------------------------------------------------------------------------------------------------------
   <S>                                            <C>            <C>            <C>           <C>
   Fiscal Year Ended December 26, 1998            
     Allowance for Doubtful Accounts              $14,203        $6,164         $4,986        $15,381

   Fiscal Year Ended December 27, 1997             
     Allowance for Doubtful Accounts               12,637         4,744          3,178         14,203

   Fiscal Year Ended December 28, 1996             
     Allowance for Doubtful Accounts               18,349       (1,079)          4,633         12,637

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



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

                                             Balance at    Charged to
                                             Beginning      Cost and       Amounts       Balance at
                                             of Period      Expenses     Written Off   End of Period
- ------------------------------------------------------------------------------------------------------

   Fiscal Year Ended December 26, 1998            
     Inventory Reserve                            $14,273        $9,637         $4,648        $19,262

   Fiscal Year Ended December 27, 1997            
     Inventory Reserve                             15,739         3,205          4,671         14,273

   Fiscal Year Ended December 28, 1996            
     Inventory Reserve                             15,222         5,791          5,274         15,739

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



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

                                             Balance at    Charged to
                                             Beginning      Cost and       Amounts       Balance at
                                             of Period      Expenses     Written Off   End of Period
- ------------------------------------------------------------------------------------------------------

   Fiscal Year Ended December 26, 1998            
     Restructuring Reserve                         $-          $12,009        $12,009         $-

   Fiscal Year Ended December 27, 1997              
     Restructuring Reserve                          -             -              -              -

   Fiscal Year Ended December 28, 1996              
     Restructuring Reserve                          -             -              -              -

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

</TABLE>
See accompanying auditors' report.


<PAGE>
                               INDEX TO EXHIBITS

Exhibit

     3.1  InaCom Certificate of Incorporation as amended to date.

     3.2  InaCom Bylaws as amended to date.

     4.1  Registration Rights Agreement between InaCom Corp. and Warburg, Pincus
          Capital Company, L.P. dated as of October 8, 1998.

     4.2  Indenture dated as of October 2, 1996 between  Vanstar  Corporation as
          issuer and Wilmington Trust Company as trustee.

     4.3  Form of 6 3/4% Preferred Securities.    

     4.4  Form of 6 3/4% Convertible Subordinated Debentures Due 2016.

     4.5  First  Supplemental  Indenture  dated  as  of  February  17,  1999  to
          Indenture dated as of October 2, 1996.

     10.1 Separation,  Consulting and Noncompetition  Agreement dated October 8,
          1998 between InaCom Corp. and William Y. Tauscher.

     12   Statement re: Ratio of Earnings to Fixed Charges

     23.1 Consent of KPMG Peat Marwick LLP.

     23.1 Consent of Ernst & Young LLP.

     27.1 Financial Data Schedule.

     27.2 Financial Data Schedule.

     27.3 Financial Data Schedule.

     99.1 Fiscal Year-End Financial Statement of Business Acquired.

     99.2 Quarter-End Financial Statements of Business Acquired.

     99.3 Pro Forma Financial Information.
<PAGE>

                                                                     Exhibit 3.1
                      RESTATED CERTIFICATE OF INCORPORATION

                                       OF

                                  VALCOM, INC.

The  undersigned  corporation  hereby  amends and  restates its  Certificate  of
incorporation in its entirety. The corporation's present name and the name under
which it was originally  incorporated is VALCOM,  INC. The date of filing of its
original  Certificate of  Incorporation  with the Secretary of State of Delaware
was February 11, 1985.  In  accordance  with Sections 228 and 141 of the General
Corporation  Law of the State of Delaware,  a written Consent in Lieu of Special
Joint Meeting of the Board of Directors and Shareholders was executed on May 27,
1987, by the sole  shareholder and all of the directors of the corporation  duly
adopting  amendments  to the  Certificate  of  Incorporation  and this  Restated
Certificate  of  Incorporation  in its  entirety.  The Restated  Certificate  of
Incorporation  was adopted in accordance  with the  provisions of Section 245 of
the General Corporation Law of the State of Delaware.

                                    ARTICLE I

                                      NAME

The name of the corporation is VALCOM, INC.

                                   ARTICLE II

                     REGISTERED OFFICE AND REGISTERED AGENT

Its registered  office in the State of Delaware is located at Corporation  Trust
Center,  1209 Orange Street,  Wilmington,  Delaware 19801, County of New Castle.
The registered agent in charge thereof at such address is The Corporation  Trust
Company.

                                   ARTICLE III

                                     PURPOSE

The purpose of the  corporation  is to engage in any lawful act or activity  for
which corporations may be organized under the General Law of Delaware.

                                   ARTICLE IV

                                AUTHORIZED SHARES

The total number of shares which this corporation  shall have authority to issue
is Eleven Million  (11,000,000)  shares,  divided into Ten Million  (10,000,000)
shares of Common  Stock of a par  value of Ten Cents  ($0.10)  per share and One
Million  (1,000,000)  shares  of Class A  Preferred  Stock of a par value of One
Dollar ($1.00) per share.



<PAGE>


The Class A Preferred  Stock of this  corporation may be divided into and issued
in one or more series from time to time with such designations,  preferences and
relative,  participating,  optional or other special rights and  qualifications,
limitations  and  restrictions  thereof as may be  provided in a  resolution  or
resolutions  adopted by the Board of  Directors.  The  authority of the Board of
Directors  includes,  but is not limited to, the  determination or fixing of the
following  with respect to shares of such class or any series  thereof:  (i) the
number of shares;  (ii) the dividend rate and the date from which  dividends are
to be  cumulative;  (iii) whether  shares are to be  redeemable  and, if so, the
terms and amount of any sinking fund providing for the purchase or redemption of
such shares;  (iv) whether shares shall be convertible and, if so, the terms and
provisions thereof;  (v) what restrictions are to apply, if any, on the issue or
reissue of any additional  Class A Preferred Stock; and (vi) whether shares have
voting rights.

                                    ARTICLE V

                                DIRECTORS' POWERS

The  directors  shall have power to make and alter or amend the By-laws,  to fix
the amount to be reserved as working  capital,  and to authorize and cause to be
executed  mortgages and liens,  without  limitation  as to the amount,  upon the
property and franchise of the corporation.

                                   ARTICLE VI

                      INTEREST OF DIRECTORS IN TRANSACTIONS

In absence of fraud,  no contract or other  transaction  between the corporation
and any other person, corporation, firm, syndicate, association, partnership, or
joint venture shall be wholly or partially  invalidated or otherwise affected by
reason of the fact that one or more of the directors of the  corporation  are or
become  directors or officers of such other  corporation,  firm,  syndicate,  or
association, or members of such partnership or joint venture, or are pecuniarily
or otherwise interested in such contractual transaction; provided, that the fact
such director or directors of the  corporation  are so situated or so interested
or both,  shall be  disclosed or shall have been known to the Board of Directors
of the  corporation.  Any director or directors of the corporation who is also a
director or officer of such other corporation,  firm, syndicate, or association,
or a member of such partnership, or contract or transaction,  may be counted for
the purpose of determining the existence of a quorum at any meeting of the Board
of Directors  of the  corporation  which shall  authorize  any such  contract or
transaction  and in the absence of fraud,  and as long as he acts in good faith,
any such director may vote thereat to authorize any such contract or transaction
with like force and effect as if he were not a director or officer of such other
corporation,  firm, syndicate, or association,  or a member of such partnership,
or joint  venture or  pecuniarily  or otherwise  interested  in such contract or
transaction.

                                   ARTICLE VII

                                 INDEMNIFICATION

The corporation shall, to the extent required,  and may, to the extent permitted
by Section 102 and Section 145 of Delaware  General  Corporation  Law as amended
from time to time, indemnify and reimburse all persons whom it may indemnify and
reimburse  pursuant thereto.  With respect to acts or omissions  occurring on or
after May 27,  1987,  no  director  shall be liable  to the  corporation  or its
stockholders  for monetary  damages for breach of fiduciary  duty as a director,
provided,  however,  that  this  provision  shall  not  eliminate  or limit  the
liability of a director (i) for any breach of the director's  duty of loyalty to
the  corporation  or its  stockholders;  (ii) for acts or omissions  not in good
faith or which involve  intentional  misconduct  or a knowing  violation of law;
(iii) under Section 174 of the Delaware General Corporation Law; or (iv) for any
transactions from which the director derived an improper personal benefit.

Notwithstanding the foregoing,  the indemnification provided for in this Article
VII shall not be deemed exclusive of any other rights to which those entitled to
receive  indemnification  or  reimbursement  hereunder may be entitled under any
By-law of this  corporation,  agreement,  vote or  consent  of  stockholders  or
disinterested directors or otherwise.


IN WITNESS  WHEREOF,  VALCOM,  INC.  has caused  this  Restated  Certificate  of
Incorporation to be signed by BILL L. FAIRFIELD,  its President, and attested by
MICHAEL A. STEFFAN, its Secretary, this 27th day of May, 1987.

                                              VALCOM, INC.

                                         By:  /s/ Bill L. Fairfield
                                              ----------------------------
                                              BILL L. FAIRFIELD,
                                              President


                        ATTEST:

                                         By:  /s/ Michael A. Steffan
                                              ----------------------------
                                              MICHAEL A. STEFFAN,
                                              Secretary




<PAGE>




                            CERTIFICATE OF AMENDMENT

                                       OF

                          CERTIFICATE OF INCORPORATION


ValCom,  Inc.,  a  corporation  existing  under  and by  virtue  of the  General
Corporation Law of the State of Delaware, does hereby certify:

FIRST:  That the  Shareholder  and the Board of  Directors of ValCom,  Inc.,  by
unanimous joint written consent of said Shareholder and Directors,  duly adopted
resolutions   setting  forth  a  proposed   amendment  to  the   Certificate  of
Incorporation of said Corporation as follows:

"BE IT RESOLVED,  that the  Certificate of  Incorporation  of the Corporation be
amended so as to delete the first  paragraph of Article VII of said  Certificate
in its entirety and insert in place thereof the following paragraph:

              The  corporation  shall, to the extent  required,  and may, to the
              extent  permitted  by  Section  102 and  Section  145 of  Delaware
              General  Corporation Law, indemnify and reimburse all persons whom
              it may indemnify and reimburse  pursuant thereto.  With respect to
              acts or omissions  occurring on or after May 27, 1987, no director
              shall  be  liable  to  the  corporation  or its  stockholders  for
              monetary  damages  for  breach of  fiduciary  duty as a  director,
              provided,  however,  that this  provision  shall not  eliminate or
              limit  the  liability  of a  director  (i) for any  breach  of the
              director's duty of loyalty to the corporation or its stockholders;
              (ii)  for acts or  omissions  not in good  faith or which  involve
              intentional  misconduct or a knowing violation of law; (iii) under
              Section 174 of the Delaware  General  Corporation Law; or (iv) for
              any  transactions  from which the  director  derived  an  improper
              personal benefit.

SECOND:  That said amendment was duly adopted in accordance  with the provisions
of Sections 242, 228 and 141(f) of the General  Corporation  Law of the State of
Delaware.

IN WITNESS WHEREOF,  said ValCom,  Inc. has caused this Certificate to be signed
by Bill L.  Fairfield,  President,  and  attested  by  Michael A.  Steffan,  its
Secretary, this 14th day of August, 1987.

VALCOM, INC.

ATTEST:

  /s/ Michael A. Steffan                    By: /s/ Bill L. Fairfield

- ------------------------------              -------------------------
Michael A. Steffan,                         Bill L. Fairfield,
Secretary                                   President

                            CERTIFICATE OF AMENDMENT

                                       OF

                          CERTIFICATE OF INCORPORATION

                                       OF

                                  VALCOM, INC.


VALCOM, INC., a corporation organized and existing under the General Corporation
Law of the State of  Delaware  ("Corporation"),  does  hereby  certify  that the
amendment to the  Corporation's  Certificate of  Incorporation  set forth in the
following  resolution,  as approved by the Corporation's  Board of Directors and
stockholders,  was duly adopted in accordance with the provisions of Section 242
of the General Corporation Law of the State of Delaware:

     "RESOLVED,  that the  Certificate of  Incorporation  of the  Corporation be
     amended by striking ARTICLE I in its entirety and replacing therefor:

                                    ARTICLE I

                                      NAME

         The name of the corporation shall be InaCom Corp."

IN WITNESS  WHEREOF,  VALCOM,  INC. has caused this Certificate to be signed and
attested by its duly authorized officers this 5th day of August, 1991.

                                       VALCOM, INC.


                                  By:  /s/ Bill L. Fairfield
                                      ------------------------------
                                       BILL L. FAIRFIELD,
                                       President

ATTEST:

/s/ Michael A. Steffan

MICHAEL A. STEFFAN,
Secretary





<PAGE>




                            CERTIFICATE OF AMENDMENT

                                       OF

                          CERTIFICATE OF INCORPORATION

                                       OF

                                  INACOM CORP.

INACOM CORP.,  a corporation  organized and existing  under and by virtue of the
General Corporation Law of the State of Delaware, does hereby certify:

FIRST:  That at a meeting of the Board of Directors of INACOM CORP. a resolution
was duly  adopted  setting  forth a proposed  amendment  to the  Certificate  of
Incorporation of said  corporation  declaring said amendment to be advisable and
calling for a meeting of the stockholders of said corporation for  consideration
thereof. The resolution setting forth the proposed amendment is as follows:

         "RESOLVED,  that the Board of Directors  declare it advisable  that the
         first  sentence  of  ARTICLE  IV of the  Certificate  of  Incorporation
         entitled  "AUTHORIZED SHARES" be amended in accordance with Exhibit "A"
         attached  hereto to reflect an increase  in the total  number of shares
         which this  corporation  shall have authority to issue from  11,000,000
         shares to 31,000,000  shares by increasing the authorized  Common Stock
         par  value of $.10 per  share  from  10,000,000  shares  to  30,000,000
         shares."

SECOND:  That  thereafter,  pursuant to resolution of its Board of Directors,  a
special meeting of the stockholders of said corporation was duly called and held
upon notice in accordance with Section 222 of the General Corporation Law of the
State of Delaware on March 30, 1993, at which  meeting the  necessary  number of
shares as required by statute were voted in favor of the amendment.

THIRD: That said amendment was duly adopted in accordance with the provisions of
Section 242 of the General Corporation Law of the State of Delaware.

IN WITNESS  WHEREOF,  said INACOM CORP. has caused this Certificate to be signed
by BILL L. FAIRFIELD,  its President, and attested to by MICHAEL A. STEFFAN, its
Secretary, this 30th day of March, 1993.

                                                     INACOM CORP.

ATTEST:

/s/ Michael A. Steffan                          By:  /s/ Bill L. Fairfield
- ---------------------------                          -------------------------
MICHAEL A. STEFFAN,                                  BILL L. FAIRFIELD,
Secretary                                            President
<PAGE>
                                   EXHIBIT "A"

                                   ARTICLE IV

                                AUTHORIZED SHARES

                                (FIRST SENTENCE)

The total number of shares which this  corporation  shall have the  authority to
issue is Thirty-One  Million  (31,000,000)  shares,  divided into Thirty Million
(30,000,000) shares of Common Stock of a par value of Ten Cents ($.10) per share
and One Million  (1,000,000) shares of Class A Preferred Stock of a par value of
One Dollar ($1.00) per share.

         The remainder of this Article shall remain unchanged in its entirety.






<PAGE>



                            CERTIFICATE OF AMENDMENT

                                       OF

                          CERTIFICATE OF INCORPORATION

                                       OF

                                  INACOM CORP.

         INACOM CORP.,  a corporation  organized and existing  under the laws of
the State of Delaware  (the  "Corporation"),  pursuant to the  provisions of the
General  Corporation  Law of the State of  Delaware  (the  "DGCL"),  does hereby
certify as follows:

         FIRST:  The Certificate of  Incorporation  of the Corporation is hereby
amended by  deleting  the first  sentence  of ARTICLE IV of the  Certificate  of
Incorporation in its present form and substituting therefor a new first sentence
of ARTICLE IV in the following form:

             "The total number of shares which this  corporation  shall have the
             authority to issue is One Hundred One Million (101,000,000) shares,
             divided  into One Hundred  Million  (100,000,000)  shares of Common
             Stock of a par value of Ten Cents  ($.10) per share and One Million
             (1,000,000) shares of Class A Preferred Stock of a par value of One
             Dollar ($1.00) per share."

         SECOND:  The  amendment  to the  Certificate  of  Incorporation  of the
Corporation set forth in this  Certificate of Amendment has been duly adopted in
accordance  with the  provisions  of Section 242 of the DGCL by (a) the Board of
Directors of the Corporation having duly adopted a resolution setting forth such
amendment and declaring its  advisability  and submitting it to the stockholders
of  the  Corporation  for  their  approval,  and  (b)  the  stockholders  of the
Corporation  having  duly  adopted  such  amendment  by vote of the holders of a
majority of the outstanding  stock entitled to vote thereon at a special meeting
of  stockholders  called and held upon notice in accordance  with Section 222 of
the DGCL.

         IN WITNESS  WHEREOF,  the undersigned have executed this Certificate on
this 17th day of February, 1999.

                                               INACOM CORP.

                                               /s/ Bill L. Fairfield
                                           By: 
                                               BILL L. FAIRFIELD
                                               President
<PAGE>




                                                                     Exhibit 3.2
                                     BY-LAWS

                                       OF

                                  INACOM CORP.



                               ARTICLE I. OFFICES

       The  principal  office  of the  corporation  shall be  located  in Omaha,
Nebraska. The corporation may have such other offices,  either within or without
the State of Delaware as the Board of Directors may designate or as the business
of the corporation may require from time to time.


                            ARTICLE II. STOCKHOLDERS

       Section 1. Annual Meeting.  The annual meeting of the stockholders  shall
be on a date and at an hour determined by the Board of Directors for the purpose
of electing directors and for the transaction of such other business as may come
before the meeting.

       Section 2. Special Meetings.  Special meetings of the  stockholders,  for
any purpose or purposes, may be called by the Board of Directors.

       Section  3.  Place  and  Time of  Meeting.  The  Board of  Directors  may
designate the time at any place, either within or without the State of Delaware,
as the time and place of the meeting  for any annual  meeting or for any special
meeting called by the Board of Directors.

       Section 4. Notice of Meeting. Notice of a meeting of stockholders stating
the place,  day and hour of the meeting and, in case of a special  meeting,  the
purpose or  purposes  for which the  meeting is called,  shall be given not less
than ten nor more than  sixty days  before the date of the  meeting by or at the
direction  of the  President  or the  Secretary  to each  stockholder  of record
entitled to vote at such meeting.  If mailed,  such notice shall be deemed to be
given when deposited in the United States mail,  addressed to the stockholder at
his address as it appears on the stock transfer books of the  corporation,  with
postage  thereon  prepaid.  Only such  business  shall be conducted at a special
meeting of stockholders  as shall have been brought before the meeting  pursuant
to the notice of meeting.  Any previously  scheduled meeting of the stockholders
may be  postponed,  and  (unless  the  Certificate  of  Incorporation  otherwise
provides)  any  special  meeting  of  the  stockholders  may  be  cancelled,  by
resolution of the Board of Directors  upon public notice given prior to the date
previously scheduled for such meeting of stockholders.

       Section 5.  Record  Date.  For the  purpose of  determining  stockholders
entitled  to  notice  of or to  vote  at  any  meeting  of  stockholders  or any
adjournment  thereof,  or  stockholders  entitled  to  receive  payments  of any
dividend,  or an order to make a  determination  of  stockholders  for any other
proper purpose, the Board of Directors of the corporation shall fix in advance a
date as the record date for any such determination of stockholders, such date in
any case to be not less than ten days nor more than sixty days prior to the date
on which the particular action, requiring such determination of stockholders, is
to be taken.  If no record date is fixed for the  determination  of stockholders
entitled to notice of or to vote at a meeting of  stockholders,  or stockholders
entitled  to receive  payment  of a  dividend,  the date on which  notice of the
meeting is mailed or the date on which the  resolution of the Board of Directors
declaring such dividend is adopted, as the case may be, shall be the record date
for such  determination  of  stockholders.  When a determination of stockholders
entitled  to vote at any  meeting of  stockholders  has been made as provided in
this section, such determination shall apply to any adjournment thereof.

       Section 6. Voting Lists.  The officer or agent having charge of the stock
transfer  books for  shares of the  corporation  shall  make,  at least ten days
before  each  meeting  of  stockholders,  a  complete  list of the  stockholders
entitled  to vote at such  meeting,  or any  adjournment  thereof,  arranged  in
alphabetical  order,  with the address of and the number of shares held by each,
which list,  for a period of ten days,  prior to such meeting,  shall be kept on
file at the  registered  office  of the  corporation  and  shall be  subject  to
inspection by any stockholder at any time during usual business hours. Such list
shall also be  produced  and kept open at the time and place of the  meeting and
shall be subject to the inspection of any  stockholder  during the whole time of
the meeting.  The stock transfer book containing the most recently made complete
list  of  stockholders  shall  be  prima  facie  evidence  as  to  who  are  the
stockholders  entitled to examine such list or transfer  books or to vote at any
meeting of stockholders.

       Section  7.  Quorum.  A  majority  of  the  outstanding   shares  of  the
corporation  entitled  to  vote,  represented  in  person  or  by  proxy,  shall
constitute a quorum at a meeting of stockholders. If less than a majority of the
outstanding  shares are represented at a meeting,  the Chairman or a majority of
the shares so  represented  may adjourn the  meeting  from time to time  without
further notice.  At such adjourned meeting at which a quorum shall be present or
represented,  any business may be transacted which might have been transacted at
the meeting as originally notified. The stockholders present at a duly organized
meeting may continue to transact business until adjournment, notwithstanding the
purported  withdrawal from the meeting of enough stockholders to leave less than
a quorum.

       Section  8.  Proxies;   Voting.  At  all  meetings  of  stockholders,   a
stockholder  may vote by proxy.  Such proxy shall be filed with the Secretary of
the  corporation  before or at the time of the meeting.  No proxy shall be valid
after eleven months from the date of its execution, unless otherwise provided in
the proxy.

       Section 9. Voting of Shares.  In each meeting of  stockholders  except as
otherwise provided by statute or the Certificate of Incorporation,  every holder
of record of stock  entitled  to vote shall be entitled to one vote in person or
by proxy for each  share of such stock  standing  in such  holder's  name on the
corporation's  list of  stockholders  as  provided  in  Section 6 above.  At all
meetings of stockholders  for the election of directors a plurality of the votes
cast shall be sufficient to elect a director.  All other elections and questions
shall,  unless  otherwise  provided by the Certificate of  Incorporation,  these
By-Laws,  the rules or regulations  of NASD or any stock exchange  applicable to
the  corporation,  as  otherwise  provided by law or pursuant to any  regulation
applicable to the corporation or its  securities,  be decided by the affirmative
vote of the  holders  of a majority  of the  shares of stock of the  corporation
which are present in person or by proxy and entitled to vote thereon.

       Section 10. Voting of Shares by Certain  Holders.  Shares standing in the
name of another corporation may be voted by such officer,  agent or proxy as the
by-laws of such corporation may prescribe, or, in the absence of such provision,
as the board of directors of such corporation may determine.

       Shares held by an administrator, executor, guardian or conservator may be
voted by such person,  either in person or by proxy,  without a transfer of such
shares  into such  person's  name.  Shares  standing in the name of a trustee or
trustees  may be voted by such  person,  either in  person  or by proxy,  but no
trustee shall be entitled to vote shares held by such person  without a transfer
of such shares into such trustee's name.

       Shares  standing in the name of a receiver may be voted by such receiver,
and  shares  held by or under the  control  of a  receiver  may be voted by such
receiver  without the transfer thereof into such receiver's name if authority so
to do be contained in an  appropriate  order of the court by which such receiver
was appointed.

       A  stockholder  whose  shares are pledged  shall be entitled to vote such
shares until such shares have been transferred into the name of the pledgee, and
thereafter  the pledgee  shall be  entitled  to vote the shares so  transferred.
Shares  of its  own  stock  belonging  to the  corporation  or  held  by it in a
fiduciary capacity shall not be voted,  directly or indirectly,  at any meeting,
and shall not be counted in determining  the total number of outstanding  shares
at any given time or the presence of a quorum at a meeting. Nothing herein shall
be construed as limiting the right of the  corporation to vote stock,  including
but not limited to its own stock, held by it in a fiduciary capacity.

       Section 11. Notice of Stockholder  Business.  At an annual meeting of the
stockholders,  only such business  shall be conducted as shall have been brought
before the meeting (a) by or at the  direction  of the Board of Directors or (b)
by any  stockholder  of the  corporation  who was a stockholder of record at the
time of giving of notice  provided  for in Section 4, who is entitled to vote at
the  meeting  and who  complies  with the  notice  procedures  set forth in this
Section 11. For business to be properly  brought  before an annual  meeting by a
stockholder,  a stockholder  must have given timely notice thereof in writing to
the Secretary of the  corporation  and such business must  otherwise be a proper
matter for stockholder  action.  To be timely,  a  stockholder's  notice must be
delivered to or mailed and received at the  principal  executive  offices of the
corporation,  not less  than 90 nor  more  than  120  days  prior  to the  first
anniversary of the preceding year's annual meeting;  provided,  however, that in
the event the date of the annual  meeting is advanced  by more than 30 days,  or
delayed  by more  than 60  days,  from  such  anniversary  date,  notice  by the
stockholder to be timely must be so delivered or mailed and received not earlier
than the 120th day prior to such annual  meeting and not later than the close of
business on the later of the 90th day prior to such annual  meeting or the tenth
day following the date on which public  announcement of the date of such meeting
is first made. In no event shall the public  announcement  of an  adjournment or
postponement of an annual meeting commence a new time period (or extend any time
period)  for  the  giving  of a  stockholder's  notice  as  described  above.  A
stockholder's  notice to the  Secretary  shall set forth as to each  matter  the
stockholder proposes to bring before the annual meeting (a) a description of the
business  desired to be  brought  before  the  annual  meeting,  the text of the
proposal  or  business  (including  the  text of any  resolutions  proposed  for
consideration  and in the event that such business  includes a proposal to amend
the By-Laws of the corporation, the language of the proposed amendment), and the
reasons for  conducting  such business at the annual  meeting,  (b) the name and
address,  as they  appear  on the  corporation's  list of  stockholders,  of the
stockholder proposing such business,  and the name and address of the beneficial
owner, if any, on whose behalf the proposal is made, (c) the class and number of
shares of the  corporation  which are owned of record  and  beneficially  by the
stockholder and the beneficial  owner, if any, (d) any material  interest of the
stockholder  and beneficial  owner,  if any, in such business,  stockholder  and
beneficial  owner,  if any,  in such  business,  (e) a  representation  that the
stockholder is a holder of record of stock of the  corporation  entitled to vote
at such  meeting  and  intends to appear in person or by proxy at the meeting to
propose such business and (f) a  representation  whether the  stockholder or the
beneficial  owner,  if any,  intends or is part of a group which  intends to (i)
deliver  a proxy  statement  and/or  form of proxy to  holders  of at least  the
percentage of the corporation's outstanding capital stock required to approve or
adopt the proposal and/or (ii) otherwise  solicit  proxies from  stockholders in
support  of  such  proposal.  Notwithstanding  anything  in the  By-Laws  to the
contrary,  no  business  shall be  conducted  at an  annual  meeting  except  in
accordance  with the procedures set forth in this Section 11. The Chairman of an
annual meeting shall, if the facts warrant, determine and declare to the meeting
that business was not properly brought before the meeting in accordance with the
provisions of this Section 11, and if the Chairman should so determine, shall so
declare to the meeting and any such  business  not properly  brought  before the
meeting shall not be transacted.

       Section  12.  Notice of  Director  Nominees  at an Annual  Meeting.  Only
persons who are nominated  with the  procedures set forth in these By-Laws shall
be eligible for election as  directors.  Nominations  of persons for election to
the Board of Directors of the  corporation  may be made at an annual  meeting of
stockholders  (a) by or at the direction of the Board of Directors or (b) by any
stockholder  of the  corporation  who was a stockholder of record at the time of
giving of notice  provided  for in  Section  4, who is  entitled  to vote at the
annual  meeting and who complies  with the notice  procedures  set forth in this
Section 12. Such  nominations,  other than those made by or at the  direction of
the Board of  Directors,  shall be made  pursuant to timely notice in writing to
the Secretary of the corporation.  To be timely, a stockholder's notice shall be
delivered to or mailed and received at the  principal  executive  offices of the
corporation  not  less  than 90 nor  more  than  120  days  prior  to the  first
anniversary of the preceding year's annual meeting;  provided,  however, that in
the event the date of the annual  meeting is advanced  by more than 30 days,  or
delayed  by more  than 60  days,  from  such  anniversary  date,  notice  by the
stockholder to be timely must be so delivered or mailed and received not earlier
than the 120th day prior to such annual  meeting and not later than the close of
business on the later of the 90th day prior to such annual  meeting or the tenth
day following the date on which public  announcement of the date of such meeting
is first made. In no event shall the public  announcement  of an  adjournment or
postponement of an annual meeting commence a new time period (or extend any time
period)  for the  giving of a  stockholder's  notice as  described  above.  Such
stockholder's  notice shall set forth (a) as to each person whom the stockholder
proposes to nominate for election or re-election as a director,  all information
relating to such person that is required to be  disclosed  in  solicitations  of
proxies for  election  of  directors,  or is  otherwise  required,  in each case
pursuant to applicable  federal law (including such person's  written consent to
be named as a nominee and to serving as the director if elected);  and (b) as to
the  stockholder  giving the notice and the beneficial  owner,  if any, on whose
behalf the nomination is made,  (i) the name and address,  as they appear on the
corporation's list of stockholders, of such stockholder and the name and address
of the  beneficial  owner,  if any,  (ii) the class and  number of shares of the
corporation  which are owned of record and  beneficially by such stockholder and
the beneficial  owner, if any, (iii) a representation  that the stockholder is a
holder of record of stock of the  corporation  entitled to vote at such  meeting
and  intends  to appear in person or by proxy at the  meeting  to  propose  such
nomination,  and (iv) a representation whether the stockholder or the beneficial
owner,  if any,  intends or is part of a group  which  intends to (a)  deliver a
proxy  statement  and/or form of proxy to holders of at least the  percentage of
the corporation's outstanding capital stock required to elect the nominee and/or
(b) otherwise  solicit proxies from  stockholders in support of such nomination.
At the request of the Board of  Directors  any person  nominated by the Board of
Directors  for  election as a director  shall  furnish to the  Secretary  of the
corporation that information  required to be set forth in a stockholder's notice
of  nomination  which  pertains to the nominee.  No person shall be eligible for
election as a director of the  corporation  unless  nominated in accordance with
the procedures set forth in the By-Laws.  The Chairman of the meeting shall,  if
the facts  warrant,  determine and declare to the meeting that a nomination  was
not made in accordance with the procedures prescribed by the By-Laws, and if the
Chairman should so determine,  shall so declare to the meeting and the defective
nomination shall be disregarded.

       Section 13. Notice of  Stockholder  Nominees at a Special  Meeting.  Only
such business shall be conducted at a special  meeting of  stockholders as shall
have been brought  before the meeting  pursuant to the  corporation's  notice of
meeting.  Nominations  of persons for election to the Board of Directors  may be
made at a special  meeting of  stockholders at which directors are to be elected
pursuant to the  corporation's  notice of meeting (a) by or at the  direction of
the  Board of  Directors  or (b)  provided  that  the  Board  of  Directors  has
determined that directors  shall be elected at such meeting,  by any stockholder
of the  corporation  who is a  stockholder  of  record  at the time of giving of
notice  provided  for in Section 4, who shall be entitled to vote at the special
meeting and who complies with the notice  procedures set forth in Section 12. In
the event  the  corporation  calls a special  meeting  of  stockholders  for the
purpose of electing one or more  directors to the Board of  Directors,  any such
stockholder  may nominate a person or persons (as the case may be), for election
to such position(s) as specified in the corporation's  notice of meeting, if the
stockholder's  notice required by Section 12 shall be delivered to the Secretary
at the principal executive offices of the corporation not earlier than the close
of  business on the 120th day prior to such  special  meeting and not later than
the close of business on the later of the 90th day prior to such special meeting
or the 10th day following the day on which public  announcement is first made of
the date of the  special  meeting and of the  nominees  proposed by the Board of
Directors  to  be  elected  at  such  meeting.  In no  event  shall  the  public
announcement of an adjournment or  postponement of a special meeting  commence a
new time period (or extend any time  period)  for the giving of a  stockholder's
notice as described above.

       Section 14. Inspectors of Elections. The Board of Directors by resolution
shall appoint one or more inspectors,  which inspector or inspectors may include
individuals who serve the corporation in other  capacities,  including,  without
limitation,  as officers,  employees,  agents or representatives,  to act at the
meetings of stockholders and make a written report thereof.  One or more persons
may be designated as alternate  inspectors to replace any inspector who fails to
act. If no inspector or alternate has been appointed to act or is able to act at
a meeting of stockholders, the Chairman of the meeting shall appoint one or more
inspectors to act at the meeting. Each inspector,  before discharging his or her
duties,  shall  take  and sign an oath  faithfully  to  execute  the  duties  of
inspector  with  strict  impartiality  and  according  to the best of his or her
ability. The inspectors shall have the duties prescribed by law.

       Section 15. Conduct of Meetings. The date and time of the opening and the
closing of the polls for each matter upon which the stockholders  will vote at a
meeting  shall be  announced  at the  meeting by the person  presiding  over the
meeting.  The  Board  of  Directors  may  adopt by  resolution  such  rules  and
regulations  for the  conduct of the  meeting of  stockholders  as it shall deem
appropriate.  Except to the extent  inconsistent with such rules and regulations
as  adopted  by  the  Board  of  Directors,  the  Chairman  of  any  meeting  of
stockholders  shall have the right and  authority  to convene and to adjourn the
meeting, to prescribe such rules,  regulations and procedures and to do all such
acts,  as in the  judgment  of such  Chairman,  are  appropriate  for the proper
conduct of the  meeting.  Unless and to the  extent  determined  by the Board of
Directors or the Chairman of the meeting,  meetings of stockholders shall not be
required to be held in accordance  with any  prescribed  rules of  parliamentary
procedure.


                        ARTICLE III. BOARD OF DIRECTORS

       Section 1. General  Powers.  The business and affairs of the  corporation
shall be  managed  by its Board of  Directors.  In  addition  to the  powers and
authorities  by these  By-Laws  expressly  conferred  upon  them,  the  Board of
Directors may exercise all such powers of the corporation and do all such lawful
acts and things as are not by statute or by the Certificate of  Incorporation or
by these By-Laws required to be exercised or done by the stockholders.

       Section 2. Number, Tenure and Qualifications.  The number of directors of
the  corporation  shall be fixed by resolution of the Board of Directors and may
be altered  from time to time by a majority  vote of the members of the Board of
Directors  present at any regular or special meeting of the Board. Each director
shall hold office until the next annual meeting of the  stockholders and until a
successor  shall have been elected and  qualified.  The Board of  Directors  may
designate  one of its members to serve as  Chairman  of the Board of  Directors.
Such  Chairman  shall  serve as chairman of all  meetings  of  stockholders  and
directors.

       Section 3. Regular Meetings.  A regular meeting of the Board of Directors
shall be held on the same date as the annual meeting of stockholders.  The Board
of Directors may provide,  by resolution,  the time and place,  either within or
without the State of Delaware, for the holding of additional regular meetings.

       Section 4. Special  Meetings.  Special meetings of the Board of Directors
unless  otherwise  prescribed by statute,  may be called by or at the request of
the  President  or a majority of the Board of  Directors.  The person or persons
authorized to call special meetings of the Board of Directors may fix any place,
either  within or without  the State of  Delaware  as the place for  holding any
special meeting of the Board of Directors called by them.

       Section  5.  Notice.  Notice  of any  special  meeting  of the  Board  of
Directors shall be given at least three (3) days in advance thereof.  Notices of
meetings of the Board of Directors may be given by mail or may (and, if three or
fewer days notice is given,  shall) be given by  telegram,  telephone,  personal
delivery,  telecopier or other means of electronic transmission. If mailed, such
notice shall be deemed to be delivered  when deposited in the United States mail
so addressed, with postage thereon prepaid. If notice be given by telegram or by
telecopy,  such notice shall be deemed to be  delivered  when  transmitted.  Any
director  may waive  notice of any meeting.  The  attendance  of a director at a
meeting  shall  constitute  a waiver of notice of such  meeting,  except where a
director  attends  a  meeting  for  the  express  purpose  of  objecting  to the
transaction  of any  business  because  the  meeting is not  lawfully  called or
convened.  Neither  the  business to be  transacted  at, nor the purpose of, any
regular or special  meeting of the Board of  Directors  need be specified in the
notice or waiver of notice of such meeting.

       Section  6.  Quorum.  A  majority  of the  number of  directors  fixed in
accordance with Section 2 of this Article III shall  constitute a quorum for the
transaction  of business at any meeting of the Board of  Directors,  but if less
than such number is present at a meeting,  these  directors  present may adjourn
the meeting from time to time without further notice.

       Section 7. Manner of Acting.  Except as otherwise  required by applicable
law,  the act of a  majority  of the  directors  present at a meeting at which a
quorum  is  present  shall be the act of the  Board  of  Directors.  Any  action
required or permitted  to be taken at any meeting of the Board of Directors  may
be taken without a meeting if a written consent thereto is signed by all members
of the  Board  and such  written  consent  is  filed  with  the  minutes  of the
proceedings of the Board. A consent in lieu of meeting may be made either by one
consent  signed by all the  directors or by individual  consents  signed by each
director.  The  directors  may also  meet by means of  conference  telephone  or
similar communications equipment as provided by Delaware law.

       Section  8.  Vacancies.  Vacancies  in the Board of  Directors  and newly
created  directorships  resulting from any increase in the authorized  number of
directors may be filled by a majority of the directors then in office,  although
less than a quorum.  Directors so chosen shall hold office until such director's
successor shall have been duly elected and qualified.  No decrease in the number
of authorized  directors  constituting the full Board of Directors shall shorten
the term of any incumbent director.

       Section 9.  Compensation.  By resolution  of the Board of Directors,  the
Directors may be paid their  expenses,  if any, of attendance at each meeting of
the  Board of  Directors,  and may be paid a fixed  sum for  attendance  at each
meeting of the Board of Directors and/or other remuneration as Director. No such
payment shall  preclude any director from serving the  corporation  in any other
capacity and receiving compensation therefor.

       Section 10.  Presumption of Assent.  A director of the corporation who is
present at a meeting of the Board of Directors at which action on any  corporate
matter is taken shall be presumed to have  assented to the action taken unless a
dissent  shall be entered in the  minutes of the  meeting or unless  such person
shall  file a written  dissent  to such  action  with the  person  acting as the
secretary of the meeting  before the  adjournment  thereof or shall forward such
dissent by registered mail to the Secretary of the corporation immediately after
the  adjournment  of the  meeting.  Such right to  dissent  shall not apply to a
Director who voted in favor of such action.

         Section 11. Executive Committee.  An Executive Committee of two or more
Directors may be designated by the Board of Directors.  The Executive Committee,
to the extent  provided in such  resolution,  shall have and may exercise all of
the authority of the Board of Directors,  except that such  Committee  shall not
have the  authority of the Board of Directors in reference  to: (1) amending the
Articles of Incorporation,  (2) approving a plan of merger or consolidation, (3)
recommending  to  the  stockholders  the  sale,  lease  or  exchange  of  all or
substantially  all the property and assets of the corporation,  (4) recommending
to the stockholders the voluntary dissolution of the corporation,  (5) declaring
any dividend in cash or in kind or authorizing any distribution of any shares of
capital stock of the  corporation or rights to purchase any capital stock of the
corporation.

         Section  12.  Additional  Committees.  Such  other  committees  may  be
designated  by the  Board  of  Directors  as the  Board  of  Directors  may deem
necessary.  Such committees shall perform such functions as shall be assigned to
them and shall be compensated for such functions,  as shall be determined by the
Board of Directors.


                              ARTICLE IV. OFFICERS

         Section 1. Number.  The officers of the corporation  shall consist of a
President,  one or more Vice  Presidents (the number thereof to be determined by
the Board of  Directors),  a Secretary,  and a Treasurer,  each of whom shall be
elected by the Board of Directors. Such other officers and assistant officers as
may be deemed  necessary  may be elected or appointed by the Board of Directors.
Any two or more offices may be held by the same person.

         Section 2. Election and Term of Office. The officers of the corporation
to be elected by the Board of Directors  shall be elected  annually by the Board
of  Directors  at the first  meeting of the Board of  Directors  held after each
annual  meeting of the  stockholders.  If the election of officers  shall not be
held at such  meeting,  such  election  shall  be  held  as soon  thereafter  as
conveniently  may be.  Each  officer  shall hold  office  until  such  officer's
successor  shall have been duly  elected and shall have  qualified or until such
officer's death or until such officer shall resign or shall have been removed in
the manner hereinafter provided.

         Section 3.  Removal.  Any officer or agent  elected or appointed by the
Board of  Directors  may be removed by the Board of  Directors  whenever  in its
judgment the best interests of the corporation would be served thereby, but such
removal shall be without prejudice to the contract rights, if any, of the person
so removed.  Election or  appointment of an officer or agent shall not of itself
create contract rights.

       Section  4.  Vacancies.   A  vacancy  in  an  office  because  of  death,
resignation,  removal, disqualification or otherwise, may be filled by the Board
of Directors for the unexpired portion of the term.

         Section  5.  The  President.  The  President  shall  be  the  principal
executive officer of the corporation and, subject to the control of the Board of
Directors,  shall in general  supervise  and  control  all of the  business  and
affairs of the  corporation  The President  may sign,  with the Secretary or any
other proper  officer of the  corporation  thereunto  authorized by the Board of
Directors,  certificates  for shares of the corporation,  any deeds,  mortgages,
bonds,  contracts,  or  other  instruments  which  the  Board of  Directors  has
authorized  to be  executed,  except in cases where the  signing  and  execution
thereof  shall be  expressly  delegated  by the Board of  Directors  or by these
By-Laws to some other officer or agent of the corporation,  or shall be required
by law to be otherwise  signed or  executed;  and in general  shall  perform all
duties  incident  to the office of  President  and such  other  duties as may be
prescribed by the Board of Directors from time to time.

         Section 6. The Vice  President.  In the absence of the  President or in
the event of his death,  inability or refusal to act, the Vice  President (or in
the event  there be more than one Vice  President,  the Vice  Presidents  in the
order designated by the Board of Directors at the time of their election,  or in
the  absence  of any  designation,  then in the order of their  election)  shall
perform  the duties of the  President  and,  when so acting,  shall have all the
powers of and be subject to all the  restrictions  upon the President.  Any Vice
President may sign, with the Secretary or an Assistant  Secretary,  certificates
for shares of the corporation;  and shall perform such other duties as from time
to time may be assigned by the President or the Board of Directors.

         Section 7. The Secretary.  The Secretary shall: (a) keep the minutes of
the stockholders'  and of the Board of Directors'  meetings in one or more books
provided for that purpose; (b) see that all notices are duly given in accordance
with the  provisions of these By-Laws or as required by law; (c) be custodian of
the corporate  records and of the seal of the  corporation and see that the seal
of the  corporation is affixed to all documents the execution of which on behalf
of the corporation under its seal is duly authorized; (d) keep a register of the
post  office  address  of each  stockholder  which  shall  be  furnished  to the
Secretary by such stockholder; (e) sign with the President, or a Vice President,
certificates  for shares of the  corporation,  the  issuance of which shall have
been authorized by resolution of the Board of Directors; (f) have general charge
of the stock transfer books of the  corporation;  and (g) in general perform all
duties incident to the office of Secretary and such other duties as from time to
time may be assigned by the President or by the Board of Directors.

         Section 8. The  Treasurer.  If required by the Board of Directors,  the
Treasurer shall give a bond for the faithful discharge of his duties in such sum
and with such surety or sureties as the Board of Directors shall determine.  The
Treasurer shall: (a) have charge and custody of and be responsible for all funds
and securities of the corporation;  receive and give receipts for monies due and
payable to the  corporation  from any source  whatsoever,  and  deposit all such
monies in the name of the  corporation in such banks,  trust  companies or other
depositaries  as shall be selected in accordance with provisions of Article V of
these  By-Laws;  and (b) in general  perform  all of the duties  incident to the
office of  Treasurer  and such other duties as from time to time may be assigned
by the President or by the Board of Directors.

         Section  9.  Assistant  Secretaries  and  Assistant   Treasurers.   The
Assistant Secretaries,  when authorized by the Board of Directors, may sign with
the President or a Vice President  certificates  for shares of the  corporation,
the issuance of which shall have been authorized by a resolution of the Board of
Directors. The Assistant Treasurers shall respectively, if required by the Board
of Directors, give bonds for the faithful discharge of their duties in such sums
and with such sureties as the Board of Directors shall determine.  The Assistant
Secretaries and Assistant Treasurers,  in general,  shall perform such duties as
shall be assigned to them by the Secretary or the Treasurer, respectively, or by
the President or the Board of Directors.

         Section 10. Salaries.  The salaries of the officers shall be fixed from
time to time by the Board of Directors  and no officer  shall be prevented  from
receiving  such salary by reason of the fact that such person is also a director
of the corporation.


                ARTICLE V. CONTRACTS, LOANS, CHECKS AND DEPOSITS

         Section 1. Contracts.  The Board of Directors may authorize any officer
or officers,  agent or agents, to enter into any contract or execute and deliver
any  instrument  in the  name of and on  behalf  of the  corporation,  and  such
authority may be general or confined to specific instances.

       Section  2.  Loans.  No  loans  shall  be  contracted  on  behalf  of the
corporation and no evidences of indebtedness  shall be issued in its name unless
authorized  by a resolution  of the Board of  Directors.  Such  authority may be
general or confined to specific instances.

         Section 3. Checks,  Drafts, etc. All checks, drafts or other orders for
the payment of money,  notes or other  evidences of  indebtedness  issued in the
name of the corporation,  shall be signed by such officer or officers,  agent or
agents  of the  corporation  and in such  manner  as shall  from time to time be
determined by resolution of the Board of Directors.

         Section  4.  Deposits.  All  funds  of the  corporation  not  otherwise
employed shall be deposited  from time to time to the credit of the  corporation
and in such  banks,  trust  companies  or  other  depositaries  as the  Board of
Directors may select.


             ARTICLE VI. CERTIFICATES FOR SHARES AND THEIR TRANSFER

         Section 1. Certificates for Shares. Certificates representing shares of
the  corporation  shall be in such form as shall be  determined  by the Board of
Directors.  Such  certificates  shall  be  signed  by  the  President  or a Vice
President and by the Secretary or an Assistant  Secretary.  All certificates for
shares shall be  consecutively  numbered or otherwise  identified.  The name and
address of the person to whom the shares  represented  thereby are issued,  with
the number of shares and date of issue,  shall be entered on the stock  transfer
books of the corporation.  All  certificates  surrendered to the corporation for
transfer  shall be cancelled  and no new  certificate  shall be issued until the
former  certificate for a like number of shares shall have been  surrendered and
cancelled,  except that in case of a lost, destroyed or mutilated  certificate a
new one may be issued  therefor upon such terms and indemnity to the corporation
as the Board of Directors may prescribe.

         Section 2.  Transfer of Shares.  Transfer of shares of the  corporation
shall be made only on the stock transfer books of the  corporation by the holder
of record  thereof  or by his legal  representative,  who shall  furnish  proper
evidence of authority to transfer,  or by his attorney  thereunto  authorized by
power of attorney duly executed and filed with the Secretary of the corporation,
and on surrender for cancellation of the certificate for such shares. The person
in whose name shares  stand on the books of the  corporation  shall be deemed by
the corporation to be the owner thereof for all purposes.


                          ARTICLE VII. INDEMNIFICATION

         Section 1.  Actions by Others.  The  corporation  shall  indemnify  any
person  who  was or is a party  to or is  threatened  to be made a party  to any
threatened,  pending or completed  action,  suit, or proceeding,  whether civil,
criminal,  administrative,  or investigative  (other than an action by or in the
right of the  corporation)  by reason  of the fact that such  person is or was a
director, officer, employee or agent of the corporation, or is or was serving at
the  request of the  corporation  as a director,  officer,  employee or agent of
another  corporation,  partnership,  joint venture,  trust, or other enterprise,
against expenses (including attorneys' fees), judgments,  fines and amounts paid
in settlement actually and reasonably incurred by such person in connection with
such  action,  suit or  proceeding  if such person  acted in good faith and in a
manner  such  person  reasonably  believed  to be in or not  opposed to the best
interests  of the  corporation,  and,  with  respect to any  criminal  action or
proceedings,  had no reasonable  cause to believe the conduct was criminal.  The
termination of any action,  suit or proceeding by judgment,  order,  settlement,
conviction,  or upon a plea of nolo contendere or its equivalent,  shall not, of
itself,  create a presumption that the person did not act in good faith and in a
manner which such person reasonably believed to be in or not opposed to the best
interest  of the  corporation,  and,  with  respect  to any  criminal  action or
proceeding, had reasonable cause to believe that the conduct was criminal.

         Section  2.  Actions  by  or in  the  Right  of  the  Corporation.  The
corporation shall indemnify any person who was or is a party or is threatened to
be made a party to any threatened,  pending or completed action or suit by or in
the right of the corporation to procure a judgment in its favor by reason of the
fact that such  person is or was a director,  officer,  employee or agent of the
corporation,  or is or was  serving  at the  request  of the  corporation,  as a
director, officer, employee, or agent of another corporation, partnership, joint
venture,  trust or other enterprise against expenses (including attorneys' fees)
actually and reasonably  incurred by such person in connection  with the defense
or settlement of such action or suit if such person acted in good faith and in a
manner  such  person  reasonably  believed  to be in or not  opposed to the best
interests of the corporation and except that no indemnification shall be made in
respect of any claim,  issue or matter as to which such  person  shall have been
adjudged to be liable to the corporation  unless and only to the extent that the
Delaware Court of Chancery or the court in which such action or suit was brought
shall determine upon application that, despite the adjudication of liability but
in view of all  the  circumstances  of the  case,  such  person  is  fairly  and
reasonably  entitled to indemnity for such expenses  which the Delaware Court of
Chancery or such other court shall deem proper.

         Section 3. Successful Defense. To the extent that a director,  officer,
employee  or agent of the  corporation  has been  successful  on the  merits  or
otherwise,  including,  without  limitation,  the dismissal of an action without
prejudice in defense of any action, suit or proceeding referred to in Sections 1
and 2 of this Article, or in defense of any claim, issue or matter therein, such
person  shall  be  indemnified  against  expenses  (including  attorneys'  fees)
actually and reasonably incurred by such person in connection therewith.

         Section 4. Specific Authorization. Any indemnification under Sections 1
and 2 of  this  Article  (unless  ordered  by a  court)  shall  be  made  by the
corporation  only as authorized in the specific case upon a  determination  that
indemnification  of the  director,  officer,  employee or agent is proper in the
circumstances because such person has met the applicable standard of conduct set
forth in said  Sections  1 and 2.  Such  determination  shall be made (1) by the
Board of Directors by a majority  vote of a quorum  consisting  of directors who
were not parties to such action,  suit or  proceeding,  or (2) if such quorum is
not obtainable,  or, even if obtainable a quorum of  disinterested  directors so
directs,  by  independent  legal  counsel  in a written  opinion,  or (3) by the
stockholders.

         Section 5. Advance of Expenses. Expenses incurred by an elected officer
or director in defending a civil or criminal action, suit or proceeding shall be
paid by the corporation in advance of the final disposition of such action, suit
or proceeding upon receipt of an undertaking by or on behalf of such director or
elected  officer to repay such amount if it shall  ultimately be determined that
such person is not entitled to be indemnified  by the  corporation as authorized
in this Article. Such expenses incurred by other officers,  employees and agents
may be so paid upon such terms and conditions, if any, as the Board of Directors
deems appropriate.

         Section 6. Right of Indemnity Not Exclusive.  The  indemnification  and
advancement of expenses  provided by or granted  pursuant to the  Certificate of
Incorporation or these By-Laws shall not be deemed exclusive of any other rights
to which  those  seeking  indemnification  or  advancement  of  expenses  may be
entitled under any By-Law,  agreement,  vote of  stockholders  or  disinterested
directors or  otherwise,  both as to action in his  official  capacity and as to
action in another capacity while holding such office.

         Section  7.  Insurance.  The  corporation  may  purchase  and  maintain
insurance on behalf of any person who is or was a director, officer, employee or
agent of the corporation, or is or was serving at the request of the corporation
as a director,  officer, employee or agent of another corporation,  partnership,
joint venture,  trust or other enterprise against any liability asserted against
such person and incurred by such person in any such capacity,  or arising out of
the  status as such,  whether  or not the  corporation  would  have the power to
indemnify  such person  against  such  liability  under the  provisions  of this
Article, Section 145 of the General Corporation Law of the State of Delaware, or
otherwise.

         Section 8.  Employee  Benefit  Plans.  For  purposes  of this  Article,
references  to  "other   enterprises"  shall  include  employee  benefit  plans;
references to "fines"  shall include any excise taxes  assessed on a person with
respect to an employee  benefit plan;  and references to "serving at the request
of the corporation" shall include any service as a director,  officer,  employee
or agent of the  corporation  which imposes duties on, or involves  services by,
such director,  officer,  employee, or agent with respect to an employee benefit
plan, its  participants or  beneficiaries;  and a person who acted in good faith
and in a manner such  person  reasonably  believed to be in the  interest of the
participants  and  beneficiaries  of an employee benefit plan shall be deemed to
have acted in a manner "not opposed to the best interests of the corporation" as
referred to in this Article.

         Section 9. Invalidity of any Provisions of this Article. The invalidity
of  unenforceability  of any  provision  of this  Article  shall not  affect the
validity or unenforceability of the remaining provisions of this Article.

         Section 10.  Continuation of  Indemnification.  The indemnification and
advancement of expenses,  to the extent provided by or granted  pursuant to this
Article, these By-Laws, or the Certificate of Incorporation shall continue as to
a person who has ceased to be a director,  officer,  employee or agent and shall
inure to the benefit of the heirs, executors, and administrators of such person.
All rights to  indemnification  provided by or granted pursuant to this Article,
these  By-Laws,  or the  Certificate  of  Incorporation  shall be deemed to be a
contract between the corporation and each director,  officer, employee, or agent
of the  corporation who serves or served in such capacity at any time while this
Article VII is in effect.  Any repeal or  modification of this Article VII shall
not in any way diminish any rights to indemnification of such director, officer,
employee or agent, or the obligations of the corporation arising hereunder.

         Section 11. Certain Claims.  Notwithstanding Section 1 and Section 2 of
this  Article  VII,  the  corporation  shall be required  to  indemnify a person
described in the first sentence of Section 1 or Section 2 of this Article VII in
connection  with an action,  suit or proceeding  (or part thereof)  commenced by
such a person only if the  commencement  of such proceeding (or part thereof) by
such person was authorized by the Board of Directors.


                            ARTICLE VIII. FISCAL YEAR

         The fiscal year of the  corporation  shall end on the last  Saturday of
December of each year.


                              ARTICLE IX. DIVIDENDS

         The  Board  of  Directors  may  from  time  to  time  declare,  and the
corporation may pay,  dividends on its outstanding shares in the manner and upon
the terms and conditions provided by law and its Certificate of Incorporation.


                           ARTICLE X. WAIVER OF NOTICE

         Whenever  any  notice is  required  to be given to any  stockholder  or
director of the  corporation  under the provisions of these By-Laws or under the
provisions of the  Certificate of  Incorporation  or under the provisions of the
Delaware  Business  Corporation Act, a waiver thereof in writing,  signed by the
person or persons  entitled  to such  notice,  whether  before or after the time
stated therein, shall be deemed equivalent to the giving of such notice.


                             ARTICLE XI. AMENDMENTS

         These  By-Laws may be altered,  amended or repealed and new By-Laws may
be adopted by the Board of  Directors  at any regular or special  meeting of the
Board of Directors.






2/17/99




                                                                    Exhibit 4.1
                          REGISTRATION RIGHTS AGREEMENT


          THIS  REGISTRATION  RIGHTS  AGREEMENT  (the  "Agreement")  is made and
entered  into as of  October  8,  1998 by and among  InaCom  Corp.,  a  Delaware
corporation   (the   "Company"),   Warburg,   Pincus   Capital   Company,   L.P.
("Stockholder") and William Y. Tauscher ("Tauscher").

                                    RECITALS

          The Stockholder and Tauscher may acquire shares of common stock of the
Company pursuant to a certain Agreement and Plan of Merger dated October 8, 1998
by and between the Company and Vanstar Corporation (the "Merger Agreement").

          The parties  desire to provide for  certain  registration  rights with
respect to such shares of common stock.

                                    AGREEMENT

          1. Definitions.  As used in this Agreement,  the following terms shall
have the following meanings:

          Business Day:  Each Monday,  Tuesday,  Wednesday,  Thursday and Friday
that is not a day on  which  banking  institutions  in The  City of New York are
authorized or obligated by law or executive order to close.

          Common Stock: Common stock $.10 par value, of the Company

          Exchange Act: The Securities Exchange Act of 1934, as amended, and the
rules and regulations of the SEC promulgated thereunder.

          Prospectus:  The prospectus included in the Registration Statement, as
amended or  supplemented  by any amendment or prospectus  supplement,  including
post-effective  amendments, and all material incorporated by reference or deemed
to be incorporated by reference in such prospectus.

          Registration  Statement:  Any  registration  statement  of the Company
which covers resales of the Shares pursuant to the provisions of this Agreement,
including  the  Prospectus,  amendments  and  supplements  to such  registration
statement,  including post-effective  amendments, all exhibits, and all material
incorporated  by  reference  or deemed to be  incorporated  by reference in such
registration statement.

          Rule  144:  Rule 144  under the  Securities  Act,  as such Rule may be
amended from time to time, or any similar rule or regulation  hereafter  adopted
by the SEC.

          SEC: The Securities and Exchange Commission.

          Securities Act: The Securities Act of 1933, as amended,  and the rules
and regulations promulgated by the SEC thereunder.

          Shares:  (i)  shares  of  Common  Stock  acquired  by the  Stockholder
pursuant to the Merger  Agreement and (ii)  securities of the Company  issued or
issuable  with  respect  to  the  shares  referred  to in  (i)  received  by the
Stockholder  by way  of a  dividend  or  stock  split  or in  connection  with a
combination  of  shares,   recapitalization,   merger,  consolidation  or  other
reorganization or otherwise.

          Tauscher Shares:  shares of Common Stock acquired by Tauscher pursuant
to the Merger Agreement.

          2. Registration.

                  2.1 Request  for Demand  Registration.  If the  Company  shall
receive  from the  Stockholder  at any  time,  a  written  request  (with a copy
delivered  by the  Company to  Tauscher)  that the Company  file a  registration
statement ("Registration  Statement") to effect any registration with respect to
all or a part of the Shares in an  underwritten  public  offering of the Shares,
the Company will:

                           (A) as soon as  practicable,  use its  diligent  best
         efforts to effect such registration (including, without limitation, the
         execution  of  an  undertaking  to  file   post-effective   amendments,
         appropriate  qualification  under  applicable  blue sky or other  state
         securities laws and appropriate  compliance with applicable regulations
         issued under the  Securities  Act) as may be so requested  and as would
         permit or facilitate the sale and  distribution  of all or such portion
         of such  Shares;  provided  that the Company  shall not be obligated to
         effect, or take any action to effect, any such registration pursuant to
         this Section 2.1(A):

                                    (1) In any particular  jurisdiction in which
         the Company  would be required to execute a general  consent to service
         of process in effecting such registration, qualification or compliance,
         unless the Company is already  subject to service in such  jurisdiction
         and except as may be required by the Securities Act or applicable rules
         or regulations thereunder;

                                    (2) After the Company has  effected  two (2)
         such   registrations   pursuant  to  this  Section  2.1  (A)  and  such
         registrations  have been declared or ordered effective and the sales of
         all such Shares shall have closed;

                                    (3)  If   the   Shares   requested   by  the
         Stockholder to be registered pursuant to such request are less than 18%
         of the  Shares  acquired  by the  Stockholder  pursuant  to the  Merger
         Agreement;

                                    (4) Prior to the later of (i) the date which
         is three  months  following  the date of the closing of the Merger,  or
         (ii) the date on which the Company has published (within the meaning of
         Accounting  Series  Release No. 135, as amended,  of the SEC) financial
         results covering at least 30 days of combined operations of the Company
         and Vanstar Corporation.

                                    (5) More  than  once  during  (i) the  first
         twelve months following the date of the closing of the Merger,  or (ii)
         the  second  twelve  months  following  the date of the  closing of the
         Merger;

                                    (6)  If the  Company  shall  furnish  to the
         Stockholder a certificate  signed by the Chief Executive Officer of the
         Company,  stating  that in the  good  faith  judgment  of the  Board of
         Directors of the Company it would be  significantly  detrimental to the
         Company and its  shareholders  for such  Registration  Statement  to be
         filed  and it is  therefore  essential  to  defer  the  filing  of such
         Registration Statement,  the Company shall have the right to defer such
         filing for a period of not more than four months  after  receipt of the
         request of the Stockholder; provided, however, that the Company may not
         exercise this right more than once in any six-month period; or

                                    (7) If at  the  time  of  the  Stockholder's
         request, the Company is engaged, or has fixed plans to engage within 60
         days of the time of such request, in an underwritten public offering of
         securities of the Company,  if the underwriter advises the Company that
         the  registration  of the Shares for resale  pursuant to this Agreement
         would interfere with the successful  marketing  (including  pricing) of
         the securities of the Company proposed to be sold in such  underwritten
         offering.

                  The  Registration  Statement  filed pursuant to the request of
the   Stockholder  may  include  the  Tauscher  Shares  if  Tauscher  elects  to
participate as provided in Section 2.2 below.

                  The  Company may elect to use Form S-3,  if  available  to the
Company,  to  satisfy  the  registration  pursuant  to this  Section  2.1 if the
managing  underwriter of the offering does not believe that the use of such form
will impair the pricing or marketing of the securities to be underwritten.

                  2.2 Tauscher  Participation.  Tauscher may elect to include no
less than 50% of the Tauscher Shares in an  underwritten  offering of the Shares
provided under Section 2.1 above by delivering written notice to the Company and
Stockholder no later than three business days following  delivery of the written
request by Stockholder to the Company.

                  The Tauscher  Shares may only be included in the  underwriting
to the  extent  the holder or holders  thereof  accept  the  further  applicable
provisions  of this Section  2.2.  Notwithstanding  any other  provision of this
Section  2.2,  if the  underwriter  advises  the  Stockholder  in  writing  that
marketing   factors  require  a  limitation  on  the  number  of  shares  to  be
underwritten, the Shares and the Tauscher Shares shall be excluded on a pro rata
basis from the registration to the extent so required by such limitation.

                  2.3  Piggyback  Registration.  If  the  Company  at  any  time
proposes to register  Common Stock under the  Securities  Act either for its own
account or for the account of other stockholders,  other than (A) a registration
relating solely to employee benefit plans, (B) a registration relating solely to
a Commission Rule 145 transaction,  (C) a registration on any registration  form
which does not permit secondary sales or does not include substantially the same
information  as would be required to be  included  in a  registration  statement
covering the sale of Shares, or (D) a "shelf" registration statement pursuant to
Rule 415 under the  Securities Act that is filed in accordance  with  agreements
entered  into by the  Company  with other  holders of its equity  securities  in
connection with the Company's acquisition (by any manner) of any business or any
corporation, partnership, association or other business organization or division
thereof,  it shall promptly give written notice to the  Stockholder and Tauscher
of its  intention  and,  upon the  written  request  of the  Stockholder  and/or
Tauscher,  given within 15 days after delivery of any such notice by the Company
to include in such registration  Shares or Tauscher Shares (which requests shall
specify the number of Shares and Tauscher Shares,  respectively,  proposed to be
included in such registration),  the Company shall use its best efforts to cause
all such Shares and/or  Tauscher  Shares to be included in such  registration on
the same terms and  conditions as the  securities  otherwise  being sold in such
registration;  provided, however, the Company may exclude from registration some
or all of the Shares and Tauscher Shares to the extent the managing  underwriter
advises  the  Company  that the  inclusion  of all of the shares  proposed to be
included in such  registration  would  interfere with the  successful  marketing
(including  pricing)  of the  Common  Stock  proposed  to be  registered  by the
Company.  The Company shall so advise Stockholder and Tauscher of such exclusion
of shares and the number of Shares and Tauscher  Shares  proposed to be included
in such  registration  shall be allocated in the  following  manner:  the Common
Stock held by officers and directors  shall be excluded  from such  registration
and underwriting to the extent required by such limitation, and, if a limitation
on the number of Shares and  Tauscher  Shares is still  required,  the number of
shares  that  may  be  included  in the  registration  and  underwriting  by the
Stockholder,  Tauscher  and other  stockholders  shall be  reduced on a pro rata
basis,  (other than  securities  held by other  stockholders  who by contractual
right demanded such registration).


<PAGE>

                  2.4 Shelf Registration. If the Company shall receive a written
request from the  Stockholder  for the Company to file a registration  statement
(the Company may elect to use Form S-3, if available to the Company) for a shelf
registration  with respect to a distribution of Shares by the Stockholder to its
limited  partners and general  partner and resales of the Shares by such limited
partners and general  partner  pursuant to Rule 415 of the Securities  Act, then
the Company shall take reasonable  actions to effect one such  registration,  as
soon as practicable,  subject to the reasonable  cooperation of the Stockholder,
and  its  limited  partners  and  general  partner.  The  effectiveness  of such
registration   statement,   if  filed,  shall  be  maintained  until  the  first
anniversary of the closing of the Merger.  The Company shall not be obligated to
effect,  or take any action to effect,  any such  registration  pursuant to this
Section 2.4:


<PAGE>

                           (1) In  any  particular  jurisdiction  in  which  the
                  Company  would be  required  to  execute a general  consent to
                  service   of   process   in   effecting   such   registration,
                  qualification  or  compliance,  unless the  Company is already
                  subject to service in such  jurisdiction  and except as may be
                  required  by  the  Securities  Act  or  applicable   rules  or
                  regulations thereunder; and

                           (2) Prior to the later of (i) the date which is three
                  months  following  the date of the closing of the  Merger,  or
                  (ii) the date on which the Company has  published  (within the
                  meaning of Accounting  Series Release No. 135, as amended,  of
                  the  SEC)  financial  results  covering  at  least  30 days of
                  combined operations of the Company and Vanstar Corporation.

                  2.5 Expiration.  The Stockholder's  registration  rights under
Sections 2.1 and 2.3 and Tauscher's  registration  rights under Sections 2.2 and
2.3 shall expire if, in the opinion of counsel to the Company, all of the Shares
may be sold by the  Stockholder  under Rule 144  (without  giving  effect to the
provisions of 144(k)) during any 90-day period.

                  3.  Registration  Procedures.  If and  whenever the Company is
under an obligation  pursuant to the  provisions of this Agreement to effect the
registration of the Shares, the Company shall:

                         (a)  Before  filing  the   Registration   Statement  or
Prospectus  pursuant to Section 2.1 or any  amendments  or  supplements  thereto
(other than documents that would be  incorporated  or deemed to be  incorporated
therein by reference and that the Company is required by  applicable  securities
laws or stock  exchange  requirements  to file) the Company shall furnish to the
Stockholder  and Tauscher (if he has elected to participate  pursuant to Section
2.2) and their respective  counsel,  copies of all such documents proposed to be
filed,  which  documents  will be subject to the review of the  Stockholder  and
Tauscher  (if he has elected to  participate  pursuant to Section 2.2) and their
respective counsel, and the Company shall not file the Registration Statement to
which the  Stockholder  and  Tauscher (if he has elected to  participate  in the
offering) and their respective counsel shall reasonably object in writing within
two full Business Days. The  underwriter  who will  administer any  underwritten
offering of the Shares (and if included,  the Tauscher Shares) shall be selected
by InaCom,  and for  registrations  pursuant  to Section  2.1 and 2.4,  shall be
subject  to the  consent of the  Stockholder  (which  shall not be  unreasonably
withheld).

                         (b) Use its best  efforts to prepare  and file with the
SEC such amendments and post-effective  amendments to the Registration Statement
as may be necessary to keep the Registration  Statement  continuously  effective
for the applicable  period specified in Section 2; cause the related  Prospectus
to be  supplemented  by any required  supplement,  and as so  supplemented to be
filed pursuant to Rule 424 (or any similar  provisions  then in force) under the
Securities  Act;  and comply  with the  provisions  of the  Securities  Act with
respect to the disposition of the Shares during the applicable period.

                         (c) Notify the  Stockholder  (and  Tauscher,  if he has
elected to  participate  pursuant to Section 2.2) (i) when the Prospectus or the
Registration  Statement  has been filed with the SEC,  and,  with respect to the
Registration Statement or any post-effective amendment, when the same has become
effective,  (ii)  of any  request  by the  SEC or any  other  federal  or  state
governmental  authority  for  amendments  or  supplements  to  the  Registration
Statement or Prospectus or for additional information,  (iii) of the issuance by
the SEC or any other federal or state  governmental  authority of any stop order
suspending the effectiveness of the Registration  Statement or the initiation or
threatening  of any  proceedings  for that  purpose,  (iv) of the receipt by the
Company of any notification  with respect to the suspension of the qualification
or  exemption  from  qualification  of  any  of  the  Shares  for  sale  in  any
jurisdiction  or the  initiation  or  threatening  of any  proceeding  for  such
purpose,  (v) of the existence of any fact or happening of any event which makes
any statement of a material fact in the Registration  Statement or Prospectus or
any  document  incorporated  or deemed to be  incorporated  therein by reference
untrue or which  would  require  the making of any  changes in the  Registration
Statement  or  Prospectus  in  order  that,  in the  case  of  the  Registration
Statement,  it will not contain any untrue  statement of a material fact or omit
to state any material  fact  required to be stated  therein or necessary to make
the statements  therein not misleading,  and that in the case of the Prospectus,
it will not contain any untrue statement of a material fact or omit to state any
material fact required to be stated  therein or necessary to make the statements
therein,  in the light of the  circumstances  under  which they were  made,  not
misleading,  and  (vi)  of the  Company's  determination  that a  post-effective
amendment to the Registration Statement would be appropriate.

                         (d)  Make  every   reasonable   effort  to  obtain  the
withdrawal  of any  order  suspending  the  effectiveness  of  the  Registration
Statement , or the lifting of any suspension of the  qualification (or exemption
from  qualification)  of any of the  Shares  for  sale in any  jurisdiction,  as
promptly as practicable.

                         (e) Furnish to the  Stockholder  and its  counsel  (and
Tauscher and his counsel,  if he has elected to participate  pursuant to Section
2.2), without charge, and when filed one conformed copy each of the Registration
Statement  and  any  amendment  thereto,   including  financial  statements  but
excluding  schedules,  all documents  incorporated  or deemed to be incorporated
therein  by  reference  and all  exhibits  (unless  requested  in writing by the
Stockholder or Tauscher).

                         (f) Deliver to the  Stockholder  and  underwriter  (and
Tauscher,  if he has  elected  to  participate  in the  underwritten  offering),
without  charge,  as many  copies of the  Prospectus  (including  a  preliminary
prospectus,  if any) and any  amendment  or  supplement  thereto  as  reasonably
requested; and the Company hereby consents to the use of such Prospectus or each
amendment  or  supplement  thereto by the  Stockholder  and the  underwriter  in
connection  with the offering and sale of the Shares in the manner  described in
the Prospectus.

                         (g)  Prior to any  public  offering  of  Shares  or the
Tauscher  Shares,  use its best efforts to register or qualify or cooperate with
the  Stockholder  in  connection  with the  registration  or  qualification  (or
exemption  from  such  registration  or  qualification)  of the  Shares  and the
Tauscher Shares for offer and sale under the securities or Blue Sky laws of such
jurisdictions  within the United  States as the  Stockholder  (or Tauscher if he
elects to  participate  pursuant to Section 2.2) or the  underwriter  reasonably
request in writing;  keep each such  registration or qualification (or exemption
therefrom) effective during the period the Registration Statement is required to
be kept effective and do any and all other acts or things necessary or advisable
to enable the disposition of the Shares in such  jurisdictions,  provided,  that
the Company will not be required to (i) qualify  generally to do business in any
jurisdiction  where it is not then so  qualified  or (ii) take any  action  that
would  subject it to general  service of process in suits or to  taxation in any
such jurisdiction where it is not then so subject.

                         (h) Use its best  efforts  to cause  the  Shares  to be
registered with or approved by such other  governmental  agencies or authorities
within the United  States,  as may be  necessary to enable the  Stockholder  and
Tauscher to consummate  the  disposition  of the Shares,  subject to the proviso
contained in (g) above.

                         (i)  Immediately  upon the existence of any fact or the
occurrence of any event as a result of which the  Registration  Statement  shall
contain any untrue  statement  of a material  fact or omit to state any material
fact required to be stated therein or necessary to make the  statements  therein
not misleading, or a Prospectus shall contain any untrue statement of a material
fact or omit to state  any  material  fact  required  to be  stated  therein  or
necessary  to make the  statements  therein,  in the light of the  circumstances
under  which  they  were  made,  not  misleading,  promptly  prepare  and file a
post-effective  amendment to each Registration  Statement or a supplement to the
related Prospectus or any document incorporated therein by reference or file any
other  required  document  (such as a Current  Report on Form 8-K) that would be
incorporated  by  reference  into  the   Registration   Statement  so  that  the
Registration Statement shall not contain any untrue statement of a material fact
or omit to state any material fact required to be stated therein or necessary to
make the statements therein not misleading,  and so that the Prospectus will not
contain any untrue  statement  of a material  fact or omit to state any material
fact required to be stated therein or necessary to make the statements  therein,
in the light of the circumstances under which they were made, not misleading, as
thereafter  delivered to the purchasers of the Shares and Tauscher  Shares being
sold  thereunder,  and,  in  the  case  of a  post-effective  amendment  to  the
Registration Statement,  use its best efforts to cause it to become effective as
soon as practicable.

                         (j) Enter into an underwriting agreement in form, scope
and substance as is customary in underwritten  offerings and take all such other
actions in connection  therewith  (including,  those reasonably requested by the
underwriter)  in order to expedite or facilitate  the  disposition of the Shares
and Tauscher Shares and in such connection,  (i) make such  representations  and
warranties,  subject to the Company's  ability to do so, to the Stockholder (and
Tauscher  if  he  elects  to  participate  pursuant  to  Section  2.2)  and  the
underwriter  with respect to the  business of the Company and its  subsidiaries,
the Registration  Statement,  Prospectus and documents incorporated by reference
or deemed  incorporated by reference,  if any, in each case, in form,  substance
and scope as are  customarily  made by issuers to  underwriters  in underwritten
offerings and confirm the same if and when requested;  (ii) use its best efforts
to obtain the opinion of counsel to the Company,  which counsel and opinions (in
form,  scope and substance)  shall be addressed to the underwriter  covering the
matters customarily covered in opinions requested in underwritten  offerings and
such other matters as may be reasonably requested by such underwriter; (iii) use
its best efforts to obtain "cold comfort"  letters and updates  thereof from the
independent certified public accountants of the Company (and, if necessary,  any
other  certified  public  accountants  of any  subsidiary  of the Company or any
business  acquired  or to  be  acquired  by  the  Company  for  which  financial
statements  and  financial  data are,  or are  required  to be,  included in the
Registration  Statement),  addressed to the  underwriter,  such letters to be in
customary  form and covering  matters of the type  customarily  covered in "cold
comfort"  letters in connection with  underwritten  offerings;  and (iv) deliver
such  documents  and  certificates  as  may  be  reasonably   requested  by  the
Stockholder  (and Tauscher if he elects to participate  pursuant to Section 2.2)
and the  underwriter to evidence the continued  validity of the  representations
and warranties of the Company and its  subsidiaries  made pursuant to clause (i)
above and to evidence compliance with any customary  conditions contained in the
underwriting agreement entered into by the Company.

                         (k) If requested in connection  with a  disposition  of
Shares or the  Tauscher  Shares  pursuant to the  Registration  Statement,  make
available  for  inspection  by the  Stockholder  (and  Tauscher  if he elects to
participate  pursuant to Section  2.2) and the  underwriter  and any attorney or
accountant retained by the Stockholder (and Tauscher if he elects to participate
pursuant to Section 2.2) or underwriter,  financial and other records, pertinent
corporate  documents  and  properties of the Company and its  subsidiaries,  and
cause the  executive  officers,  directors  and employees of the Company and its
subsidiaries  to  supply  all  information  reasonably  requested  by  any  such
representative,  underwriter,  attorney or accountant  in  connection  with such
disposition;  subject to  reasonable  assurances  by each such  person that such
information  will  only be used  in  connection  with  matters  relating  to the
Registration Statement.

                         (l) Comply with all applicable rules and regulations of
the SEC and make generally  available to its security holders earning statements
(which need not be audited)  satisfying  the  provisions of Section 11(a) of the
Securities Act and Rule 158 thereunder  (or any similar rule  promulgated  under
the Securities  Act) no later than 45 days after the end of any 12-month  period
(or 90 days  after the end of any  12-month  period  if such  period is a fiscal
year),  commencing  on the first day of the first fiscal  quarter of the Company
commencing  after  the  effective  date  of  a  Registration  Statement,   which
statements shall cover said 12-month periods.

                         (m) Cooperate with the Stockholder  (and Tauscher if he
elects  to  participate  pursuant  to  Section  2.2) to  facilitate  the  timely
preparation and delivery of certificates  representing the Shares to be sold and
not  bearing  any  restrictive  legends;  and enable  such  Shares to be in such
denominations and registered in such names as the Stockholder may request.

                  4.       Stockholder's and Tauscher's Obligations.

                  4.1  Stockholder   Information.   The  Stockholder  agrees  to
promptly  after the  Company's  reasonable  request,  furnish  such  information
regarding the Stockholder and the  distribution of the Shares as may be required
to be included in the  Registration  Statement or the  Prospectus as the Company
may reasonably  request.  The Stockholder  further agrees to furnish promptly to
the  Company  all  information  required  to be  disclosed  in order to make the
information previously furnished to the Company not misleading.  Any sale of any
Shares by the Stockholder shall constitute a representation  and warranty by the
Stockholder  that the  information  relating to the  Stockholder and its plan of
distribution  is as set forth in the Prospectus  delivered by the Stockholder in
connection with such  disposition,  that such Prospectus does not as of the time
of such sale  contain any untrue  statement of a material  fact  relating to the
Stockholder or its plan of distribution  and that such Prospectus does not as of
the  time  of  such  sale  omit to  state  any  material  fact  relating  to the
Stockholder or its plan of distribution necessary to make the statements in such
Prospectus,  in light of the  circumstances  under  which  they were  made,  not
misleading.

                  4.2 Tauscher  Information.  Tauscher  agrees,  if he elects to
participate in the underwritten public offering of the Shares, to promptly after
the Company's  reasonable request,  furnish such information  regarding Tauscher
and the distribution of the Tauscher Shares as may be required to be included in
the  Registration  Statement  or the  Prospectus  as the Company may  reasonably
request.  Tauscher  further  agrees  to  furnish  promptly  to the  Company  all
information required to be disclosed in order to make the information previously
furnished  to the Company not  misleading.  Any sale of the  Tauscher  Shares by
Tauscher  shall  constitute a  representation  and warranty by Tauscher that the
information  relating to Tauscher and the plan of  distribution as it relates to
the Tauscher  Shares is as set forth in the Prospectus  delivered by Tauscher in
connection with such  disposition,  that such Prospectus does not as of the time
of such sale  contain  any untrue  statement  of a  material  fact  relating  to
Tauscher or the plan of  distribution  as it relates to the Tauscher  Shares and
that  such  Prospectus  does not as of the time of such  sale  omit to state any
material fact relating to Tauscher or it plan of distribution  necessary to make
the statements in such  Prospectus,  in light of the  circumstances  under which
they were made, not misleading.

                  4.3  Holdback.  If the  Company  at any  time  shall  register
securities  for sale to the public in an  underwritten  offering,  upon  written
notice by the Company  and the  underwriter  (and  provided  that the  Company's
directors and executive  officers are also subject to the following  hold back),
the  Stockholder  shall not sell  publicly,  make any short  sale of,  grant any
option to the purchase of, or otherwise  dispose publicly of, any Shares without
the  prior  written   consent  of  the  Company  (which  consent  shall  not  be
unreasonably  withheld) for a period designated by the Company in writing to the
Stockholder,  which  period  shall  not begin  more  than ten days  prior to the
effectiveness of the Registration  Statement pursuant to which such underwritten
public  offering  shall be made and shall not last more than 120 days  after the
effective date of such  Registration  Statement.  The Stockholder  agrees not to
distribute Shares to the general partner,  unless such general partner agrees to
be bound by this  provision  provided,  that if the holdback is requested by the
Company during any time the shelf  Registration  Statement is effective pursuant
to Section 2.4, the effectiveness of such Registration Statement with respect to
the general  partner shall be  maintained  beyond the first  anniversary  of the
Merger by the length of time of the holdback.

                  4.4 Stockholder/Tauscher. Notwithstanding anything herein, (i)
Tauscher shall not be  responsible  for, and his rights  hereunder  shall not be
affected by, the  performance or  nonperformance  of  Stockholder's  obligations
hereunder and (ii) Stockholder  shall not be responsible for, and  Stockholder's
rights hereunder shall not be affected by, the performance or  nonperformance of
Tauscher's obligations hereunder.

                  5. Registration Expenses. All fees and expenses incident to or
incurred by the Company's in  performance  of or compliance  with this Agreement
shall be borne by the Company whether or not the Registration  Statement becomes
effective.  Such fees and expenses shall include,  without  limitation,  (i) all
registration and filing fees (including,  without limitation,  fees and expenses
of compliance with federal securities or Blue Sky laws), (ii) printing expenses,
(iii)  fees  and  disbursements  of  counsel  for the  Company,  (iv)  fees  and
disbursements  of all independent  certified public  accountants  referred to in
Section  3(j)(iii) hereof (including the expenses of any special audit and "cold
comfort" letters  required by or incident to such  performance) and (v) fees and
expenses for counsel to the  Stockholder in a amount not to exceed  $10,000.  In
addition,  the  Company  shall pay its  internal  expenses  (including,  without
limitation,  all salaries and expenses of its officers and employees  performing
legal or  accounting  duties),  the  expense of any annual  audit,  the fees and
expenses  incurred  in  connection  with the  listing  of the  securities  to be
registered on any securities  exchange on which similar securities issued by the
Company  are then  listed and the fees and  expenses  of any  person,  including
special experts, retained by the Company. Notwithstanding the provisions of this
Section  5, the  Stockholder  and  Tauscher  shall  pay all of their  respective
underwriting  discounts,  concessions and commissions with respect to the Shares
or Tauscher Shares,  and, to the extent not provided for in this Section 5, fees
and expenses of their counsel.

                  6.       Indemnification.

                         (a)  Indemnification  by the  Company.  (i) The Company
shall  indemnify and hold harmless the  Stockholder,  its  directors,  officers,
employees,  agents or  affiliates  and each  person,  if any,  who  controls the
Stockholder  (within the meaning of either  Section 15 of the  Securities Act or
Section  20(a)  of  the  Exchange  Act)  if he  elects  to  participate  in  the
underwritten  offering of the Shares, from and against all losses,  liabilities,
claims,  damages (or actions or proceedings whether commenced or threatened) and
expenses (including,  without limitation, any legal or other expenses reasonably
incurred in connection with defending or investigating any such action or claim)
(collectively,  "Losses"),  arising out of or based upon any untrue statement or
alleged  untrue  statement  of a material  fact  contained  in the  Registration
Statement or  Prospectus  or in any  amendment or  supplement  thereto or in any
preliminary prospectus,  or arising out of or based upon any omission or alleged
omission  to state  therein a material  fact  required  to be stated  therein or
necessary to make the statements therein not misleading,  except insofar as such
Losses  arise  out  of or  are  based  upon  the  information  relating  to  the
Stockholder furnished to the Company in writing by the Stockholder expressly for
use therein;  provided,  that the Company shall not be liable to the Stockholder
(or any person  controlling the  Stockholder) to the extent that any such Losses
arise out of or are based upon an untrue  statement or alleged untrue  statement
or omission or alleged  omission  made in any  preliminary  prospectus if either
(A)(i)  subject to the  Company's  compliance  with  Section  3(f)  hereof,  the
Stockholder  failed to send or deliver a copy of the Prospectus with or prior to
the  delivery  of written  confirmation  of the sale by the  Stockholder  to the
person  asserting the claim from which such Losses arise and (ii) the Prospectus
would have corrected such untrue  statement or alleged untrue  statement or such
omission or alleged omission,  or (B)(x) such untrue statement or alleged untrue
statement,  omission  or  alleged  omission  is  corrected  in an  amendment  or
supplement to the Prospectus and (y) having  previously  been furnished by or on
behalf  of  the  Company  with  copies  of  the  Prospectus  as  so  amended  or
supplemented,  the Stockholder thereafter fails to deliver such Prospectus as so
amended or supplemented,  with or prior to the delivery of written  confirmation
of the sale of the  Shares to the  person  asserting  the claim  from which such
Losses arise.  The Company shall also indemnify the  underwriter and each person
who controls such person (within the meaning of Section 15 of the Securities Act
or  Section  20(a) of the  Exchange  Act) to the same  extent  and with the same
limitations  as  provided  above  with  respect  to the  indemnification  of the
Stockholder.

                         (ii) The  Company  shall  indemnify  and hold  harmless
Tauscher,   if  he  elects  pursuant  to  Section  2.2  to  participate  in  the
underwritten  public  offering,  from and against  all Losses  arising out of or
based upon any untrue  statement or alleged untrue  statement of a material fact
contained in the  Registration  Statement or  Prospectus  or in any amendment or
supplement thereto or in any preliminary prospectus,  or arising out of or based
upon any omission or alleged  omission to state therein a material fact required
to be stated therein or necessary to make the statements therein not misleading,
except  insofar as such  Losses  arise out of or are based upon the  information
relating to Tauscher  furnished to the Company in writing by Tauscher  expressly
for use therein;  provided,  that the Company shall not be liable to Tauscher to
the  extent  that any such  Losses  arise  out of or are  based  upon an  untrue
statement or alleged  untrue  statement or omission or alleged  omission made in
any  preliminary  prospectus if either  (A)(i)  subject to the  Compliance  with
Section 3(f) hereof, Tauscher failed to send or deliver a copy of the Prospectus
with or prior to the delivery of written confirmation of the sale by Tauscher to
the  person  asserting  the claim  from  which  such  Losses  arise and (ii) the
Prospectus  would  have  corrected  such  untrue  statement  or  alleged  untrue
statement or such omission or alleged omission,  or (B)(x) such untrue statement
or alleged  untrue  statement,  omission or alleged  omission is corrected in an
amendment  or  supplement  to the  Prospectus  and (y)  having  previously  been
furnished  by or on behalf of the Company  with copies of the  Prospectus  as so
amended or supplemented, Tauscher thereafter fails to deliver such Prospectus as
so  amended  or  supplemented,   with  or  prior  to  the  delivery  of  written
confirmation  of the sale of the Shares to the person  asserting  the claim from
which such Losses arise.  The Company shall also indemnify the  underwriter  and
each person who  controls  such person  (within the meaning of Section 15 of the
Securities Act or Section 20(a) of the Exchange Act) to the same extent and with
the same  limitations as provided above with respect to the  indemnification  of
Tauscher.

                         (b)  Indemnification  by the  Stockholder and Tauscher.
(i) The  Stockholder  agrees to indemnify  and hold  harmless  the Company,  its
directors, its officers who sign the Registration Statement, and each person, if
any, who controls  the Company  (within the meaning of either  Section 15 of the
Securities Act or Section 20 of the Exchange  Act),  from and against all Losses
arising out of or based upon any untrue  statement of a material fact  contained
in any Registration  Statement,  Prospectus or preliminary prospectus or arising
out of or based upon any  omission  of a  material  fact  required  to be stated
therein or  necessary  to make the  statements  therein not  misleading,  to the
extent,  but only to the  extent,  that such  untrue  statement  or  omission is
contained in any information relating to the Stockholder so furnished in writing
by the  Stockholder  to the  Company  expressly  for  use in  such  Registration
Statement or Prospectus of preliminary prospectus.

                         (ii) Tauscher agrees to indemnify and hold harmless the
Company, its directors,  its officers who sign the Registration  Statement,  and
each person,  if any,  who  controls  the Company  (within the meaning of either
Section 15 of the Securities  Act or Section 20 of the Exchange  Act),  from and
against  all  Losses  arising  out of or based upon any  untrue  statement  of a
material fact contained in any Registration Statement, Prospectus or preliminary
prospectus  or arising  out of or based  upon any  omission  of a material  fact
required to be stated  therein or necessary to make the  statements  therein not
misleading, to the extent, but only to the extent, that such untrue statement or
omission is  contained in any  information  relating to Tauscher so furnished in
writing  by  Tauscher  to the  Company  expressly  for use in such  Registration
Statement or Prospectus of preliminary prospectus.

                         (c) Conduct of Indemnification Proceedings. In case any
proceeding  (including  any  governmental  investigation)  shall  be  instituted
involving  any person in respect of which  indemnity  may be sought  pursuant to
either of the two preceding  paragraphs,  such person (the "indemnified  party")
shall promptly  notify the person against whom such indemnity may be sought (the
"indemnifying party") in writing and the indemnifying party, upon request of the
indemnified  party,   shall  retain  counsel  reasonably   satisfactory  to  the
indemnified  party  to  represent  the  indemnified  party  and any  others  the
indemnifying  party may designate in such  proceeding and shall pay the fees and
disbursements  of  such  counsel  related  to  such  proceeding.   In  any  such
proceeding,  any  indemnified  party  shall  have the  right to  retain  its own
counsel,  but the fees and expenses of such  counsel  shall be at the expense of
such  indemnified  party unless (i) the  indemnifying  party and the indemnified
party shall have  mutually  agreed to the  retention of such counsel or (ii) the
named parties to any such proceeding  (including any impleaded  parties) include
both the indemnifying party and the indemnified party and representation of both
parties by the same counsel  would be  inappropriate  due to actual or potential
differing  interests between them. It is understood that the indemnifying  party
shall  not,  in  respect  of the  legal  expenses  of any  indemnified  party in
connection with any proceeding or related  proceedings in the same jurisdiction,
be liable for (a) the fees and  expenses  of more than one firm (in  addition to
any local counsel) for the  Stockholder,  Tauscher and all persons,  if any, who
control the  Stockholder or Tauscher  within the meaning of either Section 15 of
the  Securities  Act or Section  20 of the  Exchange  Act,  and (b) the fees and
expenses  of more  than one firm (in  addition  to any  local  counsel)  for the
Company, its directors,  its officers who sign a Registration Statement and each
person,  if any,  who  controls  the  Company  within the meaning of either such
Section,  and that all such fees and expenses  shall be  reimbursed  as they are
incurred.  In the  case of any such  separate  firm  for the  Company,  and such
directors,  officers  and  control  persons of the  Company,  such firm shall be
designated in writing by the Company. The indemnifying party shall not be liable
for any settlement of any proceeding  effected without its written consent,  but
if settled with such consent or if there be a final  judgment for the plaintiff,
the  indemnifying  party  agrees to  indemnify  the  indemnified  party from and
against any loss or  liability  by reason of such  settlement  or  judgment.  No
indemnifying  party shall,  without the prior written consent of the indemnified
party, effect any settlement of any pending or threatened  proceeding in respect
of which any indemnified party is or could have been a party and indemnity could
have been sought  hereunder by such  indemnified  party,  unless such settlement
includes an unconditional  release of such indemnified  party from all liability
on claims that are the subject matter of such proceeding.

                         (d) If the indemnification provided for in this Section
6(f) is held  by a court  of  competent  jurisdiction  to be  unavailable  to an
indemnified party with respect to any loss, liability,  claim, damage or expense
referred to herein,  then the indemnifying  party, in lieu of indemnifying  such
indemnified  party hereunder,  shall contribute to the amount paid or payable by
such indemnified  party as a result of such loss,  liability,  claim,  damage or
expense in such  proportion as  appropriate to reflect the relative fault of the
indemnifying  party on the one hand and of the indemnified party on the other in
connection  with the  statements  or  omissions  which  resulted  in such  loss,
liability,  claim,  damage or expense,  as well as any other relevant  equitable
considerations.  The  relative  fault  of  the  indemnifying  party  and  of the
indemnified  party shall be  determined  by reference  to,  among other  things,
whether  the untrue (or  alleged  untrue)  statement  of a material  fact or the
omission (or alleged  omission) to state a material fact relates to  information
supplied by the indemnifying  party or by the indemnified party and the parties'
relative intent, knowledge,  access to information and opportunity to correct or
prevent such statement or omission.

                         (e) The foregoing indemnity agreement of the parties is
subject  to the  condition  that,  insofar  as they  relate to any  loss,  claim
liability or damage made in a preliminary  prospectus but eliminated or remedied
in  the  amended  prospectus  or  file  with  the  Commission  at the  time  the
Registration  Statement in question becomes effective or the amended  prospectus
filed with the  Commission  pursuant  to  Commission  Rule  424(b)  (the  "Final
Prospectus"),  such indemnity or  contribution  agreement shall not inure to the
benefit of any  underwriter  or  Stockholder  or Tauscher if a copy of the Final
Prospectus was furnished to the  underwriter and was not furnished to the person
asserting  the  loss,  liability,  claim or  damage at or prior to the time such
action is required by the Securities Act.

                  7.       Rule 144 Reporting.

            With a view to making  available  the benefits of certain  rules and
regulations of the Commission which may permit the sale of restricted securities
to the public without registration, the Company agrees to:

                  (i) make and keep public information  available as those terms
         are  understood and defined in Rule 144 under the Securities Act ("Rule
         144"), at all times;

                  (ii) use its best  efforts  to file with the  Commission  in a
         timely manner all reports and other  documents  required of the Company
         under the Securities Act and the Exchange Act; and

                  (iii) so long as the Stockholder  owns any Shares,  furnish to
         the Stockholder upon request,  a written statement by the Company as to
         its compliance  with the reporting  requirements of Rule 144, a copy of
         the most recent  annual or quarterly  report of the  Company,  and such
         other reports and documents so filed as the  Stockholder may reasonably
         request in availing  itself of any rule or regulation of the Commission
         allowing  the   Stockholder  to  sell  any  such   securities   without
         registration.

                  8.       Miscellaneous.

                         (a) No Conflicting Agreements.  The Company has not, as
of the date hereof, and shall not, on or after the date of this Agreement, enter
into any  agreement  with respect to its  securities  which  conflicts  with the
rights  granted to the  Stockholder  of Shares in this  Agreement.  The  Company
represents and warrants that the rights granted to the Stockholder  hereunder do
not in any way  conflict  with the  rights  granted to the  stockholders  of the
Company's securities under any other agreements.

                         (b)  Amendments  and Waivers.  The  provisions  of this
Agreement,  including  the  provisions  of this  sentence,  may not be  amended,
modified  or  supplemented,  and  waivers or  consents  to  departures  from the
provisions hereof may not be given, except by written consent of the parties.

                         (c)  Notices.  All  notices  and  other  communications
provided for or permitted hereunder shall be made in writing and shall be deemed
given (i) when made, if made by hand delivery,  (ii) upon confirmation,  if made
by telecopier or (iii) one business day after being  deposited  with a reputable
next-day courier, postage prepaid, to the parties as follows:


                             (a)     if to the Stockholder, to:

                                     Warburg, Pincus Capital Company, L.P.
                                     466 Lexington Avenue
                                     New York, NY  10017
                                     Attention:  William Janeway
                                     and Stewart Gross
                                     Fax No: 212-878-9200

                                     with a copy to:

                                     Willkie Farr & Gallagher
                                     787 Seventh Avenue
                                     New York, NY 10019-6099
                                     Attention: Jack H. Nusbaum, Esq.
                                     Fax No: 212-728-8111

                             (b)     if to Tauscher, to:

                                     William Y. Tauscher
                                     c/o Vanstar Corporation
                                     1100 Abernathy Road
                                     Building 500, Suite 1200
                                     Atlanta, Georgia 30328
                                     Fax:  (770) 522-4587

                                     with a copy to:

                                     Arter & Hadden, LLP
                                     1717 Main Street, Suite 4100
                                     Dallas, Texas 75201-4605
                                     Attention: Stan Huller
                                     Fax: (214) 741-7139


                             (c)     if to the Company, to:

                                     InaCom Corp.
                                     10810 Farnam Drive
                                     Omaha, NE  68154
                                     Attention:  Chief Financial Officer
                                     Telecopy No.: (402) 758-3619

                                     with a copy to:

                                     McGrath, North, Mullin & Kratz, P.C.
                                     1400 One Central Park Plaza
                                     Omaha, NE  68102
                                     Attention: David L. Hefflinger
                                     Telecopy No.: (402) 341-0216


or to such other address as such person may have  furnished to the other persons
identified in this Section 8(d) in writing in accordance herewith.

                         (d) Successors and Assigns.  This Agreement shall inure
to the benefit of and be binding upon the  successors and assigns of each of the
parties,  provided,  that the Stockholder may not assign its registration rights
hereunder  without the written  consent of the Company which  consent  cannot be
unreasonably withheld.

                         (e) Counterparts. This Agreement may be executed in any
number of counterparts and by the parties hereto in separate counterparts,  each
of which when so executed  shall be deemed to be original and all of which taken
together shall constitute one and the same agreement.

                         (f)  Headings.  The headings in this  Agreement are for
convenience  of  reference  only and  shall not limit or  otherwise  affect  the
meaning hereof.

                         (g) Governing Law. THIS AGREEMENT  SHALL BE GOVERNED BY
AND CONSTRUED IN ACCORDANCE  WITH THE LAWS OF THE STATE OF DELAWARE,  AS APPLIED
TO CONTRACTS MADE AND PERFORMED WITHIN THE STATE OF DELAWARE,  WITHOUT REGARD TO
PRINCIPLES OF CONFLICT OF LAWS.

                         (h) Severability.  If any term, provision,  covenant or
restriction  of  this  Agreement  is  held  to  be  invalid,  illegal,  void  or
unenforceable,   the   remainder  of  the  terms,   provisions,   covenants  and
restrictions set forth herein shall remain in full force and effect and shall in
no way be affected,  impaired or  invalidated  thereby,  and the parties  hereto
shall use their best efforts to find and employ an alternative  means to achieve
the same or  substantially  the same result as that  contemplated  by such term,
provision,  covenant or restriction.  It is hereby stipulated and declared to be
the intention of the parties that they would have executed the remaining  terms,
provisions,  covenants and restrictions  without including any of such which may
be hereafter declared invalid, illegal, void or unenforceable.

                         (i) Entire Agreement. This Agreement is intended by the
parties  as a final  expression  of  their  agreement  and is  intended  to be a
complete and  exclusive  statement of the  agreement  and  understanding  of the
parties  hereto in  respect  of the  subject  matter  contained  herein  and the
registration  rights granted by the Company to the  Stockholder.  This Agreement
supersedes  all prior  agreements  and  understandings  among the  parties  with
respect to such registration rights.

                         (j)  Further  Assurances.  Each of the  parties  hereto
shall  use all best  efforts  to take,  or cause to be  taken,  all  appropriate
action,  do or cause to be done  all  things  reasonably  necessary,  proper  or
advisable under applicable law, and execute and deliver such documents and other
papers, as may be required to carry out the provisions of this Agreement and the
other  documents  contemplated  hereby and  consummate  and make  effective  the
transactions contemplated hereby.



<PAGE>









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

                                             INACOM CORP.


                                             /s/ BILL L. FAIRFIELD
                                         By:
                                             Name: Bill L. Fairfield
                                            Title:  President and Chief
                                                    Executive Officer


Accepted as of the date first above written:

WARBURG, PINCUS CAPITAL COMPANY, L.P.

By:   Warburg, Pincus & Co.,
      its general partner

      /s/ S. Gross
By:____________________________
      General Partner





Accepted as of the date first above written:

      /s/ WILLIAM Y. TAUSCHER
- -----------------------------------
 William Y. Tauscher


<PAGE>


                                                                   Exhibit 4.2

     ---------------------------------------------------------------------
                              VANSTAR CORPORATION,

                                    AS ISSUER

                                       TO

                            WILMINGTON TRUST COMPANY,
                                   AS TRUSTEE

     ---------------------------------------------------------------------
                                    INDENTURE

                           DATED AS OF OCTOBER 2, 1996

     ---------------------------------------------------------------------
                                  $180,412,350

                  (SUBJECT TO INCREASE TO UP TO $207,474,200 IN
                THE EVENT AN OVER-ALLOTMENT OPTION IS EXERCISED)
               6 3/4% CONVERTIBLE SUBORDINATED DEBENTURES DUE 2016
     ---------------------------------------------------------------------



<PAGE>




                               VANSTAR CORPORATION

                 CERTAIN  SECTIONS OF THIS  INDENTURE  RELATING TO SECTIONS  310
          THROUGH 318 OF THE TRUST INDENTURE ACT OF 1939:
TRUST INDENTURE ACT SECTION                                    INDENTURE SECTION
 Section 310. . . . . . . . . . .. . . . . . . . . . . . . . .(a) (1) 609
     (a) (2) . . . . . . . . . . . . . . . . . . . . . . . . . . .609
     (a) (3) . . . . . . . . . . . . . . . . . . . . . Not Applicable
     (b) . . . . . . . . . . . . . . . . . . . . . . . . . . 608, 610 
Section 311. . . . . . . . . . . . . . . . . . . . . . . . . . . .(a) 613
     (b) . . . . . . . . . . . . . . . . . . . . . . . . . . . . .613 
Section 312. . . . . . . . . . . . .. . . . . . . . . . . . . . .(a) 701, 702(a)
     (b) . . . . . . . . . . . . . . . . . . . . . . . . . . . 702(b)
     (c) . . . . . . . . . . . . . . . . . . . . . . . . . . . 702(c) 
Section 313. . . . . . . . . . . . . . . . . . . . . . . . . . . .(a) 703(a)
     (a) (4) . . . . . . . . . . . . . . . . . . . . . . . . . . .101
     (b) . . . . . . . . . . . . . . . . . . . . . . . . . . . 703(a)
     (c) . . . . . . . . . . . . . . . . . . . . . . . . . . . 703(a)
     (d) . . . . . . . . . . . . . . . . . . . . . . . . . . . 703(b) 
Section 314. . . . . . . . . . . . . . . . . . . . . . . . . . . .(a) 704
     (b) . . . . . . . . . . . . . . . . . . . . . . . Not Applicable
     (c) . . . . . . . . . . . . . . . . . . . . . . . . . . . . .102
     (d) . . . . . . . . . . . . . . . . . . . . . . . Not Applicable
     (e) . . . . . . . . . . . . . . . . . . . . . . . . . . . . .102 
Section 315. . . . . . . . . . . . .. . . . . . . . . . . . . . .(a) 601
     (b) . . . . . . . . . . . . . . . . . . . . . . . . . . . . .602
     (c) . . . . . . . . . . . . . . . . . . . . . . . . . . . . .601
     (d) . . . . . . . . . . . . . . . . . . . . . . . . . . . . .601
     (e) . . . . . . . . . . . . . . . . . . . . . . . . . . . . .514 
Section 316. . . . . . . . . . . . . . . . . . . . . . . . . . . .(a) 101
     (a) (1) (A) . . . . . . . . . . . . . . . . . . . . . . 502, 512
     (a) (1) (B) . . . . . . . . . . . . . . . . . . . . . . . . .513
     (a) (2) . . . . . . . . . . . . . . . . . . . . . Not Applicable
     (b) . . . . . . . . . . . . . . . . . . . . . . . . . . . . .508
     (c) . . . . . . . . . . . . . . . . . . . . . . . . . . . 104(c) 
Section 317. . . . . . . . . . . . . . . . . . . . . . . . . .(a) (1) 503, 504
     (a) (2) . . . . . . . . . . . . . . . . . . . . . . . . . . .504
                                     -i-




<PAGE>




     (b) . . . . . . . . . . . . . . . . . . . . . . . . . . . . .402, 1003 
Section 318. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .(a) 107

- --------------  
Note: This  reconciliation and tie shall not, for any purpose, be deemed to be a
part of the Indenture.






                                       -ii-




<PAGE>





                                TABLE OF CONTENTS
                                                                            PAGE
                                                                            ----
 RECITALS OF THE COMPANY. . . . . . . . . . . . . . . . . . . . . . . . . .  . 1
ARTICLE ONE - Definitions and Other Provisions of General Application. . . . . 2
     SECTION 101.  Definitions . . . . . . . . . . . . . . . . . . . . . . . . 2
     SECTION 102.  Compliance Certificates and Opinions. . . . . . . . . . . .10
     SECTION 103.  Form of Documents Delivered to Trustee. . . . . . . . . . .10
     SECTION 104.  Acts of Holders; Record Dates . . . . . . . . . . . . . . .11
     SECTION 105.  Notices, Etc., to Trustee and the Company . . . . . . . . .12
     SECTION 106.  Notice to Holders; Waiver . . . . . . . . . . . . . . . . .12
     SECTION 107.  Conflict with Trust Indenture Act . . . . . . . . . . . . .13
     SECTION 108.  Effect of Headings and Table of Contents. . . . . . . . . .13
     SECTION 109.  Successors and Assigns. . . . . . . . . . . . . . . . . . .13
     SECTION 110.  Separability Clause . . . . . . . . . . . . . . . . . . . .13
     SECTION 111.  Benefits of Indenture . . . . . . . . . . . . . . . . . . .13
     SECTION 112.  Governing Law . . . . . . . . . . . . . . . . . . . . . . .13
     SECTION 113.  Legal Holidays. . . . . . . . . . . . . . . . . . . . . . .14
ARTICLE TWO - Security Forms . . . . . . . . . . . . . . . . . . . . . . . . .14
     SECTION 201.  Forms Generally . . . . . . . . . . . . . . . . . . . . . .14
     SECTION 202.  Initial Issuance to Property Trustee. . . . . . . . . . . .14
ARTICLE THREE - The Securities . . . . . . . . . . . . . . . . . . . . . . . .16
     SECTION 301.  Title and Terms . . . . . . . . . . . . . . . . . . . . . .16
     SECTION 302.  Denominations . . . . . . . . . . . . . . . . . . . . . . .17
     SECTION 303.  Execution, Authentication, Delivery and Date. . . . . . . .17
     SECTION 304.  Temporary Securities. . . . . . . . . . . . . . . . . . . .18
     SECTION 305.  Registration, Registration of Transfer and Exchange . . . .18
     SECTION 306.  Mutilated, Destroyed, Lost and Stolen Securities. . . . . .19
     SECTION 307.  Payment of Interest; Interest Rights Preserved. . . . . . .20
     SECTION 308.  Persons Deemed Owners . . . . . . . . . . . . . . . . . . .21
     SECTION 309.  Cancellation. . . . . . . . . . . . . . . . . . . . . . . .22
     SECTION 310.  Right of Set Off. . . . . . . . . . . . . . . . . . . . . .22
     SECTION 311.  CUSIP Numbers . . . . . . . . . . . . . . . . . . . . . . .22
     SECTION 312.  Option to Extend Interest Payment Period. . . . . . . . . .22
     SECTION 313.  Paying Agent, Security Registrar and Conversion Agent . . .24
     SECTION 314.  Global Security . . . . . . . . . . . . . . . . . . . . . .24

                                       -i-




<PAGE>




                                TABLE OF CONTENTS
                                   (CONTINUED)

                                                                            PAGE
                                                                            ----
ARTICLE FOUR - Satisfaction and Discharge. . . . . . . . . . . . . . . . . . .25
     SECTION 401.  Satisfaction and Discharge of Indenture . . . . . . . . . .25
     SECTION 402.  Application of Trust Money. . . . . . . . . . . . . . . . .26
ARTICLE FIVE - Remedies. . . . . . . . . . . . . . . . . . . . . . . . . . . .26
     SECTION 501.  Events of Default . . . . . . . . . . . . . . . . . . . . .26
     SECTION 502.  Acceleration of Maturity; Rescission and Annulment. . . . .28
     SECTION 503.  Collection of Indebtedness and Suits for Enforcement by
                   Trustee . . . . . . . . . . . . . . . . . . . . . . . . . .29
     SECTION 504.  Trustee May File Proofs of Claim. . . . . . . . . . . . . .29
     SECTION 505.  Trustee May Enforce Claims Without Possession of
                   Securities. . . . . . . . . . . . . . . . . . . . . . . . .30
     SECTION 506.  Application of Money Collected. . . . . . . . . . . . . . .30
     SECTION 507.  Limitation on Suits . . . . . . . . . . . . . . . . . . . .30
     SECTION 508.  Unconditional Right of Holders to Receive Principal and
                   Interest and Convert. . . . . . . . . . . . . . . . . . . .31
     SECTION 509.  Restoration of Rights and Remedies. . . . . . . . . . . . .31
     SECTION 510.  Rights and Remedies Cumulative. . . . . . . . . . . . . . .31
     SECTION 511.  Delay or Omission Not Waiver. . . . . . . . . . . . . . . .32
     SECTION 512.  Control by Holders. . . . . . . . . . . . . . . . . . . . .32
     SECTION 513.  Waiver of Past Defaults . . . . . . . . . . . . . . . . . .32
     SECTION 514.  Undertaking for Costs . . . . . . . . . . . . . . . . . . .33
     SECTION 515.  Waiver of Stay or Extension Laws. . . . . . . . . . . . . .33
     SECTION 516.  Enforcement by Holders of Preferred Securities. . . . . . .33
ARTICLE SIX - The Trustee. . . . . . . . . . . . . . . . . . . . . . . . . . .34
     SECTION 601.  Certain Duties and Responsibilities . . . . . . . . . . . .34
     SECTION 602.  Notice of Defaults. . . . . . . . . . . . . . . . . . . . .34
     SECTION 603.  Certain Rights of Trustee . . . . . . . . . . . . . . . . .34
     SECTION 604.  Not Responsible for Recitals or Issuance of Securities. . .35
     SECTION 605.  May Hold Securities . . . . . . . . . . . . . . . . . . . .35
     SECTION 606.  Money Held in Trust . . . . . . . . . . . . . . . . . . . .35
     SECTION 607.  Compensation and Reimbursement. . . . . . . . . . . . . . .36
     SECTION 608.  Disqualification; Conflicting Interests . . . . . . . . . .36
     SECTION 609.  Corporate Trustee Required; Eligibility . . . . . . . . . .36
     SECTION 610.  Resignation and Removal; Appointment of Successor . . . . .37
     SECTION 611.  Acceptance of Appointment by Successor. . . . . . . . . . .38
     SECTION 612.  Merger, Conversion, Consolidation or Succession to
                   Business. . . . . . . . . . . . . . . . . . . . . . . . . .38
     SECTION 613.  Preferential Collection of Claims Against Company . . . . .39

                                       -ii-




<PAGE>




                                TABLE OF CONTENTS
                                   (CONTINUED)

                                                                            PAGE
                                                                            ----
ARTICLE SEVEN - Holders' Lists and Reports by Trustee and Company. . . . . . .39
     SECTION 701.  Company to Furnish Trustee Names and Addressees of Holders.39
     SECTION 702.  Preservation of Information; Communications to Holders. . .39
     SECTION 703.  Reports by Trustee. . . . . . . . . . . . . . . . . . . . .40
     SECTION 704.  Reports by Company. . . . . . . . . . . . . . . . . . . . .40
ARTICLE EIGHT - Consolidation, Merger, Conveyance, Transfer or Lease . . . . .40
     SECTION 801.  Company May Consolidate, Etc., Only on Certain Terms. . . .40
     SECTION 802.  Successor Substituted . . . . . . . . . . . . . . . . . . .41
ARTICLE NINE - Supplemental Indentures . . . . . . . . . . . . . . . . . . . .42
     SECTION 901.  Supplemental Indentures without Consent of Holders. . . . .42
     SECTION 902.  Supplemental Indentures with Consent of Holders . . . . . .42
     SECTION 903.  Execution of Supplemental Indentures. . . . . . . . . . . .44
     SECTION 904.  Effect of Supplemental Indentures . . . . . . . . . . . . .44
     SECTION 905.  Conformity with Trust Indenture Act . . . . . . . . . . . .44
     SECTION 906.  Reference in Securities to Supplemental Indentures. . . . .44
ARTICLE TEN - Covenants; Representations and Warranties. . . . . . . . . . . .44
     SECTION 1001.  Payment of Principal and Interest. . . . . . . . . . . . .44
     SECTION 1002.  Maintenance of Office or Agency. . . . . . . . . . . . . .45
     SECTION 1003.  Money for Security Payments to Be Held in Trust. . . . . .45
     SECTION 1004.  Statement by Officers as to Default. . . . . . . . . . . .46
     SECTION 1005.  Limitation on Dividends; Transactions with Affiliates;
                    Covenants as to the Trust. . . . . . . . . . . . . . . . .46
     SECTION 1006.  Payment of Expenses of the Trust . . . . . . . . . . . . .47
     SECTION 1007.  Registration Rights. . . . . . . . . . . . . . . . . . . .48
     SECTION 1008.  Rule 144A Information Requirement. . . . . . . . . . . . .48
     SECTION 1009.  Listing the Securities . . . . . . . . . . . . . . . . . .48
ARTICLE ELEVEN - Redemption of Securities. . . . . . . . . . . . . . . . . . .49
     SECTION 1101.  Right of Redemption. . . . . . . . . . . . . . . . . . . .49
     SECTION 1102.  Applicability of Article . . . . . . . . . . . . . . . . .49
     SECTION 1103.  Election to Redeem; Notice to Trustee. . . . . . . . . . .49
     SECTION 1104.  Selection by Trustee of Securities to Be Redeemed. . . . .50
     SECTION 1105.  Notice of Redemption . . . . . . . . . . . . . . . . . . .50
     SECTION 1106.  Deposit of Redemption Price. . . . . . . . . . . . . . . .51
     SECTION 1107.  Securities Payable on Redemption Date. . . . . . . . . . .51
     SECTION 1108.  Securities Redeemed in Part. . . . . . . . . . . . . . . .51

                                       -iii-




<PAGE>




                                TABLE OF CONTENTS
                                   (CONTINUED)

                                                                            PAGE
                                                                            ----
     SECTION 1109.  Optional Redemption. . . . . . . . . . . . . . . . . . . .52
     SECTION 1110.  Tax Event Redemption . . . . . . . . . . . . . . . . . . .53
     SECTION 1111.  No Sinking Fund. . . . . . . . . . . . . . . . . . . . . .53
ARTICLE TWELVE - Subordination of Securities . . . . . . . . . . . . . . . . .53
     SECTION 1201.  Agreement to Subordinate . . . . . . . . . . . . . . . . .53
     SECTION 1202.  Default on Senior Indebtedness . . . . . . . . . . . . . .54
     SECTION 1203.  Liquidation; Dissolution; Bankruptcy . . . . . . . . . . .54
     SECTION 1204.  Subrogation. . . . . . . . . . . . . . . . . . . . . . . .55
     SECTION 1205.  Trustee to Effectuate Subordination. . . . . . . . . . . .56
     SECTION 1206.  Notice by the Company. . . . . . . . . . . . . . . . . . .56
     SECTION 1207.  Rights of the Trustee; Holders of Senior Indebtedness. . .57
     SECTION 1208.  Subordination May Not Be Impaired. . . . . . . . . . . . .58
     SECTION 1209.  Certain Conversions Deemed Payment . . . . . . . . . . . .58
     SECTION 1210.  Article Applicable to Paying Agents. . . . . . . . . . . .59
ARTICLE THIRTEEN - Conversion of Securities. . . . . . . . . . . . . . . . . .59
     SECTION 1301.  Conversion Rights. . . . . . . . . . . . . . . . . . . . .59
     SECTION 1302.  Conversion Procedures. . . . . . . . . . . . . . . . . . .59
     SECTION 1303.  Conversion Price Adjustments . . . . . . . . . . . . . . .61
     SECTION 1304.  Fundamental Change . . . . . . . . . . . . . . . . . . . .65
     SECTION 1305.  Notice of Adjustments of Conversion Price. . . . . . . . .67
     SECTION 1306.  Prior Notice of Certain Events . . . . . . . . . . . . . .68
     SECTION 1307.  Certain Defined Terms. . . . . . . . . . . . . . . . . . .68
     SECTION 1308.  Dividend or Interest Reinvestment Plans. . . . . . . . . .70
     SECTION 1309.  Certain Additional Rights. . . . . . . . . . . . . . . . .70
     SECTION 1310.  Restrictions on Common Stock Issuable Upon Conversion. . .71
     SECTION 1311.  Trustee Not Responsible for Determining Conversion Price
                    or Adjustments . . . . . . . . . . . . . . . . . . . . . .71
ARTICLE FOURTEEN - Miscellaneous . . . . . . . . . . . . . . . . . . . . . . .72
     SECTION 1401.  No Recourse; Immunity of Incorporators, Stockholders,
                    Officers and Directors . . . . . . . . . . . . . . . . . .72

                                       -iv-




<PAGE>




     INDENTURE,  dated as of October 2, 1996,  between  Vanstar  Corporation,  a
corporation  duly organized and existing under the laws of the State of Delaware
(herein  called the  "Company"),  having its  principal  office at 5964 West Las
Positas,  Pleasanton,  California  94588-9012,  and Wilmington Trust Company,  a
Delaware banking corporation, as Trustee (herein called the "Trustee").

                             RECITALS OF THE COMPANY

     WHEREAS,  Vanstar Financing Trust, a Delaware business trust (the "Trust"),
formed under the Amended and Restated Declaration of Trust among the Company, as
sponsor, Wilmington Trust Company, as property trustee (the "Property Trustee"),
Wilmington Trust Company,  as Delaware trustee (the "Delaware Trustee") and John
R. Dunican, Jr., as regular trustee (the "Regular Trustee"), dated as of October
2, 1996 (the  "Declaration"),  pursuant to the Purchase Agreement (the "Purchase
Agreement"),  dated  September  26, 1996,  among the Company,  the Trust and the
Initial  Purchasers  named  therein,  will  issue and sell up to  3,500,000  (or
4,025,000  if the  over-allotment  option  is  exercised)  of  its 6 3/4%  Trust
Convertible Preferred Securities (the "Preferred Securities") with a liquidation
amount of $50 per Preferred Security having an aggregate liquidation amount with
respect to the assets of the Trust of $175,000,000 (or $201,250,000 if the over-
allotment option is exercised);

     WHEREAS,  the Regular  Trustees of the Trust, on behalf of the Trust,  will
execute  and  deliver to the  Company or one of  Company's  subsidiaries  Common
Securities evidencing an ownership interest in the Trust, registered in the name
of the Company or one of Company's subsidiaries, in an aggregate amount equal to
three percent of the  capitalization of the Trust,  equivalent to 108,247 Common
Securities  (or  124,484  Common  Securities  if the  over-allotment  option  is
exercised),  with a  liquidation  amount of $50 per Common  Security,  having an
aggregate  liquidation  amount  with  respect  to the  assets  of the  Trust  of
$5,412,350  (or  $6,224,200  if the  over-allotment  option is  exercised)  (the
"Common  Securities"),  pursuant to the Purchase Agreement of Common Securities,
dated as of October 2, 1996, between the Trust and the Company;
     WHEREAS,  the Trust will use the  proceeds  from the sale of the  Preferred
Securities and the Common Securities to purchase from the Company the Securities
(as  defined  below)  in an  aggregate  principal  amount  of  $180,412,350  (or
$207,474,200 if the over-allotment option is exercised);

     WHEREAS,  the Company is guaranteeing  the payment of  distributions on the
Preferred  Securities,  and  payment of the  Redemption  Price and  payments  on
liquidation with respect to the Preferred Securities,  to the extent provided in
the Preferred  Securities  Guarantee  Agreement  (the  "Guarantee")  between the
Company and Wilmington Trust Company,  as guarantee trustee,  for the benefit of
the holders of the Preferred Securities from time to time;

     WHEREAS, the Company has duly authorized the creation of an issue of 6 3/4%
Convertible   Subordinated   Debentures   due  2016   (the   "Securities"),   of
substantially the tenor and amount hereinafter set forth and to provide therefor
the Company has duly  authorized  the execution and delivery of this  Indenture;
and




<PAGE>




     WHEREAS, so long as the Trust is a Holder of Securities,  and any Preferred
Securities  are  outstanding,  the  Declaration  provides  that the  holders  of
Preferred  Securities  may  cause  the  Conversion  Agent to (a)  exchange  such
Preferred  Securities  for  Securities  held by the  Trust  and (b)  immediately
convert such Securities into Common Stock;

     WHEREAS all things  necessary to make the Securities,  when executed by the
Company  and  authenticated  and  delivered  hereunder  and duly  issued  by the
Company,  the valid  obligations  of the Company,  and to make this  Indenture a
valid  agreement of the Company,  in accordance  with their and its terms,  have
been done.

     NOW, THEREFORE, THIS INDENTURE WITNESSETH:

     For and in consideration of the premises and the purchase of the Securities
by the Holders thereof,  it is mutually agreed,  for the equal and proportionate
benefit of all Holders of the Securities, as follows:


                                   ARTICLE ONE

                        Definitions and Other Provisions
                             of General Application

SECTION 101.  DEFINITIONS.

     For all purposes of this Indenture,  except as otherwise expressly provided
or unless the context otherwise requires:

     (1) the terms defined in this Article have the meanings assigned to them in
this Article and include the plural as well as the singular;

     (2) all other  terms used herein  which are defined in the Trust  Indenture
Act, either directly or by reference therein, have the meanings assigned to them
therein;

     (3) all  accounting  terms not otherwise  defined  herein have the meanings
assigned to them in accordance with generally accepted accounting  principles as
of the relevant date; and

     (4)  except as  otherwise  indicated,  the  words  "herein",  "hereof"  and
"hereunder" and other words of similar import refer to this Indenture as a whole
and not to any particular Article, Section or other subdivision.

     "ACT," when used with respect to any Holder,  has the meaning  specified in
Section 104(a).

     "ADDITIONAL INTEREST" has the meaning specified in Section 301.

                                       -2-




<PAGE>




     "ADDITIONAL PAYMENTS" means Compounded Interest and Additional Interest, if
any.

     "AFFILIATE",  of any  specified  Person means any other Person  directly or
indirectly  controlling  or  controlled  by or under  direct or indirect  common
control  with  such  specified  Person.  For the  purposes  of this  definition,
"control"  when used with  respect to any  specified  Person  means the power to
direct the  management  and  policies of such  Person,  directly or  indirectly,
whether  through the ownership of voting  securities,  by contract or otherwise;
and the terms  "controlling" and "controlled"  have meanings  correlative to the
foregoing.

     "AGENT"  means  any  Registrar,  Paying  Agent,  Conversion  Agent  or  co-
registrar.

     "BOARD OF  DIRECTORS"  means the board of  directors  of the Company or any
duly authorized committee of such board.

     "BOARD RESOLUTION" means a copy of a resolution  certified by the Secretary
or an  Assistant  Secretary  of the  Company  to have been duly  adopted  by the
applicable  Board of Directors and to be in full force and effect on the date of
such certification, and delivered to the Trustee.

     "BUSINESS DAY" means any day other than a day on which banking institutions
in New York, New York, San Francisco,  California or in Wilmington, Delaware are
authorized or required by law to close.

     "CLOSING PRICE" has the meaning specified in Section 1307(b).

     "COMMISSION" means the Securities and Exchange Commission,  as from time to
time  constituted,  created under the Exchange Act, or, if at any time after the
execution of this  instrument such Commission is not existing and performing the
duties  now  assigned  to it  under  the  Trust  Indenture  Act,  then  the body
performing such duties at such time.

     "COMMON  SECURITIES"  has the  meaning  specified  in the  recitals to this
Instrument.

     "COMMON  SECURITIES  GUARANTEE"  means any  guarantee  that the Company may
enter into that operates,  directly or indirectly, for the benefit of holders of
Common Securities of the Trust.

     "COMMON STOCK"  includes any stock of any class of the Company which has no
preference  in respect of  dividends  or of amounts  payable in the event of any
voluntary or involuntary  liquidation,  dissolution or winding up of the Company
and which is not subject to  redemption  by the  Company  pursuant to its terms.
However,  subject to the  provisions  of Article  Thirteen,  shares  issuable on
conversion  of Securities  shall include only shares of the class  designated as
Common  Stock of the  Company  at the date of this  instrument  or shares of any
class or  classes  resulting  from  any  reclassification  or  reclassifications
thereof  and which have no  preference  in respect  of  dividends  or of amounts
payable in the event of any voluntary or


                                       -3-




<PAGE>





involuntary liquidation,  dissolution or winding up of the Company and which are
not subject to redemption by the Company pursuant to their terms; PROVIDED, that
if at any time there shall be more than one such resulting  class, the shares of
each such class then so issuable on  conversion  shall be  substantially  in the
proportion  which the total  number of shares of such class  resulting  from all
such  reclassifications  bears to the total number of shares of all such classes
resulting from all such reclassifications.

     "COMPANY" means the Person named as the "Company" in the first paragraph of
this instrument  until a successor Person shall have become such pursuant to the
applicable  provisions of this  Indenture,  and thereafter  "Company" shall mean
such successor Person.

     "COMPANY'S  REQUEST" or "COMPANY'S  ORDER" means a written request or order
delivered  to the Trustee and signed in the name of the Company by its  Chairman
of the Board, its Vice Chairman of the Board, its President or a Vice President,
and by its  Treasurer,  an Assistant  Treasurer,  its  Secretary or an Assistant
Secretary, and delivered to the Trustee.

     "COMPOUNDED INTEREST" has the meaning specified in Section 312(a) .

     "CONVERSION  AGENT"  means  the  Person  appointed  to act on behalf of the
holders of  Preferred  Securities  in  effecting  the  conversion  of  Preferred
Securities  as and in the manner set forth in the  Declaration  and Section 1302
hereof.

     "CONVERSION DATE" has the meaning specified in Section 1302(a).

     "CORPORATE  TRUST OFFICE" means the principal  office of the Trustee in the
State of Delaware,  at which at any particular time its corporate trust business
shall be  administered  and which at the date of this Indenture is Rodney Square
North, 1100 North Market Street,  Wilmington,  Delaware  19890-0001,  Attention:
Corporate Trust Administration.

     "DECLARATION" has the meaning specified in the Recitals of this instrument.

     "DEFAULTED INTEREST" has the meaning specified in Section 307.

     "DELAWARE  TRUSTEE"  has  the  meaning  given  it in the  Recitals  of this
instrument.

     "DEPOSITARY"  means,  with respect to any Securities  issued in the form of
one or more Global Security, a clearing agency registered under the Exchange Act
that is dedicated to act as Depositary for the Securities.

     "DIRECT  ACTION"  means a  proceeding  directly  instituted  by a holder of
Preferred  Securities for enforcement of payment to such holder of the principal
of or  interest  on the  Securities  having  a  principal  amount  equal  to the
aggregate  liquidation  amount of the Preferred  Securities of such holder on or
after the  respective  due date  specified in the  Securities,  if a Declaration
Event of Default has occurred and is continuing  and such event is  attributable
to the failure of the


                                       -4-




<PAGE>





Company to pay interest or principal on the Securities on the date such interest
or  principal  is  otherwise  payable  (or in the  case  of  redemption,  on the
redemption date.)

     "DISSOLUTION  EVENT"  means  that,  as  a  result  of  the  occurrence  and
continuation of a Special Event, the Trust is to be dissolved in accordance with
the  Declaration  and the  Securities  held by the  Property  Trustee  are to be
distributed to the holders of Trust  Securities  issued by the Trust PRO RATA in
accordance with the Declaration.

     "DISSOLUTION TAX OPINION" has the meaning specified in the Declaration.

     "EFFECTIVENESS PERIOD" has the meaning specified in Section 1007.

     "EVENT OF DEFAULT" has the meaning specified in Section 501.

     "EXCHANGE ACT" means the  Securities  Exchange Act of 1934, as amended from
time to time, or any successor legislation.

     "EXPIRATION TIME" has the meaning specified in Section 1303(e).

     "EXTENSION PERIOD" has the meaning specified in Section 312(a).

     "GLOBAL SECURITY" has the meaning specified in Section 314(a)(i).

     "GUARANTEE" has the meaning specified in the Recitals to this instrument.

     "HOLDER"  means a Person in whose  name a  Security  is  registered  in the
Security Register.

     "INDENTURE" means this instrument as originally  executed or as it may from
time to time be supplemented  or amended by one or more indentures  supplemental
hereto entered into pursuant to the applicable provisions hereof, including, for
all  purposes  of this  instrument  and any  such  supplemental  indenture,  the
provisions of the Trust Indenture Act that are deemed to be a part of and govern
this instrument and any such supplemental indenture, respectively.

     "INITIAL  PURCHASERS,"  with  respect to the  Preferred  Securities,  means
Robertson,  Stephens & Company LLC, Alex. Brown & Sons  Incorporated,  Donaldson
Lufkin & Jenrette Securities Corporation and The Robinson-Humphrey Company, Inc.

     "INTEREST PAYMENT DATE" has the meaning specified in Section 301.

     "INVESTMENT COMPANY EVENT" has the meaning specified in the Declaration.

     "LIQUIDATED DAMAGES" has the meaning specified in Section 1007.

                                       -5-




<PAGE>




     "MATURITY," when used with respect to any Security, means the date on which
the  principal  of such  Security  becomes  due and payable as therein or herein
provided, whether at the Stated Maturity or by declaration of acceleration, call
for redemption or otherwise.

     "MINISTERIAL ACTION" has the meaning specified in Section 1110.

     "90-DAY PERIOD" has the meaning specified in Section 1110.

     "NO RECOGNITION OPINION" has the meaning specified in the Declaration.

     "NON BOOK-ENTRY PREFERRED  SECURITIES" has the meaning specified in Section
314(a)(ii).

     "NOTICE  OF  CONVERSION"  means  the  notice  to be given  by a  holder  of
Preferred  Securities to the Conversion  Agent directing the Conversion Agent to
exchange such Preferred Securities for Securities and to convert such Securities
into Common Stock on behalf of such holder.

     "OFFICERS'  CERTIFICATE"  means a certificate signed by the Chairman of the
Board, the Vice Chairman of the Board, the President or a Vice President, and by
the Treasurer, an Assistant Treasurer,  the Secretary or an Assistant Secretary,
of the Company,  and  delivered to the Trustee.  One of the officers  signing an
Officers'  Certificate  given  pursuant to Section  1004 shall be the  principal
executive, financial or accounting officer of the Company.

     "OPINION  OF  COUNSEL"  means a written  opinion  of  counsel  who shall be
reasonably acceptable to the Trustee.

     "OUTSTANDING," when used with respect to Securities,  means, as of the date
of determination,  all Securities theretofore  authenticated and delivered under
this Indenture,  EXCEPT: (i) Securities  theretofore  canceled by the Trustee or
delivered to the Trustee for cancellation;  (ii) Securities for whose payment or
redemption money in the necessary amount has been theretofore deposited with the
Trustee or any Paying  Agent  (other than the Company) in trust or set aside and
segregated  in trust by the Company (if the Company shall act as Paying Agent on
its own  behalf)  for the  Holders of such  Securities;  PROVIDED,  that if such
Securities  are to be redeemed,  notice of such  redemption  has been duly given
pursuant to this Indenture or provision therefor satisfactory to the Trustee has
been made;  and (iii)  Securities  that have been paid  pursuant to Section 306,
converted  into Common Stock  pursuant to Section 1301, or in exchange for or in
lieu of which other Securities have been authenticated and delivered pursuant to
this  Indenture,  other than any such Securities in respect of which there shall
have been presented to the Trustee proof satisfactory to it that such Securities
are held by a bona fide  purchaser  in whose  hands  such  Securities  are valid
obligations of the Company; PROVIDED,  HOWEVER, that, in determining whether the
Holders of the requisite  principal  amount of the  Outstanding  Securities have
given any request, demand,  authorization,  direction, notice, consent or waiver
hereunder,  Securities  owned  by the  Company  or any  other  Company  upon the
Securities  or any  Affiliate of the Company  controlled by the Company shall be
disregarded  and deemed  not to be  outstanding,  except  that,  in  determining
whether the Trustee shall be protected in relying upon any such

                                       -6-




<PAGE>





request,  demand,  authorization,  direction,  notice,  consent or waiver,  only
Securities  which  the  Trustee  knows to be so owned  shall be so  disregarded.
Securities  so owned  which have been  pledged in good faith may be  regarded as
outstanding if the pledgee  establishes to the  satisfaction  of the Trustee the
pledgee's  right so to act with respect to such  Securities and that the pledgee
is not the Company or any other obligor upon the  Securities or any Affiliate of
the Company controlled by the Company.

     "PAYING  AGENT"  means any  Person  authorized  by the  Company  to pay the
principal of or interest on any Securities on behalf of the Company.
     "PERSON" means any individual,  corporation,  company,  partnership,  joint
venture,  trust,  unincorporated  organization  or  government  or any agency or
political subdivision thereof.

     "PREDECESSOR  SECURITY' of any  particular  Security  means every  previous
Security  evidencing all or a portion of the same debt as that evidenced by such
particular  Security;  and,  for the purposes of this  definition,  any Security
authenticated  and  delivered  under Section 306 in exchange for or in lieu of a
mutilated,  destroyed,  lost or stolen  Security shall be deemed to evidence the
same debt as the mutilated, destroyed, lost or stolen Security.

     "PREFERRED  SECURITIES"  has the meaning  specified in the Recitals to this
instrument.

     "PREFERRED  STOCK" means the Company's  Preferred Stock, $.01 per share par
value.

     "PROPERTY  TRUSTEE"  has the  meaning  specified  in the  Recitals  of this
instrument.

     "PURCHASE  AGREEMENT"  has the meaning  specified  in the  Recitals to this
instrument.

     "PURCHASED SHARES" has the meaning specified in Section 1303 (e) .

     "REDEMPTION  DATE," when used with  respect to any Security to be redeemed,
means the date fixed for such redemption by or pursuant to this Indenture.

     "REDEMPTION  PRICE," when used with respect to any Security to be redeemed,
means the price at which it is to be redeemed pursuant to this Indenture.

     "REDEMPTION TAX OPINION" has the meaning set forth in the Declaration.

     "REFERENCE DATE" has the meaning specified in Section 1303 (c).

     "REGISTRABLE SECURITIES" has the meaning specified in Section 1007.

     "REGISTRATION DEFAULT" has the meaning specified in Section 1007.

     "REGISTRATION RIGHTS AGREEMENT" has the meaning specified in Section 1007.

                                       -7-




<PAGE>




     "REGULAR RECORD DATE" has the meaning specified in Section 301.

     "REGULAR TRUSTEES" has the meaning specified in the Declaration.

     "RESPONSIBLE  OFFICER,"  when used with respect to the  Trustee,  means the
chairman or any  vice-chairman  of the board of  directors,  the chairman or any
vice-chairman of the executive committee of the board of directors, the chairman
of the trust committee,  the president,  any vice president,  any assistant vice
president,  the  treasurer,  any  assistant  treasurer,  any  trust  officer  or
assistant trust officer, the controller or any assistant controller or any other
officer  of the  Trustee  customarily  performing  functions  similar  to  those
performed by any of the above designated  officers and also means,  with respect
to a particular corporate trust matter, any other officer to whom such matter is
referred  because  of his  knowledge  of and  familiarity  with  the  particular
subject.

     "RESTRICTED SECURITIES LEGEND" has the meaning specified in Section 202.

     "SECURITIES" has the meaning specified in the Recitals to this instrument.

     "SECURITY  REGISTER" and "SECURITY  REGISTRAR" have the respective meanings
specified in Section 305(a).

     "SENIOR  INDEBTEDNESS"  means in respect of the Company (i) the  principal,
premium, if any, and interest in respect of (A) indebtedness of such obligor for
money borrowed and (B) indebtedness evidenced by securities,  debentures, bonds,
notes or other similar  instruments  issued by such obligor or credit facilities
with  lending  institutions  or  commercial  lenders,  (ii)  all  capital  lease
obligations  of such obligor,  (iii) all  obligations  of such obligor issued or
assumed  as the  deferred  purchase  price of  property,  all  conditional  sale
obligations of such obligor and all  obligations of such obligor under any title
retention  agreement  (but  excluding  trade  accounts  payable  arising  in the
ordinary  course of  business),  (iv) all  obligations  of such  obligor for the
reimbursement of any letter of credit,  banker's  acceptance,  security purchase
facility or similar credit  transaction,  (v) commitment or standby fees due and
payable to lending  institutions with respect to credit facilities  available to
the Company,  (vi) obligations  under interest rate and currency swaps,  floors,
caps and other arrangements intended to fix interest rate obligations; (vii) all
obligations  of the type  referred to in clauses (i) through (vi) above of other
persons  for the  payment of which  such  obligor  is  responsible  or liable as
obligor, guarantor or otherwise, and (viii) all obligations of the type referred
to in clauses (i) through  (vii) above of other  persons  secured by any lien on
any property or asset of such obligor (whether or not such obligation is assumed
by such obligor), except for (1) the Securities,  (2) any such indebtedness that
is by its terms  subordinated  to or PARI PASSU with the  Securities and (3) any
indebtedness  between or among such  obligor or its  affiliates,  including  all
other debt securities and guarantees in respect of those debt securities  issued
to any other  trust,  or a trustee of such trust,  partnership,  or other entity
affiliated with the Company that is, directly or indirectly, a financing vehicle
of the Company (a "Financing  Entity") in  connection  with the issuance by such
Financing  Entity of preferred  securities or other  securities  which rank PARI
PASSU with, or junior to, the Preferred


                                       -8-




<PAGE>




Securities.  Such Senior  Indebtedness shall continue to be Senior  Indebtedness
and entitled to the benefits of the subordination provisions irrespective of any
amendment, modification or waiver of any term of such Senior Indebtedness.

     "SHELF REGISTRATION STATEMENT" has the meaning specified in Section 1007.

     "SIGNIFICANT  SUBSIDIARY"  has the  meaning  specified  in Rule  1-02(w) of
Regulation S-X under the Securities Act of 1933.

     "SPECIAL EVENT" has the meaning specified in the Declaration.

     "SPECIAL  RECORD DATE" for the payment of any  Defaulted  Interest  means a
date fixed by the Trustee pursuant to Section 307.

     "STATED   MATURITY,"  when  used  with  respect  to  any  Security  or  any
installment  of interest  thereon,  means the date specified in such Security as
the fixed date on which the  principal,  together  with any  accrued  and unpaid
interest (including Compounded  Interest),  of such Security or such installment
of interest is due and payable.

     "SUBSIDIARY"  of any Person  means (i) a  corporation  more than 50% of the
outstanding  Voting  Stock of which is owned,  directly or  indirectly,  by such
Person or by one or more other Subsidiaries of such Person or by such Person and
one or more  Subsidiaries  thereof  or  (ii)  any  other  Person  (other  than a
corporation)  in which such Person,  or one or more other  Subsidiaries  of such
Person or such Person and one or more other  Subsidiaries  thereof,  directly or
indirectly,  has at least a majority ownership and power to direct the policies,
management and affairs thereof.

     "TAX EVENT" has the meaning specified in the Declaration.

     "TRADING DAY" has the meaning specified in Section 1307(h).

     "TRUST" has the meaning specified in the Recitals to this instrument.

     "TRUSTEE" means the Person named as the "Trustee" in the first paragraph of
this instrument until a successor Trustee shall have become such pursuant to the
applicable provisions of this Indenture,  and thereafter  "Trustee",  shall mean
such successor Trustee.

     "TRUST  INDENTURE ACT" means the Trust Indenture Act of 1939 as in force at
the date as of which this instrument was executed;  PROVIDED,  however,  that in
the event the Trust  Indenture  Act of 1939 is amended  after such date,  "Trust
Indenture Act" means, to the extent  required by any such  amendment,  the Trust
Indenture Act of 1939 as so amended.

     "TRUST SECURITIES" means Common Securities and Preferred Securities.

                                       -9-




<PAGE>




     "VICE  PRESIDENT,"  when used with  respect to the Company or the  Trustee,
means any vice  president,  whether or not  designated  by a number or a word or
words added before or after the title "vice president."

     "VOTING  STOCK" of any Person  means  capital  stock of such  Person  which
ordinarily has voting power for the election of directors (or Persons performing
similar  functions)  of such Person,  whether at all times or only so long as no
senior class of securities has such voting power by reason of any contingency.

SECTION 102.  COMPLIANCE CERTIFICATES AND OPINIONS.

     Upon any application or request by the Company to take any action under any
provision  of this  Indenture,  the Company  shall  furnish to the Trustee  such
certificates  and opinions as may be required  under the Trust  Indenture Act or
reasonably  requested  by the Trustee in  connection  with such  application  or
request.  Each  such  certificate  or  opinion  shall be given in the form of an
Officers,  Certificate,  if to be  given by an  officer  of the  Company,  or an
Opinion  of  Counsel,  if to be given by  counsel,  and  shall  comply  with the
applicable  requirements  of the Trust  Indenture  Act and any other  applicable
requirement set forth in this Indenture.

     Every certificate or opinion with respect to compliance with a condition or
covenant provided for in this Indenture shall include

     (1) a statement that each  individual  signing such  certificate or opinion
has read such covenant or condition and the definitions herein relating thereto;

     (2) a brief  statement  as to the  nature and scope of the  examination  or
investigation   upon  which  the  statements  or  opinions   contained  in  such
certificate or opinion are based;

     (3) a statement that, in the opinion of each such  individual,  he has made
such  examination or  investigation  as is necessary to enable him to express an
informed  opinion as to  whether  or not such  covenant  or  condition  has been
complied with; and

     (4) a statement as to whether, in the opinion of each such individual, such
condition or covenant has been complied with.

SECTION 103.  FORM OF DOCUMENTS DELIVERED TO TRUSTEE.

     In any case where  several  matters  are  required to be  certified  by, or
covered by an opinion of, any specified  Person,  it is not  necessary  that all
such  matters  be  certified  by, or covered by the  opinion  of,  only one such
Person,  or that they be so certified or covered by only one  document,  but one
such Person may certify or give an opinion  with respect to some matters and one
or more other such Persons as to other matters,  and any such Person may certify
or give an opinion as to such matters in one or several documents.

                                       -10-




<PAGE>




     Any  certificate  or opinion of an  officer  of the  Company  may be based,
insofar as it relates to legal  matters,  upon a  certificate  or opinion of, or
representations  by,  counsel,  unless such officer knows, or in the exercise of
reasonable care should know, that the certificate or opinion or  representations
with respect to the matters upon which his  certificate  or opinion is based are
erroneous.  Any such certificate or opinion of counsel may be based,  insofar as
it  relates  to  factual   matters,   upon  a  certificate  or  opinion  of,  or
representations  by, an officer or  officers  of the  Company  stating  that the
information  with respect to such factual  matters is in the  possession  of the
Company, unless such counsel knows, or in the exercise of reasonable care should
know,  that the certificate or opinion or  representations  with respect to such
matters are erroneous.

     Where  any  Person  is  required  to  make,  give  or  execute  two or more
applications,  requests, consents,  certificates,  statements, opinions or other
instruments  under this Indenture,  they may, but need not, be consolidated  and
form one instrument.

SECTION 104.  ACTS OF HOLDERS; RECORD DATES.

     (a) Any request, demand, authorization,  direction, notice, consent, waiver
or other action  provided by this  Indenture to be given or taken by Holders may
be embodied in and evidenced by one or more instruments of substantially similar
tenor signed by such Holders in person or by an agent duly appointed in writing;
and, except as herein  otherwise  expressly  provided,  such action shall become
effective when such  instrument or instruments are delivered to the Trustee and,
where it is hereby  expressly  required,  to the  Company.  Such  instrument  or
instruments (and the action embodied  therein and evidenced  thereby) are herein
sometimes  referred to as the "Act" of the Holders  signing such  instrument  or
instruments.  Proof  of  execution  of  any  such  instrument  or  of a  writing
appointing  any such agent shall be sufficient for any purpose of this Indenture
and (subject to Section 601) conclusive in favor of the Trustee and the Company,
if made in the manner provided in this Section.

     (b) The fact and date of the execution by any Person of any such instrument
or writing may be proved by the affidavit of a witness of such execution or by a
certificate  of a notary  public  or  other  officer  authorized  by law to take
acknowledgments of deeds, certifying that the individual signing such instrument
or writing acknowledged to him the execution thereof. Where such execution is by
a  signer  acting  in a  capacity  other  than  his  individual  capacity,  such
certificate  or  affidavit  shall  also  constitute   sufficient  proof  of  his
authority. The fact and date of the execution of any such instrument or writing,
or the  authority of the Person  executing  the same,  may also be proved in any
other manner which the Trustee or the Company, as the case may be, deems or deem
sufficient.

     (c) The Company may, in the circumstances  permitted by the Trust Indenture
Act, fix any day as the record date for the purpose of  determining  the Holders
of Outstanding  Securities  entitled to give, make or take any request,  demand,
authorization, direction, notice, consent, waiver or other action, or to vote on
any action,  authorized or permitted to be given or taken by Holders. If not set
by the Company prior to the first solicitation of a Holder made by any

                                       -11-




<PAGE>





Person in respect of any such action, or, in the case of any such vote, prior to
such  vote,  the record  date for any such  action or vote shall be the 30th day
(or,  if later,  the date of the most  recent  list of  Holders  required  to be
provided  pursuant to Section 701) prior to such first  solicitation or vote, as
the case may be. With regard to any record  date,  only the Holders on such date
(or their duly  designated  proxies)  shall be entitled to give or take, or vote
on, the relevant action.

     (d) The ownership of Securities shall be proved by the Security Register.

     (e) Any request, demand, authorization,  direction, notice, consent, waiver
or other Act of the Holder of any Security shall bind every future Holder of the
same Security and the Holder of every Security  issued upon the  registration of
transfer  thereof  or in  exchange  therefor  or in lieu  thereof  in respect of
anything  done,  omitted or suffered to be done by the Trustee or the Company in
reliance  thereon,  whether  or not  notation  of such  action is made upon such
Security.

     (f) Without limiting the foregoing,  a Holder entitled hereunder to give or
take any such  action  with  regard to any  particular  Security  may do so with
regard to all or any part of the principal  amount of such Security or by one or
more duly appointed  agents each of which may do so pursuant to such appointment
with regard to all or any different part of such principal amount.  

SECTION 105.  NOTICES, ETC., TO TRUSTEE AND THE COMPANY.

     Any request, demand,  authorization,  direction, notice, consent, waiver or
Act of Holders or other  document  provided or permitted by this Indenture to be
made upon, given or furnished to, or filed with,

     (1) the Trustee by any Holder or by the  Company  shall be  sufficient  for
every purpose hereunder if made, given, furnished or filed in writing to or with
the  Trustee  at  its  Corporate  Trust  Office,   Attention:   Corporate  Trust
Administration, or

     (2) the Company by the  Trustee or by any Holder  shall be  sufficient  for
every purpose  hereunder  (unless  otherwise  herein  expressly  provided) if in
writing and mailed,  first-class postage prepaid, to the Company addressed to it
at its principal  offices specified in the first paragraph of this instrument or
at any other  address  previously  furnished  in writing  to the  Trustee by the
Company.

SECTION 106.  NOTICE TO HOLDERS; WAIVER.

     Where this  Indenture  provides  for  notice to Holders of any event,  such
notice shall be sufficiently given (unless otherwise herein expressly  provided)
if in writing and mailed,  first-class  postage prepaid, to each Holder affected
by such event, at such Holder's address as it appears in the Security  Register,
not later than the latest date (if any), and not earlier than the

                                       -12-




<PAGE>





earliest date (if any),  prescribed  for the giving of such notice.  In any case
where  notice to  Holders  is given by mail,  neither  the  failure to mail such
notice,  nor any defect in any notice so mailed,  to any particular Holder shall
affect the sufficiency of such notice with respect to other Holders.  Any notice
when mailed to a Holder in the aforesaid manner shall be conclusively  deemed to
have been  received  by such  Holder  whether or not  actually  received by such
Holder.  Where this Indenture provides for notice in any manner, such notice may
be waived in writing by the Person  entitled  to  receive  such  notice,  either
before or after the  event,  and such  waiver  shall be the  equivalent  of such
notice.  Waivers of notice by Holders shall be filed with the Trustee,  but such
filing shall not be a condition precedent to the validity of any action taken in
reliance upon such waiver.

     In case by reason of the suspension of regular mail service or by reason of
any other cause it shall be impracticable to give such notice by mail, then such
notification as shall be made with the approval of the Trustee shall  constitute
a sufficient notification for every purpose hereunder.

SECTION 107.  CONFLICT WITH TRUST INDENTURE ACT.

     If any provision hereof limits,  qualifies or conflicts with a provision of
the Trust  Indenture  Act that is  required  under  such Act to be a part of and
govern this Indenture,  the latter provision shall control.  If any provision of
this  Indenture  modifies or excludes any  provision of the Trust  Indenture Act
that may be so modified or  excluded,  the latter  provision  shall be deemed to
apply to this  Indenture as so modified or to be  excluded,  as the case may be.

SECTION 108. EFFECT OF HEADINGS AND TABLE OF CONTENTS.

     The Article and Section  headings  herein and the Table of Contents are for
convenience only and shall not affect the construction hereof.

SECTION 109.  SUCCESSORS AND ASSIGNS.

     All  covenants and  agreements in this  Indenture by the Company shall bind
its successors and assigns, whether so expressed or not.

SECTION 110.  SEPARABILITY CLAUSE.

     In case any  provision  in this  Indenture  or in the  Securities  shall be
invalid, illegal or unenforceable,  the validity, legality and enforceability of
the remaining  provisions shall not in any way be affected or impaired  thereby.

SECTION 111. BENEFITS OF INDENTURE.

     Nothing in this Indenture or in the Securities,  express or implied,  shall
give  to any  Person,  other  than  the  parties  hereto  and  their  successors
hereunder, the holders of Preferred


                                       -13-




<PAGE>




Securities (to the extent  provided  herein) and the Holders of Securities,  any
benefit or any legal or equitable right, remedy or claim under this Indenture.

SECTION 112.  GOVERNING LAW.

     THIS  INDENTURE  AND THE  SECURITIES  SHALL BE GOVERNED BY AND CONSTRUED IN
ACCORDANCE  WITH  THE LAWS OF THE  STATE  OF NEW  YORK,  WITHOUT  REGARD  TO ITS
PRINCIPLES OF CONFLICTS OF LAWS.

SECTION 113.  LEGAL HOLIDAYS.

     In any case where any  Interest  Payment  Date,  Redemption  Date or Stated
Maturity  of any  Security  or the last date on which a Holder  has the right to
convert his Securities  shall not be a Business Day, then  (notwithstanding  any
other provision of this Indenture or of the  Securities)  payment of interest or
principal or conversion of the Securities need not be made on such date, but may
be made on the next  succeeding  Business Day (except that, if such Business Day
is in the next succeeding calendar year, such Interest Payment Date,  Redemption
Date or Stated Maturity,  as the case may be, shall be the immediately preceding
Business Day) with the same force and effect as if made on the Interest  Payment
Date or  Redemption  Date,  or at the  Stated  Maturity  or on such last day for
conversion,  PROVIDED,  that no  interest  shall  accrue for the period from and
after such Interest  Payment Date,  Redemption Date or Stated  Maturity,  as the
case may be.


                                  ARTICLE TWO

                                 Security Forms

SECTION 201.  FORMS GENERALLY.

     The Securities and the Trustee's  certificates of  authentication  shall be
substantially  in the form of  Exhibit  A which is  hereby  incorporated  in and
expressly made a part of this  Indenture.  The  Securities  may have  notations,
legends or  endorsements  required by law, stock  exchange  rule,  agreements to
which the Company is subject, if any, or usage (provided that any such notation,
legend or endorsement is in a form acceptable to the Company). The Company shall
furnish  any such legend not  contained  in Exhibit A to the Trustee in writing.
Each  Security  shall be dated  the date of its  authentication.  The  terms and
provisions  of the  Securities  set forth in  Exhibit A are part of the terms of
this  Indenture and to the extent  applicable,  the Company and the Trustee,  by
their  execution and delivery of this  Indenture,  expressly agree to such terms
and provisions and to be bound thereby.

     The definitive Securities shall be typewritten or printed,  lithographed or
engraved or  produced  by any  combination  of these  methods on steel  engraved
borders or may be produced  in any other  manner  permitted  by the rules of any
securities exchange on which the Securities may

                                      -14-



<PAGE>





be listed,  all as  determined by the officers  executing  such  Securities,  as
evidenced by their execution of such Securities.

SECTION 202.  INITIAL ISSUANCE TO PROPERTY TRUSTEE.

     The Securities  initially issued to the Property Trustee of the Trust shall
be in the  form of one or more  individual  certificates  in  definitive,  fully
registered form without distribution coupons and shall bear the following legend
(the "Restricted  Securities Legend") unless the Company determines otherwise in
accordance with applicable law:

     THIS  SECURITY AND ANY COMMON STOCK  ISSUED ON  CONVERSION  HEREOF HAVE NOT
BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE  "SECURITIES
ACT"), OR ANY STATE SECURITIES  LAWS.  NEITHER THIS SECURITY NOR ANY INTEREST OR
PARTICIPATION  HEREIN MAY BE REOFFERED,  SOLD, ASSIGNED,  TRANSFERRED,  PLEDGED,
ENCUMBERED  OR  OTHERWISE  DISPOSED  OF IN THE ABSENCE OF SUCH  REGISTRATION  OR
UNLESS SUCH  TRANSACTION  IS EXEMPT  FROM,  OR NOT SUBJECT TO, THE  REGISTRATION
REQUIREMENTS  OF  THE  SECURITIES  ACT.  THE  HOLDER  OF  THIS  SECURITY  BY ITS
ACCEPTANCE  HEREOF AGREES TO OFFER,  SELL OR OTHERWISE  TRANSFER SUCH  SECURITY,
PRIOR TO THE DATE WHICH IS THREE YEARS AFTER (OR SUCH SHORTER  PERIOD UNDER RULE
144(k) UNDER THE SECURITIES ACT OR ANY SUCCESSOR RULE) THE LATER OF THE ORIGINAL
ISSUE DATE HEREOF AND THE LAST DATE ON WHICH VANSTAR CORPORATION (THE "COMPANY")
OR ANY  AFFILIATE  OF THE  COMPANY  WAS  THE  OWNER  OF  THIS  SECURITY  (OR ANY
PREDECESSOR OF THIS SECURITY) (THE "RESALE  RESTRICTION  TERMINATION DATE") ONLY
(A) TO THE COMPANY,  (B) PURSUANT TO AN EFFECTIVE  REGISTRATION  STATEMENT UNDER
THE  SECURITIES  ACT, (C) FOR SO LONG AS THE  SECURITIES ARE ELIGIBLE FOR RESALE
PURSUANT TO RULE 144A UNDER THE  SECURITIES  ACT ("RULE  144A"),  TO A PERSON IT
REASONABLY BELIEVES IS A "QUALIFIED INSTITUTIONAL BUYER" AS DEFINED IN RULE 144A
THAT  PURCHASES  FOR  ITS  OWN  ACCOUNT  OR  FOR  THE  ACCOUNT  OF  A  QUALIFIED
INSTITUTIONAL  BUYER TO WHOM NOTICE IS GIVEN THAT THE  TRANSFER IS BEING MADE IN
RELIANCE ON RULE 144A, (D) PURSUANT TO OFFERS AND SALES TO NON-U.S. PERSONS THAT
OCCUR  OUTSIDE THE UNITED  STATES  WITHIN THE MEANING OF  REGULATION S UNDER THE
SECURITIES ACT, (E) TO AN INSTITUTIONAL "ACCREDITED INVESTOR" WITHIN THE MEANING
OF  SUBPARAGRAPH  (a)(1),  (2), (3) OR (7) OF RULE 501 UNDER THE  SECURITIES ACT
THAT IS ACQUIRING  THE SECURITY FOR ITS OWN ACCOUNT,  OR FOR THE ACCOUNT OF SUCH
AN INSTITUTIONAL  "ACCREDITED  INVESTOR," FOR INVESTMENT PURPOSES AND NOT WITH A
VIEW TO, OR FOR OFFER OR SALE IN CONNECTION  WITH, ANY DISTRIBUTION IN VIOLATION
OF THE SECURITIES ACT, OR (F) PURSUANT TO ANOTHER  AVAILABLE  EXEMPTION FROM THE
REGISTRATION  REQUIREMENTS OF THE SECURITIES  ACT,  SUBJECT TO THE COMPANY'S AND
THE  TRANSFER  AGENT'S  RIGHT  PRIOR TO ANY SUCH  OFFER,  SALE OR  TRANSFER  (i)
PURSUANT


                                    -15-




<PAGE>




TO CLAUSES  (D),  (E) OR (F) TO REQUIRE  THE  DELIVERY OF AN OPINION OF COUNSEL,
CERTIFICATION AND/OR OTHER INFORMATION SATISFACTORY TO EACH OF THEM, AND (ii) IN
EACH OF THE FOREGOING  CASES,  TO REQUIRE THAT A CERTIFICATE  OF TRANSFER IN THE
FORM  APPEARING ON THIS SECURITY IS COMPLETED AND DELIVERED BY THE TRANSFEROR TO
THE  TRANSFER  AGENT.  THIS LEGEND WILL BE REMOVED  UPON THE REQUEST OF A HOLDER
AFTER THE RESALE RESTRICTION TERMINATION DATE.

                                  ARTICLE THREE

                                 The Securities

SECTION 301.  TITLE AND TERMS.

     The aggregate  principal amount of Securities that may be authenticated and
delivered under this Indenture is limited to the sum of (a) $180,412,350 and (b)
such aggregate  principal  amount (which may not exceed  $207,474,200  aggregate
principal  amount) of  Securities,  if any, as shall be  purchased  by the Trust
pursuant to an over-allotment option in accordance with the terms and provisions
of the Purchase Agreement except for Securities authenticated and delivered upon
registration of transfer of, or in exchange for, or in lieu of, other Securities
pursuant to Section 304, 305, 306, 906, 1108 or 1301.

     The  Securities  shall be known and  designated as the "6 3/4%  Convertible
Subordinated Debentures due 2016" of the Company. Their Stated Maturity shall be
October 1, 2016,  and they shall bear  interest at the rate of 6 3/4% per annum,
from October 2, 1996 or from the most recent  Interest  Payment Date (as defined
below) to which interest has been paid or duly provided for, as the case may be,
payable  quarterly  (subject to deferral as set forth  herein),  in arrears,  on
January 1, April 1, July 1 and October 1 (each an  "Interest  Payment  Date") of
each year,  commencing  January 1, 1997 until the  principal  thereof is paid or
made  available for payment,  and they shall be paid to the Person in whose name
the Security is registered  at the close of business on the regular  record date
for such  interest  installment,  which  shall be the close of  business  on the
Business  Day  immediately  preceding  such  Interest  Payment  Date;  PROVIDED,
HOWEVER,  that  for so long as the  Securities  are  held  by the  Trust  or the
Property  Trustee of the Trust, if any Preferred  Securities (or if the Trust is
liquidated in  connection  with a Special  Event,  any  Securities)  are held in
certificated  form,  the Record Date for each Interest  Payment Date shall be 15
days  prior to such  Interest  Payment  Date (in each case,  a  "Regular  Record
Date").  Interest will compound  quarterly and will accrue at the rate of 6 3/4%
per annum on any  interest  installment  in arrears for more than one quarter or
during an  extension of an interest  payment  period as set forth in Section 312
hereof.

     The amount of interest payable for any period will be computed on the basis
of a 360-day year of twelve 30-day  months.  Except as provided in the following
sentence,  the amount of  interest  payable for any period  shorter  than a full
quarterly period for which interest is computed

                                    -16-




<PAGE>




will be computed on the basis of the actual number of days elapsed. In the event
that any date on which  interest is payable on the  Securities is not a Business
Day,  then  payment  of  interest  payable on such date will be made on the next
succeeding  day which is a  Business  Day (and  without  any  interest  or other
payment in respect of any such delay),  except that,  if such Business Day is in
the next succeeding calendar year, such payment shall be made on the immediately
preceding  Business  Day, in each case with the same force and effect as if made
on such date.

     If at any time while the Property  Trustee is the Holder of any Securities,
the  Trust  or the  Property  Trustee  is  required  to pay any  taxes,  duties,
assessments or governmental  charges of whatever nature (other than  withholding
taxes) imposed by the United States, or any other taxing authority, then, in any
such case, the Company will pay as additional interest  ("Additional  Interest")
on the  Securities  held by the  Property  Trustee,  such  amounts  as  shall be
required  so that the net  amounts  received  and  retained by the Trust and the
Property  Trustee  after  paying any such taxes,  duties,  assessments  or other
governmental  charges  will be not  less  than the  amounts  the  Trust  and the
Property Trustee would have received had no such taxes,  duties,  assessments or
other governmental charges been imposed.

     The  principal  of and interest on the  Securities  shall be payable at the
office or agency in the United States maintained by the Company for such purpose
and at any other office or agency  maintained by the Company for such purpose in
such coin or currency of the United  States of America as at the time of payment
is legal tender for payment of public and private debts; PROVIDED, HOWEVER, that
unless the Securities are held by the Trust or any successor  permissible  under
the Declaration, at the option of the Company payment of interest may be made by
check mailed to the address of the Person entitled thereto as such address shall
appear in the Security Register.

     The  Securities  shall be redeemable as provided in Article  Eleven hereof.

     The Securities shall be convertible as provided in Article Thirteen hereof.

SECTION 302.  DENOMINATIONS.

     The Securities  shall be issuable only in registered  form without  coupons
and only in denominations of $50 and integral multiples thereof.

SECTION 303.  EXECUTION, AUTHENTICATION, DELIVERY AND DATE.

     The  Securities  shall be executed on behalf of the Company by its Chairman
of the Board,  its Vice Chairman of the Board,  its President or one of its Vice
Presidents,  under  its  corporate  seal  reproduced  thereon  attested  by  its
Secretary or one of its  Assistant  Secretaries  or its  Treasurer or one of its
Assistant  Treasurers.  The signature of any of these officers on the Securities
may be manual or facsimile.


                                    -17-




<PAGE>




     Securities  bearing the manual or facsimile  signatures of individuals  who
were at any time the proper  officers  of the  Company  shall bind the  Company,
notwithstanding  that such  individuals  or any of them have ceased to hold such
offices prior to the  authentication  and delivery of such Securities or did not
hold such offices at the date of such Securities.

     At any time and from time to time after the  execution and delivery of this
Indenture,  the Company may  deliver  Securities  executed by the Company to the
Trustee for authentication, together with Company's Order for the authentication
and  delivery  of such  Securities;  and the  Trustee  in  accordance  with such
Company's  Order  shall  authenticate  and  make  available  for  delivery  such
Securities as provided in this Indenture, and not otherwise.
     No Security  shall be entitled to any benefit  under this  Indenture  or be
valid or  obligatory  for any purpose  unless there  appears on such  Security a
certificate  of  authentication  substantially  in the form  provided for herein
executed  by the  Trustee by manual  signature,  and such  certificate  upon any
Security shall be conclusive evidence, and the only evidence, that such Security
has been duly authenticated and delivered hereunder.

SECTION 304.  TEMPORARY SECURITIES.

     Pending the preparation of definitive Securities,  the Company may execute,
and upon receipt of an  Company's  Order,  the Trustee  shall  authenticate  and
deliver,  temporary  Securities  which are printed,  lithographed,  typewritten,
mimeographed   or   otherwise   produced,   in  any   authorized   denomination,
substantially  of the tenor of the  definitive  Securities in lieu of which they
are issued and with such appropriate  insertions,  omissions,  substitutions and
other  variations as the officers  executing such  Securities may determine,  as
evidenced by their execution of such Securities.

     If  temporary  Securities  are issued,  the Company  will cause  definitive
Securities to be prepared without  unreasonable  delay. After the preparation of
definitive  Securities,  the  temporary  Securities  shall be  exchangeable  for
definitive  Securities upon surrender of the temporary  Securities at any office
or agency of the Company designated  pursuant to Section 1002, without charge to
the  Holder.  Upon  surrender  for  cancellation  of any one or  more  temporary
Securities the Company shall execute and the Trustee shall authenticate and make
available  for  delivery  in  exchange  therefor  a  like  principal  amount  of
definitive  Securities  of  authorized  denominations.  Until so  exchanged  the
temporary  Securities  shall in all  respects be  entitled to the same  benefits
under this Indenture as definitive Securities.

SECTION 305.  REGISTRATION, REGISTRATION OF TRANSFER AND EXCHANGE.

     (a)  GENERAL.

     The Company  shall cause to be kept at the  Corporate  Trust  Office of the
Trustee a register  (the  register  maintained  in such  office and in any other
office or agency  designated  pursuant to Section  1002 being  herein  sometimes
collectively referred to as the "Security


                                    -18-




<PAGE>




Register") in which, subject to such reasonable regulations as it may prescribe,
the Company shall provide for the registration of Securities and of transfers of
Securities. The Trustee is hereby appointed "Security Registrar" for the purpose
of registering Securities and transfers of Securities as herein provided.

     Upon surrender for registration of transfer of any Security at an office or
agency of the Company designated pursuant to Section 1002 for such purpose,  the
Company shall execute,  and the Trustee shall  authenticate and deliver,  in the
name of the designated transferee or transferees,  one or more new Securities of
any authorized denominations and of a like aggregate principal amount.

     At the  option  of  the  Holder,  Securities  may be  exchanged  for  other
Securities of any authorized  denominations  and of a like  aggregate  principal
amount,  upon  surrender  of the  Securities  to be  exchanged at such office or
agency.  Whenever any Securities are so  surrendered  for exchange,  the Company
shall  execute,  and the  Trustee  shall  authenticate  and make  available  for
delivery,  the  Securities  which the Holder  making the exchange is entitled to
receive.

     All  Securities  issued  upon any  registration  of transfer or exchange of
Securities  shall be the valid  obligations of the Company,  evidencing the same
debt, and entitled to the same benefits under this Indenture,  as the Securities
surrendered upon such registration of transfer or exchange.

     Every Security presented or surrendered for registration of transfer or for
exchange  shall (if so required by the Company or the Trustee) be duly endorsed,
or be accompanied by a written  instrument of transfer in form  satisfactory  to
the Company and the Security  Registrar duly executed,  by the Holder thereof or
his attorney duly authorized in writing.

     No  service  charge  shall  be made for any  registration  of  transfer  or
exchange of Securities,  but the Company may require payment of a sum sufficient
to cover any tax or other governmental  charge that may be imposed in connection
with any  registration  of  transfer  or  exchange  of  Securities,  other  than
exchanges pursuant to Section 304, 906, 1108 or 1301 not involving any transfer.

     The Company  shall not be required (i) in the case of a partial  redemption
of the Securities,  to issue,  register the transfer of or exchange any Security
during a period  beginning  at the opening of business 15 days before the day of
the mailing of a notice of  redemption  of  Securities  selected for  redemption
under  Section  1104 and  ending  at the  close of  business  on the day of such
mailing,  or (ii) to  register  the  transfer  of or  exchange  any  Security so
selected for redemption in whole or in part,  except the  unredeemed  portion of
any Security being redeemed in part.

     (b)  TRANSFER PROCEDURES AND RESTRICTIONS.


                                    -19-




<PAGE>




     The  Securities  may not be  transferred  except  in  compliance  with  the
Restricted  Securities  Legend  unless  otherwise  determined  by the Company in
accordance with  applicable law. Upon any  distribution of the Securities to the
holders of the  Preferred  Securities in accordance  with the  Declaration,  the
Company and the Trustee shall enter into a  supplemental  indenture  pursuant to
Section 901(f) to provide for transfer  procedures and restrictions with respect
to the Securities substantially similar to those contained in the Declaration to
the  extent  applicable  in the  circumstances  existing  at the  time  of  such
distribution.

SECTION 306.  MUTILATED, DESTROYED, LOST AND STOLEN SECURITIES.

     If any mutilated Security is surrendered to the Trustee,  the Company shall
execute and the Trustee shall  authenticate  and deliver in exchange  therefor a
new  Security  of like  tenor and  principal  amount  and  bearing a number  not
contemporaneously Outstanding.

     If there shall be  delivered to the Company and the Trustee (i) evidence to
their  satisfaction of the  destruction,  loss or theft of any Security and (ii)
such  security or  indemnity as may be required by them to save each of them and
any agent of either of them  harmless,  then,  in the  absence  of notice to the
Company or the  Trustee  that such  Security  has been  acquired  by a bona fide
purchaser,  the Company  shall execute and the Trustee  shall  authenticate  and
deliver, in lieu of any such destroyed,  lost or stolen Security, a new Security
of like tenor and  principal  amount and bearing a number not  contemporaneously
Outstanding.

     In case any such mutilated,  destroyed,  lost or stolen Security has become
or is about to become  due and  payable,  the  Company  in its  discretion  may,
instead of issuing a new Security, pay such Security.

     Upon the issuance of any new Security  under this Section,  the Company may
require the payment of a sum  sufficient to cover any tax or other  governmental
charge that may be imposed in relation thereto and any other expenses (including
the fees and expenses of the Trustee) connected therewith.

     Every  new  Security  issued  pursuant  to  this  Section  in  lieu  of any
destroyed,  lost or stolen  Security  shall  constitute  an original  additional
contractual  obligation of the Company,  whether or not the  destroyed,  lost or
stolen  Security  shall be at any  time  enforceable  by  anyone,  and  shall be
entitled to all the benefits of this Indenture equally and proportionately  with
any and all other Securities duly issued hereunder.

     The  provisions of this Section are  exclusive  and shall  preclude (to the
extent  lawful) all other rights and remedies of the Holders with respect to the
replacement  or  payment of  mutilated,  destroyed,  lost or stolen  Securities.

SECTION 307. PAYMENT OF INTEREST; INTEREST RIGHTS PRESERVED.

                                    -20-




<PAGE>





     Interest on any Security which is payable,  and is punctually  paid or duly
provided for, on any Interest  Payment Date shall be paid to the Person in whose
name that Security (or one or more Predecessor  Securities) is registered at the
close of business on the Regular Record Date,  subject to any right to defer the
payment of Interest hereunder.

     Any interest on any Security which is payable,  but is not punctually  paid
or duly provided  for, on any Interest  Payment Date (herein  called  "Defaulted
Interest")  shall  forthwith  cease to be payable to the Holder on the  relevant
Regular  Record Date by virtue of having been such  Holder,  and such  Defaulted
Interest may be paid by the Company,  at its election in each case,  as provided
in Clause (1) or (2) below:

          (1) The Company may elect to make payment of any Defaulted Interest to
     the Persons in whose names the Securities (or their respective  Predecessor
     Securities)  are  registered  at the close of business on a Special  Record
     Date for the payment of such  Defaulted  Interest,  which shall be fixed in
     the  following  manner.  The Company shall notify the Trustee in writing of
     the amount of Defaulted  Interest  proposed to be paid on each Security and
     the date of the proposed  payment,  and at the same time the Company  shall
     deposit with the Trustee an amount of money equal to the  aggregate  amount
     proposed  to be paid in respect of such  Defaulted  Interest  or shall make
     arrangements satisfactory to the Trustee for such deposit prior to the date
     of the proposed payment,  such money when deposited to be held in trust for
     the benefit of the Persons  entitled to such Defaulted  Interest as in this
     Clause provided.  Thereupon the Trustee shall fix a Special Record Date for
     the payment of such Defaulted Interest which shall be not more than 15 days
     and not less than 10 days prior to the date of the proposed payment and not
     less than 10 days  after the  receipt by  the-Trustee  of the notice of the
     proposed  payment.  The Trustee shall  promptly  notify the Company of such
     Special  Record Date and,  in the name and at the  expense of the  Company,
     shall cause notice of the proposed  payment of such Defaulted  Interest and
     the Special Record Date therefor to be mailed, first-class postage prepaid,
     to each Holder at his address as it appears in the Security  Register,  not
     less than 10 days prior to such Special Record Date. Notice of the proposed
     payment of such  Defaulted  Interest and the Special  Record Date  therefor
     having been so mailed, such Defaulted Interest shall be paid to the Persons
     in whose names the Securities (or their respective Predecessor  Securities)
     are  registered  at the close of business on such  Special  Record Date and
     shall no longer be payable pursuant to the following Clause (2).

          (2) The  Company  may make  payment of any  Defaulted  Interest in any
     other  lawful  manner  not  inconsistent   with  the  requirements  of  any
     securities  exchange  on which the  Securities  may be listed,  and,  if so
     listed,  upon such notice as may be required by such  exchange,  if,  after
     notice given by the Company to the Trustee of the proposed payment pursuant
     to this Clause,  such manner of payment shall be deemed  practicable by the
     Trustee.

     Subject  to  the  foregoing  provisions  of  this  Section,  each  Security
delivered  under this Indenture upon  registration of transfer of or in exchange
for or in lieu of any other Security shall


                                    -21-




<PAGE>




carry the rights to interest  accrued and unpaid,  and to accrue  (including  in
each such case Compounded Interest), which were carried by such other Security.

     In the case of any  Security  which is converted  after any Regular  Record
Date and on or prior to the next  succeeding  Interest  Payment Date (other than
any Security  whose Maturity is prior to such Interest  Payment Date),  interest
whose Stated Maturity is on such Interest  Payment Date shall be payable on such
Interest  Payment  Date  notwithstanding  such  conversion,  and  such  interest
(whether  or not  punctually  paid or duly  provided  for)  shall be paid to the
Person in whose name that Security (or one or more  Predecessor  Securities)  is
registered  at the close of  business on such  Regular  Record  Date.  Except as
otherwise expressly provided in the immediately  preceding sentence, in the case
of any Security that is converted,  interest whose Stated  Maturity is after the
date of conversion of such Security shall not be payable,  and the Company shall
not make nor be required to make any other payment, adjustment or allowance with
respect  to  accrued  but  unpaid  interest  (including   Additional   Interest,
Compounded  Interest and Liquidated  Damages) on the Securities being converted,
which shall be deemed to be paid in full.

SECTION 308.  PERSONS DEEMED OWNERS.

     Prior to due presentment of a Security for  registration  of transfer,  the
Company,  the  Trustee and any agent of the Company or the Trustee may treat the
Person in whose name such  Security is  registered as the owner of such Security
for the purpose of  receiving  payment of  principal  of and (subject to Section
307) interest (including Additional Interest, Compounded Interest and Liquidated
Damages) on such Security and for all other purposes whatsoever,  whether or not
such Security be overdue,  and neither the Company, the Trustee nor any agent of
the Company or the Trustee shall be affected by notice to the contrary.

SECTION 309.  CANCELLATION.

     All  Securities  surrendered  for  payment,  redemption,   registration  of
transfer or exchange or conversion  shall,  if  surrendered  to any Person other
than the Trustee,  be delivered to the Trustee and shall be promptly canceled by
it. The Company may at any time  deliver to the  Trustee  for  cancellation  any
Securities  previously  authenticated and delivered  hereunder which the Company
may have  acquired in any manner  whatsoever,  and all  Securities  so delivered
shall be promptly canceled by the Trustee.  No Securities shall be authenticated
in lieu of or in  exchange  for any  Securities  canceled  as  provided  in this
Section,  except  as  expressly  permitted  by  this  Indenture.   All  canceled
Securities  held by the Trustee shall be disposed of as directed by an Company's
Order; PROVIDED,  HOWEVER, that the Trustee shall not be required to destroy the
certificates representing such canceled Securities.

SECTION 310.  RIGHT OF SET OFF.

     Notwithstanding  anything to the  contrary in this  Indenture,  the Company
shall have the right to set off any  payment it is  otherwise  required  to make
hereunder to the extent the


                                    -22-




<PAGE>




Company has  theretofore  made, or is  concurrently  on the date of such payment
making, a payment under the Guarantee.

SECTION 311.  CUSIP NUMBERS.

     The Company,  as Company, in issuing the Securities may use "CUSIP" numbers
(if then generally in use), and, if so, the Trustee shall use "CUSIP" numbers in
notices of  redemption  as a  convenience  to Holders;  PROVIDED,  that any such
notice may state that no  representation  is made as to the  correctness of such
numbers  either as printed on the  Securities or as contained in any notice of a
redemption  and that  reliance  may be placed  only on the other  identification
numbers printed on the Securities, and any such redemption shall not be affected
by any defect in or omission of such numbers.

SECTION 312.  OPTION TO EXTEND INTEREST PAYMENT PERIOD.

     (a) The  Company  shall  have the right at any time  during the term of the
Securities  to  defer  interest  payments  from  time to time by  extending  the
interest payment period for successive periods (each, an "Extension Period") not
exceeding 20 consecutive quarters for each such period;  PROVIDED,  no Extension
Period may extend beyond the maturity date of the Securities. At the end of each
Extension  Period,  the Company shall be responsible for the payment of, and the
Company  shall pay all interest  then accrued and unpaid  (including  Additional
Interest and  Liquidated  Damages)  together  with interest  thereon  compounded
quarterly at the rate  specified for the  Securities to the extent  permitted by
applicable  law  ("Compounded  Interest");  PROVIDED,  that during any Extension
Period,  the  Company  shall  not,  and shall not allow any of its  Subsidiaries
(other  than,   with  respect  to  clause  (i)  below  only,  its   wholly-owned
Subsidiaries)  to, (i)  declare or pay  dividends  on, make  distributions  with
respect to, or redeem,  purchase or acquire,  or make a liquidation payment with
respect to, any of its capital stock (except for (1) dividends or  distributions
in  shares  of  Common  Stock on Common  Stock or on the  Preferred  Stock,  (2)
purchases or  acquisitions of shares of Common Stock made in connection with any
employee  benefit plan of the Company or its subsidiaries in the ordinary course
of business or pursuant to employment  agreements  with officers or employees of
the Company or its subsidiaries entered into in the ordinary course of business,
provided that such repurchases by the Company made from officers or employees of
the Company or its subsidiaries  pursuant to employment agreements shall be made
at a price not to exceed the market value on the date of any such repurchase and
shall  not  exceed  $1  million  in the  aggregate  for all such  employees  and
officers,  (3)  conversions  or  exchanges  of shares of common stock of any one
class  into  shares  of  common  stock  of  another  class or (4)  purchases  of
fractional  interests in shares of the Company's  capital stock  pursuant to the
conversion  or exchange  provisions  of any of the  Company's  securities  being
converted  or  exchanged),  (ii) make any  payment  of  interest,  principal  or
premium,  if any, on or repay,  repurchase or redeem, any debt securities issued
by the Company that rank junior to or PARI PASSU with the  Securities  and (iii)
make  any  guarantee  payments  with  respect  to the  foregoing.  Prior  to the
termination  of any such Extension  Period,  the Company may further extend such
Extension  Period;  PROVIDED,  that  such  Extension  Period  together  with all
previous and further extensions thereof may not exceed


                                    -23-




<PAGE>




20  consecutive  quarters  and  may  not  extend  beyond  the  maturity  of  the
Securities.  Upon the termination of any Extension Period and the payment of all
amounts then due, the Company may commence a new  Extension  Period,  subject to
the above  requirements.  No interest during an Extension Period,  except at the
end thereof, shall be due and payable.

     (b) If the  Property  Trustee is the sole Holder of the  Securities  at the
time the Company  selects an Extension  Period,  the Company  shall give written
notice to the  Regular  Trustees,  the  Property  Trustee and the Trustee of its
selection  of such  Extension  Period  at least  one  Business  Day prior to the
earlier  of (i) the date  the  distributions  on the  Preferred  Securities  are
payable  or (ii) if the  Preferred  Securities  are listed on the New York Stock
Exchange,  Inc. ("NYSE") or other stock exchange or quotation  system,  the date
the  Trust is  required  to give  notice to the NYSE or other  applicable  self-
regulatory  organization or to holders of the Preferred Securities of the record
date or the date such distributions are payable,  but in any event not less than
ten Business Days prior to such record date.

     (c) The Trustee shall  promptly  give notice of the Company's  selection of
such  Extension  Period  to the  holders  of the  Preferred  Securities.  If the
Property  Trustee  is not the sole  Holder at the time the  Company  selects  an
Extension  Period,  the Company  shall give the Holders and the Trustee  written
notice of its  selection of such  Extension  Period at least ten  Business  Days
prior to the earlier of (i) the next succeeding Interest Payment Date or (ii) if
the  Preferred  Securities  are listed on the NYSE or other  stock  exchange  or
quotation system, the date the Company is required to give notice to the NYSE or
other applicable self-regulatory organization or to Holders of the Securities on
the record or payment date of such related  interest  payment,  but in any event
not less than two Business Days prior to such record date.

     (d) The quarter in which any notice is given pursuant to paragraphs (b) and
(c) hereof  shall be counted as one of the 20 quarters  permitted in the maximum
Extension Period permitted under paragraph (a) hereof.

SECTION 313.  PAYING AGENT, SECURITY REGISTRAR AND CONVERSION AGENT.

     The Trustee will  initially  act as Paying  Agent,  Security  Registrar and
Conversion Agent. The Company may change any Paying Agent,  Security  Registrar,
co-registrar  or, with the consent of the Trust,  Conversion Agent without prior
notice. The Company or any of its Affiliates may act in any such capacity.

SECTION 314.  GLOBAL SECURITY.

     (a)  In connection with a Dissolution Event,

          (i) the  Securities in  certificated  form (other than as set forth in
clause (ii) below) may be presented  to the Trustee by the  Property  Trustee in
exchange  for a global  Security in an aggregate  principal  amount equal to the
aggregate principal amount of all Outstanding  Securities (a "Global Security"),
to be registered in the name of the Depositary, or


                                    -24-




<PAGE>





its nominee, and delivered by the Trustee to the Depositary for crediting to the
accounts  of its  participants  pursuant  to  the  instructions  of the  Regular
Trustees. The Company upon any such presentation shall execute a Global Security
in such  aggregate  principal  amount and  deliver  the same to the  Trustee for
authentication  and delivery in accordance with this Indenture.  Payments on the
Securities issued as a Global Security will be made to the Depositary; and

          (ii)  if  any  Preferred   Securities   are  held  in  non  book-entry
certificated  form, the Securities in non  book-entry  certificated  form may be
presented  to the  Trustee by the  Property  Trustee and any  certificate  which
represents Preferred Securities (a "Preferred Security  Certificate") other than
Preferred  Securities  held by the  Depositary or its nominee  ("Non  Book-Entry
Preferred  Securities")  will be deemed to  represent  beneficial  interests  in
Securities  presented to the Trustee by the Property Trustee having an aggregate
principal amount equal to the aggregate liquidation amount of the Non Book-Entry
Preferred Securities until such Preferred Security Certificates are presented to
the Security  Registrar for transfer or reissuance at which time such  Preferred
Security Certificates will be canceled and a Security, registered in the name of
the holder of the Preferred Security Certificate or the transferee of the holder
of such Preferred  Security  Certificate,  as the case may be, with an aggregate
principal  amount equal to the  aggregate  liquidation  amount of the  Preferred
Security Certificate canceled,  will be executed by the Company and delivered to
the Trustee for  authentication  and delivery in accordance with this Indenture.
On issue of such Securities,  Securities with an equivalent  aggregate principal
amount that were presented by the Property Trustee to the Trustee will be deemed
to have been canceled.

     (b) If (i) the  Depositary  notifies  the Company  that it is  unwilling or
unable to continue as a  depositary  for such Global  Security  and no successor
depositary shall have been appointed,  (ii) the Depositary,  at any time, ceases
to be a clearing  agency  registered  under the  Exchange  Act at which time the
Depositary  is required to be so  registered  to act as such  depositary  and no
successor  depositary shall have been appointed,  (iii) the Company, in its sole
discretion, determine that such Global Security shall be so exchangeable or (iv)
there shall have  occurred an Event of Default with respect to such  Securities,
as the case may be, the Company will execute,  and,  subject to Article Three of
this Indenture, the Trustee, upon written notice from the Company and receipt of
an Company's Order,  will  authenticate and deliver the Securities in definitive
registered  form  without  coupons,  in  authorized  denominations,  and  in  an
aggregate  principal amount equal to the principal amount of the Global Security
in exchange for such Global Security.  In addition,  upon an Event of Default or
if the Company shall at any time determine  that the Securities  shall no longer
be represented by a Global  Security,  the Company will execute,  and subject to
Section  305 of this  Indenture,  the  Trustee,  upon  receipt  of an  Officers'
Certificate  evidencing such determination by the Company, will authenticate and
make available for delivery the Securities in definitive registered form without
coupons, in authorized denominations, and in an aggregate principal amount equal
to the  principal  amount of the Global  Security  in  exchange  for such Global
Security.  Upon the  exchange  of the Global  Security  for such  Securities  in
definitive  registered form without coupons,  in authorized  denominations,  the
Global Security shall be canceled by the Trustee.  Such Securities in definitive
registered  form issued in exchange for the Global  Security shall be registered
in such names and in such


                                    -25-




<PAGE>




authorized  denominations as the Depositary,  pursuant to instructions  from its
direct or indirect  participants or otherwise,  shall instruct the Trustee.  The
Trustee shall  deliver such  Securities  to the  Depositary  for delivery to the
Persons in whose names such Securities are so registered.
                                ARTICLE FOUR

                        Satisfaction and Discharge

SECTION 401.  SATISFACTION AND DISCHARGE OF INDENTURE.

     This  Indenture  shall  cease to be of  further  effect  (except  as to any
surviving  rights  of  conversion,  registration  of  transfer  or  exchange  of
Securities  herein  expressly  provided for), and the Trustee,  on demand of the
Company and at the expense of the  Company,  shall  execute  proper  instruments
acknowledging satisfaction and discharge of this Indenture, when
          (1)  either

               (A) all Securities theretofore authenticated and delivered (other
than (i)  Securities  which have been  destroyed,  lost or stolen and which have
been replaced or paid as provided in Section 306 and (ii)  Securities  for whose
payment money has theretofore  been deposited in trust or segregated and held in
trust by the Company and  thereafter  repaid to the Company or  discharged  from
such trust,  as provided in Section 1003) have been delivered to the Trustee for
cancellation; or

               (B) all such Securities not theretofore  delivered to the Trustee
for cancellation  have become due and payable,  and the Company has deposited or
caused to be deposited  with the Trustee as trust funds in trust for the purpose
an amount  sufficient  to pay and  discharge  the  entire  indebtedness  on such
Securities  not  theretofore  delivered  to the  Trustee for  cancellation,  for
principal and interest (including Compounded Interest and Liquidated Damages) to
the date of such  deposit (in the case of  Securities  which have become due and
payable) or to the Stated Maturity or Redemption Date, as the case may be;

          (2) the Company  has paid or caused to be paid all other sums  payable
hereunder by the Company; and

          (3) the Company has delivered to the Trustee an Officers'  Certificate
and an Opinion of Counsel,  each stating that, in their opinion,  all conditions
precedent herein provided for relating to the satisfaction and discharge of this
Indenture have been complied with.

Notwithstanding   the  satisfaction   and  discharge  of  this  Indenture,   the
obligations  of the Company to the Trustee under Section 607 and, if money shall
have been deposited with the Trustee  pursuant to subclause (B) of Clause (1) of
this  Section,  the  obligations  of the Trustee  under Section 402 and the last
paragraph of Section 1003 shall survive.


                                    -26-




<PAGE>





SECTION 402.  APPLICATION OF TRUST MONEY.

     Subject to the  provisions of the last paragraph of Section 1003, all money
deposited  with the  Trustee  pursuant to Section 401 shall be held in trust and
applied by it, in  accordance  with the  provisions of the  Securities  and this
Indenture,  to  the  payment,  either  directly  or  through  any  Paying  Agent
(including  the  Company  acting as its own  Paying  Agent) as the  Trustee  may
determine,  to the Persons entitled  thereto,  of the principal and interest for
whose  payment  such  money has been  deposited  with the  Trustee.  All  moneys
deposited with the Trustee pursuant to Section 401 (and held by it or any Paying
Agent) for the payment of Securities subsequently converted shall be returned to
the Company promptly following such conversion or, if sooner, upon receipt of an
Company's Request.


                                  ARTICLE FIVE

                                    Remedies

SECTION 501.  EVENTS OF DEFAULT.

     "Event of Default,"  wherever  used herein,  means any one of the following
events that has occurred and is  continuing  (whatever the reason for such Event
of Default and whether it shall be  voluntary or  involuntary  or be effected by
operation  of law or pursuant to any  judgment,  decree or order of any court or
any order, rule or regulation of any administrative or governmental body):

          (1) failure for 30 days to pay interest on the  Securities,  including
any Additional  Interest,  Compounded Interest and Liquidated Damages in respect
thereof, when due; PROVIDED that a valid extension of an interest payment period
will not  constitute  a  default  in the  payment  of  interest  (including  any
Additional  Interest,  Compounded  Interest  or  Liquidated  Damages)  for  this
purpose;

          (2) failure to pay principal of or premium,  if any, on the Securities
when due whether at maturity, upon redemption, by declaration or otherwise;
          (3) failure by the Company to deliver  shares of its Common Stock upon
an  election  by a holder of  Preferred  Securities  to convert  such  Preferred
Securities;

          (4) failure to observe or perform in all  material  respects any other
covenant  contained in the  Indenture for 60 days after notice to the Company by
the  Trustee  or by the  Holders of not less than 25% in  aggregate  Outstanding
principal amount of the Securities;

          (5) entry by a court  having  jurisdiction  in the  premises  of (A) a
decree or order for relief in respect of the  Company or any of its  Significant
Subsidiaries in an involuntary case or proceeding  under any applicable  Federal
or State bankruptcy, insolvency, reorganization


                                   -27-



<PAGE>




or other  similar law or (B) a decree or order  adjudging  the Company or any of
its Significant  Subsidiaries a bankrupt or insolvent,  or approving as properly
filed a petition seeking reorganization,  arrangement, adjustment or composition
of or in respect of the Company or its Significant  Subsidiary,  as the case may
be,  under any  applicable  Federal or State law,  or  appointing  a  custodian,
receiver, liquidator,  assignee, trustee, sequestrator or other similar official
of the  Company  or its  Significant  Subsidiary,  as the  case  may  be,  or of
substantially all of the property of the Company or its Significant  Subsidiary,
as the case may be, or ordering  the winding up or  liquidation  of its affairs,
and the  continuance  of any such  decree or order for  relief or any such other
decree or order unstayed and in effect for a period of 60 consecutive days;

          (6)  the  commencement  by the  Company  or  any  of  its  Significant
Subsidiaries of a voluntary case or proceeding  under any applicable  Federal or
State  bankruptcy,  insolvency,  reorganization  or other  similar law or of any
other case or  proceeding  to be  adjudicated  a bankrupt or  insolvent,  or the
consent by the Company or any of its Significant  Subsidiaries to the entry of a
decree  or order for  relief in  respect  of  itself in an  involuntary  case or
proceeding  under  any  applicable  Federal  or  State  bankruptcy,  insolvency,
reorganization  or other similar law or to the commencement of any bankruptcy or
insolvency case or proceeding against the Company or its Significant Subsidiary,
as the case may be,  or the  filing  by the  Company  or any of its  Significant
Subsidiaries of a petition or answer or consent seeking reorganization or relief
under any applicable  Federal or State law, or the consent by the Company or any
of its  Significant  Subsidiaries  to the  filing  of  such  petition  or to the
appointment  of or  taking  possession  by a  custodian,  receiver,  liquidator,
assignee, trustee,  sequestrator or other similar official of the Company or its
Significant  Subsidiary,  as the case  may be,  or of  substantially  all of the
property  of  Company,  or the making by the  Company or any of its  Significant
Subsidiaries  of a general  assignment  for the  benefit  of  creditors,  or the
admission by the Company or any of its  Significant  Subsidiaries  in writing of
its  inability  to pay its debts  generally as they become due, or the taking of
corporate  action  by the  Company  or any of its  Significant  Subsidiaries  in
furtherance of any such action;

          (7)  the  voluntary  or   involuntary   dissolution,   winding  up  or
termination  of the Trust,  except in connection  with (i) the  distribution  of
Securities to holders of Preferred  Securities in  liquidation of the Trust upon
the redemption of all of the  outstanding  Preferred  Securities of the Trust or
(ii) certain mergers, consolidations or amalgamations,  each as permitted by the
Declaration; or

          (8)  DEFAULT  UNDER  ANY BOND,  DEBENTURE  OR ANY  OTHER  EVIDENCE  OF
INDEBTEDNESS  FOR  MONEY  BORROWED  BY THE  COMPANY  OR  ANY OF ITS  SIGNIFICANT
SUBSIDIARIES HAVING AN AGGREGATE  OUTSTANDING  PRINCIPAL AMOUNT IN EXCESS OF $20
MILLION,   WHICH  DEFAULT  SHALL  HAVE  RESULTED  IN  SUCH  INDEBTEDNESS   BEING
ACCELERATED,  OR FAILURE TO PAY WHEN DUE (BEYOND ANY  APPLICABLE  GRACE PERIODS)
ANY  SUCH  INDEBTEDNESS,   WITHOUT  SUCH  INDEBTEDNESS  BEING  DISCHARGED,  SUCH
ACCELERATION  HAVING BEEN  RESCINDED  OR ANNULLED OR SUCH  FAILURE TO PAY HAVING
BEEN CURED OR  WAIVED,  WITHIN 30 DAYS  AFTER  RECEIPT OF NOTICE  THEREOF BY THE
COMPANY FROM THE TRUSTEE OR BY THE COMPANY


                                   -28-



<PAGE>




AND THE TRUSTEE FROM THE HOLDERS OF NOT LESS THAN 25% IN  AGGREGATE  OUTSTANDING
PRINCIPAL AMOUNT OF THE SECURITIES.

SECTION 502.  ACCELERATION OF MATURITY; RESCISSION AND ANNULMENT.

     If an Event of  Default  occurs and is  continuing,  then and in every such
case the Trustee or the Holders of not less than 25% in principal  amount of the
Outstanding  Securities  may declare the  principal of all the  Securities,  all
accrued interest  thereon and any other amounts payable  hereunder to be due and
payable  immediately,  by a notice in writing to the Company (and to the Trustee
if given by Holders), and upon any such declaration such principal,  all accrued
interest and such other amounts shall become immediately due and payable.

     At any time  after such a  declaration  of  acceleration  has been made and
before a judgment  or decree for  payment of the money due has been  obtained by
the Trustee as provided in this Article  hereinafter,  the Holders of a majority
in aggregate principal amount of the Outstanding  Securities,  by written notice
to the Company and the Trustee,  may rescind and annul such  declaration and its
consequences if:

          (1)  the  Company  has  paid  or  deposited  with  the  Trustee  a sum
sufficient to pay

               (A) all overdue  interest  (including  any  Additional  Interest,
Compounded Interest and Liquidated Damages) on all Securities,

               (B)  the  principal  of any  Securities  which  have  become  due
otherwise than by such  declaration of acceleration  and interest thereon at the
rate borne by the Securities, and

               (C) all sums paid or advanced by the  Trustee  hereunder  and the
reasonable  compensation,  expenses,  disbursements and advances of the Trustee,
its agents and counsel;

     and

          (2) all Events of Default, other than the non-payment of the principal
of and/or  interest on and/or all other amounts in respect of  Securities  which
have become due solely by such declaration of  acceleration,  have been cured or
waived as provided in Section 513.

     No such rescission shall affect any subsequent  default or impair any right
consequent thereon.

SECTION 503.  COLLECTION OF INDEBTEDNESS AND SUITS FOR ENFORCEMENT BY TRUSTEE.
     The Company covenants that if:


                                   -29-



<PAGE>




          (1)  default is made in the  payment of any  interest  (including  any
Additional  Interest or Compounded  Interest) on any Security when such interest
becomes due and payable and such default continues for a period of 30 days, or

          (2) default is made in the payment of the principal of any Security at
the Maturity thereof,

the Company will upon demand of the  Trustee,  pay to it, for the benefit of the
Holders  of such  Securities,  the whole  amount  then due and  payable  on such
securities for principal and interest  (including  any  Additional  Payments and
Liquidated  Damages)  and, to the extent that payment  thereof  shall be legally
enforceable,  interest on any  overdue  principal  and on any  overdue  interest
(including any Additional Payments and Liquidated Damages), at the rate borne by
the  Securities,  and,  in addition  thereto,  such  further  amount as shall be
sufficient  to cover  the  costs  and  expenses  of  collection,  including  the
reasonable  compensation,  expenses,  disbursements and advances of the Trustee,
its agents and counsel.

     If an Event of Default  occurs and is  continuing,  the  Trustee may in its
discretion  proceed  to  protect  and  enforce  its rights and the rights of the
Holders by such appropriate  judicial proceedings as the Trustee shall deem most
effectual  to protect  and  enforce any such  rights,  whether for the  specific
enforcement  of any  covenant or  agreement  in this  Indenture or in aid of the
exercise of any power  granted  herein,  or to enforce any other proper  remedy.

SECTION 504. TRUSTEE MAY FILE PROOFS OF CLAIM.

     In case of any  judicial  proceeding  relative to the Company (or any other
obligor upon the Securities),  its property or its creditors,  the Trustee shall
be entitled and empowered,  by intervention in such proceeding or otherwise,  to
take any and all actions  authorized  under the Trust  Indenture Act in order to
have claims of the Holders and the Trustee  allowed in any such  proceeding.  In
particular, the Trustee shall be authorized to collect and receive any moneys or
other  property  payable or deliverable on any such claims and to distribute the
same; and any custodian,  receiver, assignee, trustee, liquidator,  sequestrator
or other similar official in any such judicial  proceeding is hereby  authorized
by each Holder to make such  payments to the Trustee  and, in the event that the
Trustee shall consent to the making of such payments directly to the Holders, to
pay to the Trustee any amount due it for the reasonable compensation,  expenses,
disbursements and advances of the Trustee, its agents and counsel, and any other
amounts due the Trustee under Section 607.

     No provision of this Indenture  shall be deemed to authorize the Trustee to
authorize  or  consent to or accept or adopt on behalf of any Holder any plan of
reorganization,  arrangement, adjustment or composition affecting the Securities
or the  rights of any  Holder  thereof or to  authorize  the  Trustee to vote in
respect of the claim of any Holder in any such proceeding.

SECTION 505.  TRUSTEE MAY ENFORCE CLAIMS WITHOUT POSSESSION OF SECURITIES.

                                   -30-



<PAGE>




     All rights of action and claims under this  Indenture or the Securities may
be prosecuted  and enforced by the Trustee  without the possession of any of the
Securities or the production thereof in any proceeding relating thereto, and any
such  proceeding  instituted  by the Trustee shall be brought in its own name as
trustee of an express trust, and any recovery of judgment shall, after provision
for the payment of the  reasonable  compensation,  expenses,  disbursements  and
advances of the Trustee,  its agents and counsel,  be for the ratable benefit of
the  Holders  of the  Securities  in respect  of which  such  judgment  has been
recovered.

SECTION 506.  APPLICATION OF MONEY COLLECTED.

     Any money  collected  by the  Trustee  pursuant  to this  Article  shall be
applied in the following  order,  at the date or dates fixed by the Trustee and,
in case of the  distribution  of such money on account of  principal or interest
(including any Additional Payments and Liquidated Damages), upon presentation of
the  Securities  and the notation  thereon of the payment if only partially paid
and upon surrender thereof if fully paid:

     FIRST: To the payment of all amounts due the Trustee under Section 607; and

     SECOND:  To the payment of the amounts then due and unpaid for principal of
and interest  (including any Additional  Payments and Liquidated Damages) on the
Securities  in respect of which or for the  benefit of which such money has been
collected, ratably, without preference or priority of any kind, according to the
amounts due and payable on such Securities for principal and interest (including
any Compounded Interest), respectively.

SECTION 507.  LIMITATION ON SUITS.

     No Holder of any Security shall have any right to institute any proceeding,
judicial or otherwise, with respect to this Indenture, or for the appointment of
a receiver or trustee, or for any other remedy hereunder, unless

          (1) such Holder has previously  given written notice to the Trustee of
a continuing Event of Default;

          (2) if the Trust is not the sole holder of the Outstanding Securities,
the Holders of at least 25% in  aggregate  principal  amount of the  Outstanding
Securities  shall  have  made  written  request  to  the  Trustee  to  institute
proceedings  in  respect  of such  Event of  Default  in its own name as Trustee
hereunder;

          (3) such  Holder or Holders  have  offered to the  Trustee  reasonable
indemnity  against  the  costs,  expenses  and  liabilities  to be  incurred  in
compliance with such request;

          (4) the Trustee for 60 days after its receipt of such notice,  request
and offer of indemnity has failed to institute any such proceeding; and

                                   -31-



<PAGE>




          (5) no direction inconsistent with such written request has been given
to the  Trustee  during  such  60-day  period by the  Holders of a  majority  in
principal amount of the Outstanding Securities;

it being  understood  and intended  that no one or more  Holders  shall have any
right in any  manner  whatever  by virtue  of, or by  availing  itself  of,  any
provision of this  Indenture to affect,  disturb or prejudice  the rights of any
other Holders, or to obtain or to seek to obtain priority or preference over any
other Holders or to enforce any right under this Indenture, except in the manner
herein  provided  and for the  equal and  ratable  benefit  of all the  Holders.

SECTION 508.  UNCONDITIONAL  RIGHT OF HOLDERS TO RECEIVE  PRINCIPAL AND INTEREST
AND CONVERT.

     Notwithstanding  any other provision in this  Indenture,  the Holder of any
Security shall have the right, which is absolute and  unconditional,  to receive
payment of the principal of and (subject to Section 307) interest (including any
Additional  Payments  and  Liquidated  Damages)  on such  Security on the Stated
Maturity  expressed  in such  Security  (or, in the case of  redemption,  on the
Redemption  Date) and to  convert  such  Security  in  accordance  with  Article
Thirteen and to institute suit for the enforcement of any such payment and right
to convert,  and such rights  shall not be impaired  without the consent of such
Holder.

SECTION 509.  RESTORATION OF RIGHTS AND REMEDIES.

     If the Trustee or any Holder has  instituted  any proceeding to enforce any
right or remedy under this Indenture and such  proceeding has been  discontinued
or abandoned for any reason, or has been determined  adversely to the Trustee or
to such Holder,  then and in every such case,  subject to any  determination  in
such  proceeding,  the  Company,  the Trustee and the Holders  shall be restored
severally and  respectively to their former  positions  hereunder and thereafter
all rights and remedies of the Trustee and the Holders shall  continue as though
no such proceeding had been instituted.

SECTION 510.  RIGHTS AND REMEDIES CUMULATIVE.

     Except as otherwise  provided with respect to the replacement or payment of
mutilated, destroyed, lost or stolen Securities in the last paragraph of Section
306, no right or remedy herein  conferred  upon or reserved to the Trustee or to
the Holders is intended to be exclusive of any other right or remedy,  and every
right and remedy shall,  to the extent  permitted by law, be  cumulative  and in
addition to every other right and remedy  given  hereunder  or now or  hereafter
existing at law or in equity or  otherwise.  The  assertion or employment of any
right or remedy  hereunder,  or  otherwise,  shall not  prevent  the  concurrent
assertion or employment of any other appropriate  right or remedy.  

SECTION 511.  DELAY OR OMISSION NOT WAIVER.


                                   -32-



<PAGE>




     No delay or  omission  of the  Trustee or of any Holder of any  Security to
exercise any right or remedy accruing upon any Event of Default shall impair any
such right or remedy or  constitute  a waiver of any such Event of Default or an
acquiescence therein.  Every right and remedy given by this Article or by law to
the Trustee or to the Holders may be exercised  from time to time,  and as often
as may be deemed  expedient,  by the Trustee or by the Holders,  as the case may
be.

SECTION 512.  CONTROL BY HOLDERS.

     The Holders of a majority in principal amount of the Outstanding Securities
shall have the right to direct  the time,  method  and place of  conducting  any
proceeding  for any remedy  available to the Trustee or exercising  any trust or
power conferred on the Trustee; PROVIDED, that

          (1) such  direction  shall not be in conflict  with any rule of law or
with this Indenture; and

          (2) the Trustee may take any other action deemed proper by the Trustee
which is not inconsistent with such direction.

SECTION 513.  WAIVER OF PAST DEFAULTS.

     Subject to Section 902 hereof, the Holders of greater than 50% in principal
amount of the  Outstanding  Securities  may on behalf of the  Holders of all the
Securities  waive any past  default  hereunder  and its  consequences,  except a
default

          (1) in the payment of the principal of,  premium,  if any, or interest
(including  any  Additional  Payments  and  Liquidated  Damages) on any Security
(unless  such  default  has been cured and a sum  sufficient  to pay all matured
installments  of interest  (including  any  Additional  Payments and  Liquidated
Damages) and principal due otherwise  than by  acceleration  has been  deposited
with the Trustee); or

          (2) in respect of a covenant or provision  hereof which under  Article
Nine  cannot be  modified  or amended  without the consent of the Holder of each
Outstanding  Security affected;  PROVIDED,  HOWEVER,  that if the Securities are
held by the Trust or a trustee of the Trust,  such waiver shall not be effective
until the holders of greater than 50% in liquidation  amount of Trust Securities
shall have consented to such waiver;  PROVIDED,  FURTHER, that if the consent of
the Holder of each  Outstanding  Security is required,  such waiver shall not be
effective until each holder of the Trust Securities shall have consented to such
waiver.

     Upon any such waiver,  such default shall cease to exist,  and any Event of
Default arising  therefrom shall be deemed to have been cured, for every purpose
of this  Indenture;  but no such waiver shall extend to any  subsequent or other
default or impair any right consequent thereon.

SECTION 514.  UNDERTAKING FOR COSTS.


                                   -33-



<PAGE>




     In any  suit  for  the  enforcement  of any  right  or  remedy  under  this
Indenture,  or in any suit against the Trustee for any action taken, suffered or
omitted by it as Trustee, a court may require any party litigant in such suit to
file an  undertaking to pay the costs of such suit, and may assess costs against
any such party  litigant,  in the manner and to the extent provided in the Trust
Indenture Act;  PROVIDED,  that neither this Section nor the Trust Indenture Act
shall be deemed to authorize any court to require such an undertaking or to make
such an  assessment  in any suit  instituted by the Company or the Trustee or in
any suit for the  enforcement  of the  right to  receive  the  principal  of and
interest  (including any Additional  Payments) on any Security or to convert any
Security in accordance with Article Thirteen.

SECTION 515.  WAIVER OF STAY OR EXTENSION LAWS.

     The Company  covenants  (to the extent that it may  lawfully do so) that it
will not at any time insist upon, or plead, or in any manner whatsoever claim or
take the benefit or advantage  of, any stay or extension  law wherever  enacted,
now or at any time  hereafter  in force,  which may affect the  covenants or the
performance  of this  Indenture;  and the  Company  (to the  extent  that it may
lawfully do so) hereby expressly waives all benefit or advantage of any such law
and  covenants  that it will not hinder,  delay or impede the  execution  of any
power herein granted to the Trustee, but will suffer and permit the execution of
every such power as though no such law had been enacted.

SECTION 516.  ENFORCEMENT BY HOLDERS OF PREFERRED SECURITIES.

     Notwithstanding  the  foregoing,  if an  Indenture  Event  of  Default  has
occurred  and is  continuing  and such Event of Default is  attributable  to the
failure of the Company to pay  interest or principal  on the  Securities  on the
date such interest or principal is otherwise payable,  the Company  acknowledges
that,  in such event,  a holder of Preferred  Securities  may institute a Direct
Action  for  payment  on or  after  the  respective  due date  specified  in the
Securities.  The Company  may not amend the  Indenture  to remove the  foregoing
right to bring a Direct  Action  without  the prior  written  consent of all the
holders of Preferred Securities. Notwithstanding any payment made to such holder
of Preferred  Securities by the Company in connection with a Direct Action,  the
Company  shall  remain  obligated  to pay the  principal  of or  interest on the
Securities  held by the Trust or the Property  Trustee and the Company  shall be
subrogated  to the  rights of the  holders  of such  Preferred  Securities  with
respect to payments on the  Preferred  Securities  to the extent of any payments
made by the  Company to any such  holders in any  Direct  Action.  Except as set
forth  elsewhere  herein  or  in  the  Declaration,  the  holders  of  Preferred
Securities will not be able to exercise  directly any other remedy  available to
the Holders.


                                   -34-




<PAGE>




                                 ARTICLE SIX

                                 The Trustee

SECTION 601.  CERTAIN DUTIES AND RESPONSIBILITIES.

     The duties and  responsibilities of the Trustee shall be as provided by the
Trust  Indenture  Act.  Notwithstanding  the  foregoing,  no  provision  of this
Indenture shall require the Trustee to expend or risk its own funds or otherwise
incur any financial liability in the performance of any of its duties hereunder,
or in the exercise of any of its rights or powers,  if it shall have  reasonable
grounds for believing that repayment of such funds or adequate indemnity against
such risk or liability is not  reasonably  assured to it. Whether or not therein
expressly so provided, every provision of this Indenture relating to the conduct
or affecting  the  liability of or affording  protection to the Trustee shall be
subject to the provisions of this Section.

SECTION 602.  NOTICE OF DEFAULTS.

     The Trustee shall give the Holders  notice of any default  hereunder as and
to the extent provided by the Trust Indenture Act;  PROVIDED,  however,  that in
the case of any default of the character  specified in Section  501(4),  no such
notice to Holders  shall be given  until at least 30 days  after the  occurrence
thereof.  For the purpose of this Section,  the term  "default"  means any event
which is, or after  notice or lapse of time or both  would  become,  an Event of
Default.

SECTION 603.  CERTAIN RIGHTS OF TRUSTEE.

     Subject to the provisions of Section 601:

     (a) the Trustee  may rely and shall be  protected  in acting or  refraining
from acting upon any resolution,  certificate,  statement,  instrument, opinion,
report, notice, request, direction, consent, order, bond, debenture, note, other
evidence of indebtedness or other paper or document believed by it to be genuine
and to have been signed or presented by the proper party or parties;

     (b) any request or  direction  of the  Company  mentioned  herein  shall be
sufficiently  evidenced  by an  Company's  Request  or  Company's  Order and any
resolution  of the Board of Directors may be  sufficiently  evidenced by a Board
Resolution;

     (c) whenever in the administration of this Indenture the Trustee shall deem
it desirable that a matter be proved or established  prior to taking,  suffering
or omitting any action  hereunder,  the Trustee (unless other evidence be herein
specifically prescribed) may, in the absence of bad faith on its part, rely upon
an Officers' Certificate;

                                     -35-



<PAGE>




     (d) the Trustee may  consult  with  counsel of its choice and the advice of
such counsel or any Opinion of Counsel shall be full and complete  authorization
and  protection  in  respect  of any  action  taken,  suffered  or omitted by it
hereunder in good faith and in reliance thereon;

     (e) the Trustee  shall be under no obligation to exercise any of the rights
or powers  vested in it by this  Indenture at the request or direction of any of
the Holders  pursuant to this Indenture,  unless such Holders shall have offered
to the Trustee reasonable security or indemnity against the costs,  expenses and
liabilities  which might be incurred by it in  compliance  with such  request or
direction;

     (f) the Trustee shall not be bound to make any investigation into the facts
or  matters  stated  in  any  resolution,  certificate,  statement,  instrument,
opinion,  report, notice, request,  direction,  consent, order, bond, debenture,
note,  other  evidence  of  indebtedness  or other  paper or  document,  but the
Trustee, in its discretion,  may make such further inquiry or investigation into
such facts or matters as it may see fit, and, if the Trustee shall  determine to
make such further inquiry or  investigation,  it shall be entitled to reasonable
examination of the books, records and premises of the Company,  personally or by
agent or attorney;

     (g) the  Trustee  may  execute  any of the  trusts or powers  hereunder  or
perform  any  duties  hereunder  either  directly  or by or  through  agents  or
attorneys  and the  Trustee  shall  not be  responsible  for any  misconduct  or
negligence  on the part of any agent or attorney  appointed  with due care by it
hereunder; and

     (h) the  Trustee  shall not be liable for any action  taken,  suffered,  or
omitted  to  be  taken  by it in  good  faith,  without  negligence  or  willful
misconduct,  and  reasonably  believed  by it to be  authorized  or  within  the
discretion or rights or powers conferred upon it by this Indenture. 

SECTION 604.  NOT RESPONSIBLE FOR RECITALS OR ISSUANCE OF SECURITIES.

     The recitals  contained herein and in the Securities,  except the Trustee's
certificates of authentication, shall be taken as the statements of the Company,
and the Trustee assumes no responsibility for their correctness.
 The Trustee makes no  representations as to the validity or sufficiency of this
Indenture or of the Securities. The Trustee shall not be accountable for the use
or application by the Company of the Securities or the proceeds thereof.

SECTION 605.  MAY HOLD SECURITIES.

     The Trustee, any Paying Agent, any Security Registrar or any other agent of
the Company,  in its individual or any other  capacity,  may become the owner or
pledgee of Securities  and,  subject to Sections 608 and 613, may otherwise deal
with the Company or any Affiliate  thereof with the same rights it would have if
it were not Trustee, Paying Agent, Security Registrar, or such other agent.

SECTION 606.  MONEY HELD IN TRUST.

                                     -36-



<PAGE>




     Money held by the Trustee in trust  hereunder  need not be segregated  from
other funds except to the extent  required by law. The Trustee shall be under no
liability for interest on any money received by it hereunder except as otherwise
agreed with the Company.

SECTION 607.  COMPENSATION AND REIMBURSEMENT.

     The Company agrees:

     (a) to pay to the Trustee from time to time such reasonable compensation as
the  Company  and the  Trustee  shall from time to time agree in writing for all
services rendered by it hereunder;

     (b) except as otherwise expressly provided herein, to reimburse the Trustee
upon its request for all reasonable expenses,  fees,  disbursements and advances
incurred  or made by the  Trustee  in  accordance  with  any  provision  of this
Indenture   (including  the  reasonable   compensation   and  the  expenses  and
disbursements of its agents and counsel), except any such expense,  disbursement
or advance as may be attributable to its negligence or bad faith; and

     (c) to indemnify the Trustee and any  predecessor  Trustee for, and to hold
it harmless against, any loss,  liability,  claim, action, suit, cost, damage or
reasonable expense, including taxes (other than taxes based on the income of the
Trustee),  incurred without  negligence or bad faith on its part, arising out of
or in connection with the acceptance or administration of this trust,  including
the  reasonable  costs and  expenses of  defending  itself  against any claim or
liability in connection with the exercise or performance of any of its powers or
duties hereunder.

     When the Trustee incurs expenses or renders  services in connection with an
Event of Default  specified in Section  501(6) or Section  501(7),  the expenses
(including  the  reasonable  charges  and  expenses  of  its  counsel)  and  the
compensation   for  the  services  are  intended  to   constitute   expenses  of
administration  under any applicable Federal or state bankruptcy,  insolvency or
other similar law.

     The  provisions  of this  Section  shall  survive the  termination  of this
Indenture.

SECTION 608.  DISQUALIFICATION; CONFLICTING INTERESTS.

     If the  Trustee  has or shall  acquire a  conflicting  interest  within the
meaning of the Trust  Indenture  Act, the Trustee  shall either  eliminate  such
interest or resign,  to the extent and in the manner provided by, and subject to
the  provisions  of, the Trust  Indenture Act and this  Indenture.  

SECTION 609.  CORPORATE TRUSTEE REQUIRED; ELIGIBILITY.

     There  shall at all times be a Trustee  hereunder  which  shall be a Person
that is eligible  pursuant to the Trust  Indenture  Act to act as such and has a
combined  capital  and  surplus  of at  least  $50,000,000  and  has  (or has an
affiliate that has) its Corporate Trust Office in New York,

                                     -37-



<PAGE>




New York.  If such Person  publishes  reports of  condition  at least  annually,
pursuant  to law or to the  requirements  of its  federal,  state,  District  of
Columbia  or  territorial  supervising  or  examining  authority,  then  for the
purposes of this Section,  the combined capital and surplus of such Person shall
be deemed to be its combined capital and surplus as set forth in its most recent
report of condition so  published.  If at any time the Trustee shall cease to be
eligible in accordance  with the  provisions  of this  Section,  it shall resign
immediately  in the  manner and with the effect  hereinafter  specified  in this
Article.

SECTION 610.  RESIGNATION AND REMOVAL; APPOINTMENT OF SUCCESSOR.

     (a) No  resignation  or  removal of the  Trustee  and no  appointment  of a
successor  Trustee  pursuant to this Article  shall become  effective  until the
acceptance of appointment by the successor Trustee under Section 611.

     (b) The Trustee may resign at any time by giving  written notice thereof to
the Company.  If an instrument  of  acceptance by a successor  Trustee shall not
have been  delivered  to the  Trustee  within 30 days  after the  giving of such
notice of resignation, the resigning Trustee may petition any court of competent
jurisdiction for the appointment of a successor Trustee.

     (c) The  Trustee  may be  removed  at any time by Act of the  Holders  of a
majority in principal  amount of the  Outstanding  Securities,  delivered to the
Trustee  and to the  Company.  If an  instrument  of  acceptance  by a successor
Trustee  shall not have been  delivered to the Trustee  within 30 days after the
giving of such notice of removal,  the removed Trustee may petition any court of
competent jurisdiction for the appointment of a successor Trustee.

     (d) If at any time:

          (1) the Trustee  shall fail to comply with  Section 608 after  written
request therefor by the Company or by any Holder who has been a bona fide Holder
of a Security for at least six months, or

          (2) the Trustee shall cease to be eligible under Section 609 and shall
fail to resign  after  written  request  therefor  by the Company or by any such
Holder, or

          (3) the Trustee shall become  incapable of acting or shall be adjudged
a bankrupt or insolvent or a receiver of the Trustee or of its property shall be
appointed or any public  officer  shall take charge or control of the Trustee or
of its property or affairs for the purpose of  rehabilitation,  conservation  or
liquidation,  then, in any such case,  (i) the Company by Board  Resolution  may
remove the  Trustee,  or (ii)  subject to Section 514, any Holder who has been a
bona fide Holder of a Security for at least six months may, on behalf of himself
and all others similarly situated,  petition any court of competent jurisdiction
for the removal of the Trustee and the appointment of a successor Trustee.

                                     -38-



<PAGE>




     (e) If the Trustee shall resign,  be removed or become incapable of acting,
or if a vacancy shall occur in the office of Trustee for any cause, the Company,
by a Board Resolution,  shall promptly appoint a successor  Trustee.  If, within
one year after such resignation,  removal or incapability,  or the occurrence of
such vacancy,  a successor Trustee shall be appointed by Act of the Holders of a
majority in  principal  amount of the  Outstanding  Securities  delivered to the
Company and the retiring  Trustee,  the  successor  Trustee so appointed  shall,
forthwith upon its acceptance of such appointment,  become the successor Trustee
and supersede the successor  Trustee  appointed by the Company.  If no successor
Trustee  shall have been so appointed by the Company or the Holders and accepted
appointment in the manner hereinafter  provided,  any Holder who has been a bona
fide Holder of a Security  for at least six months may, on behalf of himself and
all others similarly situated,  petition any court of competent jurisdiction for
the appointment of a successor Trustee.

     (f) The Company shall give notice of each  resignation  and each removal of
the Trustee and each  appointment  of a successor  Trustee to all Holders in the
manner  provided  in Section  106.  Each  notice  shall  include the name of the
successor  Trustee and the address of its Corporate  Trust Office.  

SECTION 611.  ACCEPTANCE OF APPOINTMENT BY SUCCESSOR.

     Every successor Trustee appointed hereunder shall execute,  acknowledge and
deliver to the Company and to the retiring Trustee an instrument  accepting such
appointment,  and thereupon the  resignation or removal of the retiring  Trustee
shall become effective and such successor Trustee, without any further act, deed
or  conveyance,  shall  become  vested with all the rights,  powers,  trusts and
duties of the retiring Trustee;  PROVIDED, that on request of the Company or the
successor  Trustee,  such retiring  Trustee shall,  upon payment of its charges,
execute and deliver an instrument transferring to such successor Trustee all the
rights,  powers  and  trusts of the  retiring  Trustee  and shall  duly  assign,
transfer  and deliver to such  successor  Trustee all property and money held by
such retiring Trustee hereunder. Upon request of any such successor Trustee, the
Company  shall  execute  any and all  instruments  required  to more  fully  and
certainly vest in and confirm to such successor Trustee all such rights,  powers
and trusts.

     No successor  Trustee  shall accept its  appointment  unless at the time of
such  acceptance  such  successor  Trustee shall be qualified and eligible under
this Article.

SECTION 612.  MERGER, CONVERSION, CONSOLIDATION OR SUCCESSION TO BUSINESS.

     Any  corporation  into which the Trustee may be merged or converted or with
which it may be  consolidated,  or any  corporation  resulting  from any merger,
conversion  or  consolidation  to which  the  Trustee  shall be a party,  or any
corporation  succeeding to all or substantially all the corporate trust business
of the Trustee,  shall be the successor of the Trustee hereunder,  provided such
corporation  shall be  otherwise  qualified  and  eligible  under this  Article,
without the  execution  or filing of any paper or any further act on the part of
any of the parties hereto. In

                                     -39-



<PAGE>




case any Securities  shall have been  authenticated,  but not delivered,  by the
Trustee then in office, any successor by merger,  conversion or consolidation to
such  authenticating  Trustee  may adopt such  authentication  and  deliver  the
Securities so  authenticated  with the same effect as if such successor  Trustee
had itself authenticated such Securities.

SECTION 613.  PREFERENTIAL COLLECTION OF CLAIMS AGAINST COMPANY.
     If and when the  Trustee  shall be or become a creditor  of the Company (or
any other  obligor  upon the  Securities),  the Trustee  shall be subject to the
provisions of the Trust Indenture Act regarding the collection of claims against
the Company (or any such other obligor).


                               ARTICLE SEVEN

            Holders' Lists and Reports by Trustee and Company

SECTION 701.  COMPANY TO FURNISH TRUSTEE NAMES AND ADDRESSEES OF HOLDERS.

     The Company will furnish or cause to be furnished to the Trustee

     (a) quarterly,  within one Business Day prior to January 1, April 1, July 1
and October 1 of each year, a list,  in such form as the Trustee may  reasonably
require, of the names and addresses of the Holders as of a date not more than 15
days prior to the delivery thereof, and

     (b) at such other times as the  Trustee  may request in writing,  within 30
days after the  receipt by the  Company of any such  request,  a list of similar
form and  content as of a date not more than 15 days prior to the time such list
is furnished;

EXCLUDING from any such list names and addresses  received by the Trustee in its
capacity as  Security  Registrar  and  PROVIDED  that the  Company  shall not be
obligated to provide a list of Holders at any time such list of Holders does not
differ from the most recent list of Holders  given to the Trustee by the Company
or the Securities are represented by one or more Global Securities. 

SECTION 702.  PRESERVATION OF INFORMATION; COMMUNICATIONS TO HOLDERS.

     (a) The  Trustee  shall  preserve,  in as  current a form as is  reasonably
practicable,  the names and  addresses  of Holders  contained in the most recent
list  furnished  to the  Trustee as  provided  in Section  701 and the names and
addresses  of Holders  received  by the  Trustee  in its  capacity  as  Security
Registrar.  The  Trustee may  destroy  any list  furnished  to it as provided in
Section 701 upon receipt of a new list so furnished.

                                     -40-



<PAGE>




     (b) The rights of Holders to communicate with other Holders with respect to
their rights under this Indenture or under the Securities, and the corresponding
rights and duties of the  Trustee,  shall be as provided by the Trust  Indenture
Act.

     (c) Every Holder of Securities,  by receiving and holding the same,  agrees
with the Company and the  Trustee  that  neither the Company nor the Trustee nor
any  agent  of  either  of them  shall  be held  accountable  by  reason  of any
disclosure of  information as to names and addresses of Holders made pursuant to
the Trust Indenture Act or this Indenture.

SECTION 703.  REPORTS BY TRUSTEE.

     (a) Within 60 days after  October 15 of each year,  commencing  October 15,
1996, the Trustee shall transmit by mail to the Holders such reports  concerning
the Trustee and its actions under this Indenture as may be required  pursuant to
the Trust Indenture Act in the manner provided pursuant thereto.

     (b) A copy of each such report shall,  at the time of such  transmission to
the  Holders,  be filed by the Trustee with each stock  exchange  upon which the
Securities are listed,  with the  Commission  and with the Company.  The Company
will notify the Trustee when the Securities are listed on any stock exchange.

SECTION 704.  REPORTS BY COMPANY.

     The Company shall file with the Trustee and the Commission, and transmit to
the Holders,  such information,  documents and other reports, and such summaries
thereof, as may be required pursuant to the Trust Indenture Act at the times and
in  the  manner  provided  pursuant  to  such  Act;  PROVIDED,   that  any  such
information,  documents  or reports  required  to be filed  with the  Commission
pursuant  to  Section  13 or 15(d) of the  Exchange  Act shall be filed with the
Trustee  within  15 days  after  the same is so  required  to be filed  with the
Commission.

     Delivery of such reports,  information  and documents to the Trustee is for
informational  purposes  only  and  the  Trustee's  receipt  of such  shall  not
constitute   constructive  notice  of  any  information   contained  therein  or
determinable  from  information  contained  therein,   including  the  Company's
compliance  with any of their  covenants  hereunder  (as to which the Trustee is
entitled to rely exclusively on Officers' Certificates).

     The  Company  shall  also  provide to the  Trustee  on a timely  basis such
information  as the  Trustee  requires to enable the Trustee to prepare and file
any form  required to be  submitted  by the Company  with the  Internal  Revenue
Service and the holders of the Preferred  Securities  relating to original issue
discount, including, without limitation, Form 1099-OID or any successor form.

                                     -41-



<PAGE>




                                ARTICLE EIGHT

            Consolidation, Merger, Conveyance, Transfer or Lease

SECTION 801.  COMPANY MAY CONSOLIDATE, ETC., ONLY ON CERTAIN TERMS.

     The  Company  shall not  consolidate  with or merge  with or into any other
Person  or,   directly  or  indirectly,   convey,   transfer  or  lease  all  or
substantially all its assets substantially as an entirety to any Person, unless:

     (a) the Person  formed by such  consolidation  or into which the Company is
merged (if the  Company is not the  survivor)  or the Person  which  acquires by
conveyance,  transfer or lease,  all or  substantially  all the Company's assets
substantially  as an entirety  shall be a  corporation,  shall be organized  and
validly  existing  under the laws of the  United  States of  America,  any State
thereof or the District of Columbia and shall expressly  assume, by an indenture
supplemental  hereto,  executed and delivered to the Trustee, in form reasonably
satisfactory  to the Trustee,  the due and punctual  payment of the principal of
(and premium,  if any) and interest on all the Securities and the performance or
observance of every  covenant of this Indenture on the part of the Company to be
performed  or  observed  and  shall  have  provided  for  conversion  rights  in
accordance with Article Thirteen;

     (b)  immediately  after  giving  effect  to such  transaction,  no Event of
Default, and no event which, after notice or lapse of time or both, would become
an Event of Default, shall have happened and be continuing; and

     (c) the Company has delivered to the Trustee an Officers'  Certificate  and
an Opinion of Counsel,  each stating that, in their opinion, such consolidation,
merger,  conveyance,  transfer  or lease and,  if a  supplemental  indenture  is
required in  connection  with such  transaction,  such  supplemental  indenture,
comply with this Article and that all conditions  precedent  herein provided for
relating to such transaction have been complied with.

     This Section shall only apply to (i) a merger or consolidation in which the
Company is not the surviving  corporation,  and (ii) to conveyances,  leases and
transfers by the Company as transferor or lessor.

SECTION 802.  SUCCESSOR SUBSTITUTED.

     Upon any  consolidation of the Company with, or merger of the Company into,
any other Person or any  conveyance,  transfer or lease of all or  substantially
all the Company's assets substantially as an entirety in accordance with Section
801, the successor Person formed by such consolidation or into which the Company
is merged or to which such  conveyance,  transfer or lease is made shall succeed
to, and be  substituted  for,  and may  exercise  every  right and power of, the
Company under this Indenture  with the same effect as if such  successor  Person
had been named as the Company  herein,  and  thereafter the  predecessor  Person
shall be relieved of all  obligations and covenants under this Indenture and the
Securities.
                                     -42-



<PAGE>




                                ARTICLE NINE

                          Supplemental Indentures

SECTION 901.  SUPPLEMENTAL INDENTURES WITHOUT CONSENT OF HOLDERS.

     Without the consent of any Holders, the Company, when authorized by a Board
Resolution,  and the Trustee,  at any time and from time to time, may enter into
one or more indentures supplemental hereto, in form satisfactory to the Trustee,
for any of the following purposes:

     (a) to evidence  the  succession  of another  Person to the Company and the
assumption by any such  successor of the covenants of the Company  herein and in
the Securities; or

     (b) to add to the  covenants of the Company for the benefit of the Holders,
or to surrender any right or power herein conferred upon the Company; or

     (c) to make  provision  with  respect to the  conversion  rights of Holders
pursuant to the requirements of Article Thirteen; or

     (d) to cure any ambiguity,  to correct or supplement  any provision  herein
which may be inconsistent  with any other provision herein, or to make any other
provisions  with respect to matters or questions  arising  under this  Indenture
which shall not be inconsistent with the provisions of this Indenture;

     (e) to comply with the requirements of the Commission in order to effect or
maintain the qualification of this Indenture under the Trust Indenture Act; or

     (f) to make provision for transfer  procedures,  certification,  book-entry
provisions,  the form of restricted  securities legends, if any, to be placed on
Securities,  and all  other  matters  required  pursuant  to  Section  305(b) or
otherwise necessary, desirable or appropriate in connection with the issuance of
Securities to holders of Preferred  Securities in the event of a distribution of
Securities by the Trust if a Special Event occurs and is continuing.

SECTION 902.  SUPPLEMENTAL INDENTURES WITH CONSENT OF HOLDERS.

     With the consent of the Holders of greater than 50% in principal  amount of
the Outstanding Securities,  by Act of said Holders delivered to the Company and
the Trustee, the Company, when authorized by a Board Resolution, and the Trustee
may enter into an indenture or indentures supplemental hereto for the purpose of
adding any  provisions  to or changing in any manner or  eliminating  any of the
provisions  of this  Indenture  or of  modifying in any manner the rights of the
Holders  under this  Indenture;  PROVIDED,  however,  that no such  supplemental
indenture shall,  without the consent of the Holder of each Outstanding Security
affected thereby,

                                     -43-



<PAGE>




     (a) extend the Stated  Maturity of the principal of, or any  installment of
interest  (including  any  Additional  Payments or  Liquidated  Damages) on, any
Security,  or reduce the principal amount thereof,  or reduce the rate or extend
the time for payment of interest thereon  (including any Additional  Payments or
Liquidated Damages),  or reduce any premium payable upon the redemption thereof,
or change the place of payment  where,  or the coin or  currency  in which,  any
Security or interest  thereon is payable,  or impair the right to institute suit
for the enforcement of any such payment on or after the Stated Maturity  thereof
(or, in the case of redemption,  on or after the Redemption  Date), or adversely
affect the right to convert any Security as provided in Article Thirteen (except
as permitted by Section  901(c)) or modify the provisions of Article Twelve with
respect to the  subordination of the Notes in a manner adverse to the Holders in
any material respect,

     (b)  reduce  the  percentage  in  principal   amount  of  the   Outstanding
Securities,  the consent of whose Holders is required for any such  supplemental
indenture,  or the  consent  of whose  Holders  is  required  for any waiver (of
compliance  with  certain  provisions  of this  Indenture  or  certain  defaults
hereunder and their consequences) provided for in this Indenture, or

     (c) modify any of the provisions of this Section or Section 513,  except to
increase any such percentage or to provide that certain other provisions of this
Indenture cannot be modified or waived without the consent of the Holder of each
Outstanding Security affected thereby;  PROVIDED that if the Securities are held
by the Trust or a trustee of the Trust, such supplemental indenture shall not be
effective  until the holders of greater than 50% in liquidation  amount of Trust
Securities  shall  have  consented  to such  supplemental  indenture;  PROVIDED,
further,  that if the  consent of the  Holder of each  Outstanding  Security  is
required,  such  supplemental  indenture  shall not be  effective  as to a given
holder  of  Trust  Securities  of the  Trust  until  such  holder  of the  Trust
Securities of the Trust shall have consented to such supplemental indenture.

     Notwithstanding  the foregoing,  the Company may not amend the Indenture to
remove the  rights of holders of  Preferred  Securities  to  institute  a Direct
Action  pursuant to Section 516 without the consent of each Holder of  Preferred
Securities.

     It shall not be  necessary  for any Act of Holders  under  this  Section to
approve the particular form of any proposed supplemental indenture, but it shall
be sufficient if such Act shall approve the substance thereof.

     The Company may,  but shall not be obligated  to, fix a record date for the
purpose  of  determining  the  Persons  entitled  to  consent  to any  indenture
supplemental hereto. If a record date is fixed, the Holders on such record date,
or their duly designated  proxies,  and only such Persons,  shall be entitled to
consent  to such  supplemental  indenture,  whether or not such  Holders  remain
Holders  after such record date;  PROVIDED  that unless such consent  shall have
become  effective by virtue of the  requisite  percentage  having been  obtained
prior to the date which is 90 days  after such  record  date,  any such  consent
previously given shall automatically and without further action by any Holder be
canceled and of no further effect.
                                     -44-



<PAGE>




SECTION 903.  EXECUTION OF SUPPLEMENTAL INDENTURES.

     In  executing,   or  accepting  the  additional   trusts  created  by,  any
supplemental indenture permitted by this Article or the modifications thereby of
the trusts created by this Indenture,  the Trustee shall be entitled to receive,
and  (subject  to Section  601) shall be fully  protected  in relying  upon,  an
Opinion of Counsel stating that the execution of such supplemental  indenture is
authorized  or  permitted by this  Indenture.  The Trustee may, but shall not be
obligated  to,  enter into any such  supplemental  indenture  which  affects the
Trustee's own rights, duties or immunities under this Indenture or otherwise.

SECTION 904.  EFFECT OF SUPPLEMENTAL INDENTURES.

     Upon the execution of any supplemental  indenture under this Article,  this
indenture  shall be  modified in  accordance  therewith,  and such  supplemental
indenture shall form a part of this Indenture for all purposes; and every Holder
of Securities  theretofore or thereafter  authenticated and delivered  hereunder
shall be bound thereby.

SECTION 905.  CONFORMITY WITH TRUST INDENTURE ACT.

     Every  supplemental  indenture  executed  pursuant  to this  Article  shall
conform to the  requirements  of the Trust  Indenture Act;  PROVIDED,  that this
requirement  shall not  constitute an admission or  acknowledgment  by any party
hereto that any  qualification  is required prior to the time this Indenture and
the Trustee are required by the Trust Indenture Act to be so qualified.  

SECTION 906. REFERENCE IN SECURITIES TO SUPPLEMENTAL INDENTURES.

     Securities   authenticated   and  delivered  after  the  execution  of  any
supplemental  indenture  pursuant to this  Article may, and shall if required by
the  Trustee,  bear a notation in form  approved by the Trustee as to any matter
provided for in such supplemental  indenture. If the Company shall so determine,
new Securities so modified as to conform,  in the opinion of the Trustee and the
Company, to any such supplemental  indenture may be prepared and executed by the
Company  and  authenticated  and  delivered  by  the  Trustee  in  exchange  for
Outstanding Securities.  Failure to undertake the foregoing shall have no effect
on such supplemental indenture.


                                  ARTICLE TEN

                  Covenants; Representations and Warranties

SECTION 1001.  PAYMENT OF PRINCIPAL AND INTEREST.

                                     -45-



<PAGE>
     The Company  will duly and  punctually  pay the  principal  of and interest
(including any Additional  Payments and Liquidated Damages) on the Securities in
accordance with the terms of the Securities and this Indenture.

SECTION 1002.  MAINTENANCE OF OFFICE OR AGENCY.

     The Company will maintain in The City of New York an office or agency where
Securities may be presented or surrendered for payment,  where Securities may be
surrendered  for  registration  of transfer or  exchange  and where  notices and
demands to or upon the Company in respect of the  Securities  and this Indenture
may be served. The Company will give prompt written notice to the Trustee of the
location and any change in the location, of any such office or agency. If at any
time the Company  shall fail to maintain any such  required  office or agency or
shall fail to furnish the Trustee with the address thereof,  such presentations,
surrenders,  notices and demands  may be made or served at the  Corporate  Trust
Office of the Trustee,  and the Company  hereby appoint the Trustee as its agent
to receive all such presentations, surrenders, notices and demands.

     The Company may also from time to time  designate one or more other offices
or agencies  (in the United  States)  where the  Securities  may be presented or
surrendered  for any or all such purposes and may from time to time rescind such
designations; PROVIDED, however, that no such designation or rescission shall in
any manner  relieve  the  Company of its  obligations  to  maintain an office or
agency in the United  States for such  purposes.  The  Company  will give prompt
written  notice to the Trustee of any such  designation or rescission and of any
change in the location of any such other office or agency.

SECTION 1003.  MONEY FOR SECURITY PAYMENTS TO BE HELD IN TRUST.

     If the Company shall at any time act as its own Paying  Agent,  it will, on
or  before  each  due  date  of  the  principal  of or  interest  on  any of the
Securities,  segregate and hold in trust for the benefit of the Persons entitled
thereto a sum  sufficient to pay the principal or interest so becoming due until
such sums  shall be paid to such  Persons  or  otherwise  disposed  of as herein
provided and will  promptly  notify the Trustee of their action or failure so to
act.

     Whenever  the Company  shall have one or more Paying  Agents other than the
Company,  the  Company  will,  prior  to each due  date of the  principal  of or
interest on any Securities,  deposit with a Paying Agent a sum sufficient to pay
such  amount,  such sum to be held as provided by the Trust  Indenture  Act, and
(unless such Paying Agent is the Trustee) the Company will  promptly  notify the
Trustee of such action or failure so to act.

     The Company  will cause each Paying Agent other than the Trustee to execute
and deliver to the Trustee an  instrument in which such Paying Agent shall agree
with the Trustee,  subject to the  provisions of this Section,  that such Paying
Agent will (i) comply with the provisions of the Trust  Indenture Act applicable
to it as a Paying  Agent and (ii) during the  continuance  of any default by the
Company (or any other obligor upon the Securities) in the making of any payment

                                     -46-



<PAGE>




in respect of the Securities, upon the written request of the Trustee, forthwith
pay to the Trustee all sums held in trust by such Paying Agent as such.

     The Company may at any time, for the purpose of obtaining the  satisfaction
and  discharge  of this  Indenture  or for any  other  purpose,  pay,  or by the
Company's  Order direct any Paying Agent to pay, to the Trustee all sums held in
trust by the Company or such Paying  Agent,  such sums to be held by the Trustee
upon the same terms as those  upon  which such sums were held by the  Company or
such Paying  Agent;  and,  upon such payment by any Paying Agent to the Trustee,
such Paying Agent shall be released from all further  liability  with respect to
such money.

     Any money  deposited with the Trustee or any Paying Agent,  or then held by
the  Company,  in trust for the payment of the  principal  of or interest on any
Security and remaining  unclaimed for two years after such principal or interest
has become  due and  payable  shall be paid to the  Company  upon the  Company's
Request,  or (if then held by the Company) shall be discharged  from such trust;
and the Holder of any such Security shall  thereafter,  as an unsecured  general
creditor,  look only to the  Company for payment  thereof,  unless an  abandoned
property law designates another person, and all liability of the Trustee or such
Paying Agent with respect to such trust money,  and all liability of the Company
as trustee thereof, shall thereupon cease.

SECTION 1004.  STATEMENT BY OFFICERS AS TO DEFAULT.

     The Company will  deliver to the Trustee,  within 120 days after the end of
each fiscal year of the  Company  ending  after the date  hereof,  an  Officers'
Certificate, stating whether or not to the best knowledge of the signers thereof
the  Company is in  default  in the  performance  and  observance  of any of the
material terms,  provisions and conditions of this Indenture  (without regard to
any period of grace or requirement  of notice  provided  hereunder)  and, if the
Company  shall be in default,  specifying  all such  defaults and the nature and
status thereof of which they may have knowledge.

SECTION 1005. LIMITATION ON DIVIDENDS;  TRANSACTIONS WITH AFFILIATES;  COVENANTS
              AS TO THE TRUST.

     (a) The Company  covenants that so long as the Securities are  Outstanding,
if (i) there  shall  have  occurred  and be  continuing  any event that with the
giving  of notice or the  lapse of time or both,  would  constitute  an Event of
Default, (ii) the Company shall be in default with respect to its payment of any
obligations  under the Guarantee,  or (iii) the Company has exercised its option
to defer interest  payments on the Securities by extending the interest  payment
period and such period, or any extension thereof, shall be continuing,  then the
Company shall not, and shall not allow any of its Subsidiaries (other than, with
respect to clause (x) below only, its wholly-owned Subsidiaries) to, (x) declare
or pay dividends on, make distributions with respect to, or redeem,  purchase or
acquire, or make a liquidation payment with respect to, any of its capital stock
(except for (i) dividends or  distributions  in shares of Common Stock on Common
Stock or on the Preferred Stock, (ii) purchases or acquisitions of

                                     -47-



<PAGE>
shares of Common Stock made in connection with any employee  benefit plan of the
Company or its  subsidiaries  in the ordinary  course of business or pursuant to
employment  agreements  with  officers  or  employees  of  the  Company  or  its
subsidiaries entered into in the ordinary course of business, provided that such
repurchases by the Company made from officers or employees of the Company or its
subsidiaries  pursuant to employment  agreements shall be made at a price not to
exceed the market value on the date of any such  repurchase and shall not exceed
$1  million  in the  aggregate  for  all  such  employees  and  officers,  (iii)
conversions  or  exchanges of shares of Common Stock of one class into shares of
Common  Stock of another  class or (iv)  purchases  of  fractional  interests in
shares of the  Company's  capital stock  pursuant to the  conversion or exchange
provisions of any of the Company's securities being converted or exchanged), (y)
make any  payment  of  interest,  principal  or  premium,  if any,  on or repay,
repurchase or redeem any debt securities  issued by the Company that rank junior
to or PARI PASSU with the Securities  (except by conversion into or exchange for
shares of its capital stock),  and (z) make any guarantee  payments with respect
to the foregoing (other than such payments made pursuant to the Guarantee).

     (b) The Company  also  covenants  and agrees (i) that it shall  directly or
indirectly  maintain  100%  ownership  of the  Common  Securities  of the Trust;
PROVIDED,  HOWEVER,  that any permitted  successor of the Company  hereunder may
succeed to the Company's  ownership of such Common  Securities (ii) NOT TO CAUSE
OR PERMIT THE  DISSOLUTION,  WINDING-UP OR TERMINATION  OF THE TRUST,  EXCEPT IN
CONNECTION  WITH A  DISTRIBUTION  OF THE  SECURITIES TO THE HOLDERS OF PREFERRED
SECURITIES IN  LIQUIDATION OF THE TRUST OR IN CONNECTION  WITH CERTAIN  MERGERS,
CONSOLIDATIONS  OR AMALGAMATIONS  PERMITTED BY THE DECLARATION AND (iii) that it
shall use its reasonable  efforts,  consistent  with the terms and provisions of
the  Declaration,  to cause the Trust (x) to remain a statutory  business trust,
except in connection  with the  distribution of the Securities to the holders of
Trust Securities in liquidation of the Trust, the redemption of all of the Trust
Securities of the Trust, or certain mergers,  consolidations  or  amalgamations,
each as  permitted  by the  Declaration,  and (y) to  otherwise  continue  to be
classified as a grantor trust for United States Federal income tax purposes.

SECTION 1006.  PAYMENT OF EXPENSES OF THE TRUST.

     In connection with the offering, sale and issuance of the Securities to the
Property  Trustee in  connection  with the sale of the Trust  Securities  by the
Trust, the Company shall be responsible for the payment of:

     (a) all  costs,  fees  and  expenses  relating  to the  offering,  sale and
issuance of the  Securities,  including  commissions  to the Initial  Purchasers
payable pursuant to the Purchase Agreement and compensation of the Trustee under
the Indenture in accordance with the provisions of Section 607 of the Indenture;

     (b) all  debts  and  obligations  (other  than  with  respect  to the Trust
Securities) of the Trust,  all costs and expenses of the Trust  (including,  but
not limited to, costs and expenses  relating to the  organization  of the Trust,
the offering, sale and issuance of the Trust Securities

                                     -48-



<PAGE>




(including commissions to the Initial Purchasers in connection  therewith),  the
fees and expenses of the Property  Trustee and the Delaware  Trustee  (including
the payment of counsel fees and  expenses),  the costs and expenses  relating to
the operation of the Trust, including without limitation,  costs and expenses of
accountants,  attorneys,  statistical  or  bookkeeping  services,  expenses  for
printing and engraving and computing or accounting  equipment,  paying agent(s),
registrar(s),  transfer  agent(s),  duplicating,  travel and telephone and other
telecommunications  expenses and costs and expenses  incurred in connection with
the acquisition, financing and disposition of Trust assets); and

     (c) all taxes (other than United States  withholding taxes  attributable to
the Trust or its assets) and all liabilities, costs and expenses with respect to
such taxes of the Trust.

SECTION 1007.  REGISTRATION RIGHTS.

     The holders of the Preferred Securities,  the Securities, the Guarantee and
the  shares of Common  Stock of the  Company  issuable  upon  conversion  of the
Securities  (collectively,  the  "Registrable  Securities")  are entitled to the
benefits of a Registration Rights Agreement,  dated as of October 2, 1996, among
the Company and the Initial  Purchasers (the "Registration  Rights  Agreement").
Pursuant to the Registration  Rights  Agreement,  the Company has agreed for the
benefit of the holders of Registrable  Securities that (i) it will, at its cost,
within 75 calendar days after the date of issuance of the Preferred  Securities,
file a shelf registration  statement (the "Shelf  Registration  Statement") with
the Commission with respect to the resales of the Registrable  Securities,  (ii)
it will use reasonable efforts to cause such Shelf Registration  Statement to be
declared  effective by the Commission within 135 calendar days after the date of
issuance of the Registrable Securities and (iii) the Company will use reasonable
efforts to maintain such Shelf  Registration  Statement  continuously  effective
under the Securities Act until the third anniversary of the effectiveness of the
Shelf  Registration  Statement  or  such  earlier  date  as is  provided  in the
Registration Rights Agreement (the "Effectiveness Period"). Reference is made to
the Registration  Rights Agreement for a description of, among other things, the
circumstances under which a "Registration Default" may be declared if such Shelf
Registration  Statement is not filed or declared  effective within the specified
periods of time, and additional interest  "Liquidated Damages" may accrue and by
payable on the  Securities  as a result of such a  Registration  Default,  which
provisions are hereby incorporated herein by such reference.

     SECTION 1008.  RULE 144A INFORMATION REQUIREMENT.

     During the period beginning on the latest date of the original  issuance of
the Securities and ending on Resale Restriction  Termination Date (as defined in
the legend set forth in Section 202),  the Company  covenants and agrees that it
shall, during any period in which it is not subject to Section 13 or 15(d) under
the  Exchange  Act,  make  available  to any  holder  or  beneficial  holder  of
Securities or any Common Stock issued upon conversion  thereof which continue to
be restricted securities in connection with any sale thereof and any prospective
purchaser  of  Securities  or such Common  Stock from such holder or  beneficial
holder,  the  information   required  pursuant  to  Rule  144A(d)(4)  under  the
Securities Act upon the request of
                                     -49-



<PAGE>




any holder or  beneficial  holder of the  Securities or such Common Stock and it
will  take  such  further  action as any  holder  or  beneficial  holder of such
Securities  or such  Common  Stock may  reasonably  request,  all to the  extent
required  from time to time to enable such holder or  beneficial  holder to sell
its  Securities or Common Stock without  registration  under the  Securities Act
within the  limitation of the exemption  provided by Rule 144A, as such Rule may
be amended from time to time.  Upon the request of any holder or any  beneficial
holder of the Securities or such Common Stock,  the Company will deliver to such
holder a written statement as to whether it has complied with such requirements.

     SECTION 1009.  LISTING THE SECURITIES.

     In the  event  that  the  Securities  are  distributed  to the  holders  of
Preferred  Securities,  the  Company  will  use its  best  efforts  to list  the
Securities  on the  NYSE  or on  such  other  national  securities  exchange  or
automated quotation system on which the Preferred  Securities are then listed or
quoted.


                                 ARTICLE ELEVEN

                            Redemption of Securities

SECTION 1101.  RIGHT OF REDEMPTION.

     (a) The Securities may be redeemed at the election of the Company, in whole
or in part,  at any time or from time to time  after  October  5,  1999,  at the
Redemption  Prices set forth in Section 1109 below upon not less than 30 or more
than  60  days'  notice.  The  Company  may not  redeem  fewer  than  all of the
outstanding  Securities  unless all accrued and unpaid  Distributions  have been
paid on all Securities for all quarterly  Distribution periods terminating on or
before  the date of  redemption.  The Trust may not  redeem  fewer  than all the
outstanding  Securities  unless all accrued and unpaid  Distributions  have been
paid on all Securities for all quarterly  Distribution periods terminating on or
before the date of redemption.

     (b) As set forth more fully in Section 1110 below,  the Securities may also
be redeemed,  in whole (but not in part),  at the election of the Company at any
time within 90 days following the occurrence of a Tax Event (in whole but not in
part); PROVIDED, HOWEVER, that if, at the time there is available to the Company
or the Trust the  opportunity to eliminate,  within such 90-day period,  the Tax
Event by  taking  some  ministerial  action,  such as filing a form or making an
election,  or pursuing some other similar reasonable measure,  which in the sole
judgment of the Company  has or will cause no adverse  effect on the Trust,  the
holders of the Trust Securities or the Company or will involve no material cost,
then the Company or the Trust shall pursue such measure in lieu of redemption.

SECTION 1102.  APPLICABILITY OF ARTICLE.

                                     -50-



<PAGE>




     Redemption of  Securities  at the election of the Company,  as permitted by
Section 1101, shall be made in accordance with such provision and this Article.

SECTION 1103.  ELECTION TO REDEEM; NOTICE TO TRUSTEE.

     The election of the Company to redeem  Securities  pursuant to Section 1101
shall be  evidenced  by a Board  Resolution.  In case of any  redemption  at the
election of the Company, the Company shall, at least 30 days and no more than 60
days prior to the  Redemption  Date fixed by the Company,  notify the Trustee in
writing of such Redemption Date and of the principal  amount of Securities to be
redeemed  and  provide a copy of the  notice of  redemption  given to Holders of
Securities to be redeemed pursuant to Section 1104.

SECTION 1104.  SELECTION BY TRUSTEE OF SECURITIES TO BE REDEEMED.

     If less than all the Securities are to be redeemed  (unless such redemption
affects only a single Security),  the particular Securities to be redeemed shall
be selected not more than 60 days prior to the  Redemption  Date by the Trustee,
from the Outstanding  Securities not previously  called for redemption,  by such
method as the Trustee shall deem fair and  appropriate and which may provide for
the selection for redemption of portions (equal to $50 or any integral  multiple
thereof) of the principal amount of the Securities.

     The Trustee shall promptly  notify the Company in writing of the Securities
selected for redemption as aforesaid and, in case of any Securities selected for
partial redemption as aforesaid, the principal amount thereof to be redeemed.

     The provisions of the two preceding paragraphs shall not apply with respect
to any redemption affecting only a single Security,  whether such Security is to
be redeemed in whole or in part. In the case of any such redemption in part, the
unredeemed  portion  of the  principal  amount  of the  Security  shall be in an
authorized  denomination  (which  shall not be less than the minimum  authorized
denomination) for such Security.

     For all purposes of this Indenture,  unless the context otherwise requires,
all  provisions  relating to the redemption of Securities  shall relate,  in the
case of any  Securities  redeemed or to be redeemed only in part, to the portion
of the principal amount of such Securities which has been or is to be redeemed.

SECTION 1105.  NOTICE OF REDEMPTION.

     Notice of redemption  shall be given by first class mail,  postage prepaid,
mailed not less than 30 nor more than 60 days prior to the  Redemption  Date, to
each Holder of Securities to be redeemed,  at such Holder's address appearing in
the Security Register.

     All notices of  redemption  shall  identify the  Securities  to be redeemed
(including, if relevant, the CUSIP or ISIN number) and shall state:

                                     -51-



<PAGE>




     (a)  the Redemption Date,

     (b)  the Redemption Price,

     (c) that on the Redemption  Date the  Redemption  Price will become due and
payable upon each such  Security to be redeemed and that  interest  thereon will
cease to accrue on and after said date, and

     (d) the place or places where such  Securities  are to be  surrendered  for
payment of the Redemption Price.

     Notice of  redemption  of  Securities to be redeemed at the election of the
Company  shall be given by the  Company  or, at the  Company's  Request,  by the
Trustee in the name and at the expense of the Company.

SECTION 1106.  DEPOSIT OF REDEMPTION PRICE.

     On or prior to any  Redemption  Date,  the Company  shall  deposit with the
Trustee or with a Paying  Agent (or,  if the Company is acting as its own Paying
Agent,  segregate  and hold in trust as provided  in Section  1003) an amount of
money  sufficient to pay the Redemption  Price of, and (except if the Redemption
Date shall be an Interest  Payment Date) accrued interest on, all the Securities
which are to be redeemed on that date.

     If any Security  called for  redemption is converted,  any money  deposited
with the Trustee or with any Paying Agent or so segregated and held in trust for
the  redemption  of such Security  shall  (subject to any right of the Holder of
such Security or any Predecessor Security to receive interest as provided in the
last paragraph of Section 307) be paid to the Company upon the Company's Request
or, if then held by the Company, shall be discharged from such trust.

SECTION 1107.  SECURITIES PAYABLE ON REDEMPTION DATE.

     Notice of redemption  having been given as aforesaid,  the Securities so to
be  redeemed  shall,  on the  Redemption  Date,  become  due and  payable at the
Redemption  Price  therein  specified,  and from and after such date (unless the
Company  shall  default  in the  payment  of the  Redemption  Price and  accrued
interest) such  Securities  shall cease to bear interest.  Upon surrender of any
such Security for redemption in accordance with said notice, such Security shall
be paid by the Company at the Redemption  Price,  together with accrued interest
(including Additional Payments and Liquidated Damages, if any) to the Redemption
Date; PROVIDED,  however, that installments of interest whose Stated Maturity is
on or prior to the  Redemption  Date  shall be  payable  to the  Holders of such
Securities,  or one or more  Predecessor  Securities,  registered as such at the
close of business on the relevant  Record  Dates  according to the terms and the
provisions of Section 307.

                                     -52-



<PAGE>




     If any Security  called for redemption  shall not be so paid upon surrender
thereof for redemption,  the principal shall, until paid, bear interest from the
Redemption Date at the rate borne by the Security.

SECTION 1108.  SECURITIES REDEEMED IN PART.

     In the event of any  redemption in part,  the Company shall not be required
to (i) issue,  register the transfer of or exchange any Security during a period
beginning at the opening of business 15 days before any selection for redemption
of Securities  and ending at the close of business on the earliest date on which
the relevant notice of redemption is deemed to have been given to all holders of
Securities  to be so redeemed and (ii)  register the transfer of or exchange any
Securities  so  selected  for  redemption,  in whole or in part,  except for the
unredeemed portion of any Securities being redeemed in part.

     Any Security which is to be redeemed only in part shall be surrendered at a
place of payment therefor (with, if the Company or the Trustee so requires,  due
endorsement by, or a written  instrument of transfer in form satisfactory to the
Company and the Trustee  duly  executed  by, the Holder  thereof or his attorney
duly  authorized  in writing),  and the Company shall  execute,  and the Trustee
shall  authenticate  and make  available  for  delivery  to the  Holder  of such
Security without service charge, a new Security or Securities, of any authorized
denomination as requested by such Holder, in aggregate principal amount equal to
and in exchange for the  unredeemed  portion of the principal of the Security so
surrendered.

SECTION 1109.  OPTIONAL REDEMPTION.

     (a) The Company shall have the right to redeem the Securities,  in whole or
in part,  at any time or from time to time on or after  October 5, 1999 upon not
less than 30 nor more than 60 days' notice,  at a redemption  price equal at the
following optional redemption prices (expressed as a percentage of the principal
amount of Securities) if redeemed during the 12-month period beginning October 1
of the respective years shown below (October 5, in the case of 1999):

                                           Percentage of
                  Year                 Principal Year Amount
          --------------------         ---------------------
          1999 . . . . . . . . . . . . . . . 104.725%
          2000 . . . . . . . . . . . . . . . 104.050
          2001 . . . . . . . . . . . . . . . 103.375
          2002 . . . . . . . . . . . . . . . 102.700
          2003 . . . . . . . . . . . . . . . 102.025
          2004 . . . . . . . . . . . . . . . 101.350
          2005 . . . . . . . . . . . . . . . 100.675
          2006 and thereafter. . . . . . . . 100.000

                                     -53-



<PAGE>




plus  any  accrued  and  unpaid  interest,  including  Additional  Payments  and
Liquidated Damages, if any, to the Redemption Date.

Any  redemption  pursuant  to this  Section  1109 shall be made  pursuant to the
provisions of Sections 1101 through 1108 hereof.

     (b) If a partial redemption of the Securities would result in the delisting
of the  Preferred  Securities  issued by the Trust from any national  securities
exchange or other organization on which the Preferred Securities are listed, the
Company  shall not be permitted to effect such partial  redemption  and may only
redeem the Securities in whole.

SECTION 1110.  TAX EVENT REDEMPTION.

     If a Tax Event has occurred and is continuing and:

     (a)  The Company has received a Redemption Tax Opinion; or

     (b) after receiving a Dissolution Tax Opinion,  the Regular  Trustees shall
have been informed by tax counsel  rendering the  Dissolution Tax Opinion that a
No Recognition  Opinion cannot be delivered to the Trust, then,  notwithstanding
Section 1109(a) but subject to Section 1109(b), the Company shall have the right
upon not less than 30 days nor more than 60 days  notice to the  Holders  of the
Securities  to redeem the  Securities in whole (but not in part) for cash at the
redemption  price that would  then be  applicable  in  accordance  with  Section
1109(a) (or, in the case of the period commencing on the date of issuance of the
Securities  through  October 4, 1997 and the  twelve  month  periods  commencing
October 5, 1997 and  October 5, 1998,  the  product of  106.750%,  106.075%  and
105.400%,  respectively,  times  $50),  in each case  plus  accrued  and  unpaid
interest and Additional  Payments and Liquidated Damages, if any, within 90 days
following  the  occurrence  of such Tax Event (the "90-Day  Period");  PROVIDED,
HOWEVER, that if, at the time there is available to the Company or the Trust the
opportunity to eliminate within the 90-Day Period,  the Tax Event by taking some
ministerial action  ("Ministerial  Action"),  such as filing a form or making an
election,  or pursuing some other similar  reasonable measure which, in the sole
judgment of the Company, has or will cause no adverse effect on the Company, the
Trust or the holders of the Trust  Securities and will involve no material cost,
the Company or the Trust shall pursue such  Ministerial  Action or other measure
in lieu of  redemption,  and PROVIDED,  FURTHER,  that the Company shall have no
right to redeem  the  Securities  while the Trust is  pursuing  any  Ministerial
Action. The redemption payment, including accrued and unpaid interest, including
Additional  Payments,  if any, shall be made prior to 12:00 noon, New York time,
on the date of such  redemption  or such earlier time as the Company  determine,
PROVIDED,  that the Company shall deposit with the Trustee an amount  sufficient
to make such  redemption  payment  by 10:00  a.m.  on the date  such  redemption
payment is to be made.

SECTION 1111.  NO SINKING FUND.

                                     -54-



<PAGE>




     The Securities are not entitled to the benefit of any sinking fund.

                                 ARTICLE TWELVE

                           Subordination of Securities

SECTION 1201.  AGREEMENT TO SUBORDINATE.

     The Company  covenants  and agrees,  and each Holder of  Securities by such
Holder's  acceptance thereof likewise covenants and agrees,  that all Securities
shall be issued  subject to the  provisions  of this  Article  Twelve;  and each
Holder of a Security, whether upon original issue or upon transfer or assignment
thereof,  accepts and agrees to be bound by such provisions.  The payment by the
Company of the principal of, premium, if any, and interest (including Additional
Payments) on all Securities  issued  hereunder  shall,  to the extent and in the
manner  hereinafter set forth, be subordinated and junior in right of payment to
the prior  payment  in full of all  existing  and  future  Senior  Indebtedness,
whether  outstanding  at the  date of this  Indenture  or  thereafter  incurred;
provided  however,  that no provision of this Article  Twelve shall  prevent the
occurrence of any default or Event of Default hereunder.

SECTION 1202.  DEFAULT ON SENIOR INDEBTEDNESS.

     In the event and during the  continuation  of any default by the Company in
the payment of  principal,  premium,  interest  or any other  payment due on any
Senior Indebtedness  continuing beyond the period of grace, if any, specified in
the  instrument  evidencing  such  Senior  Indebtedness,  unless  and until such
default  shall have been cured or waived or shall have  ceased to exist,  and in
the event that the  maturity  of any Senior  Indebtedness  has been  accelerated
because of a default,  then no payment shall be made by the Company with respect
to the principal of (including redemption payments, if any), premium, if any, or
interest on the Securities.

     In the event that,  notwithstanding  the  foregoing,  any payment  shall be
received  by the  Trustee  when such  payment  is  prohibited  by the  preceding
paragraph of this  Section  1202,  such  payment  shall be held in trust for the
benefit  of,  and shall be paid over or  delivered  to,  the  holders  of Senior
Indebtedness or their respective representatives,  or to the trustee or trustees
under any indenture  pursuant to which any of such Senior  Indebtedness may have
been issued,  as their respective  interests may appear,  but only to the extent
that  the  holders  of the  Senior  Indebtedness  (or  their  representative  or
representatives  or a trustee)  notify the Trustee in writing  within 90 days of
such  payment of the amounts then due and owing on the Senior  Indebtedness  and
only the amounts  specified  in such notice to the Trustee  shall be paid to the
holders of Senior Indebtedness.

SECTION 1203.  LIQUIDATION; DISSOLUTION; BANKRUPTCY.


                                     -55-



<PAGE>




     Upon any payment by the Company or distribution of assets of the Company of
any kind or character,  whether in cash,  property or  securities,  to creditors
upon any  dissolution  or winding up or  liquidation  or  reorganization  of the
Company,  whether  voluntary  or  involuntary,  or  in  bankruptcy,  insolvency,
receivership or other  proceedings,  all principal of, and premium,  if any, and
interest due or to become due on, all Senior  Indebtedness  must be paid in full
before any payment is made on account of the principal (and premium,  if any) or
interest  on the  Securities;  and upon any such  dissolution  or  winding up or
liquidation or  reorganization,  any payment by the Company,  or distribution of
assets of the  Company of any kind or  character,  whether in cash,  property or
securities,  to which the Holders or the Trustee  would be entitled,  except for
the  provisions of this Article  Twelve,  shall be paid by the Company or by any
receiver,  trustee in  bankruptcy,  liquidating  trustee,  agent or other Person
making such payment or  distribution,  or by the Holders or by the Trustee under
this  Indenture  if  received  by them or it,  directly to the holders of Senior
Indebtedness (pro rata to such holders on the basis of the respective amounts of
Senior Indebtedness held by such holders, as calculated by the Company) or their
representative  or  representatives,  or to the  trustee or  trustees  under any
indenture pursuant to which any instruments  evidencing such Senior Indebtedness
may have been issued,  as their respective  interests may appear,  to the extent
necessary to pay such Senior  Indebtedness  in full, in money or money's  worth,
after giving  effect to any  concurrent  payment or  distribution  to or for the
holders of such Senior Indebtedness,  before any payment or distribution is made
to the Holders or to the Trustee.

     In  the  event  that,   notwithstanding  the  foregoing,   any  payment  or
distribution of assets of the Company of any kind or character, whether in cash,
property or securities,  prohibited by the  foregoing,  shall be received by the
Trustee  or the  Holders  before  all Senior  Indebtedness  is paid in full,  or
provision is made for such payment in money in accordance  with its terms,  such
payment or  distribution  shall be held in trust for the benefit of and shall be
paid  over  or  delivered  to  the  holders  of  Senior  Indebtedness  or  their
representative  or  representatives,  or to the  trustee or  trustees  under any
indenture pursuant to which any instruments  evidencing such Senior Indebtedness
may have been issued,  and their respective  interests may appear, as calculated
by the  Company,  for  application  to the  payment of all  Senior  Indebtedness
remaining unpaid to the extent necessary to pay such Senior Indebtedness in full
in money in accordance  with its terms,  after giving  effect to any  concurrent
payment or distribution to or for the holders of such Senior Indebtedness.

     For  purposes  of this  Article  Twelve,  the  words,  "cash,  property  or
securities"  shall not be deemed to  include  shares of stock of the  Company as
reorganized or readjusted, or securities of the Company or any other corporation
provided for by a plan of reorganization  or readjustment,  the payment of which
is  subordinated  at least to the extent  provided in this  Article  Twelve with
respect to the Securities to the payment of all Senior Indebtedness which may at
the time be outstanding;  provided, that (i) such Senior Indebtedness is assumed
by the new  corporation,  if any,  resulting  from  any such  reorganization  or
readjustment, and (ii) the rights of the holders of such Senior Indebtedness are
not,  without the consent of such  holders,  altered by such  reorganization  or
readjustment.  The  consolidation  of the  Company  with,  or the  merger of the
Company with or into,  another  Person or the  liquidation or dissolution of the
Company


                                     -56-



<PAGE>




following  the  conveyance,  transfer or lease of all or  substantially  all its
properties and assets on a  consolidated  basis to another Person upon the terms
and  conditions  provided  for in  Article  Eight  hereof  shall not be deemed a
dissolution,  winding up, liquidation or reorganization for the purposes of this
Section  1203 if  such  other  Person  shall,  as a part of such  consolidation,
merger"  conveyance,  transfer or lease,  comply with the  conditions  stated in
Article  Eight  hereof.  Nothing in Section  1202 or in this  Section 1203 shall
apply to claims of, or payments to, the Trustee under or pursuant to Section 607
hereof.

SECTION 1204.  SUBROGATION.

     Subject to the  payment in full of all Senior  Indebtedness,  the rights of
the  Holders  shall be  subrogated  to the rights of the  holders of such Senior
Indebtedness  to  receive  payments  or  distributions  of  cash,   property  or
securities  of the  Company,  as the  case  may be,  applicable  to such  Senior
Indebtedness  until the principal of (and premium,  if any,) and interest on the
Securities shall be paid in full; and, for the purposes of such subrogation,  no
payments or  distributions  to the holders of such  Senior  Indebtedness  of any
cash,  property  or  securities  to which the  Holders or the  Trustee  would be
entitled except for the provisions of this Article  Twelve,  and no payment over
pursuant to the provisions of this Article Twelve,  to or for the benefit of the
holders of such Senior Indebtedness by Holders or the Trustee, shall, as between
the Company,  its creditors other than holders of Senior  Indebtedness,  and the
Holders,  be deemed to be a payment  by the  Company  to or on  account  of such
Senior Indebtedness. It is understood that the provisions of this Article Twelve
are and are intended  solely for the purposes of defining the relative rights of
the Holders, on the one hand, and the holders of such Senior Indebtedness on the
other hand.

     Nothing  contained in this Article Twelve or elsewhere in this Indenture or
in the  Securities is intended to or shall impair,  as between the Company,  its
creditors other than the holders of Senior  Indebtedness,  and the Holders,  the
obligation of the Company,  which is absolute and  unconditional,  to pay to the
Holders the principal of (and premium, if any) and interest on the Securities as
and when the same shall become due and payable in  accordance  with their terms,
or is  intended  to or shall  affect  the  relative  rights of the  Holders  and
creditors of the  Company,  as the case may be, other than the holders of Senior
Indebtedness,  nor shall anything  herein or therein  prevent the Trustee or the
Holder from exercising all remedies  otherwise  permitted by applicable law upon
default under this Indenture,  subject to the rights, if any, under this Article
Twelve of the holders of such Senior  Indebtedness in respect of cash,  property
or securities of the Company,  as the case may be, received upon the exercise of
any such remedy.

     Upon any payment or  distribution  of assets of the Company  referred to in
this Article Twelve, the Trustee,  subject to the provisions of Section 603, and
the  Holders,  shall be  entitled  to rely upon any order or decree  made by any
court  of  competent  jurisdiction  in  which  such  dissolution,   winding  up,
liquidation or reorganization  proceedings are pending,  or a certificate of the
receiver,  trustee in  bankruptcy,  liquidation  trustee,  agent or other Person
making such payment or distribution, delivered to the Trustee or to the Holders,
for the purposes of  ascertaining  the Persons  entitled to  participate in such
distribution, the holders of the Senior


                                     -57-



<PAGE>




Indebtedness  and other  indebtedness  of the  Company,  as the case may be, the
amount  thereof or payable  thereon,  the amount or amounts paid or  distributed
thereon and all other facts pertinent thereto or to this Article Twelve. 

SECTION 1205. TRUSTEE TO EFFECTUATE SUBORDINATION.

     Each Holder by such Holder's  acceptance thereof authorizes and directs the
Trustee  on such  Holder's  behalf to take such  action as may be  necessary  or
appropriate to effectuate the subordination  provided in this Article Twelve and
appoints  the  Trustee as such  Holder's  attorney-in-fact  for any and all such
purposes.

SECTION 1206.  NOTICE BY THE COMPANY.

     The Company shall give prompt  written  notice to a Responsible  Officer of
the Trustee of any fact known to the Company which would  prohibit the making of
any payment of monies to or by the Trustee in respect of the Securities pursuant
to the provisions of this Article Twelve. Notwithstanding the provisions of this
Article Twelve or any other provision of this  Indenture,  the Trustee shall not
be charged with knowledge of the existence of any facts which would prohibit the
making  of  any  payment  of  monies  to or by the  Trustee  in  respect  of the
Securities pursuant to the provision of this Article Twelve,  unless and until a
Responsible Officer of the Trustee shall have received written notice thereof at
the  Corporate  Trust  Office of the  Trustee  from the  Company  or a holder or
holders of Senior  Indebtedness  or from any  trustee  therefor;  and before the
receipt of any such written  notice,  the Trustee,  subject to the provisions of
Section  603 hereof,  shall be  entitled in all  respects to assume that no such
facts exist; provided,  however, that if the Trustee shall not have received the
notice provided for in this Section 1206 at least two Business Days prior to the
date upon which by the terms hereof any money may become payable for any purpose
(including, without limitation, the payment of the principal of (and premium, if
any) or  interest on any  Security),  then,  anything  herein  contained  to the
contrary  notwithstanding,  the Trustee  shall have full power and  authority to
receive  such  money and to apply the same to the  purposes  for which they were
received,  and shall not be affected by any notice to the contrary  which may be
received by it within two Business Days prior to such date.

     The Trustee, subject to the provisions of Section 603, shall be entitled to
rely on the delivery to it of a written notice by a Person representing  himself
to be a holder of Senior Indebtedness (or a trustee on behalf of such holder) to
establish  that  such  notice  has  been  given  by  a  holder  of  such  Senior
Indebtedness or a trustee on behalf of any such holder or holders.  In the event
that the Trustee determines in good faith that further evidence is required with
respect  to the  right of any  Person  as a holder  of  Senior  Indebtedness  to
participate in any payment or distribution  pursuant to this Article Twelve, the
Trustee  may  request  such  Person  to  furnish   evidence  to  the  reasonable
satisfaction of the Trustee as to the amount of Senior Indebtedness held by such
Person,  the extent to which such  Person is  entitled  to  participate  in such
payment  or  distribution  and any other  facts  pertinent  to the right of such
Person under this Article


                                     -58-



<PAGE>




Twelve,  and,  if such  evidence  is not  furnished,  the  Trustee may defer any
payment to such Person pending  judicial  determination  as to the right of such
Person to receive such payment.

SECTION 1207.  RIGHTS OF THE TRUSTEE; HOLDERS OF SENIOR INDEBTEDNESS.

     The Trustee in its individual  capacity shall be entitled to all the rights
set forth in this Article  Twelve in respect of any Senior  Indebtedness  at any
time held by it, to the same extent as any other holder of Senior  Indebtedness,
and nothing in this Indenture  shall deprive the Trustee of any of its rights as
such holder.

     With  respect to the holders of Senior  Indebtedness  of the  Company,  the
Trustee  undertakes  to  perform or to observe  only such of its  covenants  and
obligations as are set forth in this Article Twelve, and no implied covenants or
obligations  with  respect to the holders of such Senior  Indebtedness  shall be
read into this Indenture against the Trustee. The Trustee shall not be deemed to
owe any fiduciary duty to the holders of such Senior  Indebtedness  and, subject
to the  provisions of Section 603, the Trustee shall not be liable to any holder
of such  Senior  Indebtedness  if it shall pay over or deliver to  Holders,  the
Company or any other  Person  money or assets to which any holder of such Senior
Indebtedness  shall be entitled by virtue of this Article  Twelve or  otherwise.
With respect to the holders of Senior  Indebtedness,  the Trustee undertakes ,to
perform  or to  observe  only  such  of  its  covenants  or  obligations  as are
specifically  set forth in this  Article  Twelve  and no  implied  covenants  or
obligations  with respect to holders of Senior  Indebtedness  shall be read into
this Indenture against the Trustee.

SECTION 1208.  SUBORDINATION MAY NOT BE IMPAIRED.

     No right of any  present  or future  holder of any Senior  Indebtedness  to
enforce  subordination  as  herein  provided  shall  at any  time  in any way be
prejudiced  or  impaired by any act or failure to act on the part of the Company
or by any act or failure to act, in good faith,  by any such  holder,  or by any
noncompliance  by the Company with the terms,  provisions  and covenants of this
Indenture, regardless of any knowledge thereof which any such holder may have or
otherwise be charged with.

     Without in any way limiting the generality of the foregoing paragraph,  the
holders of Senior  Indebtedness may, at any time and from time to time,  without
the  consent  of or notice to the  Trustee  or the  Holders,  without  incurring
responsibility  to the  holders  of the  Securities  and  without  impairing  or
releasing the  subordination  provided in this Article Twelve or the obligations
hereunder  of  the  Holders  of  the   Securities   to  the  holders  of  Senior
Indebtedness,  do any one or more of the following: (i) change the manner, place
or terms of payment or extend  the time of payment  of, or renew or alter,  such
Senior Indebtedness,  or otherwise amend or supplement in any manner such Senior
Indebtedness or any instrument  evidencing the same or any agreement under which
such  Senior  Indebtedness  is  outstanding;  (ii)  sell,  exchange,  release or
otherwise deal with any property pledged,  mortgaged or otherwise  securing such
Senior  Indebtedness;  (iii)  release  any  Person  liable in any manner for the
collection of such Senior


                                     -59-



<PAGE>




Indebtedness;  and (iv) exercise or refrain from  exercising  any rights against
the Company and any other Person.

SECTION 1209.  CERTAIN CONVERSIONS DEEMED PAYMENT.

     For the purposes of this Article Twelve only, (1) the issuance and delivery
of junior  securities  upon  conversion of Securities in accordance with Article
Thirteen shall not be deemed to constitute a payment or  distribution on account
of the principal of (or premium, if any) or interest on Securities or on account
of the  purchase  or  other  acquisition  of  Securities,  and (2) the  payment,
issuance or delivery of cash  (except in  satisfaction  of  fractional  shares),
property or  securities  (other than junior  securities)  upon  conversion  of a
Security  shall be deemed to  constitute  payment on account of the principal of
such  Security.  For the  purposes  of  this  Section  1209,  the  term  "junior
securities"  means (a) shares of any stock of any class of the  Company,  or (b)
securities  of the  Company  which are  subordinated  in right of payment to all
Senior Indebtedness which may be outstanding at the time of issuance or delivery
of such securities to  substantially  the same extent as, or to a greater extent
than, the Securities are so  subordinated  as provided in this Article.  Nothing
contained  in this  Article  Twelve or  elsewhere  in this  Indenture  or in the
Securities is intended to or shall impair,  as among the Company,  its creditors
other than holders of Senior  Indebtedness and the Holders,  the right, which is
absolute and unconditional, of the Holder to convert such Security in accordance
with Article Thirteen.

SECTION 1210.  ARTICLE APPLICABLE TO PAYING AGENTS.

     If at any time any  paying  agent  other than the  Trustee  shall have been
appointed  by the Company and be then acting  hereunder,  the term  "Trustee" as
used in this Article shall (unless the context otherwise  requires) be construed
as extending to and including  such paying agent within its meaning as fully for
all intents and  purposes as if such paying  agent were named in this Article in
addition  to or in place  of the  Trustee;  PROVIDED,  HOWEVER,  that the  first
paragraph of Section 1207 shall not apply to the Company or any Affiliate of the
Company if it or such Affiliate acts as paying agent.

                                ARTICLE THIRTEEN

                            Conversion of Securities

SECTION 1301.  CONVERSION RIGHTS.

     Subject to and upon  compliance  with the  provisions of this Article,  the
Securities  are  convertible,  at the  option of the  Holder,  at any time on or
before the close of business on the Business Day immediately  preceding the date
of repayment of such Securities,  whether at maturity or upon redemption (either
at the option of the Company or  pursuant  to a Tax  Event),  into the number of
fully paid and nonassessable shares of Common Stock obtained by dividing $50 per
Security  by the  applicable  conversion  price  (initially  $28.75 per share of
Common  Stock for each  Security),  rounded to the nearest  one  thousand of one
share (equivalent to conversion


                                     -60-



<PAGE>




rate of 1.739  Shares  per  share of  Common  Stock per  Security),  subject  to
adjustment  as  described  in this  Article  Thirteen.  A Holder may convert any
portion of the principal amount of the Securities into that number of fully paid
and  nonassessable  shares of Common Stock  (calculated as to each conversion to
the nearest  1/1000th of a share)  obtained by dividing the principal  amount of
the Securities to be converted by such  conversion  price. In case a Security or
portion  thereof is called for redemption,  such conversion  right in respect of
the  Security or portion so called  shall expire at the close of business on the
Business Day immediately preceding the corresponding Redemption Date, unless the
Company defaults in making the payment due upon redemption. The Company shall at
all times reserve and keep available out of its  authorized and unissued  Common
Stock, solely for issuance upon the conversion of the Securities,  free from any
preemptive  or other  similar  rights,  such number of shares of Common Stock as
shall from time to time be issuable upon the  conversion  of all the  Securities
then outstanding.

SECTION 1302.  CONVERSION PROCEDURES.

     (a) In order to  convert  all or a portion  of the  Securities,  the Holder
thereof  shall  deliver  to  the  Conversion  Agent  an  irrevocable  Notice  of
Conversion  setting  forth the  principal  amount of Securities to be converted,
together with the name or names,  if other than the Holder,  in which the shares
of Common Stock should be issued upon  conversion  and, if such  Securities  are
definitive  Securities,  surrender to the Conversion  Agent the Securities to be
converted,  duly endorsed or assigned to the Company or in blank. In addition, a
holder of Preferred  Securities may exercise its right under the  Declaration to
convert  such  Preferred  Securities  into  Common  Stock by  delivering  to the
Conversion  Agent  an  irrevocable   Notice  of  Conversion  setting  forth  the
information  called for by the preceding  sentence and directing the  Conversion
Agent (i) to exchange such  Preferred  Security for a portion of the  Securities
held by the Trust (at an exchange rate of $50 principal amount of Securities for
each Preferred  Security) and (ii) to immediately  convert such  Securities,  on
behalf of such holder, into Common Stock of the Company pursuant to this Article
Thirteen and, if such Preferred Securities are in definitive form,  surrendering
such Preferred Securities, duly endorsed or assigned to the Company or in blank.
So long as any Preferred Securities are Outstanding, the Trust shall not convert
any  Securities  except  pursuant  to a Notice of  Conversion  delivered  to the
Conversion Agent by a holder of Preferred Securities.

     If a Notice of Conversion is delivered on or after the Regular  Record Date
and prior to the subsequent  Interest  Payment Date, the Holder will be entitled
to receive the interest  payable on the subsequent  Interest Payment Date on the
portion of Securities to be converted  notwithstanding  the  conversion  thereof
prior to such  Interest  Payment  Date.  Except  as  otherwise  provided  in the
immediately  preceding sentence, in the case of any Security which is converted,
interest  whose Stated  Maturity is on or after the date of  conversion  of such
Security shall not be payable, and the Company shall not make nor be required to
make any other  payment,  adjustment  or  allowance  with respect to accrued but
unpaid interest on the Securities being  converted,  which shall be deemed to be
paid in full. Each conversion shall be deemed to have been effected  immediately
prior to the close of business on the day on which the Notice of

                                     -61-



<PAGE>




Conversion was received (the "Conversion Date") by the Conversion Agent from the
Holder or from a holder  of the  Preferred  Securities  effecting  a  conversion
thereof pursuant to its conversion rights under the Declaration, as the case may
be. The Person or Persons  entitled to receive the Common  Stock  issuable  upon
such  conversion  shall be treated  for all  purposes  as the  record  holder or
holders  of such  Common  Stock as of the  Conversion  Date and such  Person  or
Persons will cease to be a record holder or record  holders of the Securities on
that date.  As promptly as  practicable  on or after the  Conversion  Date,  the
Company shall issue and deliver at the office of the  Conversion  Agent,  unless
otherwise  directed by the Holder in the Notice of Conversion,  a certificate or
certificates  for the number of full shares of Common Stock  issuable  upon such
conversion,  together with the cash payment,  if any, in lieu of any fraction of
any share to the Person or Persons  entitled to receive the same. The Conversion
Agent shall deliver such certificate or certificates to such Person or Persons.

     (b) The Company's delivery upon conversion of the fixed number of shares of
Common Stock into which the Securities are  convertible  (together with the cash
payment,  if any, in lieu of  fractional  shares) shall be deemed to satisfy the
Company's  obligation to pay the principal  amount at Maturity of the portion of
Securities so converted and any unpaid interest (including  Compounded Interest,
Additional  Interest and Liquidated  Damages)  accrued on such Securities at the
time of such conversion.

     (c) No  fractional  shares  of Common  Stock  will be issued as a result of
conversion, but in lieu thereof, the Company shall pay to the Conversion Agent a
cash  adjustment  in an amount equal to the same  fraction of the last  reported
sale price of such  fractional  interest on the date on which the  Securities or
Preferred  Securities,  as  the  case  may  be,  were  duly  surrendered  to the
Conversion  Agent for  conversion,  or, if such day is not a Trading Day, on the
next Trading Day, and the  Conversion  Agent in turn will make such payment,  if
any, to the Holder or the holder of the Preferred Securities so converted.

     (d) In the event of the  conversion  of any  Security  in part only,  a new
Security or Securities for the unconverted portion thereof will be issued in the
name of the Holder thereof upon the  cancellation  of the Security  converted in
part in accordance with Section 305.

     (e) In effecting the conversion transactions described in this Section, the
Conversion  Agent is acting as agent of the holders of Preferred  Securities (in
the exchange of Preferred Securities for Securities) and as agent of the Holders
of Securities (in the conversion of Securities  into Common Stock),  as the case
may be,  directing it to effect such  conversion  transactions.  The  Conversion
Agent is hereby  authorized  (i) to exchange  Securities  held by the Trust from
time to time for Preferred  Securities in connection with the conversion of such
Preferred  Securities  in  accordance  with this  Article  Thirteen  and (ii) to
convert all or a portion of the  Securities  into Common Stock and  thereupon to
deliver such shares of Common Stock in  accordance  with the  provisions of this
Article  Thirteen and to deliver to the Trust a new Security or  Securities  for
any resulting unconverted principal amount.

                                     -62-



<PAGE>




     (f) All shares of Common Stock  delivered upon any conversion of Securities
required  to bear the  Restricted  Securities  Legend  shall bear a  restrictive
legend  substantially in the form of the legend required to be set forth on such
Securities and shall be subject to the restrictions on transfer provided in such
legend and in Section  305(b)  hereof.  Neither the  Trustee nor the  Conversion
Agent shall have any  responsibility  for the  inclusion  or content of any such
restrictive legend on such Common Stock; PROVIDED,  however, that the Trustee or
the  Conversion  Agent shall have  provided  to the Company or to the  Company's
transfer agent for such Common Stock, prior to or concurrently with a request to
the Company to deliver to such  Conversion  Agent  certificates  for such Common
Stock,   written  notice  that  the  Securities  delivered  for  conversion  are
Securities  required to bear the  Restricted  Securities  Legend.  

SECTION 1303.  CONVERSION PRICE ADJUSTMENTS.

     The conversion price shall be subject to adjustment  (without  duplication)
from time to time as follows:

     (a) In case the Company shall, while any of the Securities are Outstanding,
(i) pay a dividend or make a  distribution  with  respect to its Common Stock in
shares of Common Stock,  (ii) subdivide its outstanding  shares of Common Stock,
(iii) combine its  outstanding  shares of Common Stock into a smaller  number of
shares or (iv)  issue by  reclassification  of its  shares  of Common  Stock any
shares  of  capital  stock of the  Company,  the  conversion  privilege  and the
conversion price in effect immediately prior to such action shall be adjusted so
that the Holder of any Securities thereafter surrendered for conversion shall be
entitled to receive the number of shares of capital  stock of the Company  which
he would have owned  immediately  following such action had such Securities been
converted  immediately  prior  thereto.  An  adjustment  made  pursuant  to this
subsection (a) shall become effective  immediately  after the record date in the
case of a dividend or other distribution and shall become effective  immediately
after  the   effective   date  in  case  of  a   subdivision,   combination   or
reclassification  (or  immediately  after the record date if a record date shall
have been  established  for such event).  If, as a result of an adjustment  made
pursuant  to  this  subsection  (a),  the  Holder  of  any  Security  thereafter
surrendered  for  conversion  shall become  entitled to receive shares of two or
more classes or series of capital  stock of the Company,  the Board of Directors
(whose  determination  shall be  conclusive  and shall be  described  in a Board
Resolution  filed  with the  Trustee)  shall  determine  the  allocation  of the
adjusted  conversion  price between or among shares of such classes or series of
capital  stock.  In the event  that such  dividend,  distribution,  subdivision,
combination or issuance is not so paid or made, the conversion price shall again
be  adjusted  to be the  conversion  price which would then be in effect if such
record date had not been fixed.

     (b) In case the Company shall, while any of the Securities are Outstanding,
issue rights or warrants to all holders of its Common Stock  entitling them (for
a period  expiring  within 45 days after the  record  date  mentioned  below) to
subscribe for or purchase  shares of Common Stock at a price per share less than
the current  market price per share of Common Stock (as  determined  pursuant to
subsection (f) below) on the record date mentioned  below,  the conversion price
for the  Securities  shall be  adjusted  so that the same shall  equal the price
determined by


                                     -63-



<PAGE>




multiplying  the  conversion  price in effect  immediately  prior to the date of
issuance of such rights or warrants by a fraction of which the  numerator  shall
be the number of shares of Common Stock  outstanding  on the date of issuance of
such rights or warrants plus the number of shares which the  aggregate  offering
price of the total  number of shares so offered  for  subscription  or  purchase
would purchase at such current market price, and of which the denominator  shall
be the number of shares of Common Stock  outstanding  on the date of issuance of
such rights or warrants  plus the number of  additional  shares of Common  Stock
offered for  subscription or purchase.  Such adjustment  shall become  effective
immediately after the record date for the determination of stockholders entitled
to receive such rights or warrants.  For the  purposes of this  subsection,  the
number  of  shares of Common  Stock at any time  outstanding  shall not  include
shares held in the  treasury  of the  Company.  The Company  shall not issue any
rights or warrants in respect of shares of Common  Stock held in the treasury of
the Company.  In case any rights or warrants  referred to in this  subsection in
respect of which an  adjustment  shall have been made shall  expire  unexercised
within 45 days  after the same  shall  have  been  distributed  or issued by the
Company, the conversion price shall be readjusted at the time of such expiration
to the conversion price that would have been in effect if no adjustment had been
made on  account of the  distribution  or  issuance  of such  expired  rights or
warrants.

     (c) Subject to the last sentence of this subparagraph,  in case the Company
shall,  by dividend or otherwise,  distribute to all holders of its Common Stock
evidences of its  indebtedness,  shares of any class or series of capital stock,
cash or assets  (including  securities,  but  excluding  any rights or  warrants
referred to in subparagraph  (b), any dividend or distribution  paid exclusively
in cash and any dividend or distribution referred to in subparagraph (a) of this
Section  1303),  the  conversion  price  shall be reduced so that the same shall
equal  the  price  determined  by  multiplying  the  conversion  price in effect
immediately  prior  to the  effectiveness  of  the  conversion  price  reduction
contemplated by this subparagraph (c) by a fraction of which the numerator shall
be the current market price per share  (determined  as provided in  subparagraph
(f)) of the Common Stock on the date fixed for the payment of such  distribution
(the  "Reference  Date") less the fair market value (as determined in good faith
by the Board of Directors, whose determination shall be conclusive and described
in a  resolution  of the Board of  Directors),  on the  Reference  Date,  of the
portion of the  evidences of  indebtedness,  shares of capital  stock,  cash and
assets  so  distributed  applicable  to  one  share  of  Common  Stock  and  the
denominator  shall be such current  market price per share of the Common  Stock,
such reduction to become effective  immediately prior to the opening of business
on the day  following  the  Reference  Date.  In the event that such dividend or
distribution  is not so paid or  made,  the  conversion  price  shall  again  be
adjusted  to be the  conversion  price  which  would  then be in  effect if such
dividend or distribution had not occurred.  If the Board of Directors determines
the fair market value of any distribution for purposes of this  subparagraph (c)
by  reference  to the actual or when issued  trading  market for any  securities
comprising  such  distribution,  it must in doing so consider the prices in such
market over the same period used in computing the current market price per share
of Common Stock  (determined as provided in  subparagraph  (f)). For purposes of
this  subparagraph  (c), any dividend or  distribution  that includes  shares of
Common Stock or rights or warrants to subscribe for or purchase shares of Common
Stock  shall be deemed  instead  to be (1) a  dividend  or  distribution  of the
evidences of indebtedness, shares of capital stock, cash or assets

                                     -64-



<PAGE>




other than such shares of Common  Stock or such  rights or warrants  (making any
conversion  price  reduction  required  by this  subparagraph  (c))  immediately
followed by (2) a dividend  or  distribution  of such shares of Common  Stock or
such rights or warrants (making any further  conversion price reduction required
by subparagraph  (a) or (b)),  except (A) the Reference Date of such dividend or
distribution  as defined in this  subparagraph  shall be substituted as (a) "the
record  date in the  case of a  dividend  or other  distribution,"  and (b) "the
record date for the  determination  of  stockholders  entitled  to receive  such
rights or warrants" and (c) "the date fixed for such  determination"  within the
meaning of subparagraphs (a) and (b) and (B) any shares of Common Stock included
in such dividend or distribution shall not be deemed outstanding for purposes of
computing any adjustment of the conversion price in subparagraph (a).

     (d) In case the Company shall pay or make a dividend or other  distribution
on its Common Stock  exclusively in cash  (excluding all regular cash dividends,
if the  annualized  amount thereof per share of Common Stock does not exceed 10%
of the current  market price per share,  determined as provided in  subparagraph
(f), of the Common Stock on the Trading Day  immediately  preceding  the date of
declaration of such dividend), the conversion price shall be reduced so that the
same shall equal the price  determined by multiplying  the  conversion  price in
effect  immediately prior to the effectiveness of the conversion price reduction
contemplated by this  subparagraph by a fraction of which the numerator shall be
the current market price per share  (determined as provided in subparagraph (f))
of the Common Stock on the date fixed for the payment of such  distribution less
the amount of cash so distributed  (excluding that portion of such  distribution
that does not exceed 10% of the current  market price per share,  determined  as
provided  above)  applicable  to one share of Common  Stock and the  denominator
shall be such current market price per share of the Common Stock, such reduction
to become  effective  immediately  prior to the  opening of  business on the day
following  the  date  fixed  for the  payment  of such  distribution;  PROVIDED,
HOWEVER, that in the event the portion of the cash so distributed  applicable to
one share of Common Stock is equal to or greater  than the current  market price
per share (as  defined in  subparagraph  (f)) of the Common  Stock on the record
date mentioned above (excluding that portion of such  distribution that does not
exceed 10% of the current market price per share, determined as provided above),
in lieu of the foregoing  adjustment,  adequate  provision shall be made so that
each  Holder of shares  of  Securities  shall  have the  right to  receive  upon
conversion  the amount of cash such Holder  would have  received had such Holder
converted each share of the Securities  immediately prior to the record date for
the distribution of the cash (less that portion of such  distribution  that does
not exceed 10% of the current  market  price per share,  determined  as provided
above).  In the event that such dividend or distribution is not so paid or made,
the conversion  price shall again be adjusted to be the  conversion  price which
would then be in effect if such record date had not been fixed.

     (e) In case a tender or exchange  offer (other than an odd-lot  offer) made
by the  Company or any  Subsidiary  of the Company for all or any portion of the
Common  Stock shall expire and such tender or exchange  offer shall  involve the
payment by the Company or such Subsidiary of  consideration  per share of Common
Stock  having a fair market value (as  determined  in good faith by the Board of
Directors, whose determination shall be conclusive and described in a resolution
of the Board of Directors) at the last time (the "Expiration Time")

                                     -65-



<PAGE>




tenders or exchanges may be made  pursuant to such tender or exchange  offer (as
it shall have been  amended)  that  exceeds the current  market  price per share
(determined as provided in subparagraph  (f)) of the Common Stock on the Trading
Day next succeeding the Expiration  Time, the conversion  price shall be reduced
so that the same shall equal the price  determined by multiplying the conversion
price in effect  immediately  prior to the effectiveness of the conversion price
reduction  contemplated  by this  subparagraph  (e) by a  fraction  of which the
numerator shall be the number of shares of Common Stock  outstanding  (including
any tendered or  exchanged  shares) at the  Expiration  Time  multiplied  by the
current market price per share  (determined as provided in subparagraph  (f)) of
the Common Stock on the Trading Day next  succeeding the Expiration Time and the
denominator  shall  be the sum of (x)  the  fair  market  value  (determined  as
aforesaid) of the aggregate  consideration  payable to stockholders based on the
acceptance  (up to any maximum  specified in the terms of the tender or exchange
offer) of all shares  validly  tendered or exchanged and not withdrawn as of the
Expiration  Time (the shares deemed so accepted,  up to any such maximum,  being
referred  to  as  the  "Purchased  Shares")  (excluding  that  portion  of  such
consideration  that  does  not  exceed  the  current  market  price  per  share,
determined  as  provided  above) and (y) the  product of the number of shares of
Common Stock  outstanding (less any Purchased Shares) at the Expiration Time and
the current market price per share  (determined as provided in subparagraph (f))
of the Common Stock on the Trading Day next succeeding the Expiration Time, such
reduction to become  effective  immediately  prior to the opening of business on
the day following the Expiration Time. In the event that such tender or exchange
offer is not so made,  the  conversion  price  shall again be adjusted to be the
conversion  price which would then be in effect if such record date had not been
fixed.

     (f) For the purpose of any computation under subparagraphs (b), (c), (d) or
(e), the current  market price per share of Common Stock on any date in question
shall be  deemed to be the  average  of the daily  Closing  Prices  for the five
consecutive  Trading Days  selected by the Company  commencing  not more than 20
Trading  Days  before,  and ending  not later  than,  the  earlier of the day in
question  or, if  applicable,  the day before the "ex" date with  respect to the
issuance or distribution requiring such computation;  PROVIDED, HOWEVER, that if
another event occurs that would require an adjustment  pursuant to  subparagraph
(a) through (e), inclusive,  the Board of Directors may make such adjustments to
the Closing  Prices during such five Trading Day period as it deems  appropriate
to effectuate the intent of the  adjustments in this Section 1303, in which case
any such  determination  by the Board of Directors shall be set forth in a Board
Resolution and shall be  conclusive.  For purposes of this  paragraph,  the term
"ex" date, (1) when used with respect to any issuance or distribution, means the
first date on which the Common Stock trades  regular way on the NYSE,  or if the
security  is not  listed  on the NYSE,  the  Nasdaq  National  Market or on such
successor  securities  exchange or inter-dealer  quotation  system as the Common
Stock may be listed or in the relevant market from which the Closing Prices were
obtained  without the right to receive such  issuance or  distribution,  and (2)
when used with  respect to any tender or exchange  offer means the first date on
which the Common Stock trades regular way on such securities  exchange or inter-
dealer  quotation  system or in such market  after the  Expiration  Time of such
offer.


                                     -66-



<PAGE>




     (g) The  Company  may make such  reductions  in the  conversion  price,  in
addition to those required by subparagraphs  (a) through (e), as it considers to
be  advisable  to avoid or diminish any income tax to holders of Common Stock or
rights to purchase  Common Stock  resulting from any dividend or distribution of
stock (or rights to acquire  stock) or from any event treated as such for income
tax purposes.  The Company from time to time may reduce the conversion  price by
any amount for any  period of time if the period is at least  twenty  (20) days,
the reduction is  irrevocable  during the period,  and the Board of Directors of
the Company shall have made a determination  that such reduction would be in the
best interest of the Company, which determination shall be conclusive.  Whenever
the conversion price is reduced pursuant to the preceding sentence,  the Company
shall mail to holders of record of the  Securities a notice of the  reduction at
least  fifteen  (15) days prior to the date the reduced  conversion  price takes
effect,  and such notice shall state the reduced conversion price and the period
it will be in effect.

     (h) No  adjustment  of the  conversion  price  shall be  required  upon the
issuance  of any shares of Common  Stock  pursuant to any present or future plan
providing for the reinvestment of dividends or interest payable on securities of
the Company  and the  investment  of  additional  optional  amounts in shares of
Common Stock under any such plan. No adjustment in the conversion price shall be
required  unless  such  adjustment  would  require an increase or decrease of at
least 1% in the conversion price; PROVIDED,  however, that any adjustments which
by reason of this  subparagraph  are not  required  to be made  shall be carried
forward and taken into account in determining whether any subsequent  adjustment
shall be required.

     (i) If any action would require adjustment of the conversion price pursuant
to more than one of the provisions described above, only one adjustment shall be
made and such adjustment  shall be the amount of adjustment that has the highest
absolute value to the Holder of the Securities.

SECTION 1304.  FUNDAMENTAL CHANGE.

     (a) In the  event  that the  Company  shall  be a party to any  transaction
(including without limitation (i) any  recapitalization  or  reclassification of
the Common Stock (other than a change in par value,  or from par value to no par
value,  or from no par value to par value,  or as a result of a  subdivision  or
combination of the Common Stock), (ii) any consolidation of the Company with, or
merger of the Company into, any other Person,  any merger of another Person into
the Company  (other than a merger  which does not result in a  reclassification,
conversion,  exchange or cancellation  of outstanding  shares of Common Stock of
the  Company),  (iii) any sale or  transfer of all or  substantially  all of the
assets of the Company or (iv) any compulsory  share exchange)  pursuant to which
either shares of Common Stock shall be converted into the right to receive other
securities, cash or other property, or, in the case of a sale or transfer of all
or substantially  all of the assets of the Company,  the holders of Common Stock
shall be entitled to receive  other  securities,  cash or other  property,  then
lawful provision shall be made as part of the terms of such transaction  whereby
the Holder of each Security then outstanding  shall have the right thereafter to
convert such Security only into:


                                     -67-



<PAGE>




          (1) in the case of any such  transaction  that does not  constitute  a
Common Stock  Fundamental  Change (as defined  below) and subject to funds being
legally  available  for such purpose  under  applicable  law at the time of such
conversion,  the kind and amount of the securities,  cash or other property that
would  have  been  receivable  upon  such  recapitalization,   reclassification,
consolidation,  merger,  sale,  transfer  or share  exchange  by a holder of the
number of shares of Common  Stock  issuable  upon  conversion  of such  Security
immediately  prior to such  recapitalization,  reclassification,  consolidation,
merger,  sale,  transfer or share exchange,  after giving effect, in the case of
any Non-Stock  Fundamental  Change (as defined below),  to any adjustment in the
Conversion Price in accordance with Section 1304(c)(1); and

          (2) in the  case of any such  transaction  that  constitutes  a Common
Stock Fundamental Change, common stock of the kind received by holders of Common
Stock  as a  result  of  such  Common  Stock  Fundamental  Change  in an  amount
determined in accordance with Section 1304(c)(2).

     (b) The Company or the Person  formed by such  consolidation  or  resulting
from such merger or that  acquired  such assets or that  acquires the  Company's
shares,  as the case may be, shall expressly  assume all obligations  under this
Indenture,  the  Declaration,  the Guarantee and all  Outstanding  Securities by
entering into a supplemental indenture to this Indenture and by becoming a party
to the  Declaration  and the  Guarantee  (as  applicable)  to amend each of such
agreements  to provide  for such right  provided  for above with  respect to the
Securities and the Preferred  Securities.  Such amendments and supplements shall
provide for adjustments  which,  for events  subsequent to the effective date of
such  agreement,  shall be as nearly  equivalent  as may be  practicable  to the
adjustments  provided for in this Article  Thirteen.  The above provisions shall
similarly apply to successive transactions of the foregoing type.

     (c)  Notwithstanding  any  other  provision  of  this  Section  1304 to the
contrary,  but without  duplication with Section 1303, if any Fundamental Change
(as defined below) occurs,  then the Conversion Price in effect will be adjusted
immediately after such Fundamental Change as follows:

          (1) in the case of a  Non-Stock  Fundamental  Change,  the  Conversion
Price of the Securities  immediately following such Non-Stock Fundamental Change
shall be the lower of (A) the Conversion  Price in effect  immediately  prior to
such Non-Stock  Fundamental  Change,  but after giving effect to any other prior
adjustments  effected  pursuant to Section 1303,  and (B) the product of (1) the
greater  of the  Applicable  Price (as  defined  in  Section  1307) and the then
applicable  Reference  Market  Price  (as  defined  in  Section  1307) and (2) a
fraction,  the numerator of which is $50 and the denominator of which is (x) the
amount of the  Redemption  Price set forth in Section  1109 for $50 in principal
amount of  Securities  if the  Redemption  Date were the date of such  Non-Stock
Fundamental  Change (or, for the period commencing on the first date of original
issuance of the Preferred Securities and to October 1, 1997 and the twelve month
periods  commencing  October 1, 1997,  October 1, 1998 and October 1, 1999,  the
product of 106.750%, 106.075%, 105.400% and 104.725%,  respectively,  times $50)
plus (y) any then-


                                     -68-



<PAGE>




accrued and unpaid interest, including Additional Interest,  Compounded Interest
and Liquidated Damages, if any on one Preferred Security; and

          (2) in the case of a Common Stock Fundamental  Change,  the conversion
price of the  Securities  immediately  following  such Common Stock  Fundamental
Change shall be the conversion price in effect  immediately prior to such Common
Stock Fundamental Change, but after giving effect to any other prior adjustments
effected  pursuant to Section 1303,  multiplied by a fraction,  the numerator of
which is the  Purchaser  Stock  Price  (as  defined  in  Section  1307)  and the
denominator of which is the Applicable  Price;  PROVIDED,  however,  that in the
event of a Common Stock Fundamental Change in which (A) 100% of the value of the
consideration  received  by a holder  of  Common  Stock is  common  stock of the
successor, acquiror or other third party (and cash, if any, paid with respect to
any fractional  interests in such common stock  resulting from such Common Stock
Fundamental  Change) and (B) all of the Common  Stock shall have been  exchanged
for, converted into or acquired for, common stock of the successor,  acquiror or
other third party (and any cash with  respect to  fractional  interests  or with
respect to appraisal or similar rights),  the conversion price of the Securities
immediately  following  such  Common  Stock  Fundamental  Change  shall  be  the
conversion price in effect  immediately  prior to such Common Stock  Fundamental
Change  multiplied  by a  fraction,  the  numerator  of  which  is one  and  the
denominator  of which is the number of shares of common stock of the  successor,
acquiror or other third party  received by a holder of one share of Common Stock
as a result of such Common Stock Fundamental Change.

SECTION 1305.  NOTICE OF ADJUSTMENTS OF CONVERSION PRICE.

     Whenever the conversion price is adjusted as herein provided:

     (a) the Company  shall  compute  the  adjusted  conversion  price and shall
prepare a certificate  signed by the Chief Financial Officer or the Treasurer of
the  Company  setting  forth  the  adjusted  conversion  price  and  showing  in
reasonable  detail  the facts  upon which  such  adjustment  is based,  and such
certificate shall forthwith be filed with the Trustee,  the Conversion Agent and
the transfer agent for the Preferred Securities and the Securities; and

     (b) a notice  stating the  conversion  price has been  adjusted and setting
forth the adjusted  conversion  price shall as soon as  practicable be mailed by
the Company to all record holders of Preferred  Securities and the Securities at
their last addresses as they appear upon the stock transfer books of the Company
and the Trust.

SECTION 1306.  PRIOR NOTICE OF CERTAIN EVENTS.

In case:

     (a) the Company shall (1) declare any dividend (or any other  distribution)
on its Common Stock, other than (A) a dividend payable in shares of Common Stock
or (B) a dividend payable in cash that would not require an adjustment  pursuant
to Section 1303(c) or (d) or (2)


                                     -69-



<PAGE>




authorize a tender or exchange  offer that would require an adjustment  pursuant
to Section 1303(e);

     (b) the Company shall authorize the granting to all holders of Common Stock
of rights or warrants to  subscribe  for or purchase  any shares of stock of any
class or series or of any other rights or warrants;

     (c) of any  reclassification  of Common Stock (other than a subdivision  or
combination of the  outstanding  Common Stock, or a change in par value, or from
par  value  to no par  value,  or from no par  value  to par  value),  or of any
consolidation  or merger to which the Company is a party and for which  approval
of any stockholders of the Company shall be required, or of the sale or transfer
of all or  substantially  all of the assets of the Company or of any  compulsory
share exchange whereby the Common Stock is converted into other securities, cash
or other property; or

     (d) of the voluntary or involuntary dissolution,  liquidation or winding up
of the Company;

then the Company shall (a) if any Preferred Securities are outstanding, cause to
be filed with the transfer agent for the Preferred  Securities,  and shall cause
to be mailed to the holders of record of the Preferred Securities, at their last
addresses  as they shall appear upon the stock  transfer  books the Trust or (b)
shall  cause to be mailed to all Holders at their last  addresses  as they shall
appear in the Security Register, at least 15 days prior to the applicable record
or effective date hereinafter  specified, a notice stating (x) the date on which
a record (if any) is to be taken for the purpose of such dividend, distribution,
rights or warrants or, if a record is not to be taken,  the date as of which the
holders of Common Stock of record to be entitled to such dividend, distribution,
rights  or  warrants  are to be  determined  or  (y)  the  date  on  which  such
reclassification,   consolidation,   merger,  sale,  transfer,  share  exchange,
dissolution,  liquidation or winding up is expected to become effective, and the
date as of which it is expected  that holders of Common Stock of record shall be
entitled to exchange their shares of Common Stock for securities,  cash or other
property deliverable upon such  reclassification,  consolidation,  merger, sale,
transfer, share exchange, dissolution, liquidation or winding up (but no failure
to mail such notice or any defect therein or in the mailing thereof shall affect
the validity of the corporate  action  required to be specified in such notice).

SECTION 1307. CERTAIN DEFINED TERMS.

     The  following  definitions  shall  apply  to  terms  used in this  Article
Thirteen:

     (a)  "APPLICABLE  PRICE" means (i) in the event of a Non-Stock  Fundamental
Change in which the holders of Common  Stock  receive  only cash,  the amount of
cash  received by a holder of one share of Common Stock and (ii) in the event of
any other  Fundamental  Change,  the average of the daily  Closing Price for one
share of Common Stock during the 10 Trading Days immediately prior to the record
date for the determination of the holders of Common Stock


                                     -70-



<PAGE>




entitled to receive  cash,  securities,  property or other assets in  connection
with such  Fundamental  Change or, if there is no such record date, prior to the
date upon which the holders of Common Stock shall have the right to receive such
cash, securities, property or other assets.

     (b)  "CLOSING  PRICE" of any  common  stock on any day shall  mean the last
reported sale price regular way on such day or, in case no such sale takes place
on such day,  the average of the reported  closing bid and asked prices  regular
way of such common  stock,  in each case on the NYSE  Composite  Tape or, if the
common  stock is not listed or  admitted  to trading  on such  exchange,  on the
principal national securities exchange or interdealer  quotation system on which
such  common  stock is listed  or  admitted  to  trading,  or, if not  listed or
admitted  to  trading  on  any  national  securities  exchange  or  inter-dealer
quotation  system,  the average of the closing bid and asked prices as furnished
by any NYSE member firm  selected from time to time by the Board of Directors of
the  Company  for that  purpose  or,  if not so  available  in such  manner,  as
otherwise determined in good faith by the Board of Directors.
     (c) "COMMON STOCK FUNDAMENTAL CHANGE" means any Fundamental Change in which
more  than  50% of the  value  (as  determined  in good  faith  by the  Board of
Directors) of the consideration  received by holders of Common Stock consists of
common  stock,  that,  for  the  10  Trading  Days  immediately  prior  to  such
Fundamental  Change,  has been  admitted  for  listing or  admitted  for listing
subject to notice of issuance on a national securities exchange or quoted on the
Nasdaq Stock Market; PROVIDED, HOWEVER, that a Fundamental Change shall not be a
Common Stock Fundamental Change unless either (i) the Company continues to exist
after the occurrence of such Fundamental  Change and the outstanding  Securities
continue  to  exist  as  outstanding  Securities  or (ii)  not  later  than  the
occurrence of such Fundamental Change, all obligations of the Company under this
Indenture,  the  Declaration,  the Guarantee and all outstanding  Securities are
expressly  assumed by the Person  succeeding  to the  business of the Company by
becoming a party to the  Declaration  and the  Guarantee  and by entering into a
supplemental  indenture to this  Indenture (as  applicable),  which  obligations
shall  include the right of the holders of the  Preferred  Securities to convert
the  Preferred  Securities  (and the  Securities)  into the common stock of such
successor  entity and providing for adjustments  that, for events  subsequent to
the effective date thereof,  shall be as nearly equivalent as may be practicable
to the relevant adjustments provided for in this Article Thirteen.

     (d)  "FUNDAMENTAL  CHANGE" means the occurrence of any transaction or event
or series of transactions or events pursuant to which all or  substantially  all
of the Common  Stock shall be exchanged  for,  converted  into,  acquired for or
shall constitute solely the right to receive cash, securities, property or other
assets  (whether  by means of an  exchange  offer,  liquidation,  tender  offer,
consolidation,  merger,  combination,   reclassification,   recapitalization  or
otherwise); PROVIDED, however, in the case of any such series of transactions or
events,  for purposes of adjustment of the conversion  price,  such  Fundamental
Change shall be deemed to have  occurred  when  substantially  all of the Common
Stock shall have been  exchanged  for,  converted into or acquired for, or shall
constitute solely the right to receive, such cash, securities, property or other
assets,  but the  adjustment  shall be based  upon  the  consideration  that the
holders of Common  Stock  received  in the  transaction  or event as a result of
which more than 50% of the


                                     -71-



<PAGE>




Common  Stock  outstanding  shall have been  exchanged  for,  converted  into or
acquired  for,  or shall  constitute  solely  the right to  receive,  such cash,
securities, property or other assets.

     (e) "NON-STOCK FUNDAMENTAL CHANGE", means any Fundamental Change other than
a Common Stock Fundamental Change.

     (f)  "PURCHASER  STOCK  PRICE"  means,  with  respect to any  Common  Stock
Fundamental  Change, the average of the daily Closing Price for one share of the
common  stock  received  by  holders  of  Common  Stock  in  such  Common  Stock
Fundamental  Change  during the 10 Trading  Days  immediately  prior to the date
fixed for the  determination  of the holders of Common Stock entitled to receive
such common stock or, if there is no such date, prior to the date upon which the
holders of Common Stock shall have the right to receive such common stock.

     (g) "REFERENCE  MARKET PRICE"  initially  means $16.25 and, in the event of
any adjustment to the  conversion  price other than as a result of a Fundamental
Change,  the Reference  Market Price shall also be adjusted so that the ratio of
the Reference  Market Price to the  conversion  price after giving effect to any
such adjustment  shall always be the same as the ratio of the initial  Reference
Market Price to the initial conversion price of $28.75 per share.

     (h) "TRADING  DAY" shall mean a day on which  securities  are traded on the
national  securities  exchange or quotation system used to determine the Closing
Price.

SECTION 1308.  DIVIDEND OR INTEREST REINVESTMENT PLANS.

     Notwithstanding  the  foregoing  provisions,  the issuance of any shares of
Common Stock pursuant to any plan providing for the reinvestment of dividends or
interest  payable on securities of the Company and the  investment of additional
optional amounts in shares of Common Stock under any such plan, and the issuance
of any  shares of Common  Stock or  options or rights to  purchase  such  shares
pursuant to any  employee  benefit plan or program of the Company or pursuant to
any option, warrant, right or exercisable,  exchangeable or convertible security
outstanding as of the date the Securities were first issued, shall not be deemed
to  constitute  an  issuance of Common  Stock or  exercisable,  exchangeable  or
convertible  securities by the Company to which any of the adjustment provisions
described  above  applies.  There shall also be no adjustment of the  conversion
price in case of the issuance of any stock (or  securities  convertible  into or
exchangeable for stock) of the Company except as specifically  described in this
Article Thirteen.

SECTION 1309.  CERTAIN ADDITIONAL RIGHTS.

     In case the Company  shall,  by dividend  or  otherwise,  declare or make a
distribution  on its Common  Stock  referred  to in  Section  1303(c) or 1303(d)
(including,  without limitation,  dividends or distributions  referred to in the
last  sentence of Section  1303(c)),  the Holder,  upon the  conversion  thereof
subsequent to the close of business on the date fixed for the  determination  of
stockholders   entitled  to  receive   such   distribution   and  prior  to  the
effectiveness of the


                                     -72-



<PAGE>
conversion  price  adjustment  in  respect of such  distribution,  shall also be
entitled to receive for each share of Common Stock into which the Securities are
converted,  the  portion  of the  shares  of  Common  Stock,  rights,  warrants,
evidences  of  indebtedness,  shares  of  capital  stock,  cash  and  assets  so
distributed applicable to one share of Common Stock; PROVIDED, HOWEVER, that, at
the election of the Company  (whose  election shall be evidenced by a resolution
of the Board of  Directors)  with  respect  to all  Holders so  converting,  the
Company  may,  in lieu  of  distributing  to such  Holder  any  portion  of such
distribution  not  consisting  of cash or  securities  of the Company,  pay such
Holder an amount in cash equal to the fair market value  thereof (as  determined
in good faith by the Board of Directors, whose determination shall be conclusive
and described in a resolution of the Board of  Directors).  If any conversion of
Securities  described in the immediately  preceding sentence occurs prior to the
payment date for a  distribution  to holders of Common Stock which the Holder of
Securities  so  converted  is  entitled  to  receive  in  accordance   with  the
immediately  preceding  sentence,  the Company  may elect  (such  election to be
evidenced by a  resolution  of the Board of  Directors)  to  distribute  to such
Holder a due bill for the shares of Common Stock, rights, warrants, evidences of
indebtedness, shares of capital stock, cash or assets to which such Holder is so
entitled,  PROVIDED, that such due bill (i) meets any applicable requirements of
the principal national  securities  exchange or other market on which the Common
Stock is then  traded and (ii)  requires  payment or  delivery of such shares of
Common Stock,  rights,  warrants,  evidences of indebtedness,  shares of capital
stock,  cash or assets no later than the date of payment or delivery  thereof to
holders of shares of Common Stock receiving such distribution.

SECTION 1310.  RESTRICTIONS ON COMMON STOCK ISSUABLE UPON CONVERSION.

     (a) Shares of Common  Stock to be issued upon  conversion  of a Security in
respect of  Preferred  Securities  bearing a  Restricted  Securities  Legend (as
defined in the Declaration)  shall bear such restrictive  legends as the Company
may provide in accordance with applicable law.

     (b) If shares of Common Stock to be issued upon conversion of a Security in
respect of Preferred Securities bearing a Restricted Securities Legend are to be
registered in a name other than that of the holder of such  Preferred  Security,
then the Person in whose name such shares of Common  Stock are to be  registered
must deliver to the Conversion  Agent a certificate  satisfactory to the Company
and signed by such Person,  as to compliance  with the  restrictions on transfer
applicable to such  Preferred  Security.  Neither the Trustee nor any Conversion
Agent or  Registrar  shall be  required to register in a name other than that of
the Holder shares of Common Stock issued upon conversion of any such Security in
respect of such Preferred  Securities not so accompanied by a properly completed
certificate.

SECTION 1311.  TRUSTEE NOT RESPONSIBLE FOR DETERMINING CONVERSION PRICE OR
               ADJUSTMENTS.

     Neither the Trustee nor any Conversion Agent shall at any time be under any
duty or  responsibility  to any Holder of any Security to determine  whether any
facts exist which may require any  adjustment of the conversion  price,  or with
respect  to the  nature or  extent of any such  adjustment  when  made,  or with
respect to the method employed, or herein or in any


                                     -73-



<PAGE>
supplemental  indenture provided to be employed, in making the same. Neither the
Trustee  nor any  Conversion  Agent  shall be  accountable  with  respect to the
validity or value (or the kind of  account) of any shares of Common  Stock or of
any  securities or property,  which may at any time be issued or delivered  upon
the conversion of any Security; and neither the Trustee nor any Conversion Agent
makes any  representation  with  respect  thereto.  Neither  the Trustee nor any
Conversion Agent shall be responsible for any failure of the Company to make any
cash  payment or to issue,  transfer  or deliver  any shares of Common  Stock or
stock  certificates  or other  securities  or property upon the surrender of any
Security for the purpose of conversion, or, except as expressly herein provided,
to comply with any of the  covenants of the Company  contained in Article Ten or
this Article Thirteen.

                                ARTICLE FOURTEEN

                                  Miscellaneous

SECTION 1401.  NO RECOURSE; IMMUNITY OF INCORPORATORS, STOCKHOLDERS, OFFICERS
               AND DIRECTORS.

     No recourse  under or upon any  obligation,  covenant or  agreement of this
Indenture,  or of any  Security,  or for any claim based thereon or otherwise in
respect thereof, shall be had against any incorporator,  stockholder, officer or
director,  past, present or future as such, of the Company or of any predecessor
or  successor  corporation,  either  directly or through the Company or any such
predecessor  or successor  corporation,  whether by virtue of any  constitution,
statute or rule of law, or by the  enforcement  of any  assessment or penalty or
otherwise; it being expressly understood that this Indenture and the obligations
issued  hereunder are solely  corporate  obligations,  and that no such personal
liability  whatever  shall  attach  to,  or is or  shall  be  incurred  by,  the
incorporators, stockholders, officers or directors as such, of the Company or of
any  predecessor  or  successor  corporation,  or any of  them,  because  of the
creation of the  indebtedness  hereby  authorized,  or under or by reason of the
obligations,  covenants or agreements  contained in this  Indenture or in any of
the  Securities  or  implied  therefrom;  and  that  any and all  such  personal
liability  of every  name and  nature,  either at common  law or in equity or by
constitution  or statute,  of, and any and all such  rights and claims  against,
every such  incorporator,  stockholder,  officer or director as such, because of
the creation of the indebtedness hereby authorized, or under or by reason of the
obligations,  covenants or agreements  contained in this  Indenture or in any of
the Securities or implied therefrom, are hereby expressly waived and released as
a condition of, and as a consideration  for, the execution of this Indenture and
the issuance of such Securities.

     This  instrument  may be  executed in any number of  counterparts,  each of
which so executed shall be deemed to be an original,  but all such  counterparts
shall together constitute but one and the same instrument.


                                     -74-



<PAGE>




     IN WITNESS  WHEREOF,  the parties  hereto have caused this  Indenture to be
duly executed,  and their respective  corporate seals to be hereunto affixed and
attested, all as of the day and year first above written.


                                   VANSTAR CORPORATION

                                   By: /s/ H. CHRISTOPHER COVINGTON
                                      ---------------------------------------
                                   Name:  H. Christopher Covington
                                        -------------------------------------
                                   Title: Senior Vice President, General
                                          Counsel and Secretary
                                         ------------------------------------


                                   WILMINGTON TRUST COMPANY, as Trustee

                                   By: /s/ JAMES P. LAWLER
                                      ---------------------------------------
                                   Name:  James P. Lawler
                                        -------------------------------------
                                   Title: Vice President
                                         ------------------------------------







                                     -75-



<PAGE>




STATE OF CALIFORNIA                )
                                   )  ss.:
COUNTY OF ALAMEDA                  )


     On October 2, 1996 before me personally came H. Christopher  Covington,  to
me known,  who,  being by me duly  sworn,  did depose and say that he/she is the
Senior Vice President, General Counsel and Secretary of Vanstar Corporation, one
of the  corporations  described in and which executed the foregoing  instrument;
and that  he/she  signed  his/her  name  thereto  by  authority  of the Board of
Directors of such corporation.

                                   By: /s/ JOHN J. DONOHUE
                                      -----------------------------------

                                   Notary Public State of California
                                   No.
                                      -----------------------------------
                                   Qualified in __________________ County
                                   Certificate Filed in _____________ County
                                   Commission Expires ______________ 199__

                                     -76-



<PAGE>




STATE OF CALIFORNIA                )
                                   )  ss.:
COUNTY OF ALAMEDA                  )


     On October 2, 1996 before me personally came James P. Lawler,  to me known,
who,  being  by me duly  sworn,  did  depose  and say  that  he/she  is the Vice
President of Wilmington Trust Company, one of the corporations  described in and
which  executed the foregoing  instrument;  and that he/she signed  his/her name
thereto by authority of the Board of Directors of such corporation.

                                   By: /s/ JOHN J. DONOHUE
                                      -----------------------------------

                                   Notary Public State of California
                                   No.
                                      -----------------------------------
                                   Qualified in __________________ County
                                   Certificate Filed in ______________ County
                                   Commission Expires _________________ 199__












                                     -77-


<PAGE>




                                    EXHIBIT A

                                FORM OF SECURITY

                           [FORM OF FACE OF SECURITY]

     THIS  SECURITY AND ANY COMMON STOCK  ISSUED ON  CONVERSION  HEREOF HAVE NOT
BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE  "SECURITIES
ACT"), OR ANY STATE SECURITIES  LAWS.  NEITHER THIS SECURITY NOR ANY INTEREST OR
PARTICIPATION  HEREIN MAY BE REOFFERED,  SOLD, ASSIGNED,  TRANSFERRED,  PLEDGED,
ENCUMBERED  OR  OTHERWISE  DISPOSED  OF IN THE ABSENCE OF SUCH  REGISTRATION  OR
UNLESS SUCH  TRANSACTION  IS EXEMPT  FROM,  OR NOT SUBJECT TO, THE  REGISTRATION
REQUIREMENTS  OF  THE  SECURITIES  ACT.  THE  HOLDER  OF  THIS  SECURITY  BY ITS
ACCEPTANCE  HEREOF AGREES TO OFFER,  SELL OR OTHERWISE  TRANSFER SUCH  SECURITY,
PRIOR TO THE DATE WHICH IS THREE YEARS AFTER (OR SUCH SHORTER  PERIOD UNDER RULE
144(k) UNDER THE SECURITIES ACT OR ANY SUCCESSOR RULE) THE LATER OF THE ORIGINAL
ISSUE DATE HEREOF AND THE LAST DATE ON WHICH VANSTAR CORPORATION (THE "COMPANY")
OR ANY  AFFILIATE  OF THE  COMPANY  WAS  THE  OWNER  OF  THIS  SECURITY  (OR ANY
PREDECESSOR OF THIS SECURITY) (THE "RESALE  RESTRICTION  TERMINATION DATE") ONLY
(A) TO THE COMPANY,  (B) PURSUANT TO AN EFFECTIVE  REGISTRATION  STATEMENT UNDER
THE  SECURITIES  ACT, (C) FOR SO LONG AS THE  SECURITIES ARE ELIGIBLE FOR RESALE
PURSUANT TO RULE 144A UNDER THE  SECURITIES  ACT ("RULE  144A"),  TO A PERSON IT
REASONABLY BELIEVES IS A "QUALIFIED INSTITUTIONAL BUYER" AS DEFINED IN RULE 144A
THAT  PURCHASES  FOR  ITS  OWN  ACCOUNT  OR  FOR  THE  ACCOUNT  OF  A  QUALIFIED
INSTITUTIONAL  BUYER TO WHOM NOTICE IS GIVEN THAT THE  TRANSFER IS BEING MADE IN
RELIANCE ON RULE 144A, (D) PURSUANT TO OFFERS AND SALES TO NON-U.S. PERSONS THAT
OCCUR  OUTSIDE THE UNITED  STATES  WITHIN THE MEANING OF  REGULATION S UNDER THE
SECURITIES ACT, (E) TO AN INSTITUTIONAL "ACCREDITED INVESTOR" WITHIN THE MEANING
OF  SUBPARAGRAPH  (a)(1),  (2), (3) OR (7) OF RULE 501 UNDER THE  SECURITIES ACT
THAT IS ACQUIRING  THE SECURITY FOR ITS OWN ACCOUNT,  OR FOR THE ACCOUNT OF SUCH
AN INSTITUTIONAL  "ACCREDITED  INVESTOR," FOR INVESTMENT PURPOSES AND NOT WITH A
VIEW TO, OR FOR OFFER OR SALE IN CONNECTION  WITH, ANY DISTRIBUTION IN VIOLATION
OF THE SECURITIES ACT, OR (F) PURSUANT TO ANOTHER  AVAILABLE  EXEMPTION FROM THE
REGISTRATION  REQUIREMENTS OF THE SECURITIES  ACT,  SUBJECT TO THE COMPANY'S AND
THE TRANSFER AGENTS RIGHT PRIOR TO ANY SUCH OFFER, SALE OR TRANSFER (i) PURSUANT
TO CLAUSES  (D),  (E) OR (F) TO REQUIRE  THE  DELIVERY OF AN OPINION OF COUNSEL,
CERTIFICATION AND/OR OTHER INFORMATION SATISFACTORY TO EACH OF THEM, AND (ii) IN
EACH OF THE FOREGOING  CASES,  TO REQUIRE THAT A CERTIFICATE  OF TRANSFER IN THE
FORM  APPEARING ON THIS SECURITY IS COMPLETED AND DELIVERED BY THE TRANSFEROR TO
THE  TRANSFER  AGENT.  THIS LEGEND WILL BE REMOVED  UPON THE REQUEST OF A HOLDER
AFTER THE RESALE RESTRICTION TERMINATION DATE.

                                      A-1




<PAGE>



                               VANSTAR CORPORATION

                         6 3/4% Convertible Subordinated
                               Debenture due 2016

No.                                                $
   --------------------------                        -----------------------
                                                                   CUSIP No.
     VANSTAR  CORPORATION,  a corporation  duly organized and existing under the
laws of the State of Delaware (herein called the "Company",  which terms include
any successor corporation under the Indenture hereinafter referred to) for value
received, hereby promises to pay to  _____________________________________  , or
registered  assigns,  the  principal  sum  [indicated on Schedule A hereof]* [of
_______________ Dollars]** ($ ) on October 1, 2016.

Interest Payment Dates:    January 1, April 1, July 1 and October 1,
                           commencing January 1, 1997

Regular Record Dates:      the close of business on the Business Day immediately
                           preceding each Interest Payment Date, except as
                           otherwise provided in clause 4 set forth on the
                           reverse side of this Security

     Reference  is hereby made to the further  provisions  of this  Security set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     Unless the  certificate of  authentication  hereon has been executed by the
Trustee  referred to on the reverse  hereof by manual  signature,  this Security
shall  not be  entitled  to any  benefit  under  the  Indenture  or be  valid or
obligatory for any purpose.




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

     *Applicable to Global Securities only.

     **Applicable to certificated Securities only.


                                      A-2



<PAGE>




     IN WITNESS  WHEREOF,  the Company has caused this  instrument  to be signed
manually or by facsimile by its duly authorized  officers and a facsimile of its
corporate seal to be affixed hereto or imprinted hereon.

Dated:


                                   VANSTAR CORPORATION


                                   By:
                                       ----------------------------------
                                   Title:
                                       ----------------------------------
[Seal]



Attest:


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


                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION
     This  is  one  of  the  Securities  referred  to  in  the  within-mentioned
Indenture.


Dated:                                  WILMINGTON TRUST COMPANY,
                                   as Trustee


                                   By:
                                       ----------------------------------
                                           Authorized Signatory

                                      A-3




<PAGE>




                          [FORM OF REVERSE OF SECURITY]

                               VANSTAR CORPORATION



                         6 3/4% Convertible Subordinated
                               Debenture due 2016*

          (1)  INTEREST.   Vanstar  Corporation,  a  Delaware  corporation  (the
"Company"),  is the issuer of this 6 3/4% Convertible Subordinated Debenture due
2016 (the "Security")  limited in aggregate principal amount to $180,412,350 (or
$207,474,200  if the  over-allotment  option  is  exercised),  issued  under the
Indenture  hereinafter  referred to. The Company promises to pay interest on the
Securities in cash from October 2, 1996 or from the most recent interest payment
date to which interest has been paid or duly provided for, quarterly (subject to
deferral for up to 20 consecutive  quarters as described in Section 3 hereof) in
arrears on  January  1,  April 1, July 1, and  October 1 of each year (each such
date, an "Interest Payment Date"),  commencing January 1, 1997, at the rate of 6
3/4% per annum  (subject to  increase  as  provided  in Section 12 hereto)  PLUS
Additional Interest,  Compound Interest and Liquidated Damages if any, until the
principal hereof shall have become due and payable.

     The amount of interest payable for any period will be computed on the basis
of a 360-day year of twelve 30-day  months.  Except as provided in the following
sentence,  the amount of  interest  payable for any period  shorter  than a full
quarterly period for which interest is computed will be computed on the basis of
the actual number of days elapsed.  In the event that any date on which interest
is payable on the Securities is not a Business Day, then payment of the interest
payable on such date will be made on the next succeeding day which is a Business
Day (without any interest or other payment in respect of any such delay), except
that, if such Business Day is in the next succeeding calendar year, such payment
shall be made on the immediately  preceding  Business Day, in each case with the
same force and effect as if made on such date.

          (2) ADDITIONAL  INTEREST.  The Company shall pay to Vanstar  Financing
Trust (and its  permitted  successors  or assigns  under the  Declaration)  (the
"Trust") such amounts as shall be required so that the net amounts  received and
retained  by the Trust  after  paying any taxes,  duties,  assessments  or other
governmental  charges of whatever nature (other than withholding  taxes) imposed
on the Trust by the United  States or any other  taxing  authority  ("Additional
Interest")  will be not less than the amounts the Trust would have  received had
no such taxes, duties, assessment or governmental charges been imposed.


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

     *All terms used in this  Security  which are defined in the Indenture or in
the Declaration  attached as Annex A thereto shall have the meanings assigned to
them in the Indenture or the Declaration, as the case may be.

                                      A-4



<PAGE>




          (3) OPTION TO EXTEND INTEREST  PAYMENT PERIOD.  The Company shall have
the  right  at any time  during  the term of the  Securities  to defer  interest
payments  from  time  to time by  extending  the  interest  payment  period  for
successive  periods (each,  an "Extension  Period") not exceeding 20 consecutive
quarters for each such period;  PROVIDED,  no Extension Period may extend beyond
the maturity date of the Securities.  At the end of each Extension  Period,  the
Company shall be  responsible  for the payment of, and the Company shall pay all
interest then accrued and unpaid (including  Additional  Interest and Liquidated
Damages)  together  with  interest  thereon  compounded  quarterly  at the  rate
specified  for  the  Securities  to  the  extent  permitted  by  applicable  law
("Compounded Interest"); PROVIDED, that during any Extension Period, the Company
shall not, and shall not allow any of its Subsidiaries (other than, with respect
to clause (i) below only, its wholly owned  Subsidiaries) to, (i) declare or pay
dividends  on,  make  distributions  with  respect  to, or redeem,  purchase  or
acquire, or make a liquidation payment with respect to, any of its capital stock
(except for (1) dividends or  distributions  in shares of Common Stock on Common
Stock or on the  Preferred  Stock,  (2) purchases or  acquisitions  of shares of
Common Stock made in connection with any employee benefit plan of the Company or
its  subsidiaries  in the ordinary  course of business or pursuant to employment
agreements with officers or employees of the Company or its subsidiaries entered
into in the ordinary course of business,  provided that such  repurchases by the
Company  made from  officers or  employees  of the  Company or its  subsidiaries
pursuant to employment  agreements shall be made at a price not to exceed market
value on the date of any such  repurchase and shall not exceed $1 million in the
aggregate for all such employees and officers,  (3)  conversions or exchanges of
shares of Common  Stock of any one class into shares of Common  Stock of another
class or (4)  purchases  of  fractional  interests  in shares  of the  Company's
capital stock  pursuant to the  conversion or exchange  provisions of any of the
Company's  securities  being  converted or exchanged),  (ii) make any payment of
interest,  principal or premium, if any, on or repay,  repurchase or redeem, any
debt securities issued by the Company that rank junior to or PARI PASSU with the
Securities and (iii) make any guarantee  payments with respect to the foregoing.
Prior to the termination of any such Extension  Period,  the Company may further
extend such Extension Period; PROVIDED, that such Extension Period together with
all  previous  and  further  extensions  thereof  may not exceed 20  consecutive
quarters  and may not extend  beyond the  maturity of the  Securities.  Upon the
termination of any Extension Period and the payment of all amounts then due, the
Company may commence a new Extension Period,  subject to the above requirements.
No interest during an Extension Period, except at the end thereof,  shall be due
and payable.

          If the Property  Trustee is the sole holder of the  Securities  at the
time the Company selects an Extension  Period,  the Company shall give notice to
the Regular  Trustees,  the Property Trustee and the Trustee of its selection of
such Extension  Period at least one Business Day prior to the earlier of (i) the
date the  distributions  on the Preferred  Securities are payable or (ii) if the
Preferred Securities are listed on the New York Stock Exchange, Inc. ("NYSE") or
other stock exchange or quotation system, the date the Trust is required to give
notice  to the  NYSE or  other  applicable  self-regulatory  organization  or to
holders  of the  Preferred  Securities  on the  record  date  or the  date  such
distributions  are  payable,  but in any event not less than ten  Business  Days
prior to such record date.

                                      A-5




<PAGE>




          If the Property  Trustee is not the sole holder of the  Securities  at
the time the Company  selects an Extension  Period,  the Company  shall give the
Holders and the Trustee notice of its selection of an Extension  Period at least
ten  Business  Days  prior to the  earlier of (i) the next  succeeding  Interest
Payment Date or (ii) if the Preferred Securities are listed on the NYSE or other
stock  exchange or  quotation  system,  the date the Company is required to give
notice to NYSE or other applicable self-regulatory organization or to holders of
the Securities on the record or payment date of such related  interest  payment,
but in any event not less than two Business Days prior to such record date.

          The  quarter in which any notice is given  pursuant  to the second and
third  paragraphs  of this  Section 3 shall be counted as one of the 20 quarters
permitted in the maximum Extension Period permitted under the first paragraph of
this Section 3.

          (4) METHOD OF PAYMENT. The interest so payable, and punctually paid or
duly  provided  for,  on any  Interest  Payment  Date will,  as  provided in the
Indenture,  be paid to the  Person in whose name this  Security  (or one or more
Predecessor  Securities)  is  registered at the close of business on the regular
record date for such interest installment,  which shall be the close of business
on the Business Day immediately  preceding each Interest Payment Date; provided,
however,  that,  for so long as the  Securities  are  held by the  Trust  or the
Property  Trustee of the Trust, if any Preferred  Securities (or if the Trust is
liquidated  in  connection  with  Special  Event,  any  Securities)  are held in
certificated  form,  the Record Date for each Interest  Payment Date shall be 15
days  prior to such  Interest  Payment  Date (in each case,  a  "Regular  Record
Date").  Any such  interest not so  punctually  paid or duly  provided for shall
forthwith  cease to be payable to the Holder on such Regular Record Date and may
either  be paid to the  Person  in  whose  name  this  Security  (or one or more
Predecessor  Securities)  is  registered  at the close of  business on a Special
Record  Date  for the  payment  of such  Defaulted  Interest  to be fixed by the
Trustee,  notice of which shall be given to Holders of Securities  not less than
10 days prior to such Special  Record Date,  or be paid at any time in any other
lawful manner not inconsistent with the requirements of any securities  exchange
on which the Securities  may be listed,  and upon such notice as may be required
by such exchange, all as more fully provided in said Indenture.

          Payment of the principal of and interest on this Security will be made
at the office or agency of the Company  maintained for that purpose in New York,
New York,  in such coin or  currency  of the United  States of America as at the
time of  payment  is legal  tender for  payment  of public  and  private  debts;
PROVIDED,  however, that, at the option of the Company,  payment of interest may
be made by check  mailed to the address of the Person  entitled  thereto as such
address shall appear in the Security Register.

          (5) PAYING AGENT, SECURITY REGISTRAR AND CONVERSION AGENT. The Trustee
will act as Paying Agent,  Security  Registrar and Conversion Agent. The Company
may change any Paying  Agent,  Security  Registrar,  co-registrar  or,  with the
consent of the Trust,  Conversion Agent without prior notice. The Company or any
of its Affiliates may act in any such capacity.

                                      A-6




<PAGE>




          (6) INDENTURE.  The Company issued the Securities  under an indenture,
dated  as of  October  2,  1996  (the  "Indenture"),  between  the  Company  and
Wilmington  Trust Company,  as Trustee (herein called the "Trustee",  which term
includes any successor trustee under the Indenture),  to which Indenture and all
indentures  supplemental thereto reference is hereby made for a statement of the
respective rights,  limitations of rights,  duties and immunities  thereunder of
the  Trustee,  the  Company  and the  Holders,  and of the terms  upon which the
Securities  are, and are to be,  authenticated  and delivered.  The terms of the
Securities  include  those  stated in the  Indenture  and those made part of the
Indenture  by the Trust  Indenture  Act of 1939 (15 U.S.  Code  Sections  77aaa-
77bbbb)  ("TIA") as in effect on the date of the  Indenture.  The Securities are
subject to, and  qualified by, all such terms,  certain of which are  summarized
hereon, and Holders are referred to the Indenture and the TIA for a statement of
such terms.  The  Securities  are unsecured  general  obligations of the Company
limited to $180,412,350 in aggregate  principal  amount (or  $207,474,200 if the
overallotment option is exercised).  No reference herein to the Indenture and no
provision  of this  Security  or of the  Indenture  shall  alter or  impair  the
obligation  of the  Company,  which is absolute  and  unconditional,  to pay the
principal of and interest on this Security at the times,  place and rate, and in
the coin or currency,  herein prescribed or to convert this Security as provided
in the Indenture.

          (7) OPTIONAL REDEMPTION. The Securities are redeemable, in whole or in
part,  at the  Company's,  option  at any time and from time to time on or after
October 5,  1999,  upon not less than 30 nor more than 60 days'  notice,  at the
following optional redemption prices (expressed as a percentage of the principal
amount of the  Securities)  if redeemed  during the  12-month  period  beginning
October 1 of the year shown below (October 5, in the case of 1999):
                                           Percentage of
                Year                   Principal Year Amount
          ---------------              ---------------------
          2000 . . . . . . . . . . . . . . . 104.050%
          2001 . . . . . . . . . . . . . . . 103.375
          2002 . . . . . . . . . . . . . . . 102.700
          2003 . . . . . . . . . . . . . . . 102.025
          2004 . . . . . . . . . . . . . . . 101.350
          2005 . . . . . . . . . . . . . . . 100.675
          2006  and thereafter . . . . . . . 100.000

plus, in each case, accrued and unpaid interest,  including Additional Interest,
Compounded  Interest and Liquidated  Damages, if any, to the Redemption Date. On
or after the Redemption  Date,  interest will cease to accrue on the Securities,
or portion thereof, called for redemption.

          (8) OPTIONAL  REDEMPTION UPON TAX EVENT. The Securities are subject to
redemption in whole (but not in part), at any time within 90 days thereafter, if
a Tax Event (as defined in the  Declaration)  shall occur and be continuing,  at
the applicable  redemption price set forth above (or, for the period  commencing
on the date of issuance of the Securities through October 4, 1997 and the twelve
month  periods  commencing  October 5, 1997 and October 5, 1998,  the product of
106.750%, 106.075% and 105.400%, respectively, times $50), in each

                                      A-7




<PAGE>




case plus accrued but unpaid interest, including Additional Interest, Compounded
Interest and Liquidated  Damages, if any, to the Redemption Date. Any redemption
pursuant  to this  Section 8 will be made upon not less than 30 nor more than 60
days' notice.

          (9) NOTICE OF REDEMPTION. Notice of redemption will be mailed at least
30 days but not more than 60 days before the  Redemption  Date to each Holder of
the  Securities  to be  redeemed  at his address of record.  The  Securities  in
denominations  larger  than $50 may be  redeemed  in part  but only in  integral
multiples  of  $50.  In the  event  of a  redemption  of  less  than  all of the
Securities,  the  Securities  will be chosen for  redemption  by the  Trustee in
accordance with the Indenture. On and after the Redemption Date, interest ceases
to accrue on the Securities or portions of them called for  redemption.  If this
Security is redeemed  subsequent  to a Regular  Record Date with  respect to any
Interest  Payment Date specified above and on or prior to such Interest  Payment
Date,  then any accrued  interest  will be paid to the person in whose name this
Security is registered at the close of business on such record date.

          (10)  REDEMPTION.  The Securities  will mature on October 1, 2016, and
may be redeemed,  in whole or in part,  at any time after October 5, 1999 as set
forth above or at any time in certain circumstances upon the occurrence of a Tax
Event as set forth  above.  Upon the  repayment  of the  Securities,  whether at
maturity or upon  redemption,  the proceeds from such repayment or payment shall
simultaneously  be  applied  to redeem  Trust  Securities  having  an  aggregate
liquidation  amount  equal  to the  Securities  so  repaid  or  redeemed  at the
applicable  redemption  price  together  with  accrued and unpaid  distributions
through the date of redemption;  PROVIDED,  that holders of the Trust Securities
shall be given not less than 30 nor more than 60 days notice of such redemption.
Upon the  repayment  of the  Securities  at maturity  or upon any  acceleration,
earlier  redemption  or  otherwise,  the proceeds  from such  repayment  will be
applied to redeem the Preferred Securities,  in whole, upon not less than 30 nor
more than 60 days'  notice.  There are no sinking fund  payments with respect to
the Securities.

          (11) CONVERSION. The Holder of any Security has the right, exercisable
at any time prior to the close of business  (New York time) on the  Business Day
immediately preceding the date of repayment of such Security whether at maturity
or upon  redemption  (either at the option of the  Company or  pursuant to a Tax
Event),  to convert the principal amount thereof (or any portion thereof that is
an integral  multiple of $50) into the number of shares of Common Stock obtained
by dividing  $50 per  Security by the  applicable  conversion  price  (initially
$28.75 per share of Common Stock for each Security)  (equivalent to a conversion
rate of 1.739  shares per share of Common  Stock of the Company  per  Security),
subject to adjustment under certain circumstances as set forth in the Indenture.

          To  convert  a  Security,  a  Holder  must  (1)  complete  and  sign a
conversion notice  substantially in the form attached hereto,  (2) surrender the
Security to a Conversion Agent, (3) furnish appropriate endorsements or transfer
documents if required by the Security  Registrar or Conversion Agent and (4) pay
any transfer or similar tax, if required.  Upon  conversion,  no  adjustment  or
payment will be made for interest or dividends,  but if any Holder  surrenders a
Security for  conversion  after the close of business on the Regular Record Date
for the payment

                                      A-8




<PAGE>




of an  installment  of interest and prior to the opening of business on the next
Interest  Payment Date,  then,  notwithstanding  such  conversion,  the interest
payable on such Interest  Payment Date will be paid to the registered  Holder of
such Security on such Regular Record Date. In such event,  such  Security,  when
surrendered  for  conversion,  need not be  accompanied  by payment of an amount
equal to the interest  payable on such  Interest  Payment Date on the portion so
converted.  The number of shares  issuable  upon  conversion  of a  Security  is
determined  by dividing the  principal  amount of the Security  converted by the
conversion price in effect on the Conversion Date. No fractional  shares will be
issued upon  conversion  but a cash  adjustment  will be made for any fractional
interest.  The Outstanding  principal amount of any Security shall be reduced by
the portion of the  principal  amount  thereof  converted  into shares of Common
Stock.

          (12) REGISTRATION RIGHTS. The holders of the Preferred Securities, the
Securities, the Guarantee and the shares of Common Stock of the Company issuable
upon conversion of the Securities  (collectively,  the "REGISTRABLE SECURITIES")
are entitled to the benefits of a  Registration  Rights  Agreement,  dated as of
October 2, 1996,  among the Company,  the Trust and the Initial  Purchasers (the
"Registration Rights Agreement"). Pursuant to the Registration Rights Agreement,
the Company has agreed for the benefit of the holders of Registrable  Securities
that (i) it will, at its cost,  within 75 days after the date of issuance of the
Registrable  Securities,   file  a  shelf  registration  statement  (the  "Shelf
Registration  Statement")  with the  Commission  with  respect to resales of the
Registrable  Securities,  (ii) it will use its reasonable efforts to cause, such
Shelf  Registration  Statement to be declared effective by the Commission within
135 days after the date of issuance of the Registrable  Securities and (iii) the
Company  will use its  reasonable  efforts to maintain  such Shelf  Registration
Statement  continuously  effective  under  the  Securities  Act  until the third
anniversary of the  effectiveness  of the Shelf  Registration  Statement or such
earlier date as is provided in the Registration  Rights Agreement.  Reference is
made to the  Registration  Rights  Agreement for a  description  of, among other
things, the circumstances  under which a "Registration  Default" may be declared
if such Shelf  Registration  Statement is not filed or is not declared effective
within a specified period of time, and additional interest  "Liquidated Damages"
may accrue and by payable on the  Securities as a result of such a  Registration
Default.

          (13) REGISTRATION,  TRANSFER, EXCHANGE AND DENOMINATIONS.  As provided
in the  Indenture  and subject to certain  limitations  therein  set forth,  the
transfer  of  this  Security  is  registrable  in the  Security  Register,  upon
surrender of this Security for  registration of transfer at the office or agency
of the Company in New York, New York or Wilmington,  Delaware, duly endorsed by,
or accompanied by a written  instrument of transfer in form  satisfactory to the
Company and the Security  Registrar  duly  executed by, the Holder hereof or his
attorney duly  authorized in writing,  and thereupon one or more new Securities,
of authorized denominations and for the same aggregate principal amount, will be
issued to the designated transferee or transferees.

          The Securities are issuable only in registered form without coupons in
denominations of $50 and integral multiples thereof.  No service charge shall be
made for any

                                      A-9




<PAGE>




such  registration of transfer or exchange,  but the Company may require payment
of a sum  sufficient to cover any tax or other  governmental  charge  payable in
connection therewith. Prior to due presentment of this Security for registration
of  transfer,  the  Company,  the  Trustee  and any agent of the  Company or the
Trustee may treat the Person in whose name this  Security is  registered  as the
owner  hereof for all  purposes,  whether or not this  Security be overdue,  and
neither the Company,  the Trustee nor any such agent shall be affected by notice
to the  contrary.  In the event of  redemption or conversion of this Security in
part only,  a new  Security or  Securities  for the  unredeemed  or  unconverted
portion  hereof  will be  issued  in the  name of the  Holder  hereof  upon  the
cancellation hereof.

          (14) PERSONS  DEEMED  OWNERS.  Except as provided in Section 4 hereof,
the  registered  Holder  of a  Security  may be  treated  as its  owner  for all
purposes.

          (15)  UNCLAIMED  MONEY.  If money  for the  payment  of  principal  or
interest remains unclaimed for two years, the Trustee and the Paying Agent shall
pay the money back to the Company at its written request. After that, holders of
Securities  entitled to the money must look to the Company for payment unless an
abandoned  property  law  designates  another  Person and all  liability  of the
Trustee and such Paying Agent with respect to such money shall cease.

          (16) DEFAULTS AND REMEDIES.  The  Securities  shall have the Events of
Default  as set  forth in  Section  501 of the  Indenture.  Subject  to  certain
limitations in the  Indenture,  if an Event of Default occurs and is continuing,
the  Trustee  by  notice  to the  Company,  or the  holders  of at least  25% in
aggregate  principal amount of the then Outstanding  Securities by notice to the
Company and the Trustee,  may declare all the  Securities  to be due and payable
immediately.

          The holders of a majority in principal  amount of the Securities  then
Outstanding by written notice to the Trustee may rescind an acceleration and its
consequences  if the rescission is prior to a judgment or decree for the payment
of the money due has been  obtained by the Trustee as provided in the  Indenture
and if all  existing  Events  of  Default  have  been  cured  or  waived  except
nonpayment of principal  and/or  interest that has become due solely  because of
the acceleration. Holders may not enforce the Indenture or the Securities except
as  provided  in the  Indenture.  Subject to certain  limitations,  holders of a
majority in principal amount of the then Outstanding Securities issued under the
Indenture  may direct the  Trustee in its  exercise  of any trust or power.  The
Company must furnish annually compliance  certificates to the Trustee. The above
description  of Events of Default and remedies is qualified by reference to, and
subject in its entirety by, the more complete  description  thereof contained in
the Indenture.

          (17) AMENDMENTS,  SUPPLEMENTS AND WAIVERS. The Indenture permits, with
certain   exceptions  as  therein  provided,   the  amendment  thereof  and  the
modification  of the rights and obligations of the Company and the rights of the
Holders of the Securities under the Indenture at any time by the Company and the
Trustee  with the consent of the Holders of a majority  in  aggregate  principal
amount of the  Securities at the time  Outstanding.  The Indenture also contains
provisions   permitting  the  Holders  of  specified  percentages  in  aggregate
principal  amount of the  Securities at the time  Outstanding,  on behalf of the
Holders of all the Securities,

                                      A-10




<PAGE>




to waive compliance by the Company with certain  provisions of the Indenture and
certain past  defaults  under the  Indenture  and their  consequences.  Any such
consent or waiver by the Holder of this Security shall be conclusive and binding
upon  such  Holder  and upon all  future  Holders  of this  Security  and of any
Security issued upon the  registration of transfer hereof or in exchange herefor
or in lieu  hereof,  whether or not  notation of such  consent or waiver is made
upon this Security.

          (18) TRUSTEE DEALINGS WITH THE COMPANY. The Trustee, in its individual
or any other  capacity may become the owner or pledgee of the Securities and may
otherwise  deal with the Company or an  Affiliate  with the same rights it would
have, as if it were not Trustee,  subject to certain limitations provided for in
the Indenture and in the TIA. Any Agent may do the same with like rights.

          (19) NO RECOURSE  AGAINST  OTHERS.  A director,  officer,  employee or
stockholder,  as such,  of the  Company  shall  not have any  liability  for any
obligations  of the Company  under the  Securities  or the  Indenture or for any
claim  based  on,  in  respect  of or by  reason  of such  obligations  or their
creation.  Each Holder of the  Securities  by  accepting  a Security  waives and
releases  all  such   liability.   The  waiver  and  release  are  part  of  the
consideration for the issue of the Securities.

          (20) GOVERNING LAW. THE INDENTURE AND THE SECURITIES SHALL BE GOVERNED
BY AND  CONSTRUED IN  ACCORDANCE  WITH THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAW PROVISIONS THEREOF.

          (21)   AUTHENTICATION.   The  Securities  shall  not  be  valid  until
authenticated by the manual signature of an authorized  signatory of the Trustee
or an authenticating agent.

          The Company will furnish to any Holder of the Securities  upon written
request and without charge a copy of the Indenture. Request may be made to:

          Vanstar Corporation
          5964 West Las Positas Boulevard
          Pleasanton, California 94588-9012
          Attention of: Chief Financial Officer
          Facsimile: (510) 734-0760


                                      A-11




<PAGE>





                                 ASSIGNMENT FORM


     To assign this Security, fill in the form below:

     (I) or (we) assign and transfer this Security to


- --------------------------------------------------------------------------------
               (Insert assignee's social security or tax I.D. no.)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
              (Print or type assignee's name, address and zip code)
and irrevocably appoint ________________________________________________________
agent to  transfer  this  Security  on the books of the  Company.  The agent may
substitute another to act for him.

                            Your Signature: -----------------------------
                            (Sign exactly as your name appears on the
                            other side of this Security)
                            Date: ---------------------------------------
                            Signature Guarantee:* -----------------------

[Include the following if the Security bears a Restricted Securities Legend --
In  connection  with any  transfer of any of the  Securities  evidenced  by this
certificate, the undersigned confirms that such Securities are being:
CHECK ONE BOX BELOW

     (1)  / /    exchanged for the undersigned's own account without transfer;
                 or

     (2)  / /    transferred  pursuant to and in  compliance  with Rule 144A
                 under the Securities Act of 1933; or


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

     *Signature must be guaranteed by a commercial bank, trust company or member
firm of the NYSE.





<PAGE>




     (3) / /     transferred pursuant to and in compliance with Regulation S
                 under the Securities Act of 1933; or

     (4) / /     transferred  pursuant to another  available  exemption from
                 the registration requirements of the Securities Act of 1933; or

     (5) / /     transferred  pursuant to an effective  Shelf  Registration
                 Statement.

Unless one of the boxes is checked,  the Trustee  will refuse to register any of
the  Securities  evidenced by this  certificate  in the name of any person other
than the registered Holder thereof; PROVIDED, HOWEVER, that if box (3) or (4) is
checked, the Trustee may require,  prior to registering any such transfer of the
Securities  such legal  opinions,  certifications  and other  information as the
Company has  reasonably  requested to confirm  that such  transfer is being made
pursuant  to an  exemption  from,  or  in a  transaction  not  subject  to,  the
registration  requirements  of the Securities Act of 1933, such as the exemption
provided by Rule 144 under such Act.


                                       -----------------------------------
                                       Signature
Signature Guarantee:*

- -----------------------------          --------------------------------- ] 
Signature must be guaranteed
Signature

- --------------------------------------------------------------------------
             [TO BE COMPLETED BY PURCHASER IF (2) ABOVE IS CHECKED.
     The undersigned represents and warrants that it is purchasing this Security
for its own  account  or an account  with  respect  to which it  exercises  sole
investment  discretion  and  that  it  and  any  such  account  is a  "qualified
institutional buyer" within the meaning of Rule 144A under the Securities Act of
1933,  and is aware that the sale to it is being made in  reliance  on Rule 144A
and acknowledges that it has received such information  regarding the Company as
the  undersigned  has requested  pursuant to Rule 144A or has  determined not to
request such  information  and that it is aware that the  transferor  is relying
upon the undersigned's foregoing representations in order to claim the exemption
from registration provided by Rule 144A.


Dated:
      -------------------------    ---------------------------------------
                                   NOTICE: To be executed by an executive
                                   officer.]

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

     *Signature must be guaranteed by a commercial bank, trust company or member
firm of the NYSE.

                                      -2-



<PAGE>




                      [TO BE ATTACHED TO GLOBAL SECURITIES]

                                   SCHEDULE A

     The initial  principal amount of this Global Security shall be $__________.
The  following  increases or decreases  in the  principal  amount of this Global
Security have been made:


- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
<TABLE>
  <S>         <C>                        <C>                         <C>                       <C>

                AMOUNT OF INCREASE IN
               PRINCIPAL AMOUNT OF THIS
              GLOBAL SECURITY INCLUDING     AMOUNT OF DECREASE IN    PRINCIPAL AMOUNT OF THIS   SIGNATURE OF AUTHORIZED
                UPON EXERCISE OF OVER-    PRINCIPAL AMOUNT OF THIS   GLOBAL SECURITY FOLLOWING   OFFICER OF TRUSTEE OR
  DATE MADE       ALLOTMENT OPTION            GLOBAL SECURITY        SUCH DECREASE OR INCREASE    SECURITIES CUSTODIAN
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
</TABLE>
                                      -3-




<PAGE>




                               ELECTION TO CONVERT

To:  Vanstar Corporation

     The  undersigned  owner of this Security hereby  irrevocably  exercises the
option to convert this Security,  or the portion below  designated,  into Common
Stock of  Vanstar  Corporation  in  accordance  with the terms of the  Indenture
referred  to in  this  Security,  and  directs  that  the  shares  issuable  and
deliverable upon  conversion,  together with any check in payment for fractional
shares,  be issued in the name of and  delivered  to the  undersigned,  unless a
different name has been indicated in the assignment  below.  If shares are to be
issued in the name of a person other than the undersigned,  the undersigned will
pay all transfer taxes payable with respect thereto.

     Any holder,  upon the exercise of its conversion  rights in accordance with
the terms of the Indenture and the Security,  agrees to be bound by the terms of
the  Registration  Rights  Agreement  relating to the Common Stock issuable upon
conversion of the Securities.

Date:
     -------------------------

      in whole _____               Portions of Security to be in part converted
      in part  _____               ($50 or integral multiples thereof):

                                   $
                                     -----------------------------------------

                                   -------------------------------------------
                                   Signature (for conversion only)
                                   Please Print or Typewrite Name and Address,
                                   Including Zip Code, and Social Security or
                                   Other Identifying Number


                                   -------------------------------------------
                                   -------------------------------------------
                                   -------------------------------------------
                                   Signature Guarantee:*
                                                         ---------------------
- ------------------

     *Signature must be guaranteed by a commercial bank, trust company or member
firm of the New York Stock Exchange.

<PAGE>

                                   EXHIBIT A-1

                           FORM OF PREFERRED SECURITY

                           [FORM OF FACE OF SECURITY]

     [Include if Preferred  Security is in global form and the Depository  Trust
Company is the U. S.  Depositary--UNLESS  THIS  CERTIFICATE  IS  PRESENTED BY AN
AUTHORIZED   REPRESENTATIVE  OF  THE  DEPOSITORY  TRUST  COMPANY,   A  NEW  YORK
CORPORATION  ("DTC"),  NEW  YORK,  NEW  YORK,  TO THE  COMPANY  OR ITS AGENT FOR
REGISTRATION OF TRANSFER,  EXCHANGE OR PAYMENT,  AND ANY  CERTIFICATE  ISSUED IS
REGISTERED  IN THE NAME OF CEDE & CO. OR SUCH OTHER NAME AS IS  REQUESTED  BY AN
AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO CEDE & CO., OR TO
SUCH OTHER ENTITY AS IS REQUESTED BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC) ANY
TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST
HEREIN.]

     [Include if Preferred Security is in global  form--TRANSFERS OF THIS GLOBAL
SECURITY SHALL BE LIMITED TO TRANSFERS IN WHOLE, BUT NOT IN PART, TO NOMINEES OF
DTC OR TO A  SUCCESSOR  THEREOF OR SUCH  SUCCESSOR'S  NOMINEE AND  TRANSFERS  OF
PORTIONS  OF  THIS  GLOBAL  SECURITY  SHALL  BE  LIMITED  TO  TRANSFERS  MADE IN
ACCORDANCE  WITH THE  RESTRICTIONS  SET  FORTH IN THE  DECLARATION  REFERRED  TO
BELOW.]

     THIS  SECURITY,  ANY  CONVERTIBLE  DEBENTURE  ISSUED IN  EXCHANGE  FOR THIS
SECURITY  AND ANY  COMMON  STOCK  ISSUED  ON  CONVERSION  THEREOF  HAVE NOT BEEN
REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES  ACT"),
OR ANY  STATE  SECURITIES  LAWS.  NEITHER  THIS  SECURITY  NOR ANY  INTEREST  OR
PARTICIPATION  HEREIN MAY BE REOFFERED,  SOLD, ASSIGNED,  TRANSFERRED,  PLEDGED,
ENCUMBERED  OR  OTHERWISE  DISPOSED  OF IN THE ABSENCE OF SUCH  REGISTRATION  OR
UNLESS SUCH  TRANSACTION  IS EXEMPT  FROM,  OR NOT SUBJECT TO, THE  REGISTRATION
REQUIREMENTS  OF  THE  SECURITIES  ACT.  THE  HOLDER  OF  THIS  SECURITY  BY ITS
ACCEPTANCE  HEREOF AGREES TO OFFER,  SELL OR OTHERWISE  TRANSFER SUCH  SECURITY,
PRIOR TO THE DATE WHICH IS THREE YEARS AFTER (OR SUCH SHORTER  PERIOD UNDER RULE
144A UNDER THE SECURITIES  ACT OR ANY SUCCESSOR  RULE) THE LATER OF THE ORIGINAL
ISSUE DATE HEREOF AND THE LAST DATE ON WHICH VANSTAR CORPORATION (THE "COMPANY")
OR ANY  AFFILIATE  OF THE  COMPANY  WAS  THE  OWNER  OF  THIS  SECURITY  (OR ANY
PREDECESSOR OF THIS SECURITY) (THE "RESALE  RESTRICTION  TERMINATION DATE") ONLY
(A) TO THE COMPANY,  (B) PURSUANT TO AN EFFECTIVE  REGISTRATION  STATEMENT UNDER
THE SECURITIES ACT, (C) FOR SO LONG AS


                                     A1-1



<PAGE>





THE  SECURITIES  ARE  ELIGIBLE  FOR  RESALE  PURSUANT  TO RULE  144A  UNDER  THE
SECURITIES ACT ("RULE 144A"), TO A PERSON IT REASONABLY BELIEVES IS A "QUALIFIED
INSTITUTIONAL  BUYER" AS DEFINED IN RULE 144A THAT PURCHASES FOR ITS OWN ACCOUNT
OR FOR THE  ACCOUNT OF A QUALIFIED  INSTITUTIONAL  BUYER TO WHOM NOTICE IS GIVEN
THAT THE TRANSFER IS BEING MADE IN RELIANCE ON RULE 144A, (D) PURSUANT TO OFFERS
AND SALES TO NON-U.S.  PERSONS THAT OCCUR  OUTSIDE THE UNITED  STATES WITHIN THE
MEANING  OF  REGULATION  S UNDER THE  SECURITIES  ACT,  (E) TO AN  INSTITUTIONAL
"ACCREDITED INVESTOR" WITHIN THE MEANING OF SUBPARAGRAPH (a)(1), (2), (3) OR (7)
OF RULE 501 UNDER THE  SECURITIES ACT THAT IS ACQUIRING THE SECURITY FOR ITS OWN
ACCOUNT, OR FOR THE ACCOUNT OF SUCH AN INSTITUTIONAL  "ACCREDITED INVESTOR," FOR
INVESTMENT  PURPOSES AND NOT WITH A VIEW TO, OR FOR OFFER OR SALE IN  CONNECTION
WITH, ANY  DISTRIBUTION  IN VIOLATION OF THE SECURITIES  ACT, OR (F) PURSUANT TO
ANOTHER AVAILABLE EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF THE SECURITIES
ACT,  SUBJECT TO THE COMPANY'S AND THE TRANSFER  AGENT'S RIGHT PRIOR TO ANY SUCH
OFFER,  SALE OR TRANSFER  (i) PURSUANT TO CLAUSES (D), (E) OR (F) TO REQUIRE THE
DELIVERY  OF AN OPINION  OF  COUNSEL,  CERTIFICATION  AND/OR  OTHER  INFORMATION
SATISFACTORY  TO EACH OF  THEM,  AND  (ii) IN EACH OF THE  FOREGOING  CASES,  TO
REQUIRE THAT A CERTIFICATE OF TRANSFER IN THE FORM APPEARING ON THIS SECURITY IS
COMPLETED AND DELIVERED BY THE  TRANSFEROR  TO THE TRANSFER  AGENT.  THIS LEGEND
WILL BE  REMOVED  UPON THE  REQUEST  OF A HOLDER  AFTER THE  RESALE  RESTRICTION
TERMINATION DATE.

Certificate Number                           Number of Preferred Securities
                                             [CUSIP NO [                    ]]
                                             [ISIN NO.  [                   ]]

                              Preferred Securities

                                       of

                             Vanstar Financing Trust


                  6 3/4% Trust Convertible Preferred Securities
        (liquidation amount $50 per Trust Convertible Preferred Security)

                                     A1-2


<PAGE>






     Vanstar  Financing Trust, a statutory  business trust formed under the laws
of the State of Delaware (the "Trust"),  hereby certifies that _________________
______________ (the "Holder") is the registered owner of  ______________(______)
) preferred securities of the Trust representing  undivided beneficial interests
in the assets of the Trust  designated  the 6 3/4% Trust  Convertible  Preferred
Securities  (liquidation  amount $50 per Trust Convertible  Preferred  Security)
(the "Preferred  Securities").  The Preferred Securities are transferable on the
books and records of the Trust, in person or by a duly authorized attorney, upon
surrender of this certificate duly endorsed and in proper form for transfer. The
designation, rights, privileges,  restrictions,  preferences and other terms and
provisions of the Preferred  Securities  represented hereby are issued and shall
in all  respects  be subject  to the  provisions  of the  Amended  and  Restated
Declaration  of Trust of the Trust dated as of October 2, 1996,  as the same may
be amended from time to time (the  "Declaration"),  including the designation of
the  terms  of  the  Preferred  Securities  as  set  forth  in  Annex  I to  the
Declaration.  Capitalized  terms  used  herein  but not  defined  shall have the
meaning given them in the Declaration. The Holder is entitled to the benefits of
the Preferred  Securities  Guarantee to the extent provided therein. The Sponsor
will provide a copy of the Declaration,  the Preferred  Securities Guarantee and
the Indenture to a Holder  without  charge upon written  request to the Trust at
its principal place of business.

     Reference is hereby made to select  provisions of the Preferred  Securities
set forth on the reverse hereof,  which select provisions shall for all purposes
have the same effect as if set forth at this place.

     Upon receipt of this  certificate,  the Holder is bound by the  Declaration
and is entitled to the benefits thereunder.

     By acceptance, the Holder agrees to treat, for United States federal income
tax purposes,  the Debentures as  indebtedness  and the Preferred  Securities as
evidence of indirect beneficial ownership in the Debentures.






                                     A1-3


<PAGE>






     Unless the Property Trustee's Certificate of Authentication hereon has been
properly  executed,  these  Preferred  Securities  shall not be  entitled to any
benefit under the Declaration or be valid or obligatory for any purpose.
     IN WITNESS  WHEREOF,  the Trust has executed this certificate on __________
__, 1996.


                                   VANSTAR FINANCING TRUST


                                   By:
                                      ---------------------------------------
                                      Name:
                                      Title: Regular Trustee







                PROPERTY TRUSTEE'S CERTIFICATE OF AUTHENTICATION
     This is one of the Preferred Securities referred to in the within-mentioned
Declaration.

Dated: ___________________, _____


                                   WILMINGTON TRUST COMPANY
                             as Property Trustee


                                   By:
                                      ---------------------------------------
                                      Authorized Signatory







                                     A1-4



<PAGE>






                          [FORM OF REVERSE OF SECURITY]

     Distributions  payable on each  Preferred  Security will be fixed at a rate
per annum of 6 3/4% (the "Coupon Rate") of the stated  liquidation amount of $50
per  Preferred  Security,  such rate being the rate of  interest  payable on the
Debentures to be held by the Property Trustee. Distributions in arrears for more
than one quarter will bear interest thereon  compounded  quarterly at the Coupon
Rate (to the extent  permitted by applicable  law). The term  "Distribution"  as
used herein includes any such interest including Additional Interest, Compounded
Interest and Liquidated Damages payable unless otherwise stated, and any premium
and/or principal on the Debentures. A Distribution is payable only to the extent
that payments are made in respect of the Debentures held by the Property Trustee
and to the extent the Property Trustee has funds available therefor.  The amount
of Distributions  payable for any period will be computed for any full quarterly
Distribution  period on the basis of a 360-day year of twelve 30-day months, and
for any  period  shorter  than a full  quarterly  Distribution  period for which
Distributions are computed,  Distributions  will be computed on the basis of the
actual number of days elapsed per 30-day month.

     Except  as  otherwise  described  below,  distributions  on  the  Preferred
Securities  will be cumulative,  will accrue from the date of original  issuance
and will be  payable  quarterly  in  arrears,  on January 1, April 1, July 1 and
October 1 of each year,  commencing  on  January  1, 1997,  to Holders of record
fifteen  (15) days  prior to such  payment  dates,  which  payment  dates  shall
correspond to the interest payment dates on the Debentures. The Debenture Issuer
has the right under the Indenture to defer payments of interest by extending the
interest  payment  period  from time to time on the  Debentures  for  successive
periods not  exceeding 20  consecutive  quarters  (each an  "Extension  Period")
during  which  Extension  Period no  interest  shall be due and  payable  on the
Debentures;  PROVIDED,  that no Extension Period shall extend beyond the date of
maturity of the Debentures.  As a consequence of such  extension,  Distributions
will also be deferred.  Despite such  extension,  quarterly  Distributions  will
continue to accrue with interest  thereon (to the extent permitted by applicable
law) at the Coupon Rate compounded  quarterly during any such Extension  Period.
Prior to the termination of any such Extension Period,  the Debenture Issuer may
further  extend such Extension  Period;  PROVIDED,  that such  Extension  Period
together with all such previous and further extensions thereof may not exceed 20
consecutive  quarters.  Payments  of  accrued  Distributions  will be payable to
Holders as they appear on the books and records of the Trust on the first record
date  after  the  end of the  Extension  Period.  Upon  the  termination  of any
Extension  Period and the payment of all amounts then due, the Debenture  Issuer
may commence a new Extension Period, subject to the above requirements.

     The   Preferred   Securities   shall  be  redeemable  as  provided  in  the
Declaration.

     The Preferred  Securities  shall be convertible into shares of Common Stock
of Vanstar  Corporation,  through (i) the exchange of Preferred Securities for a
portion of the Debentures and (ii) the immediate  conversion of such  Debentures
into Common  Stock of Vanstar  Corporation,  in the manner and  according to the
terms set forth in the Declaration.


                                      A1-5



<PAGE>





                               CONVERSION REQUEST


To:  Wilmington Trust Company
     as Property Trustee of
     Vanstar Financing Trust



     The undersigned  owner of these  Preferred  Securities  hereby  irrevocably
exercises the option to convert these Preferred Securities, or the portion below
designated,  into  Common  Stock of VANSTAR  CORPORATION  (the  "Vanstar  Common
Stock") in accordance with the terms of the Amended and Restated  Declaration of
Trust (the "Declaration"), dated as of October 2, 1996, by John J. Dunican, Jr.,
as Regular Trustee,  Wilmington Trust Company,  as Delaware Trustee,  Wilmington
Trust Company, as Property Trustee, Vanstar Corporation,  as Sponsor, and by the
Holders,  from time to time, of individual  beneficial interests in the Trust to
be issued pursuant to the Declaration.  Pursuant to the aforementioned  exercise
of the option to convert these  Preferred  Securities,  the  undersigned  hereby
directs the Conversion Agent (as that term is defined in the Declaration) to (i)
exchange such Preferred Securities for a portion of the Debentures (as that term
is  defined  in the  Declaration)  held by the  Trust  (at the rate of  exchange
specified in the terms of the Preferred  Securities  set forth as Annex I to the
Declaration)  and (ii)  immediately  convert such  Debentures,  on behalf of the
undersigned,  into Vanstar Common Stock (at the conversion rate specified in the
terms of the Preferred Securities set forth as Annex I to the Declaration).
     The  undersigned  does also  hereby  direct the  Conversion  Agent that the
shares  issuable and  deliverable  upon  conversion,  together with any check in
payment for  fractional  shares,  be issued in the name of and  delivered to the
undersigned, unless a different name has been indicated in the assignment below.
If shares are to be issued in the name of a person  other than the  undersigned,
the undersigned will pay all transfer taxes payable with respect thereto.










                                     A1-6


<PAGE>





     Any holder,  upon the exercise of its conversion  rights in accordance with
the terms of the Declaration and the Preferred Securities, agrees to be bound by
the terms of the Registration  Rights  Agreement  relating to the Vanstar Common
Stock issuable upon conversion of the Preferred Securities.

Date:__________________, ____

      in whole ___                   in part ___

                                     Number of Preferred Securities to be
                                     converted:

                                     ------------------------------------------
                                     If  a  name  or   names   other   than  the
                                     undersigned,  please indicate in the spaces
                                     below the name or names in which the shares
                                     of Vanstar  Common  Stock are to be issued,
                                     along with the address or addresses of such
                                     person or persons:

                                     ------------------------------------------
                                     ------------------------------------------
                                     ------------------------------------------
                                     ------------------------------------------
                                     ------------------------------------------
                                     ------------------------------------------
                                     ------------------------------------------
                                     Signature (for conversion only)

                                     Please Print or Typewrite Name and Address,
                                     Including Zip Code, and Social  Security or
                                     Other Identifying Number:
                                     ------------------------------------------
                                     ------------------------------------------
                                     ------------------------------------------
                                      Signature Guarantee:*
                                                           -------------------
- ------------------------
     *    Signature  Guarantee:(Signature  must be  guaranteed  by an  "eligible
          guarantor institution" that is, a bank, stockbroker,  savings and loan
          association or credit union meeting the requirements of the Registrar,
          which   requirements   include  membership  or  participation  in  the
          Securities  Transfer Agents Medallion  Program ("STAMP") or such other
          "signature guarantee program" as may be determined by the Registrar in
          addition to, or in substitution for,


                                     A1-7



<PAGE>






                                 ASSIGNMENT FORM


     To assign this Preferred Security, fill in the form below:
     (I) or (we) assign and transfer this Preferred Security to
- -------------------------------------------------------------------------------
               (Insert assignee's social security or tax I.D. no.)
- -------------------------------------------------------------------------------
              (Print or type assignee's name, address and zip code)
and irrevocably  appoint________________________________________________________
agent to transfer this Preferred Security on the books of the Company. The agent
may substitute another to act for him.

                              Your Signature:
                                             --------------------------------
                              (Sign exactly as your name appears on the other
                              side of this Security)

                              Date:
                                   ------------------------------------------
                              Signature Guarantee:
                                                  ---------------------------
[Include the following if the Preferred Security bears a Restricted Securities 
Legend --

In connection with any transfer of any of the Preferred  Securities evidenced by
this certificate,  the undersigned  confirms that such Preferred  Securities are
being:

CHECK ONE BOX BELOW

     (1) / / exchanged for the undersigned's  own account without  transfer;  or
     (2) / / transferred pursuant to and in compliance with Rule 144A under
               the Securities Act of 1933; or

- ------------------------
     STAMP,  all in  accordance  with the  Securities  Exchange Act of 1934,  as
amended.)

   ** Signature must be guaranteed by a commercial bank, trust company or member
firm of the NYSE.


                                     A1-8


<PAGE>





     (3) / /   transferred  pursuant to and in compliance  with Regulation S
               under the Securities Act of 1933; or
     (4) / /   transferred  pursuant to another available exemption from the
               registration requirements of the Securities Act of 1933; or
     (5) / /   transferred  pursuant  to an  effective  Shelf  Registration
               Statement.

Unless one of the boxes is checked,  the Trustee  will refuse to register any of
the Preferred Securities evidenced by this certificate in the name of any person
other than the registered Holder thereof; PROVIDED,  HOWEVER, that if box (3) or
(4) is checked, the Trustee may require,  prior to registering any such transfer
of the  Preferred  Securities  such  legal  opinions,  certifications  and other
information  as the  Company  has  reasonably  requested  to  confirm  that such
transfer is being made pursuant to an exemption  from,  or in a transaction  not
subject to, the registration requirements of the Securities Act of 1933, such as
the exemption provided by Rule 144 under such Act.


                                        -------------------------------------
                                        Signature
Signature Guarantee:*

- ----------------------------------      -------------------------------------]
Signature must be guaranteed            Signature

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

             [TO BE COMPLETED BY PURCHASER IF (2) ABOVE IS CHECKED.
     The  undersigned  represents  and  warrants  that  it  is  purchasing  this
Preferred  Security  for its own account or an account  with respect to which it
exercises  sole  investment  discretion  and that it and any such  account  is a
"qualified  institutional  buyer"  within  the  meaning  of Rule 144A  under the
Securities  Act of  1933,  and is aware  that  the  sale to it is being  made in
reliance on Rule 144A and  acknowledges  that it has received  such  information
regarding the Company as the undersigned has requested  pursuant to Rule 144A or
has  determined  not to request such  information  and that it is aware that the
transferor is relying upon the undersigned's foregoing  representations in order
to claim the exemption from registration provided by Rule 144A.

Dated:------------------------     ------------------------------------------
                                   NOTICE:  To be executed by an executive
                                   officer.]

- ---------------------
     *Signature must be guaranteed by a commercial bank, trust company or member
firm of the NYSE.


                                     A1-9





                                                                    Exhibit 4.4
                                   EXHIBIT B

                              SPECIMEN OF DEBENTURE

                           [FORM OF FACE OF SECURITY]

     THIS  SECURITY AND ANY COMMON STOCK  ISSUED ON  CONVERSION  HEREOF HAVE NOT
BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE  "SECURITIES
ACT"), OR ANY STATE SECURITIES  LAWS.  NEITHER THIS SECURITY NOR ANY INTEREST OR
PARTICIPATION  HEREIN MAY BE REOFFERED,  SOLD, ASSIGNED,  TRANSFERRED,  PLEDGED,
ENCUMBERED  OR  OTHERWISE  DISPOSED  OF IN THE ABSENCE OF SUCH  REGISTRATION  OR
UNLESS SUCH  TRANSACTION  IS EXEMPT  FROM,  OR NOT SUBJECT TO, THE  REGISTRATION
REQUIREMENTS  OF  THE  SECURITIES  ACT.  THE  HOLDER  OF  THIS  SECURITY  BY ITS
ACCEPTANCE  HEREOF AGREES TO OFFER,  SELL OR OTHERWISE  TRANSFER SUCH  SECURITY,
PRIOR TO THE DATE WHICH IS THREE YEARS AFTER (OR SUCH SHORTER  PERIOD UNDER RULE
144(k) UNDER THE SECURITIES ACT OR ANY SUCCESSOR RULE) THE LATER OF THE ORIGINAL
ISSUE DATE HEREOF AND THE LAST DATE ON WHICH VANSTAR CORPORATION (THE "COMPANY")
OR ANY  AFFILIATE  OF THE  COMPANY  WAS  THE  OWNER  OF  THIS  SECURITY  (OR ANY
PREDECESSOR OF THIS SECURITY) (THE "RESALE  RESTRICTION  TERMINATION DATE") ONLY
(A) TO THE COMPANY,  (B) PURSUANT TO AN EFFECTIVE  REGISTRATION  STATEMENT UNDER
THE  SECURITIES  ACT, (C) FOR SO LONG AS THE  SECURITIES ARE ELIGIBLE FOR RESALE
PURSUANT TO RULE 144A UNDER THE  SECURITIES  ACT ("RULE  144A"),  TO A PERSON IT
REASONABLY BELIEVES IS A "QUALIFIED INSTITUTIONAL BUYER" AS DEFINED IN RULE 144A
THAT  PURCHASES  FOR  ITS  OWN  ACCOUNT  OR  FOR  THE  ACCOUNT  OF  A  QUALIFIED
INSTITUTIONAL  BUYER TO WHOM NOTICE IS GIVEN THAT THE  TRANSFER IS BEING MADE IN
RELIANCE ON RULE 144A, (D) PURSUANT TO OFFERS AND SALES TO NON-U.S. PERSONS THAT
OCCUR  OUTSIDE THE UNITED  STATES  WITHIN THE MEANING OF  REGULATION S UNDER THE
SECURITIES ACT, (E) TO AN INSTITUTIONAL "ACCREDITED INVESTOR" WITHIN THE MEANING
OF  SUBPARAGRAPH  (a)(1),  (2), (3) OR (7) OF RULE 501 UNDER THE  SECURITIES ACT
THAT IS ACQUIRING  THE SECURITY FOR ITS OWN ACCOUNT,  OR FOR THE ACCOUNT OF SUCH
AN INSTITUTIONAL  "ACCREDITED  INVESTOR," FOR INVESTMENT PURPOSES AND NOT WITH A
VIEW TO, OR FOR OFFER OR SALE IN CONNECTION  WITH, ANY DISTRIBUTION IN VIOLATION
OF THE SECURITIES ACT, OR (F) PURSUANT TO ANOTHER  AVAILABLE  EXEMPTION FROM THE
REGISTRATION  REQUIREMENTS OF THE SECURITIES  ACT,  SUBJECT TO THE COMPANY'S AND
THE TRANSFER AGENTS RIGHT PRIOR TO ANY SUCH OFFER, SALE OR TRANSFER (i) PURSUANT
TO CLAUSES  (D),  (E) OR (F) TO REQUIRE  THE  DELIVERY OF AN OPINION OF COUNSEL,
CERTIFICATION AND/OR OTHER INFORMATION SATISFACTORY TO EACH OF THEM, AND (ii) IN
EACH OF THE FOREGOING  CASES,  TO REQUIRE THAT A CERTIFICATE  OF TRANSFER IN THE
FORM  APPEARING ON THIS SECURITY IS COMPLETED AND DELIVERED BY THE TRANSFEROR TO
THE  TRANSFER  AGENT.  THIS LEGEND WILL BE REMOVED  UPON THE REQUEST OF A HOLDER
AFTER THE RESALE RESTRICTION TERMINATION DATE.

                                     -1-


<PAGE>


                               VANSTAR CORPORATION

                         6 3/4% Convertible Subordinated
                               Debenture due 2016

     No.________ $_________________ CUSIP No. VANSTAR CORPORATION, a corporation
duly  organized  and  existing  under the laws of the State of Delaware  (herein
called the "Company",  which terms include any successor  corporation  under the
Indenture hereinafter referred to) for value received, hereby promises to pay to
__________________________________________, or registered assigns, the principal
sum [indicated on Schedule A hereof]* [of ____________________________  Dollars]
($ ) on October 1, 2016.

Interest Payment Dates:       January 1, April 1, July 1 and October 1,
                              commencing January 1, 1997

Regular Record Dates:         the close of business on the Business Day
                              immediately preceding each Interest Payment Date,
                              except as otherwise provided in clause 4 set forth
                              on the reverse side of this Security

     Reference  is hereby made to the further  provisions  of this  Security set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     Unless the  certificate of  authentication  hereon has been executed by the
Trustee  referred to on the reverse  hereof by manual  signature,  this Security
shall  not be  entitled  to any  benefit  under  the  Indenture  or be  valid or
obligatory for any purpose.



- -------------------
  * Applicable to Global Securities only.

 ** Applicable to certificated Securities only.


                                     -2-


<PAGE>



     IN WITNESS  WHEREOF,  the Company has caused this  instrument  to be signed
manually or by facsimile by its duly authorized  officers and a facsimile of its
corporate seal to be affixed hereto or imprinted hereon.

Dated:


                              VANSTAR CORPORATION


                              By:
                                 --------------------------------------------
                              Title:
                                    -----------------------------------------


[Seal]



Attest:


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


                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION
    This is one of the Securities referred to in the within-mentioned Indenture.


Dated:                             WILMINGTON TRUST COMPANY,
                                   as Trustee


                              By:
                                 --------------------------------------------
                                   Authorized Signatory




                                     -3-


<PAGE>


                         [FORM OF REVERSE OF SECURITY]

                               VANSTAR CORPORATION



                         6 3/4% Convertible Subordinated
                               Debenture due 2016*

          (i)  INTEREST.   Vanstar  Corporation,  a  Delaware  corporation  (the
"Company"),  is the issuer of this 6 3/4% Convertible Subordinated Debenture due
2016 (the "Security")  limited in aggregate principal amount to $180,412,350 (or
$207,474,200  if the  over-allotment  option  is  exercised),  issued  under the
Indenture  hereinafter  referred to. The Company promises to pay interest on the
Securities in cash from October 2, 1996 or from the most recent interest payment
date to which interest has been paid or duly provided for, quarterly (subject to
deferral for up to 20 consecutive  quarters as described in Section 3 hereof) in
arrears on  January  1,  April 1, July 1, and  October 1 of each year (each such
date, an "Interest Payment Date"),  commencing January 1, 1997, at the rate of 6
3/4% per annum  (subject to  increase  as  provided  in Section 12 hereto)  PLUS
Additional Interest,  Compound Interest and Liquidated Damages if any, until the
principal hereof shall have become due and payable.

     The amount of interest payable for any period will be computed on the basis
of a 360-day year of twelve 30-day  months.  Except as provided in the following
sentence,  the amount of  interest  payable for any period  shorter  than a full
quarterly period for which interest is computed will be computed on the basis of
the actual number of days elapsed.  In the event that any date on which interest
is payable on the Securities is not a Business Day, then payment of the interest
payable on such date will be made on the next succeeding day which is a Business
Day (without any interest or other payment in respect of any such delay), except
that, if such Business Day is in the next succeeding calendar year, such payment
shall be made on the immediately  preceding  Business Day, in each case with the
same force and effect as if made on such date.

          (ii) ADDITIONAL  INTEREST.  The Company shall pay to Vanstar Financing
Trust (and its  permitted  successors  or assigns  under the  Declaration)  (the
"Trust") such amounts as shall be required so that the net amounts  received and
retained  by the Trust  after  paying any taxes,  duties,  assessments  or other
governmental  charges of whatever nature (other than withholding  taxes) imposed
on the Trust by the United  States or any other  taxing  authority  ("Additional
Interest")  will be not less than the amounts the Trust would have  received had
no such taxes, duties, assessment or governmental charges been imposed.

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

     * All terms used in this Security  which are defined in the Indenture or in
the Declaration  attached as Annex A thereto shall have the meanings assigned to
them in the Indenture or the Declaration, as the case may be.

                                     -4-


<PAGE>



          (iii) OPTION TO EXTEND INTEREST PAYMENT PERIOD. The Company shall have
the  right  at any time  during  the term of the  Securities  to defer  interest
payments  from  time  to time by  extending  the  interest  payment  period  for
successive  periods (each,  an "Extension  Period") not exceeding 20 consecutive
quarters for each such period;  PROVIDED,  no Extension Period may extend beyond
the maturity date of the Securities.  At the end of each Extension  Period,  the
Company shall be  responsible  for the payment of, and the Company shall pay all
interest then accrued and unpaid (including  Additional  Interest and Liquidated
Damages)  together  with  interest  thereon  compounded  quarterly  at the  rate
specified  for  the  Securities  to  the  extent  permitted  by  applicable  law
("Compounded Interest"); PROVIDED, that during any Extension Period, the Company
shall not, and shall not allow any of its Subsidiaries (other than, with respect
to clause (i) below only, its wholly owned  Subsidiaries) to, (i) declare or pay
dividends  on,  make  distributions  with  respect  to, or redeem,  purchase  or
acquire, or make a liquidation payment with respect to, any of its capital stock
(except for (1) dividends or  distributions  in shares of Common Stock on Common
Stock or on the  Preferred  Stock,  (2) purchases or  acquisitions  of shares of
Common Stock made in connection with any employee benefit plan of the Company or
its  subsidiaries  in the ordinary  course of business or pursuant to employment
agreements with officers or employees of the Company or its subsidiaries entered
into in the ordinary course of business,  provided that such  repurchases by the
Company  made from  officers or  employees  of the  Company or its  subsidiaries
pursuant to employment  agreements shall be made at a price not to exceed market
value on the date of any such  repurchase and shall not exceed $1 million in the
aggregate for all such employees and officers,  (3)  conversions or exchanges of
shares of Common  Stock of any one class into shares of Common  Stock of another
class or (4)  purchases  of  fractional  interests  in shares  of the  Company's
capital stock  pursuant to the  conversion or exchange  provisions of any of the
Company's  securities  being  converted or exchanged),  (ii) make any payment of
interest,  principal or premium, if any, on or repay,  repurchase or redeem, any
debt securities issued by the Company that rank junior to or PARI PASSU with the
Securities and (iii) make any guarantee  payments with respect to the foregoing.
Prior to the termination of any such Extension  Period,  the Company may further
extend such Extension Period; PROVIDED, that such Extension Period together with
all  previous  and  further  extensions  thereof  may not exceed 20  consecutive
quarters  and may not extend  beyond the  maturity of the  Securities.  Upon the
termination of any Extension Period and the payment of all amounts then due, the
Company may commence a new Extension Period,  subject to the above requirements.
No interest during an Extension Period, except at the end thereof,  shall be due
and payable.

     If the Property  Trustee is the sole holder of the  Securities  at the time
the Company  selects an Extension  Period,  the Company shall give notice to the
Regular Trustees,  the Property Trustee and the Trustee of its selection of such
Extension  Period at least one Business Day prior to the earlier of (i) the date
the  distributions  on the  Preferred  Securities  are  payable  or  (ii) if the
Preferred Securities are listed on the New York Stock Exchange, Inc. ("NYSE") or
other stock exchange or quotation system, the date the Trust is required to give
notice  to the  NYSE or  other  applicable  self-regulatory  organization  or to
holders  of the  Preferred  Securities  on the  record  date  or the  date  such
distributions  are  payable,  but in any event not less than ten  Business  Days
prior to such record date.


                                     -5-


<PAGE>


     If the  Property  Trustee is not the sole holder of the  Securities  at the
time the Company selects an Extension Period, the Company shall give the Holders
and the Trustee  notice of its  selection  of an  Extension  Period at least ten
Business Days prior to the earlier of (i) the next succeeding  Interest  Payment
Date or (ii) if the Preferred  Securities  are listed on the NYSE or other stock
exchange or quotation system, the date the Company is required to give notice to
NYSE or other  applicable  self-regulatory  organization  or to  holders  of the
Securities on the record or payment date of such related interest  payment,  but
in any event not less than two Business Days prior to such record date.

     The  quarter in which any notice is given  pursuant to the second and third
paragraphs  of  this  Section  3  shall  be  counted  as one of the 20  quarters
permitted in the maximum Extension Period permitted under the first paragraph of
this Section 3.

          (iv) METHOD OF PAYMENT.  The interest so payable,  and punctually paid
or duly  provided  for, on any Interest  Payment  Date will,  as provided in the
Indenture,  be paid to the  Person in whose name this  Security  (or one or more
Predecessor  Securities)  is  registered at the close of business on the regular
record date for such interest installment,  which shall be the close of business
on the Business Day immediately  preceding each Interest Payment Date; provided,
however,  that,  for so long as the  Securities  are  held by the  Trust  or the
Property  Trustee of the Trust, if any Preferred  Securities (or if the Trust is
liquidated  in  connection  with  Special  Event,  any  Securities)  are held in
certificated  form,  the Record Date for each Interest  Payment Date shall be 15
days  prior to such  Interest  Payment  Date (in each case,  a  "Regular  Record
Date").  Any such  interest not so  punctually  paid or duly  provided for shall
forthwith  cease to be payable to the Holder on such Regular Record Date and may
either  be paid to the  Person  in  whose  name  this  Security  (or one or more
Predecessor  Securities)  is  registered  at the close of  business on a Special
Record  Date  for the  payment  of such  Defaulted  Interest  to be fixed by the
Trustee,  notice of which shall be given to Holders of Securities  not less than
10 days prior to such Special  Record Date,  or be paid at any time in any other
lawful manner not inconsistent with the requirements of any securities  exchange
on which the Securities  may be listed,  and upon such notice as may be required
by such exchange, all as more fully provided in said Indenture.

     Payment of the  principal of and interest on this  Security will be made at
the office or agency of the Company maintained for that purpose in New York, New
York, in such coin or currency of the United States of America as at the time of
payment is legal  tender for  payment of public  and  private  debts;  PROVIDED,
however, that, at the option of the Company,  payment of interest may be made by
check mailed to the address of the Person entitled thereto as such address shall
appear in the Security Register.

          (v) PAYING AGENT, SECURITY REGISTRAR AND CONVERSION AGENT. The Trustee
will act as Paying Agent,  Security  Registrar and Conversion Agent. The Company
may change any Paying  Agent,  Security  Registrar,  co-registrar  or,  with the
consent of the Trust,  Conversion Agent without prior notice. The Company or any
of its Affiliates may act in any such capacity.

                                     -6-


<PAGE>



          (vi) INDENTURE.  The Company issued the Securities under an indenture,
dated  as of  October  2,  1996  (the  "Indenture"),  between  the  Company  and
Wilmington  Trust Company,  as Trustee (herein called the "Trustee",  which term
includes any successor trustee under the Indenture),  to which Indenture and all
indentures  supplemental thereto reference is hereby made for a statement of the
respective rights,  limitations of rights,  duties and immunities  thereunder of
the  Trustee,  the  Company  and the  Holders,  and of the terms  upon which the
Securities  are, and are to be,  authenticated  and delivered.  The terms of the
Securities  include  those  stated in the  Indenture  and those made part of the
Indenture  by  the  Trust   Indenture   Act  of  1939  (15  U.S.  Code  Sections
77aaa-77bbbb) ("TIA") as in effect on the date of the Indenture.  The Securities
are  subject  to,  and  qualified  by,  all such  terms,  certain  of which  are
summarized  hereon,  and Holders are referred to the Indenture and the TIA for a
statement of such terms. The Securities are unsecured general obligations of the
Company limited to $180,412,350 in aggregate  principal  amount (or $207,474,200
if the overallotment option is exercised).  No reference herein to the Indenture
and no provision of this Security or of the Indenture  shall alter or impair the
obligation  of the  Company,  which is absolute  and  unconditional,  to pay the
principal of and interest on this Security at the times,  place and rate, and in
the coin or currency,  herein prescribed or to convert this Security as provided
in the Indenture.

          (vii) OPTIONAL REDEMPTION.  The Securities are redeemable, in whole or
in part, at the Company's,  option at any time and from time to time on or after
October 5,  1999,  upon not less than 30 nor more than 60 days'  notice,  at the
following optional redemption prices (expressed as a percentage of the principal
amount of the  Securities)  if redeemed  during the  12-month  period  beginning
October 1 of the year shown below (October 5, in the case of 1999):

                                           Percentage of
                Year                   Principal Year Amount
                ----                   ---------------------
     2000. . . . . . . . . . . . . . . . . . 104.050%
     2001. . . . . . . . . . . . . . . . . . 103.375
     2002. . . . . . . . . . . . . . . . . . 102.700
     2003. . . . . . . . . . . . . . . . . . 102.025
     2004. . . . . . . . . . . . . . . . . . 101.350
     2005. . . . . . . . . . . . . . . . . . 100.675
     2006  and thereafter. . . . . . . . . . 100.000

plus, in each case, accrued and unpaid interest,  including Additional Interest,
Compounded  Interest and Liquidated  Damages, if any, to the Redemption Date. On
or after the Redemption  Date,  interest will cease to accrue on the Securities,
or portion thereof, called for redemption.

          (viii) OPTIONAL  REDEMPTION UPON TAX EVENT. The Securities are subject
to redemption in whole (but not in part), at any time within 90 days thereafter,
if a Tax Event (as defined in the Declaration) shall occur and be continuing, at
the applicable  redemption price set forth above (or, for the period  commencing
on the date of issuance of the Securities through October 4, 1997 and the twelve
month  periods  commencing  October 5, 1997 and October 5, 1998,  the product of
106.750%, 106.075% and 105.400%, respectively, times $50), in each case


                                     -7-


<PAGE>



plus accrued but unpaid  interest,  including  Additional  Interest,  Compounded
Interest and Liquidated  Damages, if any, to the Redemption Date. Any redemption
pursuant  to this  Section 8 will be made upon not less than 30 nor more than 60
days' notice.

          (ix)  NOTICE OF  REDEMPTION.  Notice of  redemption  will be mailed at
least 30 days but not  more  than 60 days  before  the  Redemption  Date to each
Holder of the Securities to be redeemed at his address of record. The Securities
in  denominations  larger  than $50 may be redeemed in part but only in integral
multiples  of  $50.  In the  event  of a  redemption  of  less  than  all of the
Securities,  the  Securities  will be chosen for  redemption  by the  Trustee in
accordance with the Indenture. On and after the Redemption Date, interest ceases
to accrue on the Securities or portions of them called for  redemption.  If this
Security is redeemed  subsequent  to a Regular  Record Date with  respect to any
Interest  Payment Date specified above and on or prior to such Interest  Payment
Date,  then any accrued  interest  will be paid to the person in whose name this
Security is registered at the close of business on such record date.

          (x) REDEMPTION. The Securities will mature on October 1, 2016, and may
be redeemed, in whole or in part, at any time after October 5, 1999 as set forth
above or at any time in certain circumstances upon the occurrence of a Tax Event
as set forth above. Upon the repayment of the Securities, whether at maturity or
upon   redemption,   the  proceeds   from  such   repayment  or  payment   shall
simultaneously  be  applied  to redeem  Trust  Securities  having  an  aggregate
liquidation  amount  equal  to the  Securities  so  repaid  or  redeemed  at the
applicable  redemption  price  together  with  accrued and unpaid  distributions
through the date of redemption;  PROVIDED,  that holders of the Trust Securities
shall be given not less than 30 nor more than 60 days notice of such redemption.
Upon the  repayment  of the  Securities  at maturity  or upon any  acceleration,
earlier  redemption  or  otherwise,  the proceeds  from such  repayment  will be
applied to redeem the Preferred Securities,  in whole, upon not less than 30 nor
more than 60 days'  notice.  There are no sinking fund  payments with respect to
the Securities.

          (xi) CONVERSION. The Holder of any Security has the right, exercisable
at any time prior to the close of business  (New York time) on the  Business Day
immediately preceding the date of repayment of such Security whether at maturity
or upon  redemption  (either at the option of the  Company or  pursuant to a Tax
Event),  to convert the principal amount thereof (or any portion thereof that is
an integral  multiple of $50) into the number of shares of Common Stock obtained
by dividing  $50 per  Security by the  applicable  conversion  price  (initially
$28.75 per share of Common Stock for each Security)  (equivalent to a conversion
rate of 1.739  shares per share of Common  Stock of the Company  per  Security),
subject to adjustment under certain circumstances as set forth in the Indenture.

          To  convert  a  Security,  a  Holder  must  (1)  complete  and  sign a
conversion notice  substantially in the form attached hereto,  (2) surrender the
Security to a Conversion Agent, (3) furnish appropriate endorsements or transfer
documents if required by the Security  Registrar or Conversion Agent and (4) pay
any transfer or similar tax, if required.  Upon  conversion,  no  adjustment  or
payment will be made for interest or dividends,  but if any Holder  surrenders a
Security for  conversion  after the close of business on the Regular Record Date
for the payment of

                                     -8-


<PAGE>


an  installment  of  interest  and prior to the  opening of business on the next
Interest  Payment Date,  then,  notwithstanding  such  conversion,  the interest
payable on such Interest  Payment Date will be paid to the registered  Holder of
such Security on such Regular Record Date. In such event,  such  Security,  when
surrendered  for  conversion,  need not be  accompanied  by payment of an amount
equal to the interest  payable on such  Interest  Payment Date on the portion so
converted.  The number of shares  issuable  upon  conversion  of a  Security  is
determined  by dividing the  principal  amount of the Security  converted by the
conversion price in effect on the Conversion Date. No fractional  shares will be
issued upon  conversion  but a cash  adjustment  will be made for any fractional
interest.  The Outstanding  principal amount of any Security shall be reduced by
the portion of the  principal  amount  thereof  converted  into shares of Common
Stock.

          (xii) REGISTRATION  RIGHTS.  The holders of the Preferred  Securities,
the  Securities,  the  Guarantee  and the shares of Common  Stock of the Company
issuable  upon  conversion of the  Securities  (collectively,  the  "REGISTRABLE
SECURITIES")  are entitled to the benefits of a Registration  Rights  Agreement,
dated as of  October  2,  1996,  among the  Company,  the Trust and the  Initial
Purchasers (the "Registration  Rights Agreement").  Pursuant to the Registration
Rights  Agreement,  the  Company  has agreed for the  benefit of the  holders of
Registrable  Securities that (i) it will, at its cost,  within 75 days after the
date of  issuance  of the  Registrable  Securities,  file a  shelf  registration
statement (the "Shelf Registration  Statement") with the Commission with respect
to  resales  of the  Registrable  Securities,  (ii) it will  use its  reasonable
efforts to cause, such Shelf Registration  Statement to be declared effective by
the  Commission  within 135 days after the date of issuance  of the  Registrable
Securities  and (iii) the Company  will use its  reasonable  efforts to maintain
such Shelf Registration  Statement  continuously  effective under the Securities
Act until the third anniversary of the  effectiveness of the Shelf  Registration
Statement  or  such  earlier  date as is  provided  in the  Registration  Rights
Agreement.  Reference  is  made  to  the  Registration  Rights  Agreement  for a
description   of,  among  other  things,   the   circumstances   under  which  a
"Registration  Default" may be declared if such Shelf Registration  Statement is
not filed or is not declared  effective  within a specified  period of time, and
additional  interest  "Liquidated  Damages"  may  accrue  and by  payable on the
Securities as a result of such a Registration Default.

          (xiii) REGISTRATION, TRANSFER, EXCHANGE AND DENOMINATIONS. As provided
in the  Indenture  and subject to certain  limitations  therein  set forth,  the
transfer  of  this  Security  is  registrable  in the  Security  Register,  upon
surrender of this Security for  registration of transfer at the office or agency
of the Company in New York, New York or Wilmington,  Delaware, duly endorsed by,
or accompanied by a written  instrument of transfer in form  satisfactory to the
Company and the Security  Registrar  duly  executed by, the Holder hereof or his
attorney duly  authorized in writing,  and thereupon one or more new Securities,
of authorized denominations and for the same aggregate principal amount, will be
issued to the designated transferee or transferees.

          The Securities are issuable only in registered form without coupons in
denominations of $50 and integral multiples thereof.  No service charge shall be
made for any such  registration  of  transfer or  exchange,  but the Company may
require  payment  of a sum  sufficient  to cover  any tax or other  governmental
charge payable in connection therewith. Prior



                                     -9-


<PAGE>


to due presentment of this Security for  registration of transfer,  the Company,
the  Trustee and any agent of the Company or the Trustee may treat the Person in
whose name this  Security is  registered  as the owner hereof for all  purposes,
whether or not this  Security be overdue,  and neither the Company,  the Trustee
nor any such agent shall be affected by notice to the contrary.  In the event of
redemption  or  conversion  of this  Security  in part only,  a new  Security or
Securities for the  unredeemed or  unconverted  portion hereof will be issued in
the name of the Holder hereof upon the cancellation hereof.

          (xiv) PERSONS DEEMED  OWNERS.  Except as provided in Section 4 hereof,
the  registered  Holder  of a  Security  may be  treated  as its  owner  for all
purposes.

          (xv)  UNCLAIMED  MONEY.  If money  for the  payment  of  principal  or
interest remains unclaimed for two years, the Trustee and the Paying Agent shall
pay the money back to the Company at its written request. After that, holders of
Securities  entitled to the money must look to the Company for payment unless an
abandoned  property  law  designates  another  Person and all  liability  of the
Trustee and such Paying Agent with respect to such money shall cease.

          (xvi) DEFAULTS AND REMEDIES.  The Securities  shall have the Events of
Default  as set  forth in  Section  501 of the  Indenture.  Subject  to  certain
limitations in the  Indenture,  if an Event of Default occurs and is continuing,
the  Trustee  by  notice  to the  Company,  or the  holders  of at least  25% in
aggregate  principal amount of the then Outstanding  Securities by notice to the
Company and the Trustee,  may declare all the  Securities  to be due and payable
immediately.

     The  holders of a  majority  in  principal  amount of the  Securities  then
Outstanding by written notice to the Trustee may rescind an acceleration and its
consequences  if the rescission is prior to a judgment or decree for the payment
of the money due has been  obtained by the Trustee as provided in the  Indenture
and if all  existing  Events  of  Default  have  been  cured  or  waived  except
nonpayment of principal  and/or  interest that has become due solely  because of
the acceleration. Holders may not enforce the Indenture or the Securities except
as  provided  in the  Indenture.  Subject to certain  limitations,  holders of a
majority in principal amount of the then Outstanding Securities issued under the
Indenture  may direct the  Trustee in its  exercise  of any trust or power.  The
Company must furnish annually compliance  certificates to the Trustee. The above
description  of Events of Default and remedies is qualified by reference to, and
subject in its entirety by, the more complete  description  thereof contained in
the Indenture.

          (xvii)  AMENDMENTS,  SUPPLEMENTS AND WAIVERS.  The Indenture  permits,
with certain  exceptions  as therein  provided,  the  amendment  thereof and the
modification  of the rights and obligations of the Company and the rights of the
Holders of the Securities under the Indenture at any time by the Company and the
Trustee  with the consent of the Holders of a majority  in  aggregate  principal
amount of the  Securities at the time  Outstanding.  The Indenture also contains
provisions   permitting  the  Holders  of  specified  percentages  in  aggregate
principal  amount of the  Securities at the time  Outstanding,  on behalf of the
Holders of all the Securities,  to waive  compliance by the Company with certain
provisions of the  Indenture  and certain past defaults  under the Indenture and
their consequences. Any such consent or waiver by the Holder



                                     -10-


<PAGE>


of this Security  shall be conclusive  and binding upon such Holder and upon all
future Holders of this Security and of any Security issued upon the registration
of transfer  hereof or in  exchange  herefor or in lieu  hereof,  whether or not
notation of such consent or waiver is made upon this Security.

          (xviii)  TRUSTEE  DEALINGS  WITH  THE  COMPANY.  The  Trustee,  in its
individual  or any  other  capacity  may  become  the  owner or  pledgee  of the
Securities and may otherwise deal with the Company or an Affiliate with the same
rights it would have, as if it were not Trustee,  subject to certain limitations
provided  for in the  Indenture  and in the TIA.  Any Agent may do the same with
like rights.

          (xix) NO RECOURSE  AGAINST OTHERS.  A director,  officer,  employee or
stockholder,  as such,  of the  Company  shall  not have any  liability  for any
obligations  of the Company  under the  Securities  or the  Indenture or for any
claim  based  on,  in  respect  of or by  reason  of such  obligations  or their
creation.  Each Holder of the  Securities  by  accepting  a Security  waives and
releases  all  such   liability.   The  waiver  and  release  are  part  of  the
consideration for the issue of the Securities.

          (xx) GOVERNING LAW. THE INDENTURE AND THE SECURITIES SHALL BE GOVERNED
BY AND  CONSTRUED IN  ACCORDANCE  WITH THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAW PROVISIONS THEREOF.

          (xxi)  AUTHENTICATION.   The  Securities  shall  not  be  valid  until
authenticated by the manual signature of an authorized  signatory of the Trustee
or an authenticating agent.

          The Company will furnish to any Holder of the Securities  upon written
request and without charge a copy of the Indenture. Request may be made to:

          Vanstar Corporation
          5964 West Las Positas Boulevard
          Pleasanton, California 94588-9012
          Attention of: Chief Financial Officer
          Facsimile: (510) 734-0760



                                     -11-


<PAGE>



                                 ASSIGNMENT FORM


     To assign this Security, fill in the form below:

     (I) or (we) assign and transfer this Security to

- -----------------------------------------------------------------------------
               (Insert assignee's social security or tax I.D. no.)
- -----------------------------------------------------------------------------
- -----------------------------------------------------------------------------
              (Print or type assignee's name, address and zip code)
and irrevocably appoint ___________________________________________________ 
agent to transfer this Security on the books of the Company.  The agent may 
substitute another to act for him.

                                   Your Signature:  ---------------------------
                                   (Sign exactly as your name appears on the
                                   other side of this Security)
                                   Date:
                                        -------------------------------------
                                   Signature Guarantee:*
                                                        ---------------------
[Include the following if the Security bears a Restricted Securities Legend --

In  connection  with any  transfer of any of the  Securities  evidenced  by this
certificate,  the undersigned confirms that such Securities are being: CHECK ONE
BOX BELOW

     (1)  / /      exchanged for the undersigned's own account without transfer;
                   or

     (2)  / /      transferred pursuant to and in compliance with Rule 144A
                   under the Securities Act of 1933; or
- -------------------
     *    Signature must be guaranteed by a commercial bank, trust company or
          member firm of the NYSE.




<PAGE>



     (3)  / /      transferred pursuant to and in compliance with Regulation S
                   under the Securities Act of 1933; or

     (4)  / /      transferred pursuant to another available exemption from the
                   registration requirements of the Securities Act of 1933; or
     (5)  / /      transferred pursuant to an effective Shelf Registration
                   Statement.

Unless one of the boxes is checked,  the Trustee  will refuse to register any of
the  Securities  evidenced by this  certificate  in the name of any person other
than the registered Holder thereof; PROVIDED, HOWEVER, that if box (3) or (4) is
checked, the Trustee may require,  prior to registering any such transfer of the
Securities  such legal  opinions,  certifications  and other  information as the
Company has  reasonably  requested to confirm  that such  transfer is being made
pursuant  to an  exemption  from,  or  in a  transaction  not  subject  to,  the
registration  requirements  of the Securities Act of 1933, such as the exemption
provided by Rule 144 under such Act.

                                   ------------------------------------------
                                   Signature
Signature Guarantee:*

- -----------------------------      ------------------------------------------] 
Signature must be guaranteed       Signature

 
- -----------------------------------------------------------------------------
             [TO BE COMPLETED BY PURCHASER IF (2) ABOVE IS CHECKED.

     The undersigned represents and warrants that it is purchasing this Security
for its own  account  or an account  with  respect  to which it  exercises  sole
investment  discretion  and  that  it  and  any  such  account  is a  "qualified
institutional buyer" within the meaning of Rule 144A under the Securities Act of
1933,  and is aware that the sale to it is being made in  reliance  on Rule 144A
and acknowledges that it has received such information  regarding the Company as
the  undersigned  has requested  pursuant to Rule 144A or has  determined not to
request such  information  and that it is aware that the  transferor  is relying
upon the undersigned's foregoing representations in order to claim the exemption
from  registration  provided  by  Rule  144A.   

Dated:--------------------------       ---------------------------------------  

NOTICE:  To be executed by an executive officer.]  -------------------  * 
Signature  must be  guaranteed by a commercial bank, trust company or member 
firm of the NYSE.


                                     -2-


<PAGE>

                      [TO BE ATTACHED TO GLOBAL SECURITIES]

                                   SCHEDULE A

     The initial  principal amount of this Global Security shall be $__________.
The  following  increases or decreases  in the  principal  amount of this Global
Security have been made:
<TABLE>
 
  <S>                   <C>                     <C>                     <C>                       <C>    
                        Amount of increase in
                         Principal Amount of
                         this Global Security                             Principal Amount of          Signature of
                            including upon       Amount of decrease in   this Global Security      authorized officer of
                          exercise of over-      Principal Amount of         following such        Trustee or Securities
   Date Made               allotment option      this Global Security     decrease or increase      Custodian
 
- -----------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>
                                     -3-


<PAGE>



                               ELECTION TO CONVERT

To:  Vanstar Corporation

     The  undersigned  owner of this Security hereby  irrevocably  exercises the
option to convert this Security,  or the portion below  designated,  into Common
Stock of  Vanstar  Corporation  in  accordance  with the terms of the  Indenture
referred  to in  this  Security,  and  directs  that  the  shares  issuable  and
deliverable upon  conversion,  together with any check in payment for fractional
shares,  be issued in the name of and  delivered  to the  undersigned,  unless a
different name has been indicated in the assignment  below.  If shares are to be
issued in the name of a person other than the undersigned,  the undersigned will
pay all transfer taxes payable with respect thereto.

     Any holder,  upon the exercise of its conversion  rights in accordance with
the terms of the Indenture and the Security,  agrees to be bound by the terms of
the  Registration  Rights  Agreement  relating to the Common Stock issuable upon
conversion of the Securities.

Date:
      ---------------------

          in whole ___           Portions of Security to be in part
          in part  ___           converted ($50 or integral multiples
                                 thereof):

                              $
                               ----------------------------------------------
 
                               ----------------------------------------------
                               Signature (for conversion only)
                              Please Print or Typewrite Name and Address,
                              Including Zip Code, and Social Security or Other
                              Identifying Number
 
                               ----------------------------------------------
 
                               ----------------------------------------------
 
                               ----------------------------------------------
 
                               Signature Guarantee:*
                                                    -------------------------



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

     * Signature  must be  guaranteed  by a commercial  bank,  trust  company or
member firm of the New York Stock Exchange.



<PAGE>




















                               VANSTAR CORPORATION

                                  INACOM CORP.

                                       AND

                            WILMINGTON TRUST COMPANY
                                   as Trustee





                          FIRST SUPPLEMENTAL INDENTURE

                          Dated as of February 17, 1999


<PAGE>


                          FIRST SUPPLEMENTAL INDENTURE

         FIRST  SUPPLEMENTAL  INDENTURE,  dated as of February 17,  1999,  among
Vanstar  Corporation,  a Delaware  corporation (the "Company"),  InaCom Corp., a
Delaware  corporation  ("InaCom"),  and  Wilmington  Trust  Company,  a Delaware
banking corporation, as trustee ("Trustee"). Terms not defined herein shall have
the meanings assigned to them in the Indenture (as defined below).

                                 R E C I T A L S

         WHEREAS, the Company and the Trustee are parties to an Indenture, dated
as of  October  2, 1996 (the  "Indenture"),  relating  to the  Company's  6 3/4%
Convertible Subordinated Debentures due 2016 (the "Securities").

         WHEREAS, on February 17, 1999, a wholly-owned  subsidiary of InaCom was
merged  with  and  into  the  Company  with  the  Company  being  the  surviving
corporation  in the merger (the "Merger") and each  outstanding  share of common
stock of the  Company  (other than shares held by InaCom or any of its direct or
indirect  subsidiaries) was converted into the right to receive .64 of the fully
paid and nonassessable  shares of InaCom common stock, par value $0.10 per share
("InaCom Common Stock").

         WHEREAS,  InaCom desires to become jointly and severally liable for and
assume  all of the  obligations  of the  Company  under  the  Indenture  and the
Securities.

         WHEREAS,  Section 901 of the Indenture provides that the Company,  when
authorized by a Board Resolution,  and the Trustee may enter into a supplemental
indenture,  without the  consent of any Holder,  to,  among other  things,  make
provision  with  respect to the  conversion  rights of Holders  pursuant  to the
requirements of Article Thirteen of the Indenture.

         WHEREAS,  the Company and the Trustee have  determined  that this First
Supplemental  Indenture  complies with Section 901 of the Indenture and does not
require  the  consent of any Holders  and,  on the basis of the  foregoing,  the
Trustee  has  determined  that  this  First  Supplemental  Indenture  is in form
satisfactory to it.

                              W I T N E S S E T H:

         NOW THEREFORE, for and in consideration of the premises, it is mutually
covenanted  and agreed,  for the equal and ratable  benefit of the  Holders,  as
follows:

                                    ARTICLE 1
                            ASSUMPTION OF OBLIGATIONS

         Section 1.1 Assumption. InaCom hereby unconditionally assumes joint and
several  liability on and after the Effective Date (as defined below) for all of
the obligations of the Company under the Indenture and the Securities, including
the punctual payment when due,  whether at stated  maturity,  by acceleration or
otherwise,  of the principal of, premium, if any, and interest on the Securities
according  to the terms of the  Securities  and as more fully  described  in the
Indenture.  Notwithstanding  the foregoing,  the Company shall remain  obligated
under the Indenture  and the  Securities,  in  accordance  with the terms of the
Indenture. "Effective Date" shall mean February 17, 1999.

                                    ARTICLE 2
                         CONVERSION RIGHTS OF HOLDERS IN
                           CONNECTION WITH THE MERGER

         Section  2.1  Conversion   Rights.   The  Company,   as  the  surviving
corporation of the Merger,  and InaCom hereby provide in accordance with Section
1304 of the  Indenture  that the  Holder  of each  Security  outstanding  at the
Effective  Time of the  Merger  shall have the  right,  during  the period  such
Security shall be convertible as specified in Section 1301 of the Indenture,  to
convert  such  Security  only into that number of shares of InaCom  Common Stock
equal to the  product  of .64 and the  number of  shares of common  stock of the
Company into which such Security would have been  convertible  into  immediately
prior to the Merger.

                                    ARTICLE 3
                               GENERAL PROVISIONS

         Section 3.1  Incorporation  of  Indenture.  All the  provisions of this
First  Supplemental  Indenture shall be deemed to be incorporated in, and made a
part of, the Indenture;  and the Indenture,  as supplemented and amended by this
First Supplemental Indenture,  shall be read, taken and construed as one and the
same instrument.

         Section 3.2 Headings. The headings of the Articles and Sections of this
First Supplemental Indenture are inserted for convenience of reference and shall
not be deemed to be a part thereof.

         Section  3.3  Counterparts.  The First  Supplemental  Indenture  may be
executed  in any  number of  counterparts,  each of which so  executed  shall be
deemed to be an original,  but all such counterparts  shall together  constitute
but one and the same instrument.

         Section 3.4 Conflict with Trust Indenture Act. If any provision  hereof
limits,  qualifies or conflicts with another  provision hereof which is required
to be included in this First Supplemental  Indenture by any of the provisions of
the Trust Indenture Act, such required provision shall control.

         Section 3.5  Successors.  All  covenants  and  agreements in this First
Supplemental Indenture by the Company and InaCom shall be binding upon and inure
to benefit of their respective successors.  All covenants and agreements in this
First  Supplemental  Indenture by the Trustee shall be binding upon and inure to
the benefit of its successors.

         Section 3.6  Separability  Clause.  In case any provision in this First
Supplemental Indenture shall be invalid, illegal or unenforceable, the validity,
legality and enforceability of the remaining  provisions shall not in any way be
affected or impaired thereby.

         Section 3.7 Benefits of First Supplemental  Indenture.  Nothing in this
First  Supplemental  Indenture,  express or  implied,  shall give to any person,
other than the parties  hereto and their  successors  hereunder and the Holders,
any benefit or any legal or  equitable  right,  remedy or claim under this First
Supplemental Indenture.


                            [Signature Page Follows]



<PAGE>


         IN  WITNESS  WHEREOF,   the  parties  hereto  have  caused  their  duly
authorized officers to execute and deliver this First Supplemental Indenture, as
of the date first above written.


                             VANSTAR CORPORATION

                    By:          /s/ Kauko Aronaho
                                 -----------------------------------------------
                    Name:        Kauko Aronaho
                                 -----------------------------------------------
                    Title:       Jr. VP & CFO
                                 -----------------------------------------------




                             INACOM CORP.


                    By:          /s/ Bill L. Fairfield
                                 -----------------------------------------------
                    Name:        Bill L. Fairfield
                                 -----------------------------------------------
                    Title:       President and Chief Executive Officer
                                 -----------------------------------------------



WILMINGTON TRUST COMPANY

By:          /s/ Bruce L. Bisson
             --------------------------------------
Name:        Bruce Bisson
             --------------------------------------
Title:       Vice President
             --------------------------------------






                                                                   Exhibit 10.1

                 SEPARATION, CONSULTING AND NONCOMPETITION AGREEMENT

     AGREEMENT,  dated  October 8, 1998,  between  INACOM CORP.  ("Parent")  and
WILLIAM Y. TAUSCHER ("Tauscher").


RECITALS:

     (a)  The Parent  has  entered  into an  Agreement  and Plan of Merger  (the
          "Merger  Agreement"),  pursuant to which the Parent or its  subsidiary
          will merge with Bulldog, Inc. ("the Company").

     (b)  Tauscher is a  shareholder  and long time  employee of the Company and
          has been  instrumental  in the  successful  establishment,  growth and
          development of the Company.

     (c)  The Parent  desires to retain the  services  of Tauscher to assist the
          Company in the transition and integration of the Company following the
          closing of the merger.


AGREEMENT:

     NOW, THEREFORE,  in consideration of the mutual agreements,  provisions and
covenants contained herein, the parties hereto agree as follows:

     1.  TERMINATION  OF  EMPLOYMENT.  Effective  on the Closing  Date under the
Merger  Agreement (the "Closing  Date"),  Tauscher  hereby resigns as an officer
and/or director of Company and its subsidiaries and affiliates.  Notwithstanding
such resignation,  Tauscher shall remain an employee of the Company for the term
of this Agreement  performing  the services set forth herein.  During such time,
the parties agree that Tauscher  shall be treated as an employee for purposes of
his outstanding stock options. At Tauscher's option,  Tauscher, at any time, may
elect to resign as an employee and upon such resignation  become a consultant as
set forth in Section 2.

     2. TAUSCHER.  Effective upon Tauscher's resignation as an employee,  Parent
shall retain  Tauscher as a consultant and Tauscher shall act as a consultant to
Parent upon the terms and conditions herein. At such time,  Tauscher's  services
shall be those of an  independent  contractor,  not an  employee,  and, as such,
Tauscher shall not be nor hold himself out as an officer, partner,  employee, or
agent of the Parent or any of its subsidiaries or affiliates.

     3.  SERVICES.  Effective as of the Closing Date Tauscher shall be a general
advisor  and  consultant  to the  Company  and  Parent  in  connection  with the
transition and integration that will occur after closing.  Tauscher shall report
solely to the Chief  Executive  Officer of Parent  ("CEO").  These services will
include assisting Parent in its efforts to retain key personnel and customer


<PAGE>




accounts, and achievement of post closing synergies.  The time spent by Tauscher
performing  duties hereunder shall be reasonably  determined by Tauscher in good
faith in  consultation  with CEO.  Tauscher  shall be provided  secretarial  and
office services as reasonably necessary to provide the services  contemplated by
this Agreement at a location designated in good faith by Tauscher.

     4.  FEES.  Effective  as of the  Closing  Date,  in  consideration  for his
services to be rendered under this Agreement and for agreement to and compliance
with  the  terms of this  Agreement,  Parent  shall,  regardless  of  Tauscher's
inability to perform services as a result of sickness or disability,  pay a Base
Fee to Tauscher of $1,000,000 per year payable bi-weekly. Tauscher shall also be
eligible to receive an incentive bonus  ("Incentive  Bonus") of up to $3,000,000
in accordance  with the provisions set forth on Addendum A, attached  hereto and
incorporated herein by this reference. In the event of Tauscher's death prior to
one year from the Closing Date, Tauscher's estate (or beneficiary  designated in
writing to the Parent)  shall be paid the Base Fee less any portions of the Base
Fee previously paid and the Incentive Bonus to the extent the objectives are met
in accordance  with  Addendum A. Upon  presenting  receipts and other  necessary
documentation  to the Parent,  the Parent shall also reimburse  Tauscher for all
reasonable  travel and  business  expenses  incurred by  Tauscher  in  providing
services to the Parent or the Company in accordance with Parent's normal expense
reimbursement practices. Tauscher shall be allowed to travel airline first class
on Parent duties and during the term hereof,  shall be provided continued use of
the  automobile he currently  has with the Company in  accordance  with the same
terms and conditions as provided by the Company.

     5. TERM. The term of Tauscher's  services hereunder shall be for the period
commencing  on the Closing  Date and ending upon the  earliest of the  following
events:

     (a)  One year following the Closing Date; and

     (b) Death of Tauscher.

     6.  CONFIDENTIAL  INFORMATION  AND TRADE SECRETS.  Tauscher  recognizes and
acknowledges  that Parent and its  affiliates  have  developed  and  continue to
develop and use  commercially  valuable  proprietary  technical and nontechnical
information which is vital to the success of Parent's business, and furthermore,
that Parent  utilizes  trade secrets in  formulating,  promoting,  financing and
selling its products which are entitled to protection from disclosure.  Tauscher
shall  hold in strict  confidence  and shall not  disclose  to any third  party,
except as required by law and except to authorized  persons in the course of his
consulting with Parent,  any information of a confidential  nature not generally
available to the public which has become known to Tauscher during his employment
with the Company, or which becomes known to Tauscher in his course of consulting
with Parent, relating to the business operations of Parent, or its affiliates or
their customers.

     7.  NONCOMPETITION.  Tauscher agrees that, from and after the Closing Date,
he shall  not,  in the  United  States of  America,  associate  in any  capacity
whatsoever,  whether as a promoter, owner, officer, director, employee, partner,
lessee,  lessor,  lender,  agent,  consultant,  broker,  commission  salesman or
otherwise,  in any business  engaged in the business  conducted by the Parent or
its affiliates a type competitive,  directly or indirectly, with the business of
the Parent or its

                                      -2-



<PAGE>




affiliates  for a period of time  commencing  on the  Closing  Date  hereof  and
continuing  thereafter for one year, other than passive ownership of up to 5% of
the outstanding  shares of a publicly traded company.  If Tauscher fails to keep
and perform  every  covenant of  Paragraphs 6 and 7 hereof,  the Parent shall be
entitled to specifically enforce the same by injunction in equity in addition to
any other remedies which the Parent may have. If any portion of this Paragraph 7
shall be invalid or unenforceable,  such invalidity or unenforceability shall in
no way be deemed or  construed  to affect in any way the  enforceability  of any
other portion of this Paragraph.  If any court in which the Parent seeks to have
the  provision  of this  Paragraph  specifically  enforced  determines  that the
activities,  time or geographic area hereinabove  specified are too broad,  such
court  may  determine  a  reasonable  activity,  time or  geographic  area.  The
covenants on the part of Tauscher under this  Paragraph  shall be construed as a
agreement  independent  of any  other  provision  of  this  Agreement,  and  the
existence  of any claim or cause of  action  by  Tauscher  against  the  Parent,
whether predicted on this Agreement or otherwise, shall not constitute a defense
to the enforcement by the Parent of said covenants.

     8.  NON-INTERFERENCE  AGREEMENT.  Tauscher  covenants and agrees that for a
period  of one year  following  the  Closing  Date,  he will  not,  directly  or
indirectly,  for whatever reason, whether for his own account or for the account
of any other person, firm, corporation or other organization:  (i) solicit, take
away,  hire,  employ or  endeavor to employ any person who is an employee of the
Parent,  the  Company  or any of their  subsidiaries  or  affiliates,  and shall
further refrain from providing, directly or indirectly,  assistance to any third
party who seeks to solicit,  take away,  hire,  employ or endeavor to employ any
such person,  (ii) interfere  with the  continuance of inventory and supplies to
the Parent or the Company (or terms  relating  thereto),  from any suppliers who
have been supplying goods, materials or services to the Parent or the Company at
any  time  during  the one year  preceding  the  date of this  Agreement;  (iii)
interfere  with any of the  Parent's  or the  Company's  existing  or  potential
contracts or relationships with any independent contractor,  customer, client or
consultant  thereof;  or (iv) interfere  with any existing or proposed  contract
between   the  Parent  or  the   Company   and  any  other   party   whatsoever.
Notwithstanding  the preceding,  the parties  acknowledge that certain employees
("Transition Employees") of the Company will be retained by the Company for only
a short period following the Closing Date.  Tauscher is free to contact and hire
the Transition Employees after their termination of employment with the Company.

     9. RETURN OF  INFORMATION/PROPERTY.  Tauscher agrees that he will return to
the Company, not later than thirty days from the Closing Date, all copies of all
documents,  computer  disks,  tapes or other tangible media of any sort which he
has in his possession or under his custody or control,  whether developed by him
or others,  that are property of the Company or that contain the confidential or
proprietary  information  of the  Company  or that  relate in any  manner to his
duties of the  Company  or his  positions  with the  Company  other  than  media
containing  information  otherwise  available  to the  public,  that  relate  to
Tauscher's  contractual rights arising from his employment or that Tauscher must
retain  in order to  provide  the  services  hereunder.  Any media  retained  by
Tauscher as being necessary to perform the services  hereunder together with all
copies thereof and any excerpts therefrom or analysis thereof, in whatever media
maintained,  shall be returned to the Company  within thirty days  following the
termination of Tauscher's consulting period.

                                      -3-



<PAGE>




     10.   COMMUNICATIONS.   Tauscher  agrees  not  to  disparage  or  make  any
disparaging  remarks  or send  any  disparaging  communications  concerning  the
Parent, the Company, or any of their affiliates, or with respect to any existing
or future products,  the business,  the financial  condition or the prospects of
the Parent,  the  Company,  or any of their  affiliates,  or with respect to any
officer,  director  or  employee  of the  Parent,  the  Company  or any of their
affiliates,  unless  Tauscher is required  to make such  disclosure  pursuant to
applicable  law.  Parent  and the  Company  agree not to  disparage  or make any
disparaging remark or send any disparaging communications concerning Tauscher or
Tauscher's services on behalf of Parent or the Company or Tauscher's termination
of  employment  with the Parent or the Company,  unless the Parent or Company is
required to make such disclosure  pursuant to applicable  law.  Tauscher and the
Parent  shall  consult  with each other in good faith  before  issuing any press
release or otherwise making any public statement with respect to this Agreement,
and neither  party  shall  issue any such press  release or make any such public
statement  prior to such  consultation,  except as may be  required by law or by
obligations  pursuant  to any listing  agreement  with any  National  Securities
Exchange or by the National Association of Security Dealers, Inc.

     11. COOPERATION. Tauscher agrees to cooperate fully with the Parent and the
Company as  reasonably  directed by the Parent or the Company by  responding  to
questions, attending meetings, depositions, administrative proceedings and court
hearings,  executing documents, and cooperating with the Parent, the Company and
their  accountants  and legal  counsel  with respect to business  issues  and/or
claims and litigation of which he has personal or corporate knowledge,  provided
that  Tauscher  shall  not be  required  to take any  action  that  unreasonably
interferes with Tauscher's other activities. Tauscher further agrees to maintain
in strict  confidence  any  information  with respect to which he has  knowledge
regarding   current  and/or  future  claims,   administrating   proceedings  and
litigation. Tauscher agrees to communicate with any parties, their legal counsel
or other person, firm or entity adverse to the Parent or the Company in any such
claims,  administrating  proceedings  or litigation  solely through the Parent's
designated  legal  counsel.  Tauscher  shall be  entitled to  reimbursement  (or
payment in advance) for reasonable  out-of-pocket expenses for travel, meals and
lodging in connection with any cooperation  services provided at the Parent's or
the Company's request pursuant to this paragraph.

     12.  ENFORCEMENT  OF  COVENANTS.  The parties  agree that  violation of any
obligation imposed by this Agreement shall cause irreparable damage, and, if so,
that the injured  party shall be entitled to obtain an  injunction  or decree of
specific  performance from any court of competent  jurisdiction  restraining the
other from such violation,  and directing  performance according to the terms of
this Agreement.  Such remedies shall be cumulative and nonexclusive of any other
remedies  either party may have  including,  but not limited to, the recovery of
actual  damages.  The  parties  further  agree  that the  injured  party will be
entitled  to  indemnification  in full for all  costs  and  expenses,  including
reasonable attorney fees, which may be incurred by any such party as a result of
the breach of any term,  condition  or covenant of this  Agreement by the other.
Any amount payable  hereunder that is not paid when due shall bear interest from
the date due until paid at an annual rate of 12%.


     13.  INTERIM  PERIOD.  During the period from the date  hereof  through the
earlier  of the  Closing  Date,  or the  termination  of the  Merger  Agreement,
Tauscher shall use his reasonable best

                                      -4-



<PAGE>




efforts to (i) assist the Company and Parent to consummate the Merger,  subject,
however,  to the provisions of the Merger  Agreement,  (ii) preserve  intact the
Company's present business organization, (iii) keep available to the Company the
services of its present officers and key employees,  (iv) preserve the Company's
business relationships and preserve its relationships with customers, suppliers,
distributors,  licensors, licensees and others having business dealings with the
Company  or  its  subsidiaries,  all  to  the  end  that  the  Company  and  its
subsidiaries'  goodwill and ongoing  business shall be unimpaired at the Closing
Date.  Without  limiting the foregoing,  during such time Tauscher shall use his
reasonable best efforts to not take any action that interferes with, or impedes,
the Company's ongoing  relationships with the Company's employees,  customers or
suppliers.

     14.  EMPLOYEE  BENEFITS.  Tauscher  shall  not be  entitled  to any  fringe
benefits  provided by Parent or its affiliates other than medical benefits which
shall be provided.

     15. TAXES. Except as provided hereafter,  the Parent shall not be obligated
to reimburse  Tauscher for Tauscher's  liability to pay any applicable  Federal,
state or local income or  employment  taxes which result from any payments  made
pursuant to this Agreement.  Notwithstanding the forgoing, in the event that any
payment  by the  Parent  to or for the  benefit  of  Tauscher  (whether  paid or
payable) pursuant to the terms of this Agreement,  but determined without regard
to any additional  payments required by this Paragraph 15 ("Payment") is subject
to the  excise  tax  imposed  by  Section  4999 of the Code or any  interest  or
penalties  are  incurred  by  Tauscher  with  respect to such excise tax, or any
similar excise tax levyed by any state or local  government (such excise tax and
any such interest and penalties are hereinafter  collectively referred to as the
"Excise  Tax"),  then Tauscher  shall receive an additional  payment  ("Gross-up
Payment")  in an  amount  such  that  after  payment  by  Tauscher  of all taxes
(including  any  interest or  penalties  imposed  with  respect to such  taxes),
including,  without limitation, any income taxes (and any interest and penalties
imposed  with  respect  thereto)  and the  Excise Tax  imposed  on the  Gross-up
Payment,  Tauscher retains an amount of the Gross-up Payment equal to the Excise
Tax imposed upon the Payments.  The  determination of the amount of the Gross-up
Payment,  if  any,  and the  assumptions  to be  utilized  in  arriving  at such
determination,  shall be made by the  Parent's  outside  auditors  and  shall be
reasonable and based upon the actual circumstances of Tauscher and the Parent.

     16. APPOINTMENT. At or immediately following the Closing Date, Parent shall
take such  action as may be  necessary  to cause  Tauscher  to be elected to the
Parent's Board of Directors.  Thereafter,  the Parent shall nominate and solicit
proxies in good  faith to elect  Tauscher  as a  Director  of the Parent at each
annual meeting of the Parent's  stockholders,  at which Tauscher's term expires,
held after the  Closing  Date and during  the term of this  Agreement.  Tauscher
agrees that at the end of the term of this Agreement, Tauscher shall resign as a
Director of the Parent.

     17. KNOWING AND VOLUNTARY. Tauscher acknowledges that he has carefully read
this Agreement,  understands  its meaning and intent,  has had an opportunity to
discuss this  Agreement with legal counsel and other advisors in its entirety to
the extent  necessary to evaluate  the benefits and the terms of this  Agreement
and that he has signed this Agreement  freely and  voluntarily and without undue
influence.

                                      -5-



<PAGE>




     18.  NON-WAIVER.  The failure of either  party to insist in any one or more
instances  upon  performance of any of the terms or conditions of this Agreement
shall not be  construed  as a waiver or a  relinquishment  of any right  granted
hereunder, or of the future performance of any such term, covenant or condition,
but the  obligations of either party with respect thereto shall continue in full
force and effect.

     19.  ASSIGNMENT.  This  Agreement and all rights  hereunder are personal to
Tauscher and shall not be assignable and any purported  assignment thereof shall
not be valid and binding on Parent.  Parent may assign this Agreement and all of
its  rights  hereunder  to  any  person,  firm  or  corporation   succeeding  to
substantially all of the business of Parent.

     20. ENTIRE  AGREEMENT.  This  Agreement  constitutes  the entire  agreement
between  the  parties  hereto  with  respect to the  subject  matter  hereof and
supersedes  all prior  agreements  and  understandings  between the parties with
respect to the subject matter hereof.

     21.  APPLICABLE  LAW. This  Agreement and the legal  relations  between the
parties hereto shall be governed by and construed in accordance with the laws of
the State of Delaware.

     22.  ARBITRATION.  Any controversy or claim arising out of, or relating to,
this  Agreement,  or its  breach,  shall be  settled  by  arbitration  in either
Atlanta,  Washington  D.C. or San  Francisco  (as  determined  by  Tauscher)  in
accordance   with  the  then  governing   rules  of  the  American   Arbitration
Association. Judgement upon the award rendered may be entered in and enforced in
any court of competent jurisdiction.

     23. ATTORNEY FEES.  Parent shall pay up to $3,000 of Tauscher's  documented
attorneys fees incurred in connection with the negotiation and execution of this
Agreement.

                                      -6-



<PAGE>




     IN  WITNESS  WHEREOF,   this  Separation,   Consulting  and  Noncompetition
Agreement has been executed by the parties hereto on the date first forth above.

                              INACOM CORP.


  /s/ William Y. Tauscher                  /s/ Bill L. Fairfield
______________________________         By:____________________________________
WILLIAM Y. TAUSCHER                   Its: President and Chief Executive Officer


















                                      -7-



<PAGE>




                                    ADDENDUM A

                      CONSULTING AND NONCOMPETITION AGREEMENT
                        INACOM CORP. AND WILLIAM Y. TAUSCHER
                               DATED OCTOBER 8, 1998

     The  potential  incentive  bonus of  $3,000,000  shall  be  based  upon the
following  three  objectives  (i)  retention  of  the  employees  listed  herein
following the Closing Date ("Employee Objective"), (ii) retention of the clients
listed  herein  following  the  Closing  Date  ("Client  Objective"),  and (iii)
accomplishment  of the synergies  listed  herein  ("Synergies  Objective").  The
portion of the incentive  bonus for each  objective  shall be $1,000,000 for the
Employee  Objective,  $1,000,000 for the Client Objective and $1,000,000 for the
Synergies Objective. The objectives and payment terms are set forth on the Bonus
Schedule attached hereto.




















                                      -8-



<PAGE>






INACOM CORP. AND SUBSIDIARIES (Includes Retroactive Impact of Vanstar Merger)
EXHIBIT 12
RATIO OF EARNINGS TO FIXED CHARGES
<TABLE>


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

                                                                1998          1997           1996
- --------------------------------------------------------------------------------------------------
   <S>                                                      <C>            <C>            <C>
   Earnings (loss) from continuing operations               ($8,560)       $65,403        $47,540
   Add provision for income taxes                             22,837        40,638         29,135
- --------------------------------------------------------------------------------------------------

                                                              14,277       106,041         76,675
- --------------------------------------------------------------------------------------------------

   Fixed Charges:
     Financing                                                66,513        60,311         34,768
     Interest factor portion of rentals                       16,052        13,815         10,493
- --------------------------------------------------------------------------------------------------

       Total fixed charges                                    82,565        74,126         45,261
- --------------------------------------------------------------------------------------------------

   Earnings before income taxes and fixed charges            $96,842      $180,167       $121,936
- --------------------------------------------------------------------------------------------------

   Ratio of earnings to fixed charges                           1.17          2.43           2.69
- --------------------------------------------------------------------------------------------------

</TABLE>
<PAGE>

                                                                   Exhibit 23.1

The Board of Directors
InaCom Corp. and subsidiaries:


We consent to the use of our report dated February 19, 1999, with respect to the
supplemental  consolidated balance sheets of InaCom Corp. and subsidiaries as of
December  26,  1998  and   December  27,  1997  and  the  related   supplemental
consolidated  statements of operations,  stockholders' equity and cash flows for
each of the years in the  three-year  period ended  December  26, 1998  included
herein.  That report  refers to the opinion of other  auditors  with  respect to
Vanstar  Corporation  ("Vanstar")  a  company  acquired  in  February  1999 in a
business  combination  accounted for as a pooling of interests.  Such statements
are included in the consolidated financial statements of the Company and reflect
total  assets  constituting  53.3  percent  as of  December  27,  1997 and total
revenues constituting 42.1 percent and 41.7 percent for the years ended December
27, 1997 and  December  28,  1996,  respectively,  of the  related  consolidated
totals.  Those  statements  were audited by other auditors whose report has been
furnished to us, and our opinion,  insofar as it relates to the amounts included
for Vanstar, is based solely on the report of the other auditors.

KPMG Peat Marwick LLP

/s/ KPMG Peat Marwick LLP

Omaha, Nebraska
March 3, 1999






                         CONSENT OF INDEPENDENT AUDITORS



We consent to the  incorporation  by  reference of our report dated June 3, 1998
(except for Note 16, as to which the date is December  30, 1998) with respect to
the consolidated  financial statements of Vanstar Corporation for the year ended
April 30, 1998 in this Current Report on Form 8-K of InaCom Corp.

ERNST & YOUNG LLP


/s/ Ernst & Young LLP

Atlanta, Georgia
March 1, 1999


<TABLE> <S> <C>

<ARTICLE>                     5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL  INFORMATION  EXTRACTED FROM THIS 8-K/A
DATED  FEBRUARY 17, 1999 FOR THE PERIODS ENDED  DECEMBER 26, 1998,  DECEMBER 27,
1997 AND DECEMBER 28, 1996 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
FINANCIAL INFORMATION.
</LEGEND>
<CIK>                         0000818815
<NAME>                        InaCom Corp.
<CURRENCY>                    0
<MULTIPLIER>                  1,000
       
<S>                             <C>           <C>            <C>              <C>
<PERIOD-TYPE>                     Year         9-MOS            6-MOS           3-MOS   
<FISCAL-YEAR-END>               DEC-26-1998   DEC-26-1998    DEC-26-1998      DEC-26-1998
<PERIOD-START>                  DEC-28-1997   DEC-28-1997    DEC-28-1997      DEC-28-1997
<PERIOD-END>                    DEC-26-1998   SEP-26-1998    JUN-27-1998      MAR-28-1998
<EXCHANGE-RATE>                           1            1              1                1
<CASH>                               69,939       46,146         61,739           40,672  
<SECURITIES>                              0            0              0                0
<RECEIVABLES>                       720,686      700,207        641,370          651,752  
<ALLOWANCES>                         15,381       17,339         13,491           11,244  
<INVENTORY>                         485,283      588,579        735,944        1,013,082  
<CURRENT-ASSETS>                  1,319,872    1,371,822      1,478,582        1,738,528  
<PP&E>                              379,292      347,573        344,977          341,521  
<DEPRECIATION>                      182,162      169,948        157,032          157,437  
<TOTAL-ASSETS>                    1,880,984    1,936,972      2,059,802        2,218,126  
<CURRENT-LIABILITIES>               917,667    1,003,892      1,116,801        1,329,457  
<BONDS>                             201,941      142,188        143,233          144,188
               194,974      194,886        194,797          194,645
                               0            0              0                0
<COMMON>                              4,480        4,478          4,456            4,319  
<OTHER-SE>                          560,744      586,537        596,275          540,533  
<TOTAL-LIABILITY-AND-EQUITY>      1,880,984    1,936,972      2,059,802        2,218,126  
<SALES>                           6,018,823    4,528,207      3,094,793        1,463,864  
<TOTAL-REVENUES>                  6,887,414    5,171,391      3,513,275        1,671,888  
<CGS>                             5,603,544    4,213,650      2,878,621        1,364,360  
<TOTAL-COSTS>                     6,129,196    4,603,538      3,133,021        1,489,238  
<OTHER-EXPENSES>                    663,844      475,728        289,756          135,320  
<LOSS-PROVISION>                          0            0              0                0
<INTEREST-EXPENSE>                   66,513       52,784         36,003           16,440  
<INCOME-PRETAX>                      27,861       39,341         54,495           30,890
<INCOME-TAX>                         27,505       16,947         21,443           11,924
<INCOME-CONTINUING>                  (8,560)      15,707         28,594           16,737
<DISCONTINUED>                            0            0              0                0
<EXTRAORDINARY>                           0            0              0                0
<CHANGES>                                 0            0              0                0
<NET-INCOME>                         (8,560)      15,707         28,594           16,737  
<EPS-PRIMARY>                         (0.19)        0.36           0.66             0.39  
<EPS-DILUTED>                         (0.19)        0.36           0.63             0.37  
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                     5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL  INFORMATION  EXTRACTED FROM THIS 8-K/A
DATED  FEBRUARY 17, 1999 FOR THE PERIODS ENDED  DECEMBER 26, 1998,  DECEMBER 27,
1997 AND DECEMBER 28, 1996 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
FINANCIAL INFORMATION.
</LEGEND>
<CIK>                         0000818815
<NAME>                        InaCom Corp.
<MULTIPLIER>                  1,000
<CURRENCY>                        0
       
<S>                          <C>           <C>            <C>           <C> 
<PERIOD-TYPE>                  Year          9-MOS         6-MOS          3-MOS
<FISCAL-YEAR-END>            DEC-27-1997   DEC-27-1997    DEC-27-1997   DEC-27-1997
<PERIOD-START>               DEC-29-1996   DEC-29-1996    DEC-29-1996   DEC-29-1996
<PERIOD-END>                 DEC-27-1997   SEP-27-1997    JUN-28-1997   MAR-29-1997
<EXCHANGE-RATE>                        1             1              1             1
<CASH>                            62,068        52,760         40,663        47,890
<SECURITIES>                           0             0              0             0
<RECEIVABLES>                    609,022       578,316        549,265       481,486
<ALLOWANCES>                      14,203         9,655         10,134        12,805
<INVENTORY>                      899,836     1,001,340        925,907       829,886
<CURRENT-ASSETS>               1,602,172     1,663,193      1,540,849     1,377,449
<PP&E>                           352,238       318,675        287,990       265,503
<DEPRECIATION>                   144,493       114,340        136,555       114,618
<TOTAL-ASSETS>                 2,052,499     2,083,340      1,946,455     1,758,365
<CURRENT-LIABILITIES>          1,179,590     1,418,670      1,297,220     1,132,000
<BONDS>                          143,837        57,907         59,012        60,210
            194,739       194,586        194,562       194,603
                             0            0              0             0
<COMMON>                            4,266        3,925          3,922         3,874
<OTHER-SE>                        528,898      404,507        386,910       362,629
<TOTAL-LIABILITY-AND-EQUITY>    2,052,499    2,083,340      1,946,455     1,758,365
<SALES>                         5,993,536    4,418,563      2,901,189     1,370,587
<TOTAL-REVENUES>                6,735,104    4,952,985      3,236,287     1,522,324
<CGS>                           5,555,762    4,094,077      2,687,419     1,266,476
<TOTAL-COSTS>                   5,991,428    4,412,250      2,887,951     1,360,657
<OTHER-EXPENSES>                  563,399      412,843        268,817       126,621
<LOSS-PROVISION>                        0            0              0             0
<INTEREST-EXPENSE>                 60,311       43,825         27,513        12,424
<INCOME-PRETAX>                   119,966       84,067         52,006        22,622
<INCOME-TAX>                       45,651       31,883         19,736         8,589
<INCOME-CONTINUING>                65,403       45,500         27,814        11,805
<DISCONTINUED>                          0            0              0             0
<EXTRAORDINARY>                         0            0              0             0
<CHANGES>                               0            0              0             0
<NET-INCOME>                       65,403       45,500         27,814        11,805
<EPS-PRIMARY>                        1.66         1.17           0.72          0.31
<EPS-DILUTED>                        1.57         1.11           0.69          0.29
        

</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL  INFORMATION  EXTRACTED FROM THIS 8-K/A
DATED  FEBRUARY 17, 1999 FOR THE PERIODS ENDED  DECEMBER 26, 1998,  DECEMBER 27,
1997 AND DECEMBER 28, 1996 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
FINANCIAL INFORMATION.
</LEGEND>
<CIK>                         0000818815
<NAME>                        InaCom Corp.
<MULTIPLIER>                  1,000
<CURRENCY>                        0
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>               DEC-28-1996
<PERIOD-START>                  DEC-31-1995
<PERIOD-END>                    DEC-28-1996
<EXCHANGE-RATE>                           1
<CASH>                               37,096
<SECURITIES>                              0
<RECEIVABLES>                       484,049
<ALLOWANCES>                         12,637
<INVENTORY>                         776,184
<CURRENT-ASSETS>                  1,314,054
<PP&E>                              273,253
<DEPRECIATION>                      125,796
<TOTAL-ASSETS>                    1,609,023
<CURRENT-LIABILITIES>             1,005,322
<BONDS>                              61,196
               194,518
                               0
<COMMON>                              3,830
<OTHER-SE>                          339,971
<TOTAL-LIABILITY-AND-EQUITY>      1,609,023
<SALES>                           4,809,590
<TOTAL-REVENUES>                  5,316,841
<CGS>                             4,450,852
<TOTAL-COSTS>                     4,752,735
<OTHER-EXPENSES>                    444,626
<LOSS-PROVISION>                          0
<INTEREST-EXPENSE>                   34,768
<INCOME-PRETAX>                      84,712
<INCOME-TAX>                         32,028
<INCOME-CONTINUING>                  47,540
<DISCONTINUED>                            0
<EXTRAORDINARY>                           0
<CHANGES>                                 0
<NET-INCOME>                         47,540
<EPS-PRIMARY>                          1.27
<EPS-DILUTED>                          1.21
        


</TABLE>

Exhibit 99.1

                REPORT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS

To the Board of Directors and Stockholders of
Vanstar Corporation:

      We have audited the  accompanying  consolidated  balance sheets of Vanstar
Corporation  as of  April  30,  1998  and  1997,  and the  related  consolidated
statements of income,  stockholders' equity and cash flows for each of the three
years in the period ended April 30, 1998. Our audits also included the financial
statement  schedule  listed in Item  14(a) of this  Annual  Report on Form 10-K.
These financial  statements and schedule are the responsibility of the Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements and schedule based on our audits.

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

      In our opinion,  the consolidated  financial  statements referred to above
present fairly, in all material respects, the consolidated financial position of
Vanstar Corporation at April 30, 1998 and 1997, and the consolidated  results of
its  operations  and its cash  flows for each of the three  years in the  period
ended  April  30,  1998,  in  conformity  with  generally  accepted   accounting
principles. Also, in our opinion, the related financial statement schedule, when
considered  in  relation  to the basic  financial  statements  taken as a whole,
presents fairly in all material respects the information set forth therein.

     As discussed in Note 16, the accompanying consolidated financial statements
have been restated.

                                ERNST & YOUNG LLP

Atlanta, Georgia
June 3, 1998, except for Note 16, as to which the date is December 30, 1998.


<PAGE>


*Pagination is the same as used in Vanstar  Corporation's  Annual Report on Form
10-K/A for the fiscal year ended April 30, 1998.

                               VANSTAR CORPORATION

                           CONSOLIDATED BALANCE SHEETS
                        (In thousands, except share data)
                              (Restated - Note 16)

<TABLE>

                                                                                  APRIL 30,
                                                                           ------------------------
                                                                              1998           1997
                                                                           ----------      --------

                                   ASSETS
<S>                                                                        <C>             <C>
Current assets:
     Cash                                                                  $    9,476      $  5,686
     Receivables, net of allowance for doubtful accounts of
          $8,262 at April 30, 1998 and $8,252 at April 30, 1997               342,752       183,005
     Inventories                                                              470,474       389,592
     Deferred income taxes                                                     17,387        14,855
     Prepaid expenses and other current assets                                 14,304         8,618
                                                                           ----------      --------
           Total current assets                                               854,393       601,756
Property and equipment, net                                                    53,303        39,240
Other assets, net                                                              81,272        63,775
Goodwill, net of accumulated amortization of $10,113 at April 30,
     1998 and $5,640 at April 30, 1997                                        106,796        56,652
                                                                           ----------      --------
                                                                           $1,095,764      $761,423
                                                                           ==========      ========


                 LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
     Accounts payable                                                      $  290,187      $255,147
     Accrued liabilities                                                       63,590        34,392
     Deferred revenue                                                          21,869        24,601
     Short-term borrowings                                                    308,351        74,402
     Current maturities of long-term debt                                       5,800         4,785
                                                                           ----------      --------
           Total current liabilities                                          689,797       393,327
Long-term debt, less current maturities                                         2,337         5,946
Other long-term liabilities                                                       943           661

Commitments and contingencies

Company-obligated mandatorily redeemable convertible
     preferred securities of subsidiary trust holding solely
     convertible subordinated debt securities of the Company                  194,739       194,518



Stockholders' equity:
     Common stock, $.001 par value: 100,000,000 shares authorized,
          43,489,030 shares issued and outstanding at April 30, 1998,
          42,896,779 shares issued and outstanding at April 30, 1997               43            43
     Additional paid-in capital                                               132,940       126,163
     Retained earnings (since a deficit elimination of $78,448
          at April 30, 1994)                                                   74,965        40,765
                                                                           ----------      --------
           Total stockholders' equity                                         207,948       166,971
                                                                           ----------      --------
                                                                           $1,095,764      $761,423
                                                                           ==========      ========
</TABLE>

           See accompanying notes to consolidated financial statements

                                                                  27


<PAGE>





                               VANSTAR CORPORATION

                        CONSOLIDATED STATEMENTS OF INCOME
                      (In thousands, except per share data)
                              (Restated - Note 16)


<TABLE>

                                                                                YEAR ENDED APRIL 30,
                                                                   -----------------------------------------------
                                                                      1998               1997              1996
                                                                   -----------       -----------       -----------
<S>                                                                <C>               <C>               <C>
Revenue:
   Acquisition services                                            $ 2,367,004       $ 1,864,909       $ 1,632,375
   Other services                                                      471,798           349,877           252,260
                                                                   -----------       -----------       -----------
     Total revenue                                                   2,838,802         2,214,786         1,884,635
                                                                   -----------       -----------       -----------

Cost of revenue:
   Acquisition services                                              2,136,396         1,679,202         1,479,073
   Other services                                                      287,722           212,254           144,941
                                                                   -----------       -----------       -----------
     Total cost of revenue                                           2,424,118         1,891,456         1,624,014
                                                                   -----------       -----------       -----------

Gross margin                                                           414,684           323,330           260,621

Selling, general and administrative expenses                           313,302           255,974           216,847
                                                                   -----------       -----------       -----------

OPERATING INCOME                                                       101,382            67,356            43,774

   Interest income                                                       1,198             3,719             5,539
   Financing expense, net                                              (32,485)          (18,082)          (37,488)
                                                                   -----------       -----------       -----------

Income from continuing operations before income taxes
     and distributions on preferred securities of Trust                 70,095            52,993            11,825

Income tax provision                                                   (25,236)          (19,042)           (4,311)
                                                                   -----------       -----------       -----------

Income from continuing operations before distributions
     on preferred securities of Trust                                   44,859            33,951             7,514
Gain on disposal of discontinued businesses
     (less income taxes of $5,400)                                           -                 -             9,194
Distributions on convertible preferred securities of Trust
     (less income taxes of $5,013 in 1998 and $2,893 in 1997)           (8,912)           (5,144)                -
                                                                   -----------       -----------       -----------
NET INCOME                                                         $    35,947       $    28,807       $    16,708
                                                                   ===========       ===========       ===========
EARNINGS PER SHARE:
     Basic:   Continuing operations                                        .83               .68               .22
              Discontinued operations                                        -                 -               .27
                                                                   -----------       -----------       -----------
                                                                   $       .83       $       .68       $       .50
                                                                   ===========       ===========       ===========
     Diluted: Continuing operations                                        .81               .66               .21
              Discontinued operations                                        -                 -               .26
                                                                   -----------       -----------       -----------
                                                                   $       .81       $       .66       $       .47
                                                                   ===========       ===========       ===========

COMMON SHARE AND EQUIVALENTS OUTSTANDING
     Basic                                                              43,180            42,388            33,665
                                                                   ===========       ===========       ===========
     Diluted                                                            44,388            43,977            35,503
                                                                   ===========       ===========       ===========

</TABLE>
           See accompanying notes to consolidated financial statements

                                                                  28


<PAGE>







                               VANSTAR CORPORATION

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                 (In thousands)
                              (Restated - Note 16)



<TABLE>
                                  COMMON STOCK,
                                                                FORMERLY                                       RETAINED
                                          PREFERRED STOCK    COMMON STOCK A     COMMON STOCK B      ADDITIONAL EARNINGS
                                         ----------------    --------------    -----------------     PAID-IN   (ACCUM.
                                          SHARES   AMOUNT    SHARES  AMOUNT    SHARES     AMOUNT     CAPITAL   DEFICIT)    TOTAL
                                         -------   ------    ------  ------    ------     ------   ----------- --------- ---------
<S>                                     <C>        <C>     <C>         <C>     <C>        <C>      <C>       <C>         <C>
BALANCE AT APRIL 30, 1995                 15,309   $  153    8,575     $ 9     3,708      $    4   $  25,087 $ (3,135)   $ 22,118


Redemption of Class A Common Stock             -        -     (103)      -         -           -           -        -           -

Issuance of warrants                           -        -        -       -         -           -         500        -         500
Conversion of Class F Preferred
     Stock and Senior Preferred Stock
     to Class A Common Stock             (15,309)    (153)  15,309      15         -           -         138        -           -
Conversion of Class B Common
     Stock to Class A Common Stock             -        -    3,708       4    (3,708)         (4)          -        -           -
Conversion of warrants to Class
     A Common Stock                            -        -    4,996       5         -           -          (5)       -           -
Issuance of Class A Common Stock               -        -    9,216       9         -           -      83,382        -      83,391
Accrued dividends forgiven-Senior
     Preferred Stock                           -        -        -       -         -           -       6,162        -       6,162
Exercise of stock options                      -        -       26       -         -           -         152        -         152
Net income                                     -        -        -       -         -           -           -   16,708      16,708
Dividends on preferred stock                   -        -        -       -         -           -           -   (2,988)     (2,988)
                                         -------   ------  -------     ---    ------      ------   --------- --------   ---------

BALANCE AT APRIL 30, 1996                      -        -   41,727      42         -           -     115,416   10,585     126,043

Issuance of Common Stock:
     Employee stock purchase plan              -        -      389       -         -           -       3,898        -       3,898
     Exercise of stock options,
          including income tax benefit         -        -      597       1         -           -       6,772        -       6,772
     Other                                     -        -      184       -         -           -          77        -          77
Unrealized holding gain on
     available-for-sale securities             -        -        -       -         -           -           -    1,373       1,373

Net income                                     -        -        -       -         -           -           -   28,807      28,807
                                         -------   ------  -------     ---    ------      ------   --------- --------   ---------

BALANCE AT APRIL 30, 1997                      -        -   42,897      43         -           -     126,163   40,765     166,971

Issuance of Common Stock:
     Employee stock purchase plan              -        -      407       -         -           -       4,767        -       4,767
     Exercise of stock options,
          including income tax benefit         -        -      236       -         -           -       2,010        -       2,010
     Business acquisitions and other           -        -      (51)      -         -           -                    -
Accumulated translation adjustment             -        -        -       -         -           -           -     (167)       (167)
Unrealized holding loss on
     available-for-sale securities             -        -        -       -         -           -           -   (1,580)     (1,580)
Net income                                     -        -        -       -         -           -           -   35,947      35,947
                                         -------   ------  -------     ---    ------      ------   --------- --------   ---------
BALANCE AT APRIL 30, 1998                      -   $    -   43,489     $43         -      $    -   $ 132,940 $ 74,965   $ 207,948
                                         =======   ======  =======     ===    ======      ======   ========= ========   =========

</TABLE>




           See accompanying notes to consolidated financial statements

                                                                  29


<PAGE>





                               VANSTAR CORPORATION

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                              (Restated - Note 16)



<TABLE>
                                                                     YEAR ENDED APRIL 30,
                                                           ----------------------------------------
                                                             1998            1997            1996
                                                           ---------       ---------       --------
<S>                                                        <C>             <C>             <C>
Cash Flows from Operating Activities:
    Net income                                             $  35,947       $  28,807       $ 16,523
    Adjustments:
       Depreciation and amortization                          27,129          17,739         10,621
       Deferred income taxes                                  (4,858)         16,149         10,029
       Provision for doubtful accounts                         1,300          (2,705)        14,500
       Noncash interest expense                                  244               -              -
       Gain on disposal of discontinued businesses                 -               -        (14,594)
       Changes in operating assets and liabilities:
          Receivables                                       (144,758)        157,874        (52,941)
          Inventories                                        (68,174)        (33,624)       (52,919)
          Prepaid expenses and other current assets           (8,812)         (6,170)        (2,254)
          Accounts payable                                    (2,205)        (56,499)        42,920
          Accrued and other liabilities                       12,726         (23,781)         5,311
                                                           ---------       ---------       --------
             Total adjustments                              (187,408)         68,983        (39,327)
                                                           ---------       ---------       --------
Net cash (used in) provided by operating activities         (151,461)         97,790        (22,804)

Cash Flows from Investing Activities:
    Capital expenditures                                     (40,372)        (25,224)       (22,077)
    Proceeds from sale of building                                 -           3,125              -
    Purchase of businesses, net of cash acquired             (34,161)        (36,726)        (1,435)
    Sales of businesses                                            -               -         14,594
    Investment in available-for-sale securities                    -         (10,073)             -
                                                           ---------       ---------       --------
Net cash used in investing activities                        (74,533)        (68,898)        (8,918)

Cash Flows from Financing Activities:
    Payments on long-term debt                               (10,121)        (25,262)        (8,536)
    Borrowings (repayments) under line of credit, net        233,949        (214,670)       (36,706)
    Proceeds from issuance of convertible preferred
       securities of Trust, net                                    -         194,320              -
    Issuance of common stock                                   5,956           6,901         84,044
                                                           ---------       ---------       --------
Net cash provided by (used in) financing activities          229,784         (38,711)        38,802
                                                           ---------       ---------       --------

Net increase (decrease) in cash                                3,790          (9,819)         7,080
Cash at beginning of the period                                5,686          15,505          8,425
                                                           ---------       ---------       --------
Cash at end of the period                                  $   9,476       $   5,686       $ 15,505
                                                           =========       =========       ========

</TABLE>






                                                                  30


<PAGE>




                               VANSTAR CORPORATION

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (continued)
                                 (In thousands)
                              (Restated - Note 16)



<TABLE>

                                                                                    YEAR ENDED APRIL 30,
                                                                            -------------------------------------
                                                                              1998           1997           1996
                                                                            --------       --------       -------
<S>                                                                         <C>            <C>           <C>
Supplemental  disclosure of cash flow  information:  
  Cash paid during the period for:
         Interest                                                           $ 18,636       $ 18,096       $40,540
         Discounts and net expenses on receivables securitization             12,086          3,275             -
         Distributions on preferred securities of Trust                       13,584          6,943             -
         Income taxes, net of refunds                                          5,144          3,386           625

Supplemental disclosure of noncash investing and financing activities:
     Equipment acquired under capital leases                                $  3,040       $  8,416       $ 4,341


     Dataflex Regions purchase:
          Fair value of assets acquired                                                    $ 46,889
          Cash paid, net of cash received                                                   (36,726)
                                                                                           --------
          Liabilities assumed                                                              $ 10,163
                                                                                           ========

     Sysorex purchase:
          Fair value of assets acquired                                     $ 85,448
          Cash paid, net of cash received                                    (32,486)
                                                                            --------
          Liabilities assumed                                               $ 52,962
                                                                            ========


</TABLE>







           See accompanying notes to consolidated financial statements

                                                                  31


<PAGE>


                               VANSTAR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 APRIL 30, 1998

1.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Organization and Basis of Presentation

         Vanstar  Corporation  (the "Company") is a leading provider of services
and products  designed to build,  manage and enhance PC network  infrastructures
for Fortune 1000  companies and other large  enterprises.  The Company  provides
customized  information technology and networking solutions for its customers by
integrating  value-added  professional  services with its expertise in sourcing,
distributing and supporting PC hardware, network products,  computer peripherals
and software from many vendors.  The consolidated  financial  statements include
the  accounts of Vanstar  Corporation  and its  consolidated  subsidiaries.  All
significant  intercompany  balances have been  eliminated.  Certain prior period
amounts have been reclassified to conform to current period presentation. Use of
Estimates

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

      Acquisition  services  revenue  is  primarily  derived  from  the  sale of
computer hardware, software, peripherals and communications devices manufactured
by third parties and sold by the Company,  principally to implement  integration
projects. Other services revenue is derived from value-added services, including
services  focused  on the server and  communication  segments  of the PC network
infrastructure  and  services  performed  for the  desktop.  Product  sales  are
recognized  at the time of shipment.  Revenue  from  services is  recognized  as
services are performed or ratably if performed over a service  contract  period.
Deferred revenue primarily represents unrecognized service revenue.

Financial Instruments

      The  carrying  amounts  for  cash,   receivables,   and  accounts  payable
approximate their respective fair values due to the short-term maturity of these
instruments.  The carrying  value for amounts  outstanding  under the  Company's
Financing Program Agreement with IBM Credit Corporation  ("IBMCC")  approximates
fair value since those amounts bear interest at current market rates.  Long-term
debt consists of  variable-rate  instruments at terms the Company believes would
be available if similar  financing  were obtained from another  party.  As such,
carrying  amounts also  approximate  their fair value. The carrying value of the
Preferred  Securities  approximates  their fair value based upon  quoted  market
prices.

Inventories

      Inventory for resale and spare parts  inventory are stated at the lower of
cost (first-in,  first-out method) or market. Periodically, the Company assesses
the  appropriateness  of  the  inventory   valuations  giving  consideration  to
obsolete, slow-moving and nonsalable inventory.

      In order to adequately  service its customers,  the Company is required to
maintain  quantities  of consumable  and  repairable  parts ("spare  parts") for
extended periods of time. Based on historical experience, the Company determines
an allocation of the spare parts to both current inventories and other long-term
assets.

                                       32


<PAGE>


                               VANSTAR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (continued)
Goodwill

      Goodwill  represents  the excess of cost over the net  assets of  acquired
businesses  and is  amortized  using the  straight-line  method  over  twenty to
twenty-five  years.  Amortization  expense on goodwill  was $4.5  million,  $2.2
million,  and $1.7 million for the fiscal years ended April 30, 1998,  1997, and
1996, respectively. The Company periodically assesses the appropriateness of the
carrying  amount  of  goodwill  and  the  amortization   periods  based  on  the
undiscounted  value  of the  current  and  anticipated  future  cash  flows  and
projected  profitability  of the  acquired  businesses.  If there are  indicated
impairments,  a write down is recorded to the extent the carrying amount exceeds
the fair value in accordance  with Accounting  Principles  Board ("APB") Opinion
No. 17, Intangible Assets.

Marketing Development Funds

      Primary vendors of the Company provide various incentives,  in the form of
cash or credit against  obligations,  for certain training and for promoting and
marketing  their  products.  The  funds or  credits  received  are  based on the
purchases or sales of the vendors'  products and are earned through  performance
of specific  marketing  programs or upon the  attainment  of certain  objectives
outlined by the vendors.  Funds or credits earned are recorded as a reduction of
either cost of revenue or selling, general and administrative expenses, based on
the objectives of the program established by the vendors.  Funds or credits from
the  Company's  primary  vendors  typically  range  from  1% to 5% of  sales  or
purchases of vendor products.

Earnings Per Share

      Effective  during the year  ended  April 30,  1998,  the  Company  adopted
Financial  Accounting  Standards Board ("FASB")  Statement No. 128, Earnings per
Share  ("Statement  128").  Under  Statement  128,  Basic earnings per share are
computed using the weighted  average number of shares of Common Stock during the
period and Diluted  earnings per share are computed  using the weighted  average
number  of  shares  of  Common  Stock  and  dilutive  Common  Stock  equivalents
outstanding  during the period.  Common Stock  equivalents  are computed for the
Company's  outstanding  options  using the treasury  stock  method.  The Company
restated  prior  periods to reflect the change in method  required by  Statement
128.  Earnings per share for the fiscal year ended April 30, 1996 are  presented
giving effect to the  conversion of all  outstanding  shares of Preferred  Stock
into Common  Stock and the  exchange of all  outstanding  warrants for shares of
Common Stock in connection  with the Company's  initial public offering on March
11, 1996 as if the  conversion  had  occurred at the later of the  beginning  of
fiscal year 1996 or the issuance date of the respective security.

Stock-Based Compensation

      The Company  accounts  for its stock option and  employee  stock  purchase
plans in  accordance  with APB Opinion No. 25,  Accounting  For Stock  Issued to
Employees ("APB 25"); accordingly,  no compensation expense has been recognized.
Under APB 25, because the exercise  price of the Company's  stock options equals
the  market  value  of the  underlying  stock  on the  date  of  the  grant,  no
compensation expense is recognized.  Because the employee stock purchase plan is
considered  a  noncompensatory  plan  under APB 25, no  compensation  expense is
recognized.  The  Company has adopted the  disclosure  only  provisions  of FASB
Statement No. 123,  Accounting For Stock-Based  Compensation  ("Statement 123").
Note 13 to the consolidated  financial  statements contains a summary of the pro
forma  effects  to  reported  net  income and net income per share for the years
ended April 30,  1998,  1997 and 1996 as if the Company had elected to recognize
compensation  cost based on the fair value of the options  granted as prescribed
by Statement 123.


                                       33


<PAGE>


                               VANSTAR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (continued)

New Accounting Pronouncements

      The Financial  Accounting  Standards  Board recently  issued two standards
which  will be  applicable  to the  Company  but  which the  Company  is not yet
required to adopt, FASB Statement No. 130, Reporting  Comprehensive  Income, and
FASB Statement No. 131,  Disclosures about Segments of an Enterprise and Related
Information.  The  adoption of these  statements  will not impact the  Company's
financial  position or results of operations but may change the  presentation of
certain items in the Company's financial statements and related disclosures.

2.  ACQUISITIONS

      On May 24, 1996, the Company, through a wholly-owned subsidiary,  acquired
certain  of the assets  and  assumed  certain  of the  liabilities  of  Dataflex
Corporation  and  of  Dataflex's  wholly-owned  subsidiary,  Dataflex  Southwest
Corporation.  The assets acquired and liabilities assumed comprise substantially
all of the  assets  and  business  operations  previously  associated  with  the
business  operations  of  Dataflex  known as the  Dataflex  Western  Region  and
Dataflex Southwest Region (the "Dataflex Regions"). The Dataflex Regions offered
PC  product  distribution,  service  and  support  in  the  states  of  Arizona,
California,  Colorado,  Nevada,  New Mexico,  and Utah and reported  revenues of
approximately  $145  million  for the fiscal  year  ended  March 31,  1996.  The
purchase price of the Dataflex Regions, was $37.7 million.

      On September 4, 1996, the Company acquired Mentor  Technologies,  Ltd., an
Ohio  limited  partnership  ("Mentor   Technologies")   providing  training  and
education  services  throughout the upper mid-western  United States. A total of
300,000 shares of Common Stock (having an aggregate value on the closing date of
approximately $6.0 million) were issued in connection with the acquisition.  For
the calendar year ended December 31, 1995, Mentor Technologies reported revenues
of approximately  $5.5 million.  For the period from May 1, 1996 to September 4,
1996, Mentor  Technologies had revenue and net income of $1,677,000 and $97,000,
respectively.

      On December 16, 1996, the Company acquired Contract Data Services, Inc., a
North Carolina corporation ("CDS"), in exchange for 904,866 shares of the Common
Stock  (having an  aggregate  value on the closing date of  approximately  $20.8
million).   CDS  provided  outsourcing  of  integrated   information  technology
services,  related  technical  support  services  and  procurement  of  computer
hardware and  software.  For the fiscal year ended March 31, 1996,  CDS reported
total revenues of approximately  $74.3 million.  For the period from May 1, 1996
to  December  16,  1996,  CDS had  revenue  and  net  loss  of  $34,543,000  and
$1,284,000, respectively.

      On January 9, 1997, the Company acquired  inventory and equipment from DCT
Systems, Inc., a Minnesota corporation,  Niloy, Inc., a Georgia corporation, and
NCT Systems,  Inc., an Illinois corporation  (collectively,  "DCT"). The Company
purchased  specified  assets for $4.0 million.  In addition,  the asset purchase
agreement  provided  that DCT could  receive a maximum of 180,000  shares of the
Common Stock upon the  satisfaction  of certain  conditions.  In February  1998,
120,000 of those  shares were  released to DCT.  The Company also entered into a
servicing  and  marketing  agreement on January 9, 1997 whereby the Company will
provide  certain  computer  products  and billing  services  to DCT.  Based upon
certain  criteria  under the  servicing and  marketing  agreement,  DCT also may
receive, at DCT's election, cash or up to 40,000 additional restricted shares of
the Common Stock.

      On July 7, 1997, the Company  acquired  certain assets and assumed certain
liabilities  of Sysorex  Information  Systems,  Inc.  ("Sysorex"),  a government
technology  provider.  The purchase price was approximately  $54.5 million and a
contingent  payment  of  500,000  shares of  Common  Stock  based on the  future
financial performance of the acquired business.


                                       34


<PAGE>


                               VANSTAR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (continued)

      The acquisitions of the Dataflex  Regions,  DCT and Sysorex were accounted
for as  purchases  and the  excess of the cost over the fair value of net assets
acquired  for each  acquisition  is being  amortized  on a  straight  line basis
ranging from 20 to 25 years.  The operations of these  acquisitions are included
in  the  consolidated   statements  of  income  from  the  respective  dates  of
acquisition. The following unaudited pro forma summary presents the consolidated
results of operations  for the Sysorex  acquisition as if it had occurred on May
1, 1996 and for the Dataflex Regions as if it had occurred on May 1, 1995.

                              Fiscal 1997        Fiscal 1996
                           ----------------   ---------------
          Revenues           $     2,324,558    $     2,031,035
        Net Income                  26,991             16,498
        Basic EPS                     0.64               0.49
        Diluted EPS                   0.61               0.46

     The  acquisitions  of Mentor  Technologies  and CDS were  accounted  for as
pooling-of-interests  business  combinations.  The consolidated  balance sheets,
statements  of income,  cash flows,  and  stockholders'  equity were restated to
reflect  these  acquisitions.   In  connection  with  these   combinations,   no
adjustments of net assets were required to conform the  accounting  practices of
either  Mentor  Technologies  or CDS to those  of the  Company.  The  accounting
treatment of the pooling-of-interest  transactions are further discussed in Note
16.

3.    DISCONTINUED OPERATIONS

      On January 31, 1994,  the Company sold certain  assets and  liabilities of
its U.S. franchise business, including all domestic franchise agreements, Datago
distribution  agreements and the right to the "ComputerLand"  name and trademark
within the United States to Merisel  Franchise  Aggregation  Business  ("Merisel
FAB"), a wholly-owned  subsidiary of Merisel, Inc. ("Merisel").  Concurrent with
the sale,  the Company  entered  into a  distribution  services  agreement  with
Merisel FAB. Pursuant to that agreement, the Company continued to supply product
and provide  certain  logistics  and other  support  services to Merisel FAB and
received a monthly distribution fee for such services.  The Company also granted
Merisel FAB $20.0  million in extended,  interest-bearing  credit on its product
purchases.

      Effective  January 31, 1996, the Company and Merisel FAB signed amendments
to the  asset  purchase  agreement  and  distribution  services  agreement.  The
amendments  provided for: the term of the distribution  services agreement to be
extended through April 30, 1997; the distribution fee to be reduced  retroactive
to April 1, 1995; the additional consideration to be fixed at $14.6 million; the
maximum amount of the extended  credit to be increased by $11.1  million,  which
would be reduced in monthly  installments  from February 1996 through July 1997;
and the  original  amount  of  interest-bearing  credit of $20.0  million  to be
extended  and  reduced in three  equal  monthly  installments  from May 15, 1997
through  July 15,  1997.  The Company  recorded a gain of $9.2  million,  net of
applicable  taxes,  for  the  year  ended  April  30,  1996 as a  result  of the
additional  consideration.  As a result  of  announcements  made by  Merisel  on
February 20, 1996, the Company decided to record a $31.1 million provision as of
January 31, 1996  against its  extended  credit due from Merisel FAB. On May 29,
1996,  the Company  entered into an agreement with a third party under which the
Company received $15.6 million in cash in exchange for providing the third party
the right to receive  payments in May, June and July 1997 totaling $20.0 million
out of amounts collected from the extended credit owed to the Company by Merisel
FAB. As a result,  the Company adjusted a portion of the reserve on its extended
credit from Merisel FAB resulting in additional  pre-tax income of $15.6 million
during the quarter ended April 30, 1996.

      On March 28, 1997, the  distribution  and services  agreement was assigned
from  Merisel FAB to  ComputerLand  Corporation,  a wholly owned  subsidiary  of
Synnex Information Technologies, Inc., as a result of

                                       35


<PAGE>


                               VANSTAR CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (continued)

the sale by  Merisel  of  substantially  all of the  assets  of  Merisel  FAB to
ComputerLand  Corporation.  The  Company  completed  its  obligation  under that
agreement in January 1998.

4.    INVENTORIES

     The composition of inventories at April 30, 1998 and 1997 is as follows (in
thousands):
<TABLE>
                                            1998          1997
                                         --------      --------
<S>                                      <C>           <C>
Inventory for resale                     $462,110      $386,664
Less reserve for obsolete inventory        10,135        12,586
                                         --------      --------
                                          451,975       374,078
Spare parts (current)                      18,499        15,514
                                         --------      --------
                                         $470,474      $389,592
                                         ========      ========
</TABLE>

5.    PROPERTY AND EQUIPMENT, NET

     The composition of property and equipment at April 30, 1998 and 1997 was as
follows (in thousands):
<TABLE>
                                                      1998           1997
                                                    --------      --------
<S>                                                 <C>           <C>
Furniture and equipment                             $ 80,995      $ 84,751
Leasehold improvements                                26,235        22,440
                                                    --------      --------
                                                     107,230       107,191
Less accumulated depreciation and amortization        53,927        67,951
                                                    --------      --------
                                                    $ 53,303      $ 39,240
                                                    ========      ========
</TABLE>
      The carrying value of property and equipment was adjusted to fair value on
April 30, 1994 in connection with the Company's quasi-reorganization.  Additions
since  April 30, 1994 have been  recorded at cost.  Property  and  equipment  is
depreciated  using the  straight-line  method over the estimated useful lives of
the related  assets--3 to 5 years for  furniture and equipment and the lesser of
the lease  term or the  useful  life for  leasehold  improvements.  Depreciation
expense associated with property and equipment was $19.4 million,  $14.4 million
and $7.7  million  for the fiscal  years ended  April 30,  1998,  1997 and 1996,
respectively.  During  the year  ended  April  30,  1998 the  Company  wrote-off
approximately $32 million of fully depreciated property and equipment.

6.       OTHER ASSETS, NET

     The  composition  of other assets at April 30, 1998 and 1997 was as follows
(in thousands):
<TABLE>
                                           1998         1997
                                         -------      -------
<S>                                      <C>          <C>
Spare parts (non-current)                $40,497      $31,541
Capitalized software, net                 24,098       17,551
Available-for-sale security                8,256       10,719
Deferred income taxes (non-current)        3,213            -
Other                                      5,208        3,964
                                         -------      -------
                                         $81,272      $63,775
                                         =======      =======
</TABLE>
      Capitalized  software  represents the costs associated with development of
software  for  the  Company's  internal  use.  Such  costs  are  capitalized  in
accordance with American Institute of Certified Public Accountants  Statement of
Position  98-1,  Accounting  for the Costs of  Computer  Software  Developed  or
Obtained for Internal Use, and are amortized over the remaining  useful economic
life of the software of up to five years. Accumulated

                                       36


<PAGE>


                               VANSTAR CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (continued)

amortization  at April  30,  1998 and 1997 was $5.3  million  and $2.0  million,
respectively. Amortization expense associated with capitalized software was $2.9
million,  $0.5  million and $0.3  million  for the fiscal  years ended April 30,
1998, 1997 and 1996, respectively.

      In  December  1996,  the  Company  purchased  7.5% of the common  stock of
ComputerLand  Poland S.A., a publicly traded foreign company,  for $8.6 million.
The investment is classified as an  "available-for  sale" security in accordance
with FASB  Statement No. 115,  Accounting  for Certain  Investments  in Debt and
Equity Securities. At April 30, 1998 the fair market value of the investment was
$8.3 million and the gross unrealized holding loss was $.3 million. At April 30,
1998,  the net  unrealized  holding  loss of $.2  million  (net of taxes of $0.1
million) was included as a reduction  to retained  earnings.  At April 30, 1997,
the net  unrealized  holding  gain of $1.4 million (net of taxes of $.8 million)
was included as an increase to retained earnings. On April 30, 1997, the Company
purchased  additional  restricted  common stock of ComputerLand  Poland S.A. for
$1.5  million.  At April 30, 1998,  the Company owns  approximately  8.3% of the
common stock of ComputerLand Poland S.A. 7. DEBT

     Outstanding debt at April 30, 1998 and 1997 was as follows (in thousands):

<TABLE>
                                        1998          1997
                                      --------      -------
<S>                                   <C>           <C>
Line of credit                        $308,351      $74,402
Obligations under capital leases         7,479        9,838
Other                                      658          893
                                      --------      -------
   Total outstanding debt              316,488       85,133
Less current maturities                314,151       79,187
                                      --------      -------
Long-term debt                        $  2,337      $ 5,946
                                      ========      =======
</TABLE>

     The Company's line of credit  represents  amounts borrowed  pursuant to the
Financing  Program  Agreement  with IBMCC,  an affiliate of one of the Company's
principal vendors.  At April 30, 1998, the line of credit had an aggregate limit
of $550 million.  On July 1, 1998,  the available line of credit is scheduled to
be reduced to $500  million.  The line of credit is secured by  portions  of the
Company's inventory, accounts receivable and certain other assets. The Financing
Program Agreement is renewable every 12 months, and is terminable by the Company
or  IBMCC  at any  time  upon 90  days  written  notice.  In the  event  of such
termination,  the outstanding  borrowings are not due and payable to IBMCC until
the end of the term of the Financing  Program  Agreement,  currently October 31,
1998. The terms of the Financing Program  Agreement include financial  covenants
requiring the Company to maintain  compliance with certain financial ratios, and
also limit the Company's  ability to pay cash dividends on its Common Stock.  As
of April 30, 1998,  the Company had  complied  with or obtained a waiver for any
noncompliance  with  those  financial  covenants.  At April  30,  1998,  amounts
outstanding  under the line of credit  totaled $465.8  million,  of which $157.4
million and $308.4  million were  classified as accounts  payable and short-term
borrowings,  respectively.  Amounts  outstanding  and  classified  as short-term
borrowings  bear interest at LIBOR plus 1.6%,  which was 7.3% at April 30, 1998.
Amounts  outstanding  and  classified  as  short-term  borrowings  in 1997  bear
interest  at the  Prime  Rate  minus  .8%,  which  was 7.7% at April  30,  1997.
Aggregate  maturities  of  long-term  debt,  excluding  the line of credit,  are
approximately  $5.8  million,  $2.0  million,  $0.2  million,  and $0.1 million,
respectively  for  each of the  succeeding  four  years.  

8.  SALE  OF  ACCOUNTS RECEIVABLE 

     Effective  December  20,  1996,  the  Company,  through a  non-consolidated
wholly-owned  special  purpose   corporation,   established  the  Securitization
Facility,  which  currently  provides  the  Company  with up to $200  million in
available credit. In connection with the  Securitization  Facility,  the Company
sells on a revolving  basis,  certain Pooled  Receivables to the special purpose
corporation which in turn sells a percentage ownership 37


<PAGE>


                               VANSTAR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (continued)

interest in the Pooled  Receivables to a commercial paper conduit sponsored by a
financial  institution.  These  transactions  have  been  recorded  as a sale in
accordance  with FASB Statement No. 125,  Accounting for Transfers and Servicing
of Financial Assets and Extinguishments of Liabilities. The amount of the Pooled
Receivables,  which totaled  $335.2 million at April 30, 1998, is reflected as a
reduction  of  receivables.  The  Company  retains an interest in certain of the
assets sold.  At April 30, 1998,  the amount of that retained  interest  totaled
$160.6  million  and is  included  in  receivables.  The  Company is retained as
servicer  of the  Pooled  Receivables.  Although  management  believes  that the
servicing  revenues  earned will be adequate  compensation  for  performing  the
services,  estimating  the fair value of the servicing  asset was not considered
practicable.  Consequently, a servicing asset has not been recognized. The gross
proceeds  resulting from the sale of the percentage  ownership  interests in the
Pooled Receivables  totaled $200 million as of April 30, 1998. Such proceeds are
included in cash flows from operating activities in the consolidated  statements
of cash  flows.  Discounts  and net  expenses  associated  with the sales of the
receivables  totaling $12.1 and $3.4 million are included in financing expenses,
net on the consolidated  statements of income for the years ended April 30, 1998
and 1997, respectively.

9.    CONVERTIBLE PREFERRED SECURITIES OF TRUST

      During  October  1996,  the Trust,  of which the  Company  owns all of the
common trust securities,  issued 4,025,000 Preferred  Securities.  The Preferred
Securities  have a liquidation  value of $50 per security and are convertible at
any time at the option of the holder into shares of Common Stock at a conversion
rate of 1.739  shares for each  Preferred  Security,  subject to  adjustment  in
certain circumstances. Distributions on Preferred Securities accrue at an annual
rate of 6 3/4% of the  liquidation  value of $50 per Preferred  Security and are
included in  "Distributions on convertible  preferred  securities of Trust, less
income  taxes" in the  consolidated  statements  of income.  The proceeds of the
private  placement,  which totaled  $194.4  million (net of initial  purchasers'
discounts and estimated offering expenses totaling $6.9 million) are included in
"Company-obligated  mandatorily  redeemable  convertible preferred securities of
subsidiary trust holding solely convertible  subordinated debt securities of the
Company" on the  consolidated  balance  sheets.  The  Company  has entered  into
several contractual arrangements (the "Back-up Undertakings") for the purpose of
fully and  unconditionally  supporting  the  Trust's  payment of  distributions,
redemption  payments and  liquidation  payments  with  respect to the  Preferred
Securities.  Considered together, the Back-up Undertakings constitute a full and
unconditional  guarantee  by the  Company  of  the  Trust's  obligations  on the
Preferred Securities.

      The Trust invested the proceeds of the offering in the  Debentures  issued
by the Company.  The  Debentures  bear  interest at 6 3/4% per annum,  generally
payable  quarterly  on January 1, April 1, July 1 and October 1. The  Debentures
are redeemable by the Company,  in whole or in part, on or after October 5, 1999
at designated  redemption  prices.  If the Company redeems the  Debentures,  the
Trust  must  redeem  the  Preferred  Securities  on a pro rata  basis  having an
aggregate  liquidation  value  equal to the  aggregate  principal  amount of the
Debentures redeemed. The sole assets of the Trust are the Debentures, which have
an aggregate  principal  amount of $207.5  million.  The  Debentures and related
income statement effects are eliminated in the Company's  consolidated financial
statements.

10.   CONCENTRATION OF CREDIT RISK

      The Company  purchases  and sells  multi-vendor  PC products  and provides
various PC-related  services to end-users.  Although  receivables from end-users
are  uncollateralized,  the credit risk is limited  due to the large  number and
diversity  of  customers  comprising  the  Company's  customer  base.  No single
customer accounted for more than 10% of the Company's revenue during fiscal year
1998 and 1997.  During  fiscal  year 1996,  no  customer  other  than  Microsoft
accounted  for more than 10% of the  Company's  total  revenues.  Revenues  from
Microsoft  represented  12.0% of the  Company's  total  revenues for fiscal year
1996.

                                       38


<PAGE>


                               VANSTAR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (continued)

11.   COMMITMENTS AND CONTINGENCIES

Purchase Commitments

     The Company  has entered  into an  agreement  with one of its vendors  that
requires it to purchase a minimum of $55  million of  computer  software  over a
five-year period. At April 30, 1998, the remaining purchase  commitment pursuant
to that agreement was $43 million. Leases

      The  Company  leases  certain   administrative,   warehousing   and  other
facilities  under  operating  leases,  and  equipment  under  a  combination  of
operating and capital leases.  Most of the Company's  facility  operating leases
are  subject to annual  escalation  clauses  ranging  from two to five  percent.
Several facilities under operating leases have been sublet.

      The future minimum lease payments on  noncancelable  operating leases with
an  initial  term in  excess  of one  year  and  future  sublease  income  under
noncancelable subleases as of April 30, 1998 are as follows (in thousands):
<TABLE>
                                              Minimum          Minimum
                                               Lease           Sublease
                                             Payments           Income
                                           -------------    ---------------
    <S>                                    <C>              <C>
    Year Ending April 30,
         1999                              $      16,737    $           255
         2000                                     12,415                149
         2001                                      9,419                 91
         2002                                      7,427                  -
         2003                                      6,100                  -
         Thereafter                               18,649                  -
                                           -------------    ---------------
                                           $      70,747    $           495
                                           =============    ===============
</TABLE>
         In connection with leases on facilities  associated with  acquisitions,
the Company established  reserves for future lease payments on certain duplicate
or excess  facilities.  The  balance  of these  reserves  at April 30,  1998 was
approximately $1.7 million, which has not reduced the amounts shown above.

     Rental  expense,  under operating  leases,  charged to operations was $23.5
million,  $19.5  million and $14.8  million  during fiscal years ended April 30,
1998, 1997 and 1996, respectively.

         The cost of assets  recorded under capital leases was $15.0 million and
$12.7 million at April 30, 1998 and 1997, respectively. Accumulated amortization
on such  assets was $8.1  million  and $3.3  million at April 30, 1998 and 1997,
respectively.  The present value of minimum lease  payments under capital leases
as of April 30, 1998 was $7.5 million. Legal Proceedings

         On July 3,  1997,  a trust  claiming  to have  purchased  shares of the
Common Stock filed suit in Superior Court of the State of  California.  The suit
is entitled David T. O'Neal Trust, Dated 4/1/77, v. Vanstar Corporation, et al.,
Consolidated Case No. CV767266.  On January 21, 1998, the same plaintiff,  along
with another plaintiff  claiming to have purchased shares of Common Stock, filed
suit  in  the  United  States  District  Court  for  the  Northern  District  of
California, making allegations virtually identical to those in the earlier suit.
The recent suit is captioned  David T. O'Neal  Trust,  Dated  4/1/77,  et al. v.
Vanstar  Corporation,  et al.,  Case  No.  C-98-0216  MJJ.  Both  suits  name as
defendants the Company,  certain directors and officers of the Company,  and the
Company's principal  stockholder,  Warburg Pincus Capital Co., L.P., and certain
of its

                                       39


<PAGE>


                               VANSTAR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (continued)

affiliates.  The complaints in both suits generally allege,  among other things,
that the defendants made false or misleading statements or concealed information
regarding the Company and that the  plaintiffs,  as holders of the Common Stock,
suffered damage as a result.

         The  plaintiffs in both suits seek class action  status,  purporting to
represent a class of purchasers of Common Stock between March 11, 1996 and March
14, 1997, and seek damages in an unspecified amount, together with other relief.
The  complaint  in the first  suit  purports  to state a cause of  action  under
California law; the complaint in the recent suit purports to state two causes of
action  under the  Securities  Exchange Act of 1934.  On January 28,  1998,  the
California Superior Court dismissed the plaintiffs'  complaint in the first suit
but  granted the  plaintiffs  leave to amend to cure the  deficiencies  in their
complaint.  The plaintiffs have amended the complaint, but the court has not yet
ruled on the sufficiency of that amended  complaint.  The Company  believes that
the  plaintiffs'  allegations  in both suits are  without  merit and  intends to
defend the suits vigorously.

         Various  legal  actions  arising in the normal  course of business have
been  brought  against the Company and certain of its  subsidiaries.  Management
believes that the ultimate  resolution of these actions will not have a material
adverse  effect on the Company's  financial  position or results of  operations,
taken as a whole.

12.      STOCKHOLDERS' EQUITY

Initial Public Offering

     On March 11, 1996, the Company completed an initial public offering selling
9,215,770  shares of its Common Stock for  approximately  $83.4 million,  net of
issuance costs.

Preferred Stock, Common Stock and Warrants

     Concurrent  with the  consummation  of the  initial  public  offering,  all
outstanding  shares of Senior Preferred Stock, Class F Preferred Stock and Class
B  Common  Stock  were  converted  into  19,018,088   shares  of  Common  Stock.
Additionally,  all outstanding  warrants were exchanged for 4,995,691  shares of
Common  Stock,  all  accrued  dividends  payable  to the  holder  of the  Senior
Preferred  Stock  totaling  $6.2  million  were  forgiven and all such stock and
warrants converted to Common Stock were canceled.

     As of April 30, 1998,  the Company had  15,000,000  shares of  undesignated
Preferred Stock, $0.01 par value, authorized. No shares have been issued.

     At April 30,  1998,  the  Company  had  7,300,640  shares  of Common  Stock
reserved for future  issuance in connection  with the Company's stock option and
stock purchase plans.

13.      EMPLOYEE BENEFIT PLANS

     The Company has  elected to follow APB 25 and related  interpretations,  in
accounting  for  employee  stock  options  issued to  certain  of the  Company's
employees.  Under APB 25,  because the  exercise  price of the  Company's  stock
options  equals  the  market  value of the  underlying  stock on the date of the
grant, no compensation expense is recognized.

Stock Option Plans

     The Company has three stock option plans which  provide for the issuance of
incentive  stock  options  ("ISOs"),  stock options that are  non-qualified  for
Federal income tax purposes  ("NQSOs") and stock  appreciation  rights ("SARs").
The 1988  Stock  Option  Plan was  adopted  in July  1988 and  provides  for the
issuance of ISOs, NQSOs and SARs to key employees and directors.  The 1993 Stock
Option/Stock  Issuance  Plan was  adopted  in April  1993 and  provides  for the
issuance of shares of Common Stock, ISOs, NQSOs and SARs to highly



                                       40


<PAGE>


                               VANSTAR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (continued)

compensated,  managerial  employees,  officers  and  directors.  The 1996  Stock
Option/Stock  Issuance  Plan was  adopted in August  1996 and  provides  for the
issuance of shares of Common Stock, ISOs, NQSOs and SARs to officers,  directors
and employees of, and  consultants  to, the Company.  The exercise  price of the
ISOs under all plans may not be less than 100% of the fair  market  value of the
Common Stock at the time of grant.  Under the 1993 plan,  the exercise  price of
the  NQSOs  may not be less  than  85% of the fair  market  value at the time of
grant.  At April 30, 1998,  the total number of shares of Common Stock for which
options  may be  granted  pursuant  to the 1988,  1993,  and 1996 plans were 2.3
million,  2.4 million and 3.3 million,  respectively.  Under all plans,  options
generally become exercisable  ratably over a four or five year period and expire
in ten years. At April 30, 1998, no SARs had been issued.

     A summary of the Company's stock option activity,  and related  information
for the fiscal  years  ended  April 30,  1998,  1997 and 1996 is as follows  (in
thousands, except for weighted-average exercise prices):
<TABLE>
                                                          Weighted Average
                                                      Number of      Exercise
                                                       Options        Price
                                                    -----------    ----------
<S>                                                 <C>             <C>
Balance at April 30, 1995                                2,161      $     5.71
       Granted                                           2,967            4.35
       Exercised                                           (26)           5.83
       Canceled                                         (1,285)           5.80
                                                     ---------
  Balance at April 30, 1996                              3,817      $     4.62
       Granted                                           1,557           14.22
       Exercised                                          (597)           4.87
       Canceled                                           (307)           6.07
                                                     ---------
  Balance at April 30, 1997                              4,470      $     7.83
       Granted                                           1,763           10.03
       Exercised                                          (236)           5.21
       Canceled                                           (768)           8.45
                                                     ---------
  Balance at April 30, 1998                              5,229      $     8.60
                                                     =========
  Exercisable at April 30, 1998                          2,408      $     7.66
                                                     =========
  Shares Available for Grant at April 30, 1998           1,868
                                                     =========
</TABLE>

         The following table  summarizes  information  about the Company's stock
options outstanding and exercisable by price range at April 30, 1998 (options in
thousands):
<TABLE>
                                                    Exercise Price Ranges                Total
                                    ---------------------------------------------     -----------
                                    $0.18-$5.55   $ 6.00-$10.00     $10.13-$23.87     $0.18-23.87
                                    -----------   -------------     -------------     -----------
<S>                                       <C>            <C>              <C>           <C>
Number outstanding at April 30, 1998       1,906          1,661             1,662        5,229
Weighted-average remaining
      contractual life                      5.90 years     8.55 years        8.91 years   7.70 years
Weighted-average exercise price
for options outstanding                    $3.58          $9.15            $13.82        $8.60
Number exercisable at April 30, 1998       1,249            590               569        2,408
Weighted-average exercise price
     for options exercisable               $3.88          $9.25            $14.29        $7.66


</TABLE>
                                       41


<PAGE>


                               VANSTAR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (continued)

Stock Purchase Plan

      The Company  provides an employee stock purchase plan (the "Stock Purchase
Plan") allowing  eligible  employees to purchase shares of the Common Stock. The
Stock  Purchase Plan is intended to qualify as an employee  stock  purchase plan
under Section 423 of the Internal Revenue Code of 1986, as amended (the "Code").
The total number of shares of Common  Stock  authorized  for issuance  under the
plan is  1,000,000.  All  full-time  employees  of the Company  are  eligible to
participate,  subject to certain  limited  exceptions.  The Stock  Purchase Plan
provides a means for the Company's  employees to purchase stock through  payroll
deductions  of up to 10% of their gross  compensation.  The  purchase  price for
shares offered under the Stock Purchase Plan is equal to 85% of the lower of the
closing  price of the  Common  Stock on the  first or last day of the six  month
offer  period.  During  fiscal year 1998 and 1997,  the Company sold 406,827 and
389,245  shares,  respectively  of Common Stock under the Stock Purchase Plan to
its employees. Pro Forma Information

      Pro forma  disclosure  information  regarding  net income and earnings per
share is required by Statement  123, and has been  determined  as if the Company
had accounted  for its stock options and the Stock  Purchase Plan under the fair
value method of that Statement.

      For purposes of pro forma  disclosures  only,  the estimated fair value of
the options is amortized to expense over the options'  vesting period.  The fair
value for all options was estimated at the date of grant using the Black-Scholes
multiple option pricing model with the following assumptions:
<TABLE>
                                              1998              1997             1996
                                           -----------       -----------      -----------
   <S>                                      <C>               <C>               <C>
   Expected volatility                      69%               71%               71%
   Risk-free interest rate                    5.8%             6.2%              6.0%
   Expected life of options                   2.0 years        2.0 years         2.0 years
   Expected dividend yield                    0.0%             0.0%              0.0%
</TABLE>

      The  weighted-average  fair value per share of options  granted during the
years  ended  April  30,  1998,  1997 and  1996 was  $10.03,  $8.09  and  $2.55,
respectively.  Pro forma net income reflects only options granted in fiscal year
1998, 1997 and 1996. Therefore,  the impact of calculating compensation cost for
stock  options  will not be fully  reflected in the pro forma net income and pro
forma earnings per share amounts until fiscal year 2000.

      For purposes of pro forma disclosures  only,  compensation cost associated
with the Stock  Purchase Plan is estimated for the fair value of the  employees'
purchase rights using the Black-Scholes model with the following assumptions

<TABLE>
                                      1998            1997            1996
                                   -----------     -----------     -----------
   <S>                               <C>             <C>             <C>
   Expected volatility                    61%             58%             72%
   Risk-free interest rate               5.4%            5.3%            5.4%
   Expected life of options          .5 years        .5 years        .5 years
   Expected dividend yield               0.0%            0.0%            0.0%

</TABLE>
     The weighted-average  fair value per share of those purchase rights granted
in fiscal year 1998, 1997 and 1996 was $2.75, $2.94 and $2.12, respectively.

      The  Black  Scholes  option  valuation  model  was  developed  for  use in
estimating the fair value of traded  options which have no vesting  restrictions
and are fully transferable.  Option valuation models require the input of highly
subjective assumptions,  including the expected stock price volatility.  Because
the Company's employee

                                       42


<PAGE>


                               VANSTAR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (continued)

stock options have characteristics  significantly different from those of traded
options,  and because changes in the assumptions can materially  affect the fair
value estimate,  in management's opinion, the existing models do not necessarily
provide a  reliable  single  measure  of the fair  value of its  employee  stock
options.

         Pro forma net income,  earnings per share and compensation  expense are
as follows (in thousands, except per share data):
<TABLE>
                                                                 YEAR ENDED APRIL 30,
                                                     -------------------------------------------
                                                          1998            1997            1996
                                                     ------------    ------------    -----------
   <S>                             <C>               <C>             <C>             <C>
   Net income                      As reported       $     35,947    $     28,807    $    16,708
                                   Pro forma               29,578          22,739         14,580

   Basic earnings per share        As reported                .83             .68            .50
                                   Pro forma                  .70             .54            .45

   Diluted earnings per share      As reported                .81             .66            .47
                                   Pro forma                  .68             .53            .42

   Compensation expense            Pro forma                8,937           8,555          3,221

</TABLE>

401(k) Plan

         The Company provides a savings plan under section 401(k) of the Code to
substantially  all domestic  employees who are over the age of 21. Employees can
contribute  up to 12% of  their  annual  salary  to the  plan up to the  maximum
allowed  by the Code.  Prior to August 1,  1996,  the  Company  matched  100% of
certain eligible employee  contributions up to $200 not to exceed the maximum of
1% of the employee's  eligible  compensation.  If the employee  contributed more
than $200 to the plan, the Company contributed an amount equal to the greater of
$200  or  25%  of  the  employee's  contribution  up to a  maximum  of 1% of the
employee's eligible compensation.  Effective August 1, 1996, the Company changed
its matching policy to 50% on the first 4% of eligible compensation  contributed
by an  eligible  employee  up to a  maximum  of 2% of  the  employee's  eligible
compensation.  The amount charged to expense for the matching  contribution  was
$2.1 million,  $1.3 million and $0.7  million,  for the fiscal years ended April
30, 1998, 1997 and 1996, respectively.

14.      INCOME TAXES

     The income tax provision for the years ended April 30, 1998,  1997 and 1996
computed under FASB Statement No. 109, Accounting for Income Taxes,  consists of
the following (in thousands):
<TABLE>
                                        1998           1997           1996
                                      --------       --------       --------
<S>                                   <C>            <C>            <C>
Current:
     Federal                          $ 21,371       $   (100)      $   (418)
     State                               3,710            100            100
                                      --------       --------       --------
                                        25,081              -           (318)
                                      --------       --------       --------
Deferred
     Federal                            (4,698)        14,319          8,561
     State                                (160)         1,830          1,468
                                      --------       --------       --------
                                        (4,858)        16,149         10,029
                                      --------       --------       --------
Total provision for income taxes      $ 20,223       $ 16,149       $  9,711
                                      ========       ========       ========

</TABLE>
                                       43


<PAGE>


                               VANSTAR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (continued)

         The income tax provision  for the years ended April 30, 1998,  1997 and
1996 is allocated between discontinued and continuing  operations as follows (in
thousands):
<TABLE>
                                                          1998           1997          1996
                                                        --------       --------       ------
<S>                                                    <C>             <C>            <C>
Provision on income before distribution on
     preferred securities of Trust                      $ 25,236       $ 19,042       $4,311
Tax benefit allocable to distribution on preferred
    securities of Trust                                   (5,013)        (2,893)           -
                                                        --------       --------       ------
Net provision allocated to continuing operations          20,223         16,149        4,311

Provision allocated to operations of discontinued
     Businesses and income on disposal of
     discontinued businesses                                   -              -        5,400
                                                        --------       --------       ------
Total provision for income taxes                        $ 20,223       $ 16,149       $9,711
                                                        ========       ========       ======

</TABLE>
         Deferred  income  taxes  reflect  the  net  tax  effects  of  temporary
differences between the carrying amounts of assets and liabilities for financial
reporting purposes and income tax purposes.  Significant  components of deferred
tax assets at April 30, 1998 and 1997 consist of the following (in thousands):
<TABLE>

                                                 1998        1997
                                               -------      -------
<S>                                            <C>          <C>
Net operating loss carryforwards               $     -      $ 1,490
Reserves                                        11,837        8,237
Inventory                                        4,554        5,128
State income taxes                               1,567            -
Alternative minimum tax credits                  2,163            -
Other expenses, not currently deductible           479            -
                                               -------      -------
      Total net deferred tax assets            $20,600      $14,855
                                               =======      =======
</TABLE>

         The full  realization  of the $20.6  million  of  deferred  tax  assets
carried at April 30, 1998 is  dependent  upon the Company  achieving  sufficient
future pretax earnings. Although realization is not assured, management believes
that sufficient  taxable income will be generated through  operations to realize
the net deferred tax assets.

         A  reconciliation  for the years ended April 30, 1998, 1997 and 1996 of
the U.S.  statutory  income  tax rate and the  effective  rate of the income tax
provision allocated to continuing operations is as follows (in thousands):

<TABLE>
                                                  1998           1997          1996
                                                --------       --------       -------
<S>                                             <C>            <C>            <C>
Statutory tax rate at 35%                       $ 19,660       $ 15,734       $ 4,138
State income taxes, net of federal benefit         2,308          1,930           536
Other                                             (1,745)        (1,515)         (363)
                                                --------       --------       -------
                                                $ 20,223       $ 16,149       $ 4,311
                                                ========       ========       =======

</TABLE>
                                       44


<PAGE>


                               VANSTAR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (continued)

15.      EARNINGS PER SHARE

     Effective  during  the year  ended  April 30,  1998,  the  Company  adopted
Statement No. 128.  Statement No. 128  supersedes  Accounting  Principles  Board
Opinion No. 15, Earnings Per Share and changes the  presentation of earnings per
share.  Statement  No. 128  replaces the  presentation  of primary EPS and fully
diluted EPS with basic EPS and diluted  EPS.  Basic EPS is based on the weighted
average  number  of  common  shares  outstanding.  Diluted  EPS is  based on the
weighted  average number of common shares  outstanding and potentially  dilutive
common  shares,  such as stock  options.  The Company has restated  earnings per
share for all prior periods presented. (in thousands, except per share data)

<TABLE>
                                                         FOR THE YEAR ENDED APRIL 30,
                                                       ---------------------------------
                                                        1998         1997          1996
                                                       -------      -------      -------
<S>                                                    <C>          <C>          <C>
BASIC EARNINGS PER SHARE
     Net Income                                        $35,947      $28,807      $16,708
                                                       =======      =======      =======
     Weighted average number of common
          shares outstanding                            43,180       42,388       33,665
                                                       =======      =======      =======

     Earnings per share                                $  0.83      $   .68      $   .50
                                                       =======      =======      =======

DILUTED EARNINGS PER SHARE
     Net Income                                        $35,947      $28,807      $16,708
                                                       =======      =======      =======

     Weighted average number of common
          shares outstanding                            43,180       42,388       33,665

     Common equivalent shares from stock
          options using the treasury stock method        1,208        1,589        1,838
                                                       -------      -------      -------

     Shares used in the per share calculation           44,388       43,977       35,503
                                                       =======      =======      =======

     Earnings per share                                $  0.81      $  0.66      $  0.47
                                                       =======      =======      =======

</TABLE>

16.      RESTATEMENT

         When the Company combined with Mentor  Technologies and CDS in the year
ended April 30, 1997 in pooling-of-interests  transactions,  the Company did not
restate its  consolidated  financial  statements  retroactively.  Recently,  the
Company has discussed  these  transactions  with the staff of the Securities and
Exchange  Commission.  Based in part on these discussions and recent information
available  on  the   application  of  materiality  in  accounting  for  business
combinations,  the Company has restated its  consolidated  balance  sheets as of
April 30, 1998 and 1997,  and the  related  consolidated  statements  of income,
stockholders'  equity,  and cash flows for the three  years in the period  ended
April 30, 1998 to reflect the retroactive combination of these two acquisitions.


                                       45


<PAGE>


                              VANSTAR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (continued)

         The impact of the restatement is summarized below (in thousands, except
for per share data):

<TABLE>

                                                                     Previously
At April 30, 1998                                                     Reported        Restated
                                                                     ----------      ----------
<S>                                                                  <C>             <C>
Additional paid-in capital                                           $  132,703      $  132,940
Retained earnings                                                        75,202          74,965


                                                                     Previously
At April 30, 1997                                                     Reported        Restated
                                                                     ----------      ----------
Additional paid-in capital                                           $  125,926      $  126,163
Retained earnings                                                        41,002          40,765


                                                                     Previously
For the year ended April 30, 1997                                     Reported        Restated
                                                                     ----------      ----------
Revenue                                                              $2,178,566      $2,214,786
Income from continuing operations before
     distributions on preferred securities of Trust                      35,138          33,951
Net income                                                               29,994          28,807
Earnings per share - diluted                                               0.69            0.66


                                                                     Previously
For the year ended April 30, 1996                                     Reported        Restated
                                                                     ----------      ----------
Revenue                                                              $1,804,813      $1,884,635
Income from continuing operations before
     distributions on preferred securities of Trust                       8,053           7,514
Net income                                                               17,247          16,708
Earnings per share - diluted                                               0.50            0.47

</TABLE>




                                       46




Exhibit 99.2


                               VANSTAR CORPORATION

<TABLE>



                                                                                Page*
                                                                               ------
<S>                                                                            <C>
Item 1.  Financial Statements

         Consolidated Balance Sheets as of October 31, 1998
           and April 30, 1998                                                     3

         Consolidated Statements of Income for the Three and
           Six Months Ended October 31, 1998 and 1997                             4

         Consolidated Statement of Stockholders' Equity for the
           Six Months Ended October 31, 1998                                      5

         Consolidated Statements of Cash Flows for the Six
           Months Ended October 31, 1998 and 1997                                 6

         Notes to Consolidated Financial Statements                               8

Item 2.  Management's Discussion and Analysis of Financial
           Condition and Results of Operations                                   13

Item 3.  Quantitative and Qualitative Disclosures About
           Market Risk                                                           20

</TABLE>



*Pagination  is the same as used in Vanstar  Corporation's  Quarterly  Report on
Form 10-Q for the quarter ended October 31, 1998.

                                       2


<PAGE>





                               VANSTAR CORPORATION

                           CONSOLIDATED BALANCE SHEETS
                        (In thousands, except share data)


<TABLE>
                                                                               OCTOBER 31,          APRIL 30,
                                                                                  1998                1998
                                                                               -----------         -----------
                                   ASSETS                                    (unaudited)
<S>                                                                            <C>                 <C>
Current assets:
     Cash                                                                      $    11,112         $     9,476
     Receivables, net of allowance for doubtful accounts of
          $9,100 at October 31, 1998 and $8,262 at April 30, 1998                  289,174             342,752
     Inventories                                                                   231,726             470,474
     Deferred income taxes                                                          17,187              17,387
     Prepaid expenses and other current assets                                      13,914              14,304
                                                                               -----------         -----------
           Total current assets                                                    563,113             854,393
Property and equipment, net                                                         51,572              53,303
Other assets, net                                                                   63,010              81,272
Goodwill, net of accumulated amortization of $12,750 at October 31,
     1998 and $10,113 at April 30, 1998                                            103,987             106,796
                                                                               -----------         -----------
                                                                               $   781,682         $ 1,095,764
                                                                               ===========         ===========

                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
     Accounts payable                                                          $   165,476         $   290,187
     Accrued liabilities                                                            50,399              63,590
     Deferred revenue                                                               41,032              21,869
     Short-term borrowings                                                         164,644             308,351
     Current maturities of long-term debt                                            4,057               5,800
                                                                               -----------         -----------
           Total current liabilities                                               425,608             689,797
Long-term debt, less current maturities                                                581               2,337
Other long-term liabilities                                                          1,230                 943

Commitments and contingencies

Company-obligated mandatorily redeemable convertible
     preferred securities of subsidiary trust holding solely
     convertible subordinated debt securities of the Company                       194,915             194,739

Stockholders' equity:
     Common stock, $.001 par value: 100,000,000 shares authorized,
          43,776,950 shares issued and outstanding at October 31, 1998,
          43,489,030 shares issued and outstanding at April 30, 1998                    44                  43
     Additional paid-in capital                                                    134,939             132,940
     Retained earnings (since a deficit elimination of $78,448
          at April 30, 1994)                                                        27,027              75,339
     Accumulated other comprehensive (loss)                                         (2,662)               (374)
                                                                               -----------         -----------
           Total stockholders' equity                                              159,348             207,948
                                                                               -----------         -----------
                                                                               $   781,682         $ 1,107,183
                                                                               ===========         ===========
</TABLE>


           See accompanying notes to consolidated financial statements

                                       3


<PAGE>



                               VANSTAR CORPORATION

                        CONSOLIDATED STATEMENTS OF INCOME
                      (In thousands, except per share data)
                                   (unaudited)


<TABLE>

                                                               THREE MONTHS ENDED                       SIX MONTHS ENDED 
                                                                   OCTOBER 31,                              OCTOBER 31,
                                                         -------------------------------         -------------------------------
                                                             1998                1997                1998                1997
                                                         -----------         -----------         -----------         -----------
<S>                                                      <C>                 <C>                 <C>                <C>
Revenue:
   Acquisition services                                  $   481,500         $   624,899         $1,019,307         $ 1,206,148
   Other services                                            121,895             116,850            239,250             216,235
                                                         -----------         -----------         -----------         -----------
     Total revenue                                           603,395             741,749          1,258,557           1,422,383
                                                         -----------         -----------         -----------         -----------

Cost of revenue:
   Acquisition services                                      444,039             566,068            933,461           1,090,713
   Other services                                             70,372              70,027            144,347             133,438
                                                         -----------         -----------         -----------         -----------
     Total cost of revenue                                   514,411             636,095          1,077,808           1,224,151
                                                         -----------         -----------         -----------         -----------

Gross margin                                                  88,984             105,654            180,749             198,232

Selling, general and administrative expenses                 110,185              79,701            205,086             153,159
Restructuring charges                                         12,009                  --             12,009                  --
                                                         -----------         -----------         -----------         -----------

OPERATING INCOME (LOSS)                                      (33,210)             25,953            (36,346)             45,073

   Interest income                                               174                 336                296                 740
   Financing expense, net                                     (7,032)             (8,277)           (16,846)            (14,069)
                                                         -----------         -----------         -----------         -----------

Income (loss) from operations before income
     taxes and distributions on preferred
     securities of Trust                                     (40,068)             18,012            (52,896)             31,744

Income tax benefit (provision)                                 4,424              (6,484)             9,042             (11,428)
                                                         -----------         -----------         -----------         -----------

Income (loss) from operations before
     distributions on preferred securities of
     Trust                                                   (35,644)             11,528            (43,854)             20,316

Distributions on convertible preferred securities
     of Trust, net of income taxes                            (2,229)             (2,228)            (4,458)             (4,456)
                                                         -----------         -----------         -----------         -----------
NET INCOME (LOSS)                                        $   (37,873)        $     9,300         $  (48,312)        $    15,860
                                                         ===========         ===========         ===========         ===========

EARNINGS (LOSS) PER SHARE:
     Basic                                               $     (0.87)        $      0.22         $    (1.11)        $      0.37
                                                         ===========         ===========         ===========        ===========

     Diluted                                             $     (0.87)        $      0.21         $    (1.11)        $      0.36
                                                         ===========         ===========         ===========         ===========

COMMON SHARES AND EQUIVALENTS OUTSTANDING:
     Basic                                                    43,692              43,154             43,604              43,037
                                                         ===========         ===========         ===========         ===========

     Diluted                                                  43,692              44,530             43,604              44,288
                                                         ===========         ===========         ===========         ===========

</TABLE>



           See accompanying notes to consolidated financial statements

                                       4


<PAGE>



                               VANSTAR CORPORATION

                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                                 (In thousands)
                                   (unaudited)

<TABLE>


                                                                                                      ACCUMULATED
                                                    COMMON STOCK           ADDITIONAL                     OTHER          TOTAL
                                              ------------------------      PAID-IN       RETAINED   COMPREHENSIVE  STOCKHOLDERS'
                                                SHARES         AMOUNT       CAPITAL       EARNINGS        INCOME         EQUITY
                                              ---------      ---------     ----------    ---------   -------------  -------------
<S>                                              <C>         <C>           <C>           <C>            <C>             <C>
Balance at April 30, 1998                        43,489      $      43     $ 132,703     $  75,576      $     (374)     $ 207,948

Comprehensive income (loss):
    Net (loss)                                       --             --            --       (48,312)             --        (48,312)
    Other comprehensive income
        (loss) net of income tax:
        Unrealized gain (loss) on
            available-for-sale securities            --             --            --            --           (2,311)       (2,311)
        Foreign currency translation
            adjustment                               --             --            --            --               23            23
                                                                                                                         ---------

    Other comprehensive income
       (loss)                                                                                                              (2,288)

                                                                                                                         ---------

Comprehensive income
(loss)                                                                                                                    (50,600)

Issuance of Common Stock:
    Employee stock purchase plan                    203              1         1,296            --                --        1,297
    Exercise of stock options,
        including tax benefit                        85             --           703            --                --          703

                                              ---------      ---------     ---------     ---------         ---------    ---------
Balance at October 31, 1998                      43,777      $      44     $ 134,702     $  27,264      $     (2,662)   $ 159,348
                                              =========      =========     =========     =========         =========    =========

</TABLE>







See accompanying notes to consolidated financial statements


                                       5


<PAGE>



                               VANSTAR CORPORATION

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                                   (unaudited)



<TABLE>
                                                                              SIX MONTHS ENDED
                                                                                 OCTOBER 31,
                                                                         ---------------------------
                                                                            1998              1997
                                                                         ---------         ---------
<S>                                                                      <C>               <C>
Cash Flows from Operating Activities:
    Net income (loss)                                                    $ (48,312)        $  15,860
    Adjustments:
       Depreciation and amortization                                        16,595            11,177
       Noncash restructuring and unusual charges                            39,053                --
       Deferred income taxes                                                 1,500             8,920
       Provision for doubtful accounts                                       2,745                53
       Noncash financing expense                                               123                --
       Changes in operating assets and liabilities:
          Receivables                                                       58,118           (81,298)
          Inventories                                                      231,338           (59,463)
          Prepaid expenses and other assets                                 (4,708)          (18,856)
          Accounts payable                                                (124,535)           47,596
          Accrued and other liabilities                                    (11,190)           (5,309)
                                                                         ---------         ---------
             Total adjustments                                             209,039           (97,180)
                                                                         ---------         ---------
Net cash provided by (used in) operating activities                        160,727           (81,320)

Cash Flows from Investing Activities:
    Capital expenditures                                                   (12,575)          (13,967)
    Purchase of business, net of cash acquired                                  --           (32,486)
                                                                         ---------         ---------
Net cash used in investing activities                                      (12,575)          (46,453)

Cash Flows from Financing Activities:
    Payments on long-term debt                                              (4,576)           (7,367)
    Borrowings (repayments) under line of credit, net                     (143,707)          136,220
    Issuance of common stock                                                 1,767             3,177
                                                                         ---------         ---------
Net cash (used in) provided by financing activities                       (146,516)          132,030
                                                                         ---------         ---------

Net increase in cash                                                         1,636             4,257
Cash at beginning of the period                                              9,476             5,686
                                                                         ---------         ---------
Cash at end of the period                                                $  11,112         $   9,943
                                                                         =========         =========

Supplemental  disclosure of cash flow  information:  Cash paid during the period
    for:
         Interest                                                        $  12,520         $   7,078
         Discounts and net expenses on receivables securitization            5,719             5,860
         Distributions on preferred securities of Trust                      6,792             6,792
         Income taxes (refunds), net                                          (510)            4,942


</TABLE>


           See accompanying notes to consolidated financial statements

                                       6


<PAGE>



                               VANSTAR CORPORATION

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                                   (unaudited)
                                   (Continued)



<TABLE>
                                                                                 SIX MONTHS ENDED
                                                                                    OCTOBER 31,
                                                                              -----------------------
                                                                                1998           1997
                                                                              --------       --------
<S>                                                                           <C>            <C>
Supplemental disclosure of noncash investing and financing activities:
     Equipment acquired under capital leases                                  $  1,127       $    122

     Sysorex purchase:
          Fair value of assets acquired                                                      $ 85,448
          Cash paid, net of cash received                                                     (32,486)
                                                                                             --------
          Liabilities assumed                                                                $ 52,962
                                                                                             ========

</TABLE>







           See accompanying notes to consolidated financial statements

                                       7


<PAGE>



                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Interim Reporting

         The  financial  statements  for Vanstar  Corporation  ("Vanstar" or the
"Company")  for the three and six months ended  October 31, 1998 and October 31,
1997 are unaudited and have been prepared in accordance with generally  accepted
accounting  principles  for  interim  financial  reporting  and  Securities  and
Exchange Commission  regulations.  Certain information and footnote  disclosures
normally included in financial  statements prepared in accordance with generally
accepted  accounting  principles have been condensed or omitted pursuant to such
rules and regulations.  In the opinion of management,  the financial  statements
reflect all adjustments  (of a normal and recurring  nature) which are necessary
for a fair  presentation  of the  financial  position,  results  of  operations,
stockholders'  equity and cash flows for the  interim  periods.  The  results of
operations  for  the  three  and six  months  ended  October  31,  1998  are not
necessarily indicative of the results to be expected for the entire fiscal year.
These  financial  statements  should be read in  conjunction  with the financial
statements  and notes thereto  included in the  Company's  Annual Report on Form
10-K for the fiscal year ended April 30, 1998. Certain prior period amounts have
been reclassified to conform to the current presentation.

Estimates

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

         The  Financial   Accounting   Standards  Board  has  issued   Financial
Accounting  Standards  Board  ("FASB")  Statement  No.  131,  Disclosures  about
Segments of an  Enterprise  and Related  Information,  which is  applicable  for
fiscal years  beginning  after  December 15, 1997.  This  statement  establishes
standards  for  reporting  information  about  operating  segments in annual and
interim  financial  statements,  although  this  statement is not required to be
applied to interim financial  statements in the initial year of its application.
Therefore,  these  disclosures  will  be  included  for  the  first  time in the
Company's  annual  financial  statements for the year ending April 30, 1999. The
statement defines operating  segments as components of an enterprise about which
separate financial  information is available that is evaluated  regularly by the
chief  operating  decision-maker  in deciding how to allocate  resources  and in
assessing  performance.  The  statement  requires  that segment  profit or loss,
certain  specific  revenue and expense items and segment assets be reported,  as
well as reconciled to the financial statements.


2. PROPOSED MERGER WITH INACOM

         On October 8, 1998,  Vanstar  Corporation  and InaCom Corp., a Delaware
corporation  ("InaCom"),  entered  into an  Agreement  and Plan of  Merger  (the
"Merger  Agreement"),  providing  for InaCom to acquire the Company  through the
merger of a wholly-owned  subsidiary of InaCom with and into the Company.  Under
the terms of the Merger  Agreement,  holders of the Company's  common stock, par
value $.001 per share (the "Common  Stock"),  generally will receive 0.64 shares
of InaCom common stock,  par value $.10 per share ("InaCom  Common  Stock"),  in
exchange  for each share of the Common  Stock held by such person at the time of
consummation of the merger. The transaction,  which is subject to regulatory and
stockholder  approval,  and  certain  other  customary  closing  conditions,  is
expected  to close in January of 1999.  The merger is  intended  to qualify as a
pooling of  interests  for  accounting  and  financial  reporting  purposes  and
generally  to be  tax-free to the  stockholders  of both  companies  for Federal
income tax purposes.

         As inducements to enter into the Merger  Agreement,  (1) InaCom granted
the Company an option to purchase up to 3,336,689  shares of InaCom Common Stock
at an exercise price of $17.375 per share and (2) Vanstar granted

                                       8


<PAGE>



InaCom  an option  to  purchase  up to  8,709,623  shares of Common  Stock at an
exercise  price of $9.125 per share.  Each option is  exercisable  following  an
acquisition  proposal  for the  issuing  company and the  occurrence  of certain
further triggering events, none of which has occurred as of the date hereof.

3. EARNINGS PER SHARE

         Basic earnings per share are computed using the weighted average number
of shares of Common Stock during the period,  and diluted earnings per share are
computed  using the  weighted  average  number  of  shares  of Common  Stock and
dilutive Common Stock equivalents  outstanding  during the period.  Common Stock
equivalents  are  computed  for the  Company's  outstanding  options  using  the
treasury stock method.


4. COMPANY-OBLIGATED MANDATORILY REDEEMABLE CONVERTIBLE PREFERRED SECURITIES OF
           SUBSIDIARY TRUST HOLDING SOLELY CONVERTIBLE SUBORDINATED DEBT
           SECURITIES OF THE COMPANY

         During October 1996,  Vanstar  Financing  Trust,  a Delaware  statutory
business trust of which the Company owns all of the common trust securities (the
"Trust"),  sold 4,025,000 Trust  Convertible  Preferred  Securities  ("Preferred
Securities").  The  Preferred  Securities  have a  liquidation  value of $50 per
security and are convertible at any time at the option of the holder into shares
of  Common  Stock at a  conversion  rate of  1.739  shares  for  each  Preferred
Security,  subject to  adjustment  in certain  circumstances.  Distributions  on
Preferred Securities accrue at an annual rate of 6 3/4% of the liquidation value
of $50 per Preferred  Security and are included in "Distributions on convertible
preferred  securities  of  Trust,  net of  income  taxes"  in  the  Consolidated
Statements  of Income.  The  proceeds of the private  placement,  which  totaled
approximately $194.4 million (net of initial purchasers'  discounts and offering
expenses totaling $6.9 million) are included in  "Company-obligated  mandatorily
redeemable  convertible  preferred securities of subsidiary trust holding solely
convertible  subordinated  debt  securities of the Company" on the  Consolidated
Balance Sheets.  The Company has entered into several  contractual  arrangements
(the  "Back-up  Undertakings")  for the  purpose  of fully  and  unconditionally
supporting  the  Trust's  payment  of  distributions,  redemption  payments  and
liquidation  payments  with  respect  to the  Preferred  Securities.  Considered
together, the Back-up Undertakings constitute a full and unconditional guarantee
by the Company of the Trust's obligations on the Preferred Securities.

         The Trust  invested the proceeds of the offering in 6 3/4%  Convertible
Subordinated  Debentures due 2016 (the "Debentures")  issued by the Company. The
Debentures  bear  interest at 6 3/4% per annum  generally  payable  quarterly on
January 1, April 1, July 1 and October 1. The  Debentures  are redeemable by the
Company,  in  whole  or in  part,  on or after  October  5,  1999 at  designated
redemption prices. If the Company redeems the Debentures,  the Trust must redeem
on a pro rata basis Preferred  Securities having an aggregate  liquidation value
equal to the aggregate  principal  amount of the Debentures  redeemed.  The sole
asset  of  the  Trust  is  $207.5  million  aggregate  principal  amount  of the
Debentures.  The Debentures and related income statement  effects are eliminated
in the Company's consolidated financial statements.


5. SALE OF ACCOUNTS RECEIVABLE

         Effective  December 20, 1996, the Company,  through a  non-consolidated
wholly-owned special purpose corporation,  established a revolving funding trade
receivables  securitization  facility  (the  "Securitization  Facility"),  which
currently  provides the Company with up to $175 million in available  credit. In
connection with the Securitization  Facility,  the Company sells, on a revolving
basis,  certain of its trade receivables  ("Pooled  Receivables") to the special
purpose corporation,  which in turn sells a percentage ownership interest in the
Pooled  Receivables  to a  commercial  paper  conduit  sponsored  by a financial
institution.  These transactions have been recorded as a sale in accordance with
FASB  Statement  No. 125,  Accounting  for  Transfers and Servicing of Financial
Assets and Extinguishments of Liabilities. The amount of the Pooled Receivables,
which totaled $321.5 million at October 31, 1998, is reflected as a reduction to
receivables.  The Company  retains an interest in certain  amounts of the assets
sold. At October 31, 1998, the amount of that retained  interest  totaled $161.2
million and is included in  receivables.  The Company is retained as servicer of
the Pooled Receivables. Although management believes that the servicing revenues
earned will be adequate compensation for performing the services, estimating the
fair value of the servicing asset was not considered practicable.  Consequently,
a servicing asset has not been


                                       9


<PAGE>



recognized in the Consolidated Balance Sheets. The gross proceeds resulting from
the sale of the percentage ownership interests in the Pooled Receivables totaled
$170  million as of October 31, 1998.  Such  proceeds are included in cash flows
from  operating  activities  in  the  Consolidated  Statements  of  Cash  Flows.
Discounts and net expenses associated with the sales of the receivables totaling
$2.7  million,  $5.8  million,  $3.1  million and $5.9  million are  included in
Financing expenses,  net on the Consolidated  Statements of Income for the three
and six months ended October 31, 1998 and 1997, respectively.

6. FINANCING EXPENSES, NET

         Financing expenses,  net includes interest incurred on borrowings under
the Company's  financing  agreement  with IBM Credit  Corporation  ("IBMCC") and
discounts and net expenses associated with the Securitization Facility.

7. ACQUISITIONS

         On July 7, 1997,  the  Company  acquired  certain  assets  and  assumed
certain  liabilities  of  Sysorex  Information  Systems,  Inc.  ("Sysorex"),   a
government  technology  provider.  The purchase  price was  approximately  $54.5
million,  and a contingent  payment of 500,000  shares of the  Company's  common
stock based on the financial performance of the acquired business for the period
from July 8, 1997 through April 30, 1999. Based on the financial  performance of
the acquired  business through October 31, 1998, it is unlikely that the Company
will  make the  payment  of  contingent  shares.  The  Sysorex  acquisition  was
accounted  for as a  purchase  and the excess of the cost over the fair value of
net assets acquired is being amortized on a straight line basis over 20 years.

8. COMMITMENTS AND CONTINGENCIES

         On July 3,  1997,  a trust  claiming  to have  purchased  shares of the
Common Stock filed suit in Superior Court of the State of  California.  The suit
is entitled David T. O'Neal Trust, Dated 4/1/77, v. Vanstar Corporation, et al.,
Consolidated Case No. CV767266.  On January 21, 1998, the same plaintiff,  along
with another plaintiff  claiming to have purchased shares of Common Stock, filed
suit  in  the  United  States  District  Court  for  the  Northern  District  of
California, making allegations virtually identical to those in the earlier suit.
The recent suit is captioned  David T. O'Neal  Trust,  Dated  4/1/77,  et al. v.
Vanstar  Corporation,  et al.,  Case No.  C-98-0216  MJJ.  Both  suits  named as
defendants the Company,  certain directors and officers of the Company,  and the
Company's principal  stockholder,  Warburg Pincus Capital Co., L.P., and certain
of its affiliates.  The complaints in both suits generally  allege,  among other
things,  that the  defendants  made false or misleading  statements or concealed
information  regarding  the Company and that the  plaintiffs,  as holders of the
Common Stock, suffered damage as a result.

         The  plaintiffs in both suits seek class action  status,  purporting to
represent a class of purchasers of Common Stock between March 11, 1996 and March
14, 1997, and seek damages in an unspecified amount, together with other relief.
The  complaint  in the first  suit  purports  to state a cause of  action  under
California law; the complaint in the recent suit purports to state two causes of
action  under  the  Securities  Exchange  Act of  1934.  On July 23,  1998,  the
California  Superior  Court  dismissed  the state court  complaint as to certain
individual  defendants.  The plaintiffs  subsequently have agreed to dismiss the
state court complaint as to all remaining  defendants other than the Company and
Richard  Bard,  a  director  of the  Company.  The  Company  believes  that  the
plaintiffs'  allegations  in both suits are without  merit and intends to defend
the suits vigorously.

         Various  legal  actions  arising in the normal  course of business have
been  brought  against the Company and certain of its  subsidiaries.  Management
believes that the ultimate  resolution of these actions will not have a material
adverse  effect on the Company's  financial  position or results of  operations,
taken as a whole.


                                       10


<PAGE>



9. RESTRUCTURING AND UNUSUAL CHARGES

         In August 1998,  Vanstar announced a program to reduce expenses in line
with expected  revenue and industry  dynamics.  The program  included both items
that  qualify as  restructuring  costs as defined by Emerging  Issues Task Force
94-3 and other  unusual  charges.  This  program to reduce  expenses  included a
reduction  in  workforce  and  elimination  of  some of its  facilities  through
consolidation  during the second quarter in accordance with approved  management
plans.  The Company also  wrote-off  equipment and systems  associated  with the
support of certain  finance  functions that were affected by the  realignment of
the  business  into two  operating  units and the  reduction  of  workforce.  In
addition,  the Company wrote-off redundant equipment and systems associated with
the  centralized  service  dispatch and scheduling  functions.  The Company also
liquidated  excess  spare  parts due to the  centralization  of its spare  parts
management  and the  outsourcing  of a  substantial  portion of its spare  parts
procurement and repair to a single vendor.

         Restructuring Charges

         Restructuring  charges  include  the  cost  of  facility  closures  and
consolidations,  involuntary  employee  separation  benefits  and related  costs
associated  with business  realignment and  restructuring  actions in accordance
with approved  management plans.  Facility closure costs of $6.0 million include
future lease payments, costs to abandon or dispose of property and equipment and
capitalized software, net of estimates of sublease revenues and disposal values.
Employee  separation  benefits of $3.0 million  include  severance,  medical and
other benefits for approximately 250 permanent full-time  employees.  Reductions
occurred in  virtually  all areas of the  Company.  Business  realignment  costs
relate to the  decision to exit the  discrete  training  business as the Company
focuses on its core  competencies as part of the realignment of the Company into
two distinct operating units, contract termination costs and other related costs
and are $3.0 million. In connection with the restructuring, the Company recorded
restructuring  reserves of  approximately  $7.4 million,  of which $4.1 has been
paid through October 31, 1998. The remaining liability of $3.3 million primarily
relates to the future lease obligations, net of estimates of sublease income.

         Unusual Charges

         Unusual  charges not  qualifying  as  restructuring  are  reflected  in
selling,  general and  administrative  expenses  and cost of revenue and consist
primarily of the write-off of certain equipment and capitalized software,  costs
to liquidate excess spare parts and inventory adjustments.  Capitalized software
and lease costs of $9.0 million include the write-off of systems associated with
the  centralized  dispatch and  scheduling  functions and obsolete  hardware and
software due to the upgrade of call technology  implemented by the Company.  The
Company  also  liquidated  excess spare parts due to the  centralization  of its
spare parts management and the outsourcing of a substantial portion of its spare
parts  procurement  and repair to a single vendor,  resulting in a net charge of
$16.5 million.  Inventory  adjustments of $5.4 million include costs  associated
with the early return of certain  inventory items to a major vendor in an effort
to reduce interest expense and additional inventory reserves to record inventory
at lower of cost or market due to the reduced price  protection  available  from
major  vendors as part of the supply  chain  reengineering.  Other items of $2.4
million  consist  primarily of the  incentive  pay to retain  certain  employees
during the restructuring activities and costs associated with the termination of
certain marketing commitments.

         As the  Company  implements  its  strategic  plan to respond to current
industry  dynamics,  there can be no  assurance  that  additional  restructuring
actions will not be required.  In addition,  there can be no assurance  that the
estimated costs of the restructuring program will not change.

                                       11


<PAGE>



10. COMPREHENSIVE INCOME

         Effective for the quarter ended July 31, 1998, the Company adopted FASB
Statement No. 130, Reporting  Comprehensive Income ("Statement 130").  Statement
130 establishes  standards for the reporting and display of comprehensive income
in a full set of general purpose financial statements,  however, the adoption of
this  statement  has no  impact on the  Company's  net  income or  stockholders'
equity.  Comprehensive  income  includes  net  income  plus  items  that,  under
generally accepted accounting  principles,  are excluded from net income and are
reflected as a component of equity, such as currency translation adjustments and
unrealized gains and losses on available-for-sale securities. Statement 130 also
requires the accumulated balance of other  comprehensive  income to be displayed
separately from retained  earnings and additional  paid-in capital in the equity
section  of  the  statement  of  financial  position.   Prior  period  financial
statements have been  reclassified  to conform to the  requirements of Statement
130.

         The  components of  comprehensive  income,  net of related tax, for the
three and six months  periods ended October 31, 1998 and 1997 are as follows (in
thousands):
<TABLE>


                                               Three Months Ended             Six Months Ended
                                                   October 31,                   October 31,
                                             -----------------------       -----------------------
                                               1998           1997           1998           1997
                                             --------       --------       --------       --------
<S>                                          <C>            <C>            <C>            <C>
Net income (loss)                            $(37,873)      $  9,300       $(48,312)      $ 15,860
Unrealized (losses) on securities              (1,997)        (2,027)        (2,311)        (2,864)
Foreign currency translation adjustment            --             --             23             --
                                             --------       --------       --------       --------
Comprehensive income (loss)                  $(39,870)      $  7,273       $(50,600)      $ 12,996
                                             ========       ========       ========       ========
</TABLE>


         The  components  of  accumulated  other  comprehensive  income,  net of
related  tax,  at  October  31,  1998 and  April  30,  1998 are as  follows  (in
thousands):


<TABLE>
                                                      October 31,      April 30,
                                                          1998           1998
                                                      -----------     -----------
<S>                                                   <C>             <C>
Unrealized (losses) on securities                     $   (2,518)     $     (207)
Foreign currency translation adjustments                    (144)           (167)
                                                      ----------      ----------
Accumulated comprehensive (loss)                      $   (2,662)     $     (374)
                                                      ==========      ==========
</TABLE>






                                       12



               UNAUDITED PRO FORMA COMBINED FINANCIAL INFORMATION

         The unaudited pro forma combined financial  statements are based on the
historical  consolidated  financial  statements of InaCom Corp.  ("InaCom")  and
Vanstar  Corporation  ("Vanstar")  and give effect to the merger as a pooling of
interests.  The unaudited pro forma  combined  statements of operations  for the
first  nine  months of fiscal  years 1998 and 1997 and for  fiscal  years  ended
December 1997,  1996 and 1995 assume that the merger had been  consummated as of
the beginning of the earliest period presented. The unaudited pro forma combined
balance sheet data assume that the merger, whereby Vanstar became a wholly-owned
subsidiary of InaCom,  had been  consummated on September 26, 1998, with respect
to InaCom and October 31, 1998 with  respect to Vanstar.  InaCom's  fiscal years
ended on December 27, 1997,  December 28, 1996 and December 30, 1995;  Vanstar's
fiscal  years  ended on  April  30,  1998,  1997 and  1996.  InaCom's  financial
reporting  period will be adopted by the  combined  entity.  For purposes of the
Unaudited Pro Forma Combined Statements of Operations, Vanstar's fiscal year end
has been adjusted to conform with  Regulation S-X of the Securities and Exchange
Commission.  For purposes of presenting  unaudited pro forma combined  financial
statements,  Vanstar's  fiscal  year  end has been  adjusted  to  January  31 by
including the reported financial statements for the quarter ended January 31 and
the three  previous  quarters ended October 31, July 31 and April 30 . Vanstar's
nine month financial statements have been adjusted to include reported financial
data for  quarters  ended  October 31, July 31 and April 30. The  unaudited  pro
forma adjustments described in the accompanying notes are based upon preliminary
estimates and certain  assumptions  that the  managements  of InaCom and Vanstar
believe are reasonable.

         As a result of the merger,  all amounts  outstanding under InaCom's and
Vanstar's credit  facilities and trade receivables  financing  facilities become
immediately due and payable. Prior to the consummation of the merger, Vanstar or
InaCom received written waivers from the parties to those agreements.  Also as a
result of the merger, InaCom will be required to give a notice to the holders of
$141.5 million of convertible  subordinated debentures that a holder can require
InaCom to repurchase  such holder's  debentures at 100% of the principal  amount
plus accrued and unpaid interest.  The holders may only exercise such repurchase
option during the 30-day period following the date of the notice.

         The  unaudited  pro  forma  financial  statements  are not  necessarily
indicative of actual or future financial  position or results of operations that
would have or will occur upon consummation of the merger,  and should be read in
conjunction  with the audited and unaudited  historical  consolidated  financial
statements, including the notes thereto, of InaCom and Vanstar.

<PAGE>
                                  INACOM CORP.
                              VANSTAR CORPORATION
              PRO FORMA COMBINED CONDENSED STATEMENT OF OPERATIONS
                                  (UNAUDITED)
                 (AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>

                                                   INACOM             VANSTAR                PRO FORMA
                                             NINE MONTHS ENDED   NINE MONTHS ENDED   -------------------------
                                             SEPTEMBER 26, 1998   OCTOBER 31, 1998   ADJUSTMENTS    COMBINED
                                             ------------------  ------------------  -----------  ------------
<S>                                          <C>                 <C>                 <C>          <C>
Revenues:
  Computer products........................     $  2,850,513        $  1,604,557      $  --       $  4,455,070
  Computer services........................          254,840             367,055         --            621,895
  Communications products and services.....           96,057             --              --             96,057
                                             ------------------  ------------------  -----------  ------------
                                                   3,201,410           1,971,612         --          5,173,022
                                             ------------------  ------------------  -----------  ------------
Direct costs:
  Computer products........................        2,698,304           1,459,699         --          4,158,003
  Computer services........................          151,985             221,218         --            373,203
  Communications products and services.....           78,291             --              --             78,291
                                             ------------------  ------------------  -----------  ------------
                                                   2,928,580           1,680,917         --          4,609,497
                                             ------------------  ------------------  -----------  ------------
Gross margin...............................          272,830             290,695         --            563,525
Selling, general and administrative
  expenses.................................          192,911             287,367         --            480,278
Restructuring charges......................          --                   12,009         --             12,009
                                             ------------------  ------------------  -----------  ------------
Operating income (loss)....................           79,919              (8,681)        --             71,238
Financing expense, net.....................           25,685              25,685         --             51,370
                                             ------------------  ------------------  -----------  ------------
Earnings (loss) before income taxes........           54,234             (34,366)        --             19,868
Income tax expense (benefit)...............           22,308              (2,370)        --             19,938
                                             ------------------  ------------------  -----------  ------------
Income (loss) before distributions on
  preferred securities of Trust............           31,926             (31,996)        --                (70)
Distributions on convertible preferred
  securities...............................          --                    6,686         --              6,686
                                             ------------------  ------------------  -----------  ------------
Net earnings (loss)........................     $     31,926        $    (38,682)     $  --       $     (6,756)
                                             ------------------  ------------------  -----------  ------------
                                             ------------------  ------------------  -----------  ------------
Earnings (loss) per share:
  Basic....................................     $       2.02        $      (0.89)     $  --       $      (0.15)
  Diluted..................................     $       1.71        $      (0.89)     $  --       $      (0.15)
                                             ------------------  ------------------  -----------  ------------
                                             ------------------  ------------------  -----------  ------------
Common shares and equivalents outstanding:
  Basic....................................           15,800              43,519        (15,619)(6)       43,700
  Diluted..................................           20,500              43,519        (20,319)(6)       43,700
                                             ------------------  ------------------  -----------  ------------
                                             ------------------  ------------------  -----------  ------------

</TABLE>
   See notes to unaudited pro forma combined financial statements on page 8.

                                       2
<PAGE>




                                  INACOM CORP.
                              VANSTAR CORPORATION
              PRO FORMA COMBINED CONDENSED STATEMENT OF OPERATIONS
                                  (UNAUDITED)
                 (AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)


<TABLE>
                                                   INACOM             VANSTAR                PRO FORMA
                                             NINE MONTHS ENDED   NINE MONTHS ENDED   -------------------------
                                             SEPTEMBER 27, 1997   OCTOBER 31, 1997   ADJUSTMENTS    COMBINED
                                             ------------------  ------------------  -----------  ------------
<S>                                             <C>                 <C>               <C>         <C>
Revenues:
  Computer products........................     $  2,579,066        $  1,663,804      $  --       $  4,242,870
  Computer services........................          173,872             306,780         --            480,652
  Communications products and services.....           74,300             --              --             74,300
                                             ------------------  ------------------  -----------  ------------
                                                   2,827,238           1,970,584         --          4,797,822
                                             ------------------  ------------------  -----------  ------------
Direct costs:
  Computer products........................        2,436,639           1,502,623         --          3,939,262
  Computer services........................           96,783             191,836         --            288,619
  Communications products and services.....           57,819             --              --             57,819
                                             ------------------  ------------------  -----------  ------------
                                                   2,591,241           1,694,459         --          4,285,700
                                             ------------------  ------------------  -----------  ------------
Gross margin...............................          235,997             276,125         --            512,122
Selling, general and administrative
  expenses.................................          181,822             222,119         --            403,941
                                             ------------------  ------------------  -----------  ------------
Operating income...........................           54,175              54,006         --            108,181
Financing expense, net.....................           21,673              16,230         --             37,903
                                             ------------------  ------------------  -----------  ------------
Earnings before income taxes...............           32,502              37,776         --             70,278
Income tax expense.........................           13,319              13,600         --             26,919
                                             ------------------  ------------------  -----------  ------------
Income before distributions on preferred
  securities of Trust......................           19,183              24,176         --             43,359
Distribution on convertible preferred
  securities...............................          --                    6,684         --              6,684
                                             ------------------  ------------------  -----------  ------------
Net earnings...............................     $     19,183        $     17,492      $  --       $     36,675
                                             ------------------  ------------------  -----------  ------------
                                             ------------------  ------------------  -----------  ------------
Earnings per share:
  Basic....................................     $       1.68        $       0.41      $  --       $       0.94
  Diluted..................................     $       1.49        $       0.40      $  --       $       0.90
                                             ------------------  ------------------  -----------  ------------
                                             ------------------  ------------------  -----------  ------------
Common shares and equivalents outstanding:
  Basic....................................           11,400              42,949        (15,449)(6)       38,900
  Diluted..................................           13,900              44,147        (15,847)(6)       42,200
                                             ------------------  ------------------  -----------  ------------
                                             ------------------  ------------------  -----------  ------------

</TABLE>
   See notes to unaudited pro forma combined financial statements on page 8.

                                       3

<PAGE>




                                  INACOM CORP.
                              VANSTAR CORPORATION
              PRO FORMA COMBINED CONDENSED STATEMENT OF OPERATIONS
                                  (UNAUDITED)
                 (AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>

                                                            INACOM       VANSTAR
                                                          YEAR ENDED    YEAR ENDED           PRO FORMA
                                                           DEC. 27,      JAN. 31,    -------------------------
                                                             1997          1998      ADJUSTMENTS    COMBINED
                                                         ------------  ------------  -----------  ------------
<S>                                                       <C>           <C>           <C>         <C>
Revenues:
  Computer products....................................   $3,547,732    $2,239,410    $  --       $  5,787,142
  Computer services....................................      247,243       434,538       --            681,781
  Communications products and services.................      101,327        --           --            101,327
                                                         ------------  ------------  -----------  ------------
                                                           3,896,302     2,673,948       --          6,570,250
                                                         ------------  ------------  -----------  ------------
Direct costs:
  Computer products....................................    3,354,786     2,022,068       --          5,376,854
  Computer services....................................      133,432       269,249       --            402,681
  Communications products and services.................       79,092        --           --             79,092
                                                         ------------  ------------  -----------  ------------
                                                           3,567,310     2,291,317       --          5,858,627
                                                         ------------  ------------  -----------  ------------
Gross margin...........................................      328,992       382,631       --            711,623
Selling, general and administrative expenses...........      250,097       299,981       --            550,078
                                                         ------------  ------------  -----------  ------------
Operating income.......................................       78,895        82,650       --            161,545
Financing expense, net.................................       29,024        25,053       --             54,077
                                                         ------------  ------------  -----------  ------------
Earnings before income taxes...........................       49,871        57,597       --            107,468
Income tax expense.....................................       20,415        20,736       --             41,151
                                                         ------------  ------------  -----------  ------------
Income before distributions on preferred securities of
  Trust................................................       29,456        36,861       --             66,317
Distributions on convertible preferred securities......       --             8,912       --              8,912
                                                         ------------  ------------  -----------  ------------
Net earnings...........................................   $   29,456    $   27,949    $  --       $     57,405
                                                         ------------  ------------  -----------  ------------
                                                         ------------  ------------  -----------  ------------
Earnings per share:
  Basic................................................   $     2.48    $     0.65    $  --       $       1.46
  Diluted..............................................   $     2.17    $     0.63    $  --       $       1.39
                                                         ------------  ------------  -----------  ------------
                                                         ------------  ------------  -----------  ------------
Common shares and equivalents outstanding:
  Basic................................................       11,900        43,027      (15,527)(6)       39,400
  Diluted..............................................       14,600        44,240      (15,940)(6)       42,900
                                                         ------------  ------------  -----------  ------------
                                                         ------------  ------------  -----------  ------------
</TABLE>

   See notes to unaudited pro forma combined financial statements on page 8.

                                       4


<PAGE>




                                  INACOM CORP.
                              VANSTAR CORPORATION
              PRO FORMA COMBINED CONDENSED STATEMENT OF OPERATIONS
                                  (UNAUDITED)
                 (AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)


<TABLE>
                                                           INACOM       VANSTAR
                                                         YEAR ENDED    YEAR ENDED           PRO FORMA
                                                          DEC. 28,      JAN. 31,    -------------------------
                                                            1996          1997      ADJUSTMENTS    COMBINED
                                                        ------------  ------------  -----------  ------------
<S>                                                      <C>          <C>            <C>         <C>
Revenues:
  Computer products...................................   $2,885,019   $  1,849,151   $  --       $  4,734,170
  Computer services...................................      136,888        329,426      --            466,314
  Communications products and services................       80,148        --           --             80,148
                                                        ------------  ------------  -----------  ------------
                                                          3,102,055      2,178,577      --          5,280,632
                                                        ------------  ------------  -----------  ------------

Direct costs:
  Computer products...................................    2,722,368      1,666,565      --          4,388,933
  Computer services...................................       76,243        196,606      --            272,849
  Communications products and services................       62,668        --           --             62,668
                                                        ------------  ------------  -----------  ------------
                                                          2,861,279      1,863,171      --          4,724,450
                                                        ------------  ------------  -----------  ------------

Gross margin..........................................      240,776        315,406      --            556,182
Selling, general and administrative expenses..........      188,652        223,807      --            412,459
                                                        ------------  ------------  -----------  ------------

Operating income......................................       52,124         91,599      --            143,723
Financing expense, net................................       20,405         18,597      --             39,002
                                                        ------------  ------------  -----------  ------------

Earnings before income taxes..........................       31,719         73,002      --            104,721
Income tax expense....................................       12,986         26,493      --             39,479
                                                        ------------  ------------  -----------  ------------

Income before distributions on preferred securities of
  Trust...............................................       18,733         46,509      --             65,242
Distributions on convertible preferred securities.....       --              2,916      --              2,916
                                                        ------------  ------------  -----------  ------------

Net earnings..........................................   $   18,733   $     43,593   $  --       $     62,326
                                                        ------------  ------------  -----------  ------------
                                                        ------------  ------------  -----------  ------------

Earnings per share:
  Basic...............................................   $     1.80   $       1.06   $  --       $       1.70
  Diluted.............................................   $     1.66   $       1.02   $  --       $       1.62
                                                        ------------  ------------  -----------  ------------
                                                        ------------  ------------  -----------  ------------

Common shares and equivalents outstanding:
  Basic...............................................       10,400         40,970     (14,770)(6)       36,600

  Diluted.............................................       11,900         42,573     (15,373)(6)       39,100
                                                        ------------  ------------  -----------  ------------
                                                        ------------  ------------  -----------  ------------

</TABLE>
   See notes to unaudited pro forma combined financial statements on page 8.

                                       5


<PAGE>




                                  INACOM CORP.
                              VANSTAR CORPORATION
              PRO FORMA COMBINED CONDENSED STATEMENT OF OPERATIONS
                                  (UNAUDITED)
                 (AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)
<TABLE>
                                                           INACOM       VANSTAR
                                                         YEAR ENDED    YEAR ENDED           PRO FORMA
                                                          DEC. 30,      JAN. 31,    -------------------------
                                                            1995          1996      ADJUSTMENTS    COMBINED
                                                        ------------  ------------  -----------  ------------
<S>                                                      <C>          <C>            <C>         <C>
Revenues:
  Computer products...................................   $2,047,215   $  1,541,241   $  --       $  3,588,456
  Computer services...................................       95,476        237,371      --            332,847
  Communications products and services................       57,653        --           --             57,653
                                                        ------------  ------------  -----------  ------------
                                                          2,200,344      1,778,612      --          3,978,956
                                                        ------------  ------------  -----------  ------------
Direct costs:
  Computer products...................................    1,924,829      1,397,095      --          3,321,924
  Computer services...................................       27,877        131,830      --            159,707
  Communications products and services................       43,832        --           --             43,832
                                                        ------------  ------------  -----------  ------------
                                                          1,996,538      1,528,925      --          3,525,463
                                                        ------------  ------------  -----------  ------------
Gross margin..........................................      203,806        249,687      --            453,493
Selling, general and administrative expenses..........      169,338        230,105      --            399,443
                                                        ------------  ------------  -----------  ------------
Operating income......................................       34,468         19,582      --             54,050
Financing expense, net................................       14,635         32,592      --             47,227
                                                        ------------  ------------  -----------  ------------
Earnings (loss) before income taxes...................       19,833        (13,010)     --              6,823
Income tax expense (benefit)..........................        8,126         (4,872)     --              3,254
                                                        ------------  ------------  -----------  ------------
Income (loss) from continuing operations..............       11,707         (8,138)     --              3,569
Gain on disposal of discontinued businesses...........       --              9,194      --              9,194
                                                        ------------  ------------  -----------  ------------
Net earnings..........................................   $   11,707   $      1,056   $  --       $     12,763
                                                        ------------  ------------  -----------  ------------
                                                        ------------  ------------  -----------  ------------
Earnings (loss) per share:
  Basic
    Continuing Operations.............................   $     1.17   $      (0.25)  $  --       $       0.12
    Discontinued Operations...........................       --               0.28      --               0.30
                                                        ------------  ------------  -----------  ------------
      Total...........................................   $     1.17   $       0.03   $  --       $       0.41
                                                        ------------  ------------  -----------  ------------
                                                        ------------  ------------  -----------  ------------
  Diluted
    Continuing Operations.............................   $     1.16   $      (0.25)  $  --       $       0.11
    Discontinued Operations...........................       --               0.28      --               0.30
                                                        ------------  ------------  -----------  ------------
      Total...........................................   $     1.16   $       0.03   $  --       $       0.41
                                                        ------------  ------------  -----------  ------------
                                                        ------------  ------------  -----------  ------------
Common shares and equivalents outstanding:
  Basic...............................................       10,000         32,503     (11,703)(6)       30,800
  Diluted.............................................       10,100         32,828     (11,828)(6)       31,100
                                                        ------------  ------------  -----------  ------------
                                                        ------------  ------------  -----------  ------------

</TABLE>
   See notes to unaudited pro forma combined financial statements on page 8.

                                       6


<PAGE>
                                  INACOM CORP.
                              VANSTAR CORPORATION
                   PRO FORMA COMBINED CONDENSED BALANCE SHEET
                                  (UNAUDITED)
                   (AMOUNTS IN THOUSANDS, EXCEPT SHARE DATA)
<TABLE>
                                                          INACOM        VANSTAR             PRO FORMA
                                                         SEPT. 26,      OCT. 31,    -------------------------
                                                           1998           1998      ADJUSTMENTS    COMBINED
                                                       -------------  ------------  -----------  ------------
<S>                                                    <C>            <C>            <C>         <C>     
Current assets:
  Cash and cash equivalents..........................   $    30,271    $   11,112    $  --       $     41,383
  Accounts receivable, net...........................       424,429       289,174       --            713,603
  Inventories........................................       336,205       231,726       --            567,931
  Other current assets...............................        22,408        31,101       34,580(2)      88,089
                                                       -------------  ------------  -----------  ------------
    Total current assets.............................       813,313       563,113       34,580      1,411,006
                                                       -------------  ------------  -----------  ------------
Other assets, net....................................        36,492        63,010       (4,400)(2)     95,102
Cost in excess of net assets of businesses acquired,
  net of accumulated amortization....................       214,258       103,987       --            318,245
Property and equipment, net..........................        94,583        51,572       (8,000)(2)    138,155
                                                       -------------  ------------  -----------  ------------
                                                        $ 1,158,646    $  781,682    $  22,180   $  1,962,508
                                                       -------------  ------------  -----------  ------------
                                                       -------------  ------------  -----------  ------------
                   LIABILITIES AND
                STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable...................................   $   399,809    $  165,476    $  --       $    565,285
  Short-term borrowings and current maturities of
    long-term debt...................................       105,000       168,701      141,500(4)     415,201
  Deferred revenue...................................       --             41,032       --             41,032
  Other current liabilities..........................        94,150        50,399      117,000(2)     261,549
                                                       -------------  ------------  -----------  ------------
    Total current liabilities........................       598,959       425,608      258,500      1,283,067
                                                       -------------  ------------  -----------  ------------
Convertible subordinated debentures and
  long-term debt, less current maturities............       141,500           581     (141,500)(4)        581
Other long-term liabilities..........................         3,986         1,230       --              5,216
Vanstar-obligated mandatorily redeemable convertible
  preferred securities of subsidiary Trust holding
  solely convertible subordinated debt securities of
  Vanstar............................................       --            194,915       --            194,915
Stockholders' equity:
  Capital stock:
  Class A preferred stock of $1 par value, Authorized
    1,000,000 shares; none issued....................       --             --           --            --
Common Stock.........................................         1,677            44       --              1,721
Additional paid-in capital...........................       274,866       134,939       --            409,805
Retained earnings....................................       138,989        27,027      (94,820)(2)     71,196
Accumulated other comprehensive loss.................       --             (2,662)      --             (2,662)
                                                       -------------  ------------  -----------  ------------
                                                            415,532       159,348      (94,820)       480,060
Less unearned restricted stock.......................        (1,331)       --           --             (1,331)
                                                       -------------  ------------  -----------  ------------
    Total stockholders' equity.......................       414,201       159,348      (94,820)       478,729
                                                       -------------  ------------  -----------  ------------
                                                        $ 1,158,646    $  781,682    $  22,180   $  1,962,508
                                                       -------------  ------------  -----------  ------------
                                                       -------------  ------------  -----------  ------------
</TABLE>
   See notes to unaudited pro forma combined financial statements on page 8.

                                       7

<PAGE>
           NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS

NOTE 1 - BASIS OF PRESENTATION

         On October 8, 1998,  InaCom,  Vanstar and a wholly owned  subsidiary of
InaCom entered into the agreement providing for the merger which was consummated
on  February  17,  1999  with the  result  that  Vanstar  became a  wholly-owned
subsidiary of InaCom.  As a result of the merger,  each of the then  outstanding
shares of Vanstar  common  stock was  converted  into the right to  receive  .64
shares of InaCom common stock.

         The  unaudited  pro  forma  combined  financial  statements  have  been
prepared  assuming  that the merger will be accounted  for under the "pooling of
interests" method of accounting. Under this method of accounting, the assets and
liabilities  of InaCom and  Vanstar  will be  combined  based on the  respective
carrying values of the accounts in the historical  financial  statements of each
entity.  Results of  operations of the combined  company will include  income of
InaCom and Vanstar for the entire fiscal period in which the combination  occurs
and the  historical  results of operations of the separate  companies for fiscal
years  prior to the merger  will be  combined  and  reported  as the  results of
operations of the combined company.

         InaCom's fiscal years ended on December 27, 1997, December 28, 1996 and
December 30, 1995; Vanstar's fiscal year ended on April 30, 1998, 1997 and 1996.
InaCom's financial  reporting period will be adopted by the combined entity. For
purposes of the Unaudited Pro Forma Combined Condensed Statements of Operations,
Vanstar's  fiscal year end has been adjusted to conform with Regulation S-X. For
purposes of presenting  unaudited pro forma combined  financial data,  Vanstar's
fiscal  year end has been  adjusted  to January  31 by  including  the  reported
financial data for the quarter ending January 31 and the three previous quarters
ending October 31, July 31 and April 30. Vanstar's nine month financial data has
been adjusted to include reported financial data for quarters ending October 31,
July 31 and April 30. The Unaudited Pro Forma Combined  Condensed  Balance Sheet
assumes  that the merger had been  consummated  as of  September  26,  1998 with
respect to InaCom and October 31, 1998 with respect to Vanstar.

NOTE 2 - ADJUSTMENTS TO RECORD MERGER-RELATED CHARGES

         InaCom  expects  to  record  a  material   pre-tax   charge   following
consummation  of the  merger  to  cover  (1)  the  direct  costs  of the  merger
(including  the fees of  financial  advisors,  legal  counsel,  and  independent
auditors),  (2) the cost of  integrating  certain  aspects of the  businesses of
InaCom and Vanstar, (3) the cost of canceling certain purchase commitments,  (4)
the  costs  of  employee   terminations  and  facility   expenses  to  eliminate
duplicative  functions and locations,  and (5) other merger related items.  This
pre-tax  charge is  estimated  to be in the range of $120 to $155  million.  The
after-tax  impact of this charge is  estimated to be in the range of $83 to $107
million, and the midpoint of this range has been charged to Retained Earnings in
the  foregoing  Unaudited  Pro  Forma  Combined  Condensed  Balance  Sheet.  The
estimated  charges  and  nature of the  costs  included  therein  as well as the
periods in which  these  costs are  recorded  are  subject to change as InaCom's
integration  plan is more fully  developed  and more accurate  estimates  become
available.
<PAGE>
NOTE 3 - COMBINED COMPANY ALIGNMENT AND RESTRUCTURING CHARGES

         In connection with the implementation of the merger,  InaCom expects to
continue an assessment  and study of assets and resources  required to carry out
business  objectives  and  plans.  In  addition  to the  merger-related  charges
described  in Note 2,  following  the closing  InaCom  expects to incur costs to
align the combined  company  operations  to meet the changing  conditions of the
industry,  principally the evolution of a "build-to-order"  model. These actions
could lead to  additional  costs from the combined  company's  efforts to reduce
inventory levels due to changes in vendor and customer programs.  The additional
costs  related to the  integration  and  alignment of the  combined  company are
preliminarily estimated to be from $40 to $80 million, on a pre-tax basis. These
amounts  and the nature of the costs  included  therein as well as the period in
which these costs are recorded cannot be determined  until InaCom's  integration
plans are more fully  developed  and  implemented  and more  accurate  estimates
become  available.  These  additional  pre-tax  charges are not reflected in the
unaudited pro forma financial statements included herein.

         Not included in the merger-related  charges described in Note 2 and the
preliminary  estimate of costs related to the  integration  and alignment of the
combined company stated above, are the restructuring and unusual pre-tax charges
of $45.3 million that Vanstar  included in its second  quarter ended October 31,
1998. These  additional  pre-tax charges are included in the unaudited pro forma
financial statements included herein.

NOTE 4 - CHANGE IN CONTROL

         Upon the  consummation  of the  merger,  InaCom  underwent  a change in
control,  the impact of which is reflected in the foregoing  Unaudited Pro Forma
Combined Condensed Balance Sheet. The item impacted by this change in control is
the convertible subordinated debentures.

         InaCom has outstanding $55,250,000 in aggregate principal amount of its
6%  convertible  subordinated  debentures  due June 15, 2006 and  $86,250,000 in
aggregate principal amount of its 4.5% convertible  subordinated  debentures due
November  1,  2004.  Upon  consummation  of the  merger,  each  holder  of these
debentures can require InaCom to repurchase such holder's  debentures at 100% of
the principal amount thereof, plus accrued and unpaid interest.  Moreover,  with
respect to the 4.5% debentures, unless InaCom has repaid all senior indebtedness
on or before the repurchase date, InaCom must pay the repurchase price in InaCom
common stock valued at 95% of the average of the closing prices of InaCom common
stock for the five  consecutive  trading  days  ending on the third  trading day
preceding the repurchase date.

NOTE 5 - INCOME TAXES

         Estimated  provision for income taxes related to pro forma  adjustments
are  based  on an  assumed  combined  federal  and  state  income  tax  rate  of
approximately 38%, adjusted for certain nondeductible items.
<PAGE>
NOTE 6 - EARNINGS (LOSS) PER COMMON SHARE

         The pro forma combined per common share data has been computed based on
the combined  historical  income from operations and on the combined  historical
weighted average common shares and equivalents outstanding. For purposes of this
calculation,  Vanstar's  weighted  average common shares and common  equivalents
outstanding were multiplied by .64, the exchange ratio.



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