COMPUSA INC
10-Q, 1999-05-11
COMPUTER & COMPUTER SOFTWARE STORES
Previous: HOCKEY CO, 10-Q, 1999-05-11
Next: TRAVELERS SERIES TRUST, NSAR-A/A, 1999-05-11



<PAGE>
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
 
                             WASHINGTON, D.C. 20549
 
                            ------------------------
 
                                   FORM 10-Q
 
  /X/    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934
 
              FOR THE QUARTERLY PERIOD ENDED MARCH 27, 1999
 
                                    OR
 
  / /    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934
 
        FOR THE TRANSITION PERIOD FROM ______________ TO ______________
 
                         COMMISSION FILE NUMBER 1-11566
 
                            ------------------------
 
                                  COMPUSA INC.
 
             (Exact name of registrant as specified in its charter)
 
                  DELAWARE                             75-2261497
          (State of incorporation)                  (I.R.S. Employer
       incorporation or organization)              Identification No.)
 
                14951 NORTH DALLAS PARKWAY, DALLAS, TEXAS 75240
                    (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)
 
                            ------------------------
 
         REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (972) 982-4000
 
    Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.
 
                                  Yes /X/  No / /
 
    The registrant had 91,737,451 shares of common stock, $.01 per share par
value, outstanding as of May 6, 1999.
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
                         PART I--FINANCIAL INFORMATION
 
ITEM 1.  FINANCIAL STATEMENTS
 
<TABLE>
<S>                                                                                                   <C>
Consolidated Balance Sheets at March 27, 1999 (unaudited) and June 27, 1998.........................    3
 
Consolidated Statements of Operations for the thirteen weeks and thirty-nine weeks ended March 27,
  1999 and March 28, 1998 (unaudited)...............................................................    4
 
Consolidated Statements of Cash Flows for the thirty-nine weeks ended March 27, 1999 and March 28,
  1998 (unaudited)..................................................................................    5
 
Notes to Consolidated Financial Statements (unaudited)..............................................    6
</TABLE>
 
    Separate financial statements relating to the Company's subsidiaries are
omitted since all of them are wholly owned and have each guaranteed the
Company's 9 1/2% Senior Subordinated Notes due 2000 on a full, unconditional,
and joint and several basis and the Company does not consider such separate
financial statements to be material to investors.
 
<TABLE>
<CAPTION>
<S>                                                                                                   <C>
 
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS......   13
 
ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK..................................   26
 
                                        PART II--OTHER INFORMATION
 
ITEM 1.  LEGAL PROCEEDINGS..........................................................................   27
 
ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K...........................................................   27
 
SIGNATURES..........................................................................................   29
 
EXHIBITS............................................................................................   30
</TABLE>
 
                                       2
<PAGE>
                                  COMPUSA INC.
                          CONSOLIDATED BALANCE SHEETS
                         (IN THOUSANDS, EXCEPT SHARES)
 
<TABLE>
<CAPTION>
                                                                       MARCH 27,        JUNE 27,
                                                                         1999             1998
                                                                     -------------     -----------
                                                                      (UNAUDITED)
<S>                                                                  <C>               <C>
                                              ASSETS
Current assets:
  Cash and cash equivalents......................................    $     241,911     $   151,779
  Accounts receivable, net of allowance for doubtful accounts of
    $4,209 and $3,524 at March 27, 1999 and June 27, 1998,
    respectively.................................................          251,925         214,084
  Merchandise inventories........................................          802,752         520,762
  Deferred income taxes--current.................................           17,570           9,762
  Prepaid expenses and other.....................................           25,347          26,480
                                                                     -------------     -----------
    Total current assets.........................................        1,339,505         922,867
Property and equipment, net......................................          232,907         210,528
Deferred income taxes............................................            5,946          18,076
Costs in excess of net assets of acquired businesses.............          104,872           3,069
Other assets.....................................................            5,651           5,970
                                                                     -------------     -----------
                                                                     $   1,688,881     $ 1,160,510
                                                                     -------------     -----------
                                                                     -------------     -----------
 
                               LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable...............................................    $     820,681     $   534,620
  Accrued liabilities............................................          181,018          98,714
  Current portion of capital lease obligations...................            1,035             666
                                                                     -------------     -----------
    Total current liabilities....................................        1,002,734         634,000
Capital lease obligations........................................              352           1,872
Senior Subordinated Notes........................................          110,000         110,000
Note payable to Tandy Corporation................................          136,000              --
Commitments and contingencies....................................               --              --
Stockholders' equity:
  Preferred stock, $.01 per share par value, 10,000 shares
    authorized, none issued......................................               --              --
  Common stock, $.01 per share par value; 325,000,000 shares
    authorized with 94,062,235 and 93,372,545 shares issued at
    March 27, 1999 and June 27, 1998, respectively...............              941             934
  Paid-in capital................................................          280,213         278,000
  Retained earnings..............................................          216,816         198,045
                                                                     -------------     -----------
                                                                           497,970         476,979
  Less: Treasury stock, at cost, with 2,339,678 and 2,507,227
    shares at March 27, 1999 and June 27, 1998, respectively.....          (58,175)        (62,341)
                                                                     -------------     -----------
  Total stockholders' equity.....................................          439,795         414,638
                                                                     -------------     -----------
                                                                     $   1,688,881     $ 1,160,510
                                                                     -------------     -----------
                                                                     -------------     -----------
</TABLE>
 
                            See accompanying notes.
 
                                       3
<PAGE>
                                  COMPUSA INC.
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                         THIRTY-NINE WEEKS
                                                THIRTEEN WEEKS ENDED           ENDED
                                               ----------------------  ----------------------
                                               MARCH 27,   MARCH 28,   MARCH 27,   MARCH 28,
                                                  1999        1998        1999        1998
                                               ----------  ----------  ----------  ----------
<S>                                            <C>         <C>         <C>         <C>
Net sales....................................  $1,691,350  $1,451,819  $4,859,864  $4,100,356
Cost of sales and occupancy costs............   1,474,843   1,246,634   4,207,240   3,504,826
                                               ----------  ----------  ----------  ----------
  Gross profit...............................     216,507     205,185     652,624     595,530
 
Operating expenses...........................     168,571     134,190     485,332     369,097
Pre-opening expenses.........................         392         513       3,853       5,993
General and administrative expenses..........      50,233      27,851     121,228      82,259
                                               ----------  ----------  ----------  ----------
  Operating (loss) income....................      (2,689)     42,631      42,211     138,181
 
Other expense (income):
  Interest expense...........................       7,187       3,045      18,559       9,141
  Other income, net..........................      (1,828)     (1,778)     (6,872)     (5,862)
                                               ----------  ----------  ----------  ----------
                                                    5,359       1,267      11,687       3,279
                                               ----------  ----------  ----------  ----------
(Loss) income before income taxes............      (8,048)     41,364      30,524     134,902
Income tax (benefit) expense.................      (3,108)     15,926      11,753      51,938
                                               ----------  ----------  ----------  ----------
Net (loss) income............................  $   (4,940) $   25,438  $   18,771  $   82,964
                                               ----------  ----------  ----------  ----------
                                               ----------  ----------  ----------  ----------
 
Basic (loss) earnings per share..............  $    (0.05) $     0.28  $     0.21  $     0.91
Diluted (loss) earnings per share............  $    (0.05) $     0.27  $     0.20  $     0.87
 
Weighted average common shares...............      91,553      91,518      91,401      91,527
Weighted average common shares assuming
  dilution...................................      91,553      94,692      92,811      95,238
</TABLE>
 
                            See accompanying notes.
 
                                       4
<PAGE>
                                  COMPUSA INC.
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
 
                                 (IN THOUSANDS)
 
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                                THIRTY-NINE WEEKS ENDED
                                                                                ------------------------
                                                                                 MARCH 27,    MARCH 28,
                                                                                   1999         1998
                                                                                -----------  -----------
<S>                                                                             <C>          <C>
Cash flows provided by operating activities:
  Net income..................................................................  $    18,771  $    82,964
    Adjustments to reconcile net income to net cash provided by operating
      activities:
      Depreciation and amortization...........................................       51,173       34,695
      Deferred income taxes...................................................        4,888       (1,199)
      Other non-cash charges..................................................        2,410           --
    Changes in assets and liabilities:
      Decrease (increase) in:
        Accounts receivable...................................................        5,535      (21,093)
        Merchandise inventories...............................................     (134,450)    (123,098)
        Prepaid expenses and other assets.....................................        4,846       (9,176)
      Increase in accounts payable and accrued liabilities....................      216,006      175,005
                                                                                -----------  -----------
        Total adjustments.....................................................      150,408       55,134
                                                                                -----------  -----------
        Net cash provided by operating activities.............................      169,179      138,098
 
Cash (used in) provided by investing activities:
  Capital expenditures........................................................      (54,054)     (91,455)
  Payment for purchase of Computer City, net of cash acquired.................      (35,878)          --
  Proceeds from sale of Canadian stores.......................................        9,609           --
  Other.......................................................................          443          145
                                                                                -----------  -----------
        Net cash used in investing activities.................................      (79,880)     (91,310)
 
Cash flows provided by (used in) financing activities:
  Proceeds from issuance of common stock......................................        1,545        6,949
  Purchase of treasury stock..................................................           --      (44,314)
  Sale of treasury stock to benefit plan......................................        1,079           --
  Payments under capital lease obligations....................................       (1,791)      (2,268)
                                                                                -----------  -----------
        Net cash provided by (used in) financing activities...................          833      (39,633)
 
Net increase in cash and cash equivalents.....................................       90,132        7,155
Cash and cash equivalents at beginning of period..............................      151,779      209,929
                                                                                -----------  -----------
Cash and cash equivalents at end of period....................................  $   241,911  $   217,084
                                                                                -----------  -----------
                                                                                -----------  -----------
</TABLE>
 
                            See accompanying notes.
 
                                       5
<PAGE>
                                  COMPUSA INC.
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                  (UNAUDITED)
 
1.  BASIS OF PRESENTATION
 
    The consolidated financial statements include the accounts of CompUSA Inc.
and its wholly-owned subsidiaries (collectively, the "Company"). All significant
intercompany accounts and transactions have been eliminated. In the opinion of
management, the accompanying unaudited consolidated financial statements contain
all adjustments, consisting only of normal recurring adjustments, necessary to
present fairly the financial position, results of operations, and cash flows of
the Company for the applicable interim periods. The results of operations for
these periods are not necessarily comparable to, or indicative of, results of
any other interim period or for the fiscal year as a whole.
 
    The accompanying unaudited condensed consolidated financial statements have
been prepared in accordance with generally accepted accounting principles for
interim financial information and with the instructions to Form 10-Q and Article
10 of Regulation S-X. Accordingly, they do not include all of the information
and footnotes required by generally accepted accounting principles for complete
interim financial statements. Therefore, these financial statements should be
read in conjunction with the Company's Annual Report on Form 10-K for the fiscal
year ended June 27, 1998.
 
    The preparation of consolidated financial statements in conformity with
generally accepted accounting principles requires management to make certain
estimates and assumptions. These estimates and assumptions affect the reported
amounts of assets, liabilities, revenues, and expenses and the disclosure of
gain and loss contingencies at the date of the consolidated financial
statements. Actual results could differ from those estimates.
 
2.  ACQUISITION OF COMPUTER CITY
 
    On August 31, 1998, the Company completed its acquisition of Computer City,
Inc. ("Computer City") from Tandy Corporation ("Tandy"), for an aggregate
purchase price of approximately $175 million, subject to certain post-closing
adjustments, payable in a note and cash. The Company expects to finalize the
calculation of the purchase price due Tandy in connection with the acquisition
of Computer City in the fourth quarter of fiscal 1999.
 
    In connection with the acquisition of Computer City, the Company issued a
$136 million subordinated promissory note payable to Tandy (the "Seller Note").
The Seller Note bears interest at a rate of 9.48% per annum and provides for its
repayment in semi-annual installments over a period of ten years. The first
three years of payments are interest only, with the first principal payment due
in December 2001. The Seller Note ranks pari passu with the Company's 9 1/2%
Senior Subordinated Notes due 2000 ("Senior Subordinated Notes"). The unpaid
principal amount of the Seller Note may be prepaid, in whole or in part, at any
time at the option of the Company, without premium or penalty.
 
    Effective November 1, 1998, the Company sold the seven Canadian Computer
City supercenters acquired by the Company to Future Shop Ltd. for approximately
$9.6 million in cash and the assumption of certain liabilities before
post-closing adjustments. In the fourth quarter of fiscal 1999, the Company paid
approximately $2.4 million to Future Shop Ltd. to effect a reduction in the
purchase price due the Company after the finalization of such post-closing
adjustments.
 
    The purchase of Computer City has been accounted for under the purchase
method of accounting. Accordingly, the purchase price paid has been
preliminarily allocated to the acquired assets and liabilities based on
estimated fair values as of the acquisition date. The excess of the purchase
price paid over the
 
                                       6
<PAGE>
                                  COMPUSA INC.
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                                  (UNAUDITED)
 
2.  ACQUISITION OF COMPUTER CITY (CONTINUED)
estimated fair values of the acquired assets and liabilities (goodwill) of
approximately $105 million is being amortized over 20 years on a straight-line
basis.
 
    A summary of the purchase price paid to acquire Computer City and the
preliminary allocation of the purchase price to the net assets acquired is as
follows:
 
<TABLE>
<CAPTION>
                                                                          AS OF MARCH 27, 1999
                                                                          --------------------
                                                                             (IN THOUSANDS)
<S>                                                                       <C>        <C>
Purchase price paid to acquire Computer City:
  Cash paid at closing..................................................             $  36,450
  Note issued to Tandy..................................................               136,000
  Transaction costs.....................................................                 2,921
                                                                                     ---------
Total consideration paid................................................               175,371
 
Net assets acquired at net book value...................................    220,851
  Adjustments to state net assets acquired at fair value:
    Write-down of merchandise inventories...............................    (55,517)
    Write-down of fixed assets..........................................    (49,946)
    Future rental obligations and related carrying costs for closed
      stores............................................................    (29,000)
    Other...............................................................    (16,017)
                                                                          ---------
Estimated fair value of net assets acquired.............................                70,371
                                                                                     ---------
Costs in excess of net assets acquired..................................             $ 105,000
                                                                                     ---------
                                                                                     ---------
</TABLE>
 
    The Company will assess the recoverability of costs in excess of net assets
acquired periodically based on existing facts and circumstances and projected
earnings before interest, depreciation, and amortization, on an undiscounted
basis. Should the Company's assessment indicate an impairment of this asset in
the future, an appropriate write-down will be recorded.
 
    A rollforward of the reserve for future rental obligations and related
carrying costs for closed stores is as follows:
 
<TABLE>
<CAPTION>
                                                                                                          (IN
                                                                                                      THOUSANDS)
                                                                                                     -------------
<S>                                                                                                  <C>
Present value of estimated future rental obligations and related carrying costs for closed
  stores...........................................................................................    $  29,000
Payments of rents and other carrying costs.........................................................      (10,408)
Cash received upon the assumption of certain leases by a third party...............................        4,066
Accretion of imputed interest at 9.5% per annum....................................................        1,379
                                                                                                     -------------
Balance as of March 27, 1999.......................................................................    $  24,037
                                                                                                     -------------
                                                                                                     -------------
</TABLE>
 
    The accompanying statements of operations for the thirteen and thirty-nine
weeks ended March 27, 1999 include the results of operations from the
acquisition date for the 37 Computer City stores in the United States that the
Company is operating as CompUSA Computer Superstores(SM) and two former Computer
City "small market" stores. The results of liquidating the 55 Computer City
stores in the United States closed by the Company, and the seven Computer City
supercenters in Canada sold by the Company,
 
                                       7
<PAGE>
                                  COMPUSA INC.
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                                  (UNAUDITED)
 
2.  ACQUISITION OF COMPUTER CITY (CONTINUED)
are not included in the accompanying statements of operations, but rather
represent adjustments to the value of the related assets acquired and
liabilities assumed. The following pro forma combined net sales, net income
(loss), and diluted earnings (loss) per share data summarize the results of
operations of the Company for the third quarter of fiscal 1998 and first nine
months of both fiscal 1999 and 1998 as if Computer City had been acquired as of
the beginning of fiscal 1998. The pro forma results given below are not
necessarily indicative of what actually would have occurred if the acquisition
had been in effect during the periods presented, and are not intended to be a
projection of future results or trends.
 
<TABLE>
<CAPTION>
                                                     THIRTEEN       THIRTY-NINE WEEKS
                                                    WEEKS ENDED           ENDED
                                                    -----------   ----------------------
                                                     MARCH 28,    MARCH 27,   MARCH 28,
                                                       1998          1999        1998
                                                    -----------   ----------  ----------
                                                      (IN THOUSANDS, EXCEPT PER SHARE
                                                                   DATA)
<S>                                                 <C>           <C>         <C>
Net sales.........................................  $1,658,064    $4,983,131  $4,711,520
Net income (loss).................................      16,580        (2,080)     53,560
Diluted earnings (loss) per share.................        0.18         (0.02)       0.56
</TABLE>
 
3.  EQUITY
 
    The calculation of basic and diluted earnings (loss) per share is summarized
as follows:
 
<TABLE>
<CAPTION>
                                                                                 THIRTY-NINE WEEKS ENDED
                                                         THIRTEEN WEEKS ENDED
                                                       ------------------------  ------------------------
                                                        MARCH 27,    MARCH 28,    MARCH 27,    MARCH 28,
                                                          1999         1998         1999         1998
                                                       -----------  -----------  -----------  -----------
                                                             (IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                                    <C>          <C>          <C>          <C>
BASIC (LOSS) EARNINGS PER SHARE:
Net (loss) income....................................   $  (4,940)   $  25,438    $  18,771    $  82,964
 
Weighted average common shares outstanding...........      91,553       91,518       91,401       91,527
                                                       -----------  -----------  -----------  -----------
 
Basic (loss) earnings per share......................   $   (0.05)   $    0.28    $    0.21    $    0.91
                                                       -----------  -----------  -----------  -----------
                                                       -----------  -----------  -----------  -----------
DILUTED (LOSS) EARNINGS PER SHARE:
Net (loss) income....................................   $  (4,940)   $  25,438    $  18,771    $  82,964
 
Weighted average common shares outstanding...........      91,553       91,518       91,401       91,527
Incremental shares assuming dilution.................          --        3,174        1,410        3,711
                                                       -----------  -----------  -----------  -----------
 
Weighted average common shares assuming dilution.....      91,553       94,692       92,811       95,238
                                                       -----------  -----------  -----------  -----------
 
Diluted (loss) earnings per share....................   $   (0.05)   $    0.27    $    0.20    $    0.87
                                                       -----------  -----------  -----------  -----------
                                                       -----------  -----------  -----------  -----------
</TABLE>
 
    For the thirteen weeks ended March 27, 1999, the Company's outstanding stock
options have been excluded from the calculation of the diluted loss per share
since they were anti-dilutive.
 
                                       8
<PAGE>
                                  COMPUSA INC.
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                                  (UNAUDITED)
 
3.  EQUITY (CONTINUED)
    In March 1999, the Company made a cash contribution to the Company's defined
contribution profit-sharing plan to effect the Company's required contribution
to the plan for 1998, which the plan used to purchase from the Company 167,549
shares of its common stock which the Company held in treasury.
 
4.  COMMITMENTS AND CONTINGENCIES
 
    On April 23, 1998, a lawsuit, Hoeck v. CompUSA Inc. et al., was filed by a
stockholder of the Company in the United States District Court for the Northern
District of Texas against the Company and certain of its officers, seeking class
action status on behalf of the purchasers of the Company's Common Stock and
related publicly traded options during the class period. On June 24, 1998, a
second stockholder suit was filed against the Company making virtually the same
allegations. On August 24, 1998, a consolidated amended complaint was filed in
the Hoeck case, effectively consolidating the two cases. Among other things, the
plaintiffs allege that in order to halt a decline in the market price of
CompUSA's common stock and to artificially inflate the stock price, CompUSA
insiders falsely reported to the market in early January 1998 that CompUSA was
achieving strong sales of certain types of products. The plaintiffs also allege
that misstatements and omissions by Company personnel related to projected and
historical operating results, sales and other matters involving corporate
operations resulted in an inflation of the stock price. The plaintiffs seek
unspecified compensatory damages, rescissory damages, interest, and attorneys'
fees and costs, as well as certain equitable relief. On September 25, 1998, the
Company filed a Motion to Dismiss together with a brief in support of the
motion. The Court has not ruled on the motion, and all discovery is stayed until
resolution of the Company's Motion to Dismiss. Based on currently available
information, it is not possible to give an estimate of the possible loss or
range of loss that might be incurred by the Company if the plaintiffs in the
Hoeck lawsuit were to prevail in the litigation. The Company believes the
plaintiffs' claims are without merit and intends to vigorously defend against
the charges.
 
    On January 14, 1999, a nonclass lawsuit, Tom Johnson v. Circuit City Stores,
Inc., et al., was filed by plaintiff Tom Johnson on behalf of himself and the
California public against Circuit City Stores, Inc. and seven other computer
products retailers, including the Company. Without identifying any specific acts
by any specific retailers, Johnson's complaint alleges that such retailers have
(1) misrepresented the Year 2000 ("Y2K") compliance of products sold by them,
(2) sold unnecessary Y2K fixes, and/or (3) failed to disclose the need for Y2K
fixes or upgrades. Johnson's complaint requests (1) the freezing of the
retailers' assets, (2) the restitution of all funds acquired by the retailers
since January 15, 1995, by means of the alleged conduct, (3) an injunction
requiring the retailers to disclose the nature of the Y2K problem, a means to
determine Y2K compliance and what fixes are available to all of their customers
who have bought products since January 15, 1995, and (4) attorneys' fees.
Together with the other retailers, the Company has brought a motion to dismiss
the complaint and such motion is currently pending. The Company believes the
claims are without merit and intends to vigorously defend against such charges.
 
    In addition to the matters described above, the Company is a defendant from
time to time in lawsuits incidental to its business. Based on currently
available information, the Company believes that resolution of all known
contingencies, including the matters described above, would not have a material
adverse impact on the Company's financial statements. However, there can be no
assurances that future costs would not be material to results of operations of
the Company for a particular future period. In addition,
 
                                       9
<PAGE>
                                  COMPUSA INC.
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                                  (UNAUDITED)
 
4.  COMMITMENTS AND CONTINGENCIES (CONTINUED)
the Company's estimates of future costs are subject to change as circumstances
change and additional information becomes available during the course of
litigation.
 
5.  SUBSIDIARY GUARANTEES
 
    The Senior Subordinated Notes are guaranteed on a full, unconditional, and
joint and several basis by all of the Company's direct and indirect
subsidiaries, each of which is wholly owned. The combined summarized information
of these subsidiaries is as follows:
 
<TABLE>
<CAPTION>
                                                                          AS OF AND FOR THE
                                                                          THIRTY-NINE WEEKS
                                                                                ENDED
                                                                         --------------------
                                                                         MARCH 27,  MARCH 28,
                                                                           1999       1998
                                                                         ---------  ---------
                                                                            (IN THOUSANDS)
<S>                                                                      <C>        <C>
Intercompany receivables...............................................  $ 260,200  $ 195,216
Other current assets...................................................    612,934    454,756
                                                                         ---------  ---------
Total current assets...................................................    873,134    649,972
 
Noncurrent assets......................................................    317,442    190,785
 
Intercompany payables..................................................     28,678     17,466
Other current liabilities..............................................    140,314    275,957
                                                                         ---------  ---------
Total current liabilities..............................................    168,992    293,423
 
Long-term debt and liabilities.........................................        319      1,972
 
Net sales..............................................................  3,358,911  2,788,990
Intercompany revenues..................................................    203,454    159,361
Costs and expenses.....................................................  3,351,393  2,701,041
Intercompany expenses..................................................    139,704    104,925
Net income.............................................................     43,830     87,567
</TABLE>
 
    In the preparation of the Company's consolidated financial statements, all
intercompany accounts were eliminated. There are no restrictions that limit the
ability of the Company's subsidiaries to declare and pay dividends to the
Company.
 
    Effective March 28, 1999, the Company completed the formation of its
wholly-owned subsidiary, CompUSA Net.com Inc. ("CompUSA Net.com") by
contributing to it the net assets of CompUSA Direct. CompUSA Net.com offers
desktop and notebook computers, software, printers, scanners, accessories, and
other electronic and digital products via the Internet. Beginning in the fourth
quarter of fiscal 1999, the mail order and other sales operations previously
conducted by CompUSA Direct will be phased out or transferred to the Company.
CompUSA Net.com is not a guarantor of the Senior Subordinated Notes.
 
                                       10
<PAGE>
                                  COMPUSA INC.
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                                  (UNAUDITED)
 
6.  SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
 
<TABLE>
<CAPTION>
                                                                               THIRTY-NINE
                                                                               WEEKS ENDED
                                                                          ----------------------
                                                                          MARCH 27,   MARCH 28,
                                                                            1999        1998
                                                                          ---------  -----------
                                                                              (IN THOUSANDS)
<S>                                                                       <C>        <C>
Cash paid (received) during the periods for:
  Interest..............................................................  $   9,887   $   5,634
  Income taxes..........................................................     (7,886)     47,784
 
Investing activities not affecting cash are as follows:
  Additions to property and equipment under capital leases..............  $     594   $      95
 
Financing activities not affecting cash are as follows:
  Note payable to Tandy issued in connection with the Computer City
    acquisition.........................................................  $ 136,000   $      --
</TABLE>
 
7.  NEW ACCOUNTING PRONOUNCEMENTS
 
    The American Institute of Certified Public Accountant's (the "AICPA")
Accounting Standards Executive Committee has issued Statement of Position
("SOP") 98-5, "Reporting on the Costs of Start-Up Activities." This SOP is
effective for financial statements for fiscal years beginning after December 15,
1998. The SOP requires that entities expense start-up costs and organization
costs as they are incurred. The provisions of SOP 98-5 were adopted by the
Company in the preparation of the financial statements included in the Quarterly
Report on Form 10-Q for the thirteen weeks ended September 26, 1998. The
adoption of the provisions of SOP 98-5 had no material impact on the Company's
financial statements.
 
    The AICPA has issued SOP 98-1, "Accounting for Costs of Computer Software
Developed or Obtained for Internal Use," which is effective for fiscal years
beginning after December 15, 1998. The Company's current policy falls within the
guidelines of SOP 98-1.
 
    In June 1997, the Financial Accounting Standards Board ("FASB") issued SFAS
No. 130, "Reporting Comprehensive Income," which establishes standards for
reporting and displaying comprehensive income and its components in a full set
of general-purpose financial statements. SFAS No. 130 requires enterprises to
report comprehensive income to measure more effectively all changes in equity of
an enterprise that result from certain recognized transactions and other
economic events other than income earned in the ordinary course of business.
SFAS No. 130 is effective for financial statements for fiscal years beginning
after December 15, 1997. The provisions of SFAS No. 130 were adopted by the
Company in the preparation of the financial statements included in the Quarterly
Report on Form 10-Q for the thirteen weeks ended September 26, 1998. The
adoption of the provisions of SFAS No. 130 had no impact on the Company's
financial statements.
 
    In June 1997, the FASB issued SFAS No. 131, "Disclosures about Segments of
an Enterprise and Related Information," which establishes standards requiring
public business enterprises to report information about operating segments in
annual financial statements and requires that those enterprises report selected
information about operating segments in interim financial reports. SFAS No. 131
also establishes standards for related disclosures about products and services,
geographic areas, and major customers. SFAS No. 131 is effective for financial
statements for fiscal years beginning after December 15, 1997, and therefore the
Company will adopt the annual disclosure requirements in the preparation of its
Annual
 
                                       11
<PAGE>
                                  COMPUSA INC.
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                                  (UNAUDITED)
 
7.  NEW ACCOUNTING PRONOUNCEMENTS (CONTINUED)
Report on Form 10-K for the fiscal year ending June 26, 1999, while the
quarterly disclosure requirements will be adopted in fiscal year 2000.
Management has not determined the impact of SFAS No. 131 on the Company's
financial statement disclosures.
 
8.  CREDIT AGREEMENT
 
    Effective March 27, 1999, the Company executed an amendment to its credit
agreement with a consortium of banks that expires in March 2001 to provide a
$230 million credit facility under which borrowings are secured by the Company's
accounts receivable and all equity interests in the Company's subsidiaries (the
"Credit Agreement"). Funds borrowed under the Credit Agreement may be used for
any corporate purpose, including purchasing or redeeming the Senior Subordinated
Notes in part or in full subsequent to December 31, 1999. The Credit Agreement
requires that the Company maintain certain financial ratios and a minimum net
worth. The Credit Agreement imposes certain limitations on acquisitions, capital
expenditures, indebtedness, liens, and mergers and consolidations. The Credit
Agreement also prohibits the Company from paying dividends and purchasing shares
of the Company's common stock until the Company has exceeded certain financial
covenants.
 
    The Company's ability to incur borrowings under the Credit Agreement is
reduced by outstanding letters of credit and, in certain circumstances, is
further reduced based upon the amount of the Company's eligible accounts
receivable and the financial covenants contained in the Credit Agreement. Under
the terms of the Credit Agreement, as of March 27, 1999, the Company had
approximately $65 million available for future borrowings under the Credit
Agreement.
 
    Borrowings under the Credit Agreement bear interest, at the Company's
option, at either a prime rate (7.8% per annum as of March 27, 1999) or a rate
based on the London Interbank Offering Rate (LIBOR) of 4.9% as of March 27,
1999, plus a specified margin, currently 2.25%. The Credit Agreement also
provides for an increase in the specified margin by .75% should both the Senior
Subordinated Notes be paid in full and borrowings under the Credit Agreement
exceed 40% of the total amount of the Credit Agreement. The Company also pays
certain commitment and agent fees. The Company has the annual option to extend
the Credit Agreement for an additional year with the banks' approval.
 
    The indebtedness under the Credit Agreement is guaranteed on a full,
unconditional, and joint and several basis by all the subsidiaries of the
Company except CompUSA Net.com. The Credit Agreement allows the Company to
designate one or more of its subsidiaries to be free from most of the
restrictions under the Credit Agreement so long as no default will exist and
such subsidiaries do not contribute more than 10% of the Company's consolidated
cash flow or hold more than 10% of the Company's consolidated assets.
 
                                       12
<PAGE>
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
  OF OPERATIONS
 
CAUTIONARY STATEMENT REGARDING RISKS AND UNCERTAINTIES THAT MAY AFFECT FUTURE
  RESULTS
 
    This Quarterly Report on Form 10-Q contains forward-looking statements about
the business, financial condition, and prospects of the Company and Year 2000
issues. The actual results of the Company could differ materially from those
indicated by the forward-looking statements because of various risks and
uncertainties, including without limitation changes in product demand, the
availability of products, changes in competition, the ability of the Company to
open new stores in accordance with its plans, economic conditions, real estate
market fluctuations, interest rate fluctuations, dependence on manufacturers'
product development, various inventory risks due to changes in market
conditions, changes in tax and other governmental rules and regulations
applicable to the Company, and other risks indicated herein and in the Company's
other filings with the Securities and Exchange Commission. The Company's entry
into the build-to-order market with its CompUSA PC(TM) brand of personal
computers in the first quarter of fiscal 1998, the opening of its own
build-to-order manufacturing facility in the second quarter of fiscal 1999, and
the addition of notebook computers and servers to the build-to-order product
line in the third and fourth quarters of fiscal 1999, respectively, involve
significant additional risks, including without limitation failure to achieve
customer acceptance of the new products, substantial dependence on third parties
for quality and reliability of component parts, and the Company's ability to
fulfill customer orders timely. Additionally, the Company's acquisition of
Computer City in the first quarter of fiscal 1999 involves certain risks and
uncertainties, including without limitation the ability of the Company to
operate the acquired stores profitably, to dispose of inventories and other
assets, as well as future lease commitments, related to Computer City stores
closed, and to retain Computer City's retail and corporate customers. The
Company's focus on its Internet business through CompUSA Net.com involves
significant additional risks, including without limitation failure to achieve
customer acceptance and potential significant capital investments that may be
required to be made by the Company.
 
    All of the foregoing risks and uncertainties are beyond the ability of the
Company to control, and in many cases, the Company cannot predict the risks and
uncertainties that could cause its actual results to differ materially from
those indicated by the forward-looking statements. When used in this Quarterly
Report on Form 10-Q, the words "believes," "estimates," "plans," "expects,"
"anticipates," and similar expressions as they relate to the Company or its
management are intended to identify forward-looking statements.
 
ACQUISITION OF COMPUTER CITY
 
    On August 31, 1998, the Company completed its acquisition of Computer City
from Tandy Corporation ("Tandy") for an aggregate purchase price of
approximately $175 million, subject to certain post-closing adjustments. See
"--Liquidity and Capital Resources." The Company expects to finalize the
calculation of the purchase price due Tandy in connection with the acquisition
of Computer City in the fourth quarter of fiscal 1999. The acquisition was
accounted for under the purchase accounting method.
 
    The Company is operating 37 Computer City stores in the United States as
CompUSA Computer Superstores(SM) and two former Computer City "small market"
stores. Such stores were converted to the CompUSA information systems in
September and October 1998. The Company has initiated certain activities to
reconfigure these stores to the CompUSA format and expects such activities to be
completed over a period of time in fiscal 1999 and fiscal 2000. The Company
identified 55 Computer City stores in the United States for closure. Inventory
liquidation sales were conducted at the majority of such stores through
mid-October, at which time the stores were closed and the remaining merchandise
inventories were transferred to other CompUSA Computer Superstores, including
former Computer City stores, for final liquidation. Effective November 1, 1998,
the Company sold the seven Canadian Computer City supercenters acquired by the
Company to Future Shop Ltd. for approximately $9.6 million in cash and the
assumption of certain liabilities, subject to post-closing adjustments. In the
fourth quarter of fiscal 1999,
 
                                       13
<PAGE>
the Company paid approximately $2.4 million to Future Shop Ltd. to effect a
reduction in the purchase price due the Company after the finalization of such
post-closing adjustments.
 
    The 55 Computer City stores that the Company closed were generally in closer
proximity to, and therefore the Company believes would have been more directly
competitive with, existing CompUSA Computer Superstores than the 37 Computer
City stores in the United States that have remained open as CompUSA Computer
Superstores. Of the 37 stores acquired from Computer City that have remained
open as CompUSA Computer Superstores, 29 are located in metropolitan areas in
which there are existing CompUSA Computer Superstores. The Company believes its
decision to continue to operate these 29 stores is consistent with its strategy
of opening additional Computer Superstores in existing markets to increase
market penetration and to provide customers with more convenience and better
service. However, the continued operation of these 29 stores may cause the rate
of comparable store sales growth for the CompUSA Computer Superstores already in
operation in such metropolitan areas to be lower than it would have been if
these 29 Computer City stores had been closed due to the transfer of sales from
existing CompUSA Computer Superstores to the former Computer City stores.
 
COMPUSA NET.COM
 
    Effective March 28, 1999, the Company completed the formation of its wholly-
owned subsidiary, CompUSA Net.com Inc. ("CompUSA Net.com"), by contributing to
it the net assets of CompUSA Direct. CompUSA Net.com offers desktop and notebook
computers, software, printers, scanners, accessories, and other electronic and
digital products via the Internet. Beginning in the fourth quarter of fiscal
1999, the mail order and other sales operations previously conducted by CompUSA
Direct will be phased out or transferred to the Company.
 
RECENT DEVELOPMENTS
 
    As a result of its recent operating performance and the competitive
environment in which it operates, the Company has initiated a program to review
its core businesses to ensure that each is achieving desired levels of
efficiency, effectiveness, and profitability. Upon finalization of this review,
the Company could decide to exit certain lines of business or to close certain
of the Company's Computer Superstores or other operating facilities in the event
the Company were to conclude that such actions are in the long-term strategic
interest of the Company.
 
GENERAL
 
    All references herein to "fiscal 1999" relate to the fifty-two weeks ending
June 26, 1999, and references to "fiscal 1998" relate to the fifty-two weeks
ended June 27, 1998. In addition, all references herein to "third quarter of
fiscal 1999" and "first nine months of fiscal 1999" relate to the thirteen weeks
and thirty-nine weeks, respectively, ended March 27, 1999, and all references to
"third quarter of fiscal 1998" and "first nine months of fiscal 1998" relate to
the thirteen weeks and thirty-nine weeks, respectively, ended March 28, 1998.
 
                                       14
<PAGE>
    The following table sets forth certain items expressed as a percentage of
net sales for the periods indicated:
 
<TABLE>
<CAPTION>
                                                                                       THIRTY-NINE
                                                         THIRTEEN WEEKS ENDED          WEEKS ENDED
                                                       ------------------------  ------------------------
                                                        MARCH 27,    MARCH 28,    MARCH 27,    MARCH 28,
                                                          1999         1998         1999         1998
                                                       -----------  -----------  -----------  -----------
<S>                                                    <C>          <C>          <C>          <C>
Net sales............................................       100.0%       100.0%       100.0%       100.0%
Cost of sales and occupancy costs....................        87.2         85.9         86.6         85.5
                                                            -----        -----        -----        -----
Gross profit.........................................        12.8         14.1         13.4         14.5
Operating expenses...................................        10.0          9.2         10.0          9.0
Pre-opening expenses.................................          --          0.1           --          0.1
General and administrative expenses..................         3.0          1.9          2.5          2.0
                                                            -----        -----        -----        -----
Operating (loss) income..............................        (0.2)         2.9          0.9          3.4
Interest expense and other income, net...............         0.3          0.1          0.3          0.1
                                                            -----        -----        -----        -----
(Loss) income before income taxes....................        (0.5)         2.8          0.6          3.3
Income tax (benefit) expense.........................        (0.2)         1.0          0.2          1.3
                                                            -----        -----        -----        -----
Net (loss) income....................................        (0.3)%        1.8%         0.4%         2.0%
                                                            -----        -----        -----        -----
                                                            -----        -----        -----        -----
</TABLE>
 
    The following table sets forth certain sales data for the Company:
 
<TABLE>
<CAPTION>
                                                                         THIRTY-NINE WEEKS
                                                THIRTEEN WEEKS ENDED           ENDED
                                               ----------------------  ----------------------
                                               MARCH 27,   MARCH 28,   MARCH 27,   MARCH 28,
                                                  1999        1998        1999        1998
                                               ----------  ----------  ----------  ----------
<S>                                            <C>         <C>         <C>         <C>
Product sales................................  $1,556,834  $1,341,256  $4,460,663  $3,793,676
 
Service sales:
  Technical services sales...................      35,882      28,326     103,240      70,806
  Training sales.............................      30,384      24,423      83,586      67,533
                                               ----------  ----------  ----------  ----------
                                                   66,266      52,749     186,826     138,339
 
Sales of CompUSA Direct......................      68,250      57,814     212,375     168,341
                                               ----------  ----------  ----------  ----------
 
Total net sales..............................  $1,691,350  $1,451,819  $4,859,864  $4,100,356
                                               ----------  ----------  ----------  ----------
                                               ----------  ----------  ----------  ----------
</TABLE>
 
                                       15
<PAGE>
    The following table sets forth certain operating data for the Company:
 
<TABLE>
<CAPTION>
                                                                                       THIRTY-NINE
                                                         THIRTEEN WEEKS ENDED          WEEKS ENDED
                                                       ------------------------  ------------------------
                                                        MARCH 27,    MARCH 28,    MARCH 27,    MARCH 28,
                                                          1999         1998         1999         1998
                                                       -----------  -----------  -----------  -----------
<S>                                                    <C>          <C>          <C>          <C>
Stores open at end of period.........................         209          150          209          150
Computer City stores acquired during the period(1)...          --           --           37           --
Stores opened during the period......................           1            2           12           21
Stores closed during the period(2)...................           2           --            2           --
Stores relocated during the period...................          --           --            4            2
Average net sales per gross square foot(3):
  CompUSA stores.....................................   $     304    $     341    $     914    $   1,021
  Former Computer City stores(4).....................   $     236          N/A    $     500          N/A
  Total stores.......................................   $     294    $     341    $     884    $   1,021
Average net sales per Computer Superstore:
  CompUSA stores.....................................   $   8,325    $   9,329    $  25,102    $  27,847
  Former Computer City stores(4).....................   $   4,904          N/A    $  12,625          N/A
  Total stores.......................................   $   7,719    $   9,329    $  23,419    $  27,847
Comparable store sales (decrease) increase(5)........        (7.2)%        1.2%        (4.7)%        5.2%
</TABLE>
 
- ------------------------
 
(1) As of August 31, 1998, the Company acquired 37 Computer City stores that the
    Company is operating as CompUSA Computer Superstores.
 
(2) Two CompUSA Computer Superstores were closed in the third quarter of fiscal
    1999 in markets where a former Computer City store in close proximity to a
    CompUSA Computer Superstore remained open.
 
(3) Calculated using net sales divided by gross square footage of Computer
    Superstores open at the end of the period, weighted by the number of months
    open during the period. For purposes of calculating average net sales per
    gross square foot, net sales are comprised of net sales generated from the
    Company's Computer Superstores as well as the Company's national accounts
    group, but exclude sales of CompUSA Direct.
 
(4) Average net sales per gross square foot and average net sales per store for
    the former Computer City stores have been calculated for the period from the
    acquisition date of August 31, 1998 to March 27, 1999.
 
(5) Comparable store sales are net sales for the Computer Superstores open the
    same number of months in both the indicated and previous period, including
    stores that were relocated or expanded during either period. For purposes of
    calculating the change in comparable store sales, net sales are comprised of
    net sales generated from the Company's Computer Superstores, as well as the
    Company's national accounts group, but exclude sales of CompUSA Direct. The
    sales of the 37 former Computer City stores are not included in the
    calculation of the change in comparable store sales for the thirteen and
    thirty-nine weeks ended March 27, 1999.
 
RESULTS OF OPERATIONS
 
    As a result of the expansion of the Company's store base, period-to-period
comparisons of financial results may not be meaningful and the results of
operations for historical periods may not be indicative of the results to be
expected in future periods. In addition, the Company expects that its quarterly
results of operations will fluctuate depending on the timing of the opening of,
and the amount of net sales contributed by, new stores and the timing of costs
associated with the selection, leasing, construction, and opening of new stores,
as well as seasonal factors, product introductions, and changes in product mix.
See "--Quarterly Data and Seasonality."
 
                                       16
<PAGE>
    The results of operations of the Company for the third quarter and first
nine months of fiscal 1999 include the results of operations from the
acquisition date of the 37 Computer City stores that the Company is operating as
CompUSA Computer Superstores and two former Computer City "small market" stores.
The results of operations for the third quarter and first nine months of fiscal
1999 exclude the operating results of the 55 Computer City stores in the United
States closed by the Company and the seven Canadian Computer City supercenters
sold by the Company.
 
THIRD QUARTER ENDED MARCH 27, 1999, COMPARED WITH THE THIRD QUARTER ENDED MARCH
  28, 1998
 
    NET SALES--Net sales for the third quarter of fiscal 1999 increased 16.5% to
$1.69 billion from $1.45 billion for the third quarter of fiscal 1998. The
increase in net sales was due to sales of approximately $154.1 million
attributable to the new stores opened subsequent to the third quarter of fiscal
1998 and sales of approximately $180.2 million generated by the former Computer
City stores, partially offset by a decline in comparable store sales. In
addition, sales at CompUSA Direct increased approximately 18% in the third
quarter of fiscal 1999 compared with the third quarter of fiscal 1998.
 
    Despite an increase in overall sales and the number of personal computer
systems sold in the third quarter of fiscal 1999, average net sales per store
for the third quarter of fiscal 1999 decreased approximately 17% from the third
quarter of fiscal 1998. The Company believes average net sales per store were
negatively impacted by, among other things, declines in average selling prices
for certain of the Company's products, including desktop and notebook computers
and monitors and lower sales per store by the 37 former Computer City stores.
 
    Comparable store sales by the CompUSA Computer Superstores decreased 7.2%
from the third quarter of fiscal 1998. The sales of the 37 former Computer City
stores are not included in the calculation of the change in comparable store
sales for the third quarter of fiscal 1999. The Company believes comparable
store sales were negatively impacted by, among other things, declines in average
selling prices. The Company also believes the change in comparable store sales
was negatively impacted by a decline in sales of the CompUSA Computer
Superstores during the third quarter of fiscal 1999 as a result of the transfer
of sales from existing CompUSA Computer Superstores to former Computer City
stores. Of the 37 former Computer City stores that the Company continues to
operate as CompUSA Computer Superstores, 29 are located in metropolitan areas in
which there are existing CompUSA Computer Superstores. The Company believes the
increased number of CompUSA Computer Superstores in the markets previously
served by both CompUSA Computer Superstores and Computer City stores has
resulted in reductions in the comparable store sales growth in the Company's
existing CompUSA Computer Superstores in those markets.
 
    While the Company believes the opening of additional Computer Superstores in
existing markets, as well as the acquisition of 29 Computer City stores in
existing markets, has resulted in some reductions in the rate of comparable
store sales growth, CompUSA has historically opened additional stores in
existing markets largely to increase market penetration and to provide customers
with more convenience and better service, to increase its awareness with local
consumers, to enhance its competitive position in such markets, and to create
efficiencies in advertising and management. Management plans to continue its
strategy of opening additional Computer Superstores in existing markets since it
believes such strategy is in the Company's long-term best interest.
 
    GROSS PROFIT--Gross profit was $216.5 million, or 12.8% of net sales, in the
third quarter of fiscal 1999, compared with $205.2 million, or 14.1% of net
sales, in the third quarter of fiscal 1998. The decline in gross profit as a
percentage of net sales in the third quarter of fiscal 1999 compared with the
third quarter of fiscal 1998 was primarily due to increases in the following
costs as percentages of net sales: (1) product costs, (2) controllable costs,
such as freight and shrink, and (3) occupancy costs.
 
    In the third quarter of fiscal 1999, product costs increased as a percentage
of net sales by approximately 0.72% compared with the third quarter of fiscal
1998. The increase in product costs as a percentage
 
                                       17
<PAGE>
of net sales was primarily the result of aggressive pricing actions in the third
quarter in reaction to lower than anticipated demand in general and lower
margins realized on direct sales to corporate customers.
 
    In the third quarter of fiscal 1999, freight and shrink expenses increased
approximately 0.40% as a percentage of net sales compared with the third quarter
of fiscal 1998. Freight expense, which is generally a fixed cost based on the
number of units sold, increased as a percentage of net sales primarily due to
the decline in average selling prices. The increase in shrink expense as a
percentage of net sales is primarily attributable to higher expenses as a
percentage of net sales incurred in the operation of the former Computer City
stores.
 
    Occupancy costs increased approximately 0.48% as a percentage of net sales
in the third quarter of fiscal 1999 compared with the third quarter of fiscal
1998. Occupancy costs, which are generally fixed in nature, increased as a
percentage of net sales in the third quarter of fiscal 1999 primarily as a
result of lower average net sales per store compared with the third quarter of
fiscal 1998, particularly at the former Computer City stores.
 
    OPERATING EXPENSES--Operating expenses were $168.6 million, or 10.0% of net
sales, in the third quarter of fiscal 1999, compared with $134.2 million, or
9.2% of net sales, in the third quarter of fiscal 1998. The increase in
operating expenses as a percentage of net sales for the third quarter of fiscal
1999 compared with the third quarter of fiscal 1998 was primarily due to
increases in personnel, facility, and certain selling expenses as percentages of
net sales, partially offset by a decrease in advertising expense as a percentage
of net sales.
 
    Excluding personnel costs incurred in connection with the conversion of the
former Computer City stores, personnel expenses in the third quarter of fiscal
1999 increased as a percentage of net sales by approximately 0.62%. Personnel
costs increased as a percentage of net sales primarily as a result of lower
average net sales per store. In addition, personnel expenses represented a
higher percentage of net sales of the former Computer City stores compared with
the CompUSA Computer Superstores due to the lower net sales of the former
Computer City stores.
 
    Facility expenses increased by approximately 0.25% as a percentage of net
sales in the third quarter of fiscal 1999 compared with the third quarter of
fiscal 1998. Facility expenses, which are generally fixed in nature, increased
as a percentage of net sales primarily as a result of lower average net sales
per store.
 
    The increase in operating expenses in the third quarter of fiscal 1999
compared with the third quarter of fiscal 1998 was also due to an increase in
credit card discount fees and bad debt expenses. Such expenses increased by
approximately 0.22% as a percentage of net sales in the third quarter of fiscal
1999 compared with the third quarter of fiscal 1998.
 
    The Company incurred costs of approximately $488,000 in the third quarter of
fiscal 1999 related to the training of personnel at the former Computer City
stores and other costs necessary to convert the former Computer City stores to
CompUSA Computer Superstores.
 
    The increases described above were partially offset by lower net advertising
expense as a percentage of net sales. Net advertising expense decreased by
approximately 0.39% as a percentage of net sales in the third quarter of fiscal
1999 due to increased vendor participation and advertising economies-of-scale
related to the addition of stores in multi-store markets, primarily as a result
of the acquisition of the Computer City stores.
 
    PRE-OPENING EXPENSES--Pre-opening expenses consist primarily of personnel
expenses incurred prior to a store's opening and promotional costs associated
with the opening. The Company's policy is to expense all pre-opening expenses as
incurred. In the third quarter of fiscal 1999, the Company incurred $392,000 in
pre-opening expenses, compared with $513,000 in pre-opening expenses incurred in
the third quarter of fiscal 1998.
 
    GENERAL AND ADMINISTRATIVE EXPENSES--General and administrative expenses
were $50.2 million, or 3.0% of net sales, in the third quarter of fiscal 1999,
compared with $27.9 million, or 1.9% of net sales, in
 
                                       18
<PAGE>
the third quarter of fiscal 1998. The increase in general and administrative
expenses as a percentage of net sales was primarily due to the following: (1) an
increase in personnel expenses as a percentage of net sales, (2) costs incurred
in the third quarter of fiscal 1999 related to the Company's information
technology initiatives and the formation of CompUSA Net.com, and (3) transition
costs and amortization expense related to the Computer City acquisition.
 
    Excluding personnel costs incurred in connection with the Company's
information technology initiatives and the conversion of the former Computer
City stores, personnel expenses in the third quarter of fiscal 1999 increased as
a percentage of net sales by approximately 0.47%. This increase in personnel
expenses as a percentage of net sales is primarily attributable to lower average
net sales per store and lower sales per store by the 37 former Computer City
stores.
 
    In the third quarter of fiscal 1999, the Company incurred expenses of
approximately $3.9 million related to the Company's information technology
initiatives and the formation of CompUSA Net.com.
 
    The Company also incurred costs of approximately $1.3 million in the third
quarter of fiscal 1999 to support the training of personnel at the former
Computer City stores and other costs necessary to convert the former Computer
City stores to CompUSA Computer Superstores. In addition, the Company recorded
approximately $1.8 million of amortization expense in the third quarter of
fiscal 1999 related to the goodwill associated with the acquisition of Computer
City.
 
    INTEREST EXPENSE AND OTHER INCOME, NET--Interest expense and other income,
net, was $5.4 million, or 0.3% of net sales, in the third quarter of fiscal
1999, compared with $1.3 million, or 0.1% of net sales, in the third quarter of
fiscal 1998. The increase in interest expense and other income, net, was
primarily due to interest expense on the $136 million note payable to Tandy
related to the acquisition of Computer City. See "--Liquidity and Capital
Resources."
 
    INCOME TAXES--The Company's effective tax rate was approximately 38.5% for
both the third quarter of fiscal 1999 and the third quarter of fiscal 1998.
 
    NET LOSS--As a result of the above, the net loss for the third quarter of
fiscal 1999 was $4.9 million, or $.05 per diluted share, compared with net
income of $25.4 million, or $.27 per diluted share, for the third quarter of
fiscal 1998.
 
NINE MONTHS ENDED MARCH 27, 1999, COMPARED WITH THE NINE MONTHS ENDED MARCH 28,
  1998
 
    NET SALES--Net sales for the first nine months of fiscal 1999 increased
18.5% to $4.86 billion from $4.10 billion for the first nine months of fiscal
1998. The increase in net sales was due to sales of approximately $521.4 million
attributable to the new stores opened subsequent to the third quarter of fiscal
1998 and sales of approximately $383.8 million generated by the former Computer
City stores subsequent to their acquisition partially offset by a decline in
comparable store sales. In addition, sales at CompUSA Direct increased
approximately 26% during the first nine months of fiscal 1999 compared with the
first nine months of fiscal 1998.
 
    Despite the increases in overall sales and the number of personal computer
systems sold in the first nine months of fiscal 1999, average net sales per
store for the first nine months of fiscal 1999 decreased approximately 16% from
the first nine months of fiscal 1998. The Company believes average net sales per
store were negatively impacted by, among other things, declines in average
selling prices, an increase in sales of lower-end computer systems as a
percentage of total computer systems sold, and lower sales per store by the 37
former Computer City stores.
 
    Comparable store sales by the CompUSA Computer Superstores decreased 4.7%
from the first nine months of fiscal 1998. The sales of the 37 former Computer
City stores are not included in the calculation of the change in comparable
store sales for the first nine months of fiscal 1999. The Company believes
comparable store sales were negatively impacted by, among other things, declines
in average selling prices for certain of the Company's products, including
desktop and notebook computers and monitors, and increased sales of lower-end
computer systems as a percentage of total computer systems sold. The
 
                                       19
<PAGE>
Company also believes the change in comparable store sales was negatively
impacted by a decline in sales of the CompUSA Computer Superstores during the
first nine months of fiscal 1999 as a result of (i) the transfer of sales from
existing CompUSA Computer Superstores to the 29 former Computer City stores
located in metropolitan areas in which there are existing CompUSA Computer
Superstores, (ii) inventory liquidation sales conducted at the Computer City
stores closed by the Company in September and October 1998, and (iii)
promotional sales activities conducted in the former Computer City stores in the
second quarter of fiscal 1999.
 
    GROSS PROFIT--Gross profit was $652.6 million, or 13.4% of net sales, in the
first nine months of fiscal 1999, compared with $595.5 million, or 14.5% of net
sales, in the first nine months of fiscal 1998. The decline in gross profit as a
percentage of net sales in the first nine months of fiscal 1999 compared with
the first nine months of fiscal 1998 was primarily due to increases in the
following costs as percentages of net sales: (1) product costs, (2) controllable
costs, such as freight and shrink, and (3) occupancy costs.
 
    In the first nine months of fiscal 1999, product costs increased as a
percentage of net sales by approximately 0.41% compared with the first nine
months of fiscal 1998. The increase in product costs as a percentage of net
sales was due to lower average selling prices in general as well as promotional
sales activities. The Company conducted promotional sales activities in the
former Computer City stores as well as seasonal promotions in the second quarter
of fiscal 1999. In addition, the Company took aggressive pricing actions in the
third quarter of fiscal 1999 in reaction to lower than anticipated demand.
 
    Gross profit also decreased in the first nine months of fiscal 1999 due to
an increase in freight and shrink expenses by approximately 0.26% as a
percentage of net sales compared with the first nine months of fiscal 1998.
Freight expense, which is generally a fixed cost based on the number of units
sold, increased as a percentage of net sales due to the decline in average
selling prices. In addition, freight expense increased as a percentage of net
sales due to the increased use of expedited freight in the second quarter of
fiscal 1999 in order to ensure the timely receipt of merchandise inventories in
the Company's Computer Superstores. The increase in shrink expense is primarily
attributable to higher expenses as a percentage of net sales incurred in the
operation of the former Computer City stores.
 
    Occupancy costs increased by approximately 0.44% as a percentage of net
sales in the first nine months of fiscal 1999 compared with the first nine
months of fiscal 1998. Occupancy costs, which are generally fixed in nature,
increased as a percentage of net sales in the first nine months of fiscal 1999
primarily as a result of lower average net sales per store compared with the
first nine months of fiscal 1998, particularly at the former Computer City
stores.
 
    OPERATING EXPENSES--Operating expenses were $485.3 million, or 10.0% of net
sales, in the first nine months of fiscal 1999, compared with $369.1 million, or
9.0% of net sales, in the first nine months of fiscal 1998. The increase in
operating expenses as a percentage of net sales for the first nine months of
fiscal 1999 compared with the first nine months of fiscal 1998 was due to the
following: (1) increases in personnel, facility, and certain selling expenses as
percentages of net sales, (2) costs incurred to support the conversion of the
former Computer City stores to CompUSA Computer Superstores, and (3) a $2.4
million charge recorded in the first quarter of fiscal 1999 for the anticipated
closure of three CompUSA Computer Superstores. These increases were partially
offset by a decrease in advertising expense as a percentage of net sales.
 
    Excluding personnel costs incurred in connection with the conversion of the
former Computer City stores, personnel expenses in the first nine months of
fiscal 1999 increased as a percentage of net sales by approximately 0.63%.
Personnel costs increased as a percentage of net sales primarily as a result of
lower average net sales per store. In addition, personnel expenses represented a
higher percentage of net sales of the former Computer City stores compared with
the CompUSA Computer Superstores due to the lower net sales of the former
Computer City stores.
 
    Facility expenses increased by approximately 0.23% as a percentage of net
sales in the first nine months of fiscal 1999 compared with the first nine
months of fiscal 1998. Facility expenses, which are
 
                                       20
<PAGE>
generally fixed in nature, increased as a percentage of net sales in the first
nine months of fiscal 1999, primarily as a result of lower average net sales per
store.
 
    The increase in operating expenses for the first nine months of fiscal 1999
compared with the first nine months of fiscal 1998 was also due to an increase
in credit card discount fees and bad debt expenses. Such costs increased by
approximately 0.15% as a percentage of net sales in the first nine months of
fiscal 1999 compared with the first nine months of fiscal 1998.
 
    The Company incurred costs of approximately $3.2 million in the first nine
months of fiscal 1999 related to the training of personnel at the former
Computer City stores and other costs necessary to convert the former Computer
City stores to CompUSA Computer Superstores.
 
    In the first quarter of fiscal 1999, the Company recorded a $2.4 million
charge for the anticipated closure of three CompUSA Computer Superstores in
markets where a former Computer City store in close proximity to a CompUSA
Computer Superstore remained open. As of the end of the third quarter of fiscal
1999, the Company has closed two such CompUSA Computer Superstores.
 
    The above increases were partially offset by lower net advertising expense
as a percentage of net sales. Net advertising expense decreased by approximately
0.21% as a percentage of net sales in the first nine months of fiscal 1999 due
to increased vendor participation and advertising economies-of-scale related to
the addition of stores in multi-store markets, primarily as a result of the
acquisition of the Computer City stores. This decrease in net advertising
expense was partially offset by advertising expenses related to promotional
sales activities conducted in the former Computer City stores in the second
quarter of fiscal 1999.
 
    PRE-OPENING EXPENSES--Pre-opening expenses consist primarily of personnel
expenses incurred prior to a store's opening and promotional costs associated
with the opening. The Company's policy is to expense all pre-opening expenses as
incurred. In the first nine months of fiscal 1999, the Company incurred $3.9
million in pre-opening expenses in connection with the opening of 12 Computer
Superstores and the relocation of four Computer Superstores, compared with $6.0
million in pre-opening expenses incurred in the first nine months of fiscal 1998
in connection with the opening of 21 Computer Superstores and the relocation of
two Computer Superstores.
 
    GENERAL AND ADMINISTRATIVE EXPENSES--General and administrative expenses
were $121.2 million, or 2.5% of net sales, in the first nine months of fiscal
1999, compared with $82.3 million, or 2.0% of net sales, in the first nine
months of fiscal 1998. The increase in general and administrative expenses as a
percentage of net sales was primarily due to the following: (1) increased
personnel and facility expenses as percentages of net sales, (2) costs incurred
in the third quarter of fiscal 1999 related to the Company's information
technology initiatives and the formation of CompUSA Net.com, and (3) costs
incurred in the first nine months of fiscal 1999 related to the conversion of
the former Computer City stores to CompUSA Computer Superstores.
 
    Excluding personnel costs incurred in connection with the Company's
information technology initiatives and the conversion of the former Computer
City stores, personnel expenses in the first nine months of fiscal 1999
increased as a percentage of net sales by approximately 0.16%. This increase in
personnel expenses as a percentage of net sales is primarily attributable to
lower average net sales per store and lower sales per store by the 37 former
Computer City stores. This increase was partially offset by lower incentive
compensation expense.
 
    Facility expenses increased by approximately 0.09% as a percentage of net
sales in the first nine months of fiscal 1999 compared with the first nine
months of fiscal 1998. Facility expenses, which are generally fixed in nature,
increased as a percentage of net sales in the first nine months of fiscal 1999
primarily as a result of lower average net sales per store. In addition,
facility expenses increased in the first nine months of fiscal 1999 as a result
of the expansion of the Company's corporate facilities.
 
    In the third quarter of fiscal 1999, the Company incurred expenses of
approximately $3.9 million related to the Company's information technology
initiatives and the formation of CompUSA Net.com.
 
                                       21
<PAGE>
    The Company incurred costs of approximately $3.3 million in the first nine
months of fiscal 1999 to support the training of personnel at the former
Computer City stores and other costs necessary to convert the former Computer
City stores to CompUSA Computer Superstores. In addition, the Company recorded
approximately $3.1 million of amortization expense in the first nine months of
fiscal 1999 related to the goodwill associated with the acquisition of Computer
City.
 
    INTEREST EXPENSE AND OTHER INCOME, NET--Interest expense and other income,
net, was $11.7 million, or 0.3% of net sales, in the first nine months of fiscal
1999, compared with $3.3 million, or 0.1% of net sales, in the first nine months
of fiscal 1998. The increase in interest expense and other income, net, was
primarily due to interest expense on the $136 million note payable to Tandy
related to the acquisition of Computer City. See "--Liquidity and Capital
Resources."
 
    INCOME TAXES--The Company's effective tax rate was 38.5% for both the first
nine months of fiscal 1999 and the first nine months of fiscal 1998.
 
    NET INCOME--As a result of the above, net income for the first nine months
of fiscal 1999 was $18.8 million, or $.20 per diluted share, compared with net
income of $83.0 million, or $.87 per diluted share, for the first nine months of
fiscal 1998.
 
QUARTERLY DATA AND SEASONALITY
 
    The Company expects that its quarterly results of operations will fluctuate
depending on the timing of the opening of, and the amount of net sales
contributed by, new stores and the timing of costs associated with the
selection, leasing, construction, and opening of new stores, as well as seasonal
factors, product introductions, and changes in product mix.
 
    Based upon its past operating history, the Company believes that its
business is seasonal. Excluding the effects of new store openings, net sales and
earnings are generally lower during the first and fourth fiscal quarters than in
the second and third fiscal quarters.
 
LIQUIDITY AND CAPITAL RESOURCES
 
    At March 27, 1999, total assets were $1.69 billion, $1.34 billion of which
were current assets, including $242 million of cash and cash equivalents. Net
cash provided by operating activities for the first nine months of fiscal 1999
was $169 million, which was primarily attributable to net income for the first
nine months of fiscal 1999 and an increase in accounts payable, partially offset
by an increase in inventory.
 
    Approximately three-fourths of the Company's net sales during the first nine
months of both fiscal 1999 and fiscal 1998 were sales for which the Company
received payment at the time of sale either in cash, by check, or by third-party
credit card. The remaining net sales were primarily sales for which the Company
provided credit terms to corporate, government, and education customers.
 
    Merchandise inventories increased to $803 million at March 27, 1999, from
$521 million at June 27, 1998. The increase in merchandise inventories is
primarily attributable to inventories at the 12 Computer Superstores opened in
the first nine months of fiscal 1999 and the 37 former Computer City stores and
higher inventories held at the Company's configuration center. At March 27,
1999, inventory per store was approximately $3.6 million, compared with
approximately $4.0 million at March 28, 1998.
 
                                       22
<PAGE>
    Capital expenditures during the first nine months of fiscal 1999 were $54.1
million, compared with $91.5 million of capital expenditures during the first
nine months of fiscal 1998. The following table sets forth the capital
expenditures for the first nine months of fiscal 1999 and fiscal 1998:
 
<TABLE>
<CAPTION>
                                                                                   FOR THE
                                                                           THIRTY-NINE WEEKS ENDED
                                                                           ------------------------
                                                                            MARCH 27,    MARCH 28,
                                                                              1999         1998
                                                                           -----------  -----------
                                                                                (IN THOUSANDS)
<S>                                                                        <C>          <C>
New stores...............................................................   $   7,013    $  21,735
Existing stores..........................................................      12,538       19,061
Computer City store conversions..........................................      10,248           --
Information technology initiatives.......................................      12,552       24,696
Corporate and other......................................................      11,703       25,963
                                                                           -----------  -----------
Total capital expenditures...............................................   $  54,054    $  91,455
                                                                           -----------  -----------
                                                                           -----------  -----------
</TABLE>
 
    The Company plans to open 14 Computer Superstores in fiscal 1999, 12 of
which had opened as of March 27, 1999, and approximately 10 Computer Superstores
in fiscal 2000. Excluding the effects of new store openings, the Company's
greatest short-term capital requirements occur during the second fiscal quarter
to support a higher level of sales in that quarter. Short-term capital
requirements are satisfied primarily by available cash and cash equivalents and
vendor and bank financing.
 
    Effective March 27, 1999, the Company executed an amendment to its credit
agreement with a consortium of banks that expires in March 2001 to provide a
$230 million credit facility under which borrowings are secured by the Company's
accounts receivable and all equity interests in the Company's subsidiaries (the
"Credit Agreement"). The Credit Agreement requires that the Company maintain
certain financial ratios and a minimum net worth. The Company's ability to incur
borrowings under the Credit Agreement is reduced by outstanding letters of
credit and, in certain circumstances, is further reduced based upon the amount
of the Company's eligible accounts receivable and the financial covenants
contained in the Credit Agreement. Under the terms of the Credit Agreement, as
of March 27, 1999, the Company had approximately $65 million available for
future borrowings under the Credit Agreement.
 
    The Company also finances certain fixture and equipment acquisitions through
equipment lessors. Lease financing is available from numerous sources and the
Company evaluates equipment leasing as a supplemental source of financing on a
continuing basis.
 
    In connection with the acquisition of Computer City, the Company issued a
$136 million subordinated promissory note payable to Tandy (the "Seller Note").
The Seller Note bears interest at a rate of 9.48% per annum and provides for its
repayment in semi-annual installments over a period of ten years. The first
three years of payments are interest only, with the first principal payment due
in December 2001. The Seller Note ranks pari passu with the Senior Subordinated
Notes. The unpaid principal amount of the Seller Note may be prepaid, in whole
or in part, at any time at the option of the Company, without premium or
penalty.
 
    The Company is currently completing the business plan and evaluating the
capital requirements of CompUSA Net.com. The Company currently plans to explore
strategic partnerships and/or access the capital markets over the next six to
nine months to fund the growth of CompUSA Net.com. There can be no assurance
that such strategic partnerships can be effected and/or such funding can be
accomplished through the capital markets, on terms acceptable to the Company.
 
    The Company believes that its available cash and cash equivalents, funds
generated by operations, currently available vendor and floor plan financing,
lease financing, and funds available under the Credit Agreement should be
sufficient through the end of fiscal 1999 to finance its continuing operations
and expansion plans and to make all required payments of interest on the Senior
Subordinated Notes and the
 
                                       23
<PAGE>
Seller Note. The level of future expansion of both the Company and CompUSA
Net.com will be contingent upon the availability of additional capital.
 
INFLATION
 
    While inflation has not had, and the Company does not expect it to have, a
material impact upon operating results, there can be no assurances that the
Company's business will not be affected by inflation in the future.
 
NEW PRONOUNCEMENTS
 
    In June 1997, the Financial Accounting Standards Board (the "FASB") issued
Statement of Financial Accounting Standards ("SFAS") No. 130, "Reporting
Comprehensive Income," and SFAS No. 131, "Disclosures about Segments of an
Enterprise and Related Information," which are effective for fiscal years
beginning after December 15, 1997. The adoption of the disclosure requirements
of SFAS No. 130 in the preparation of the Quarterly Report on Form 10-Q for the
thirteen weeks ended September 26, 1998 had no impact on the Company's financial
statements. The Company will adopt the annual disclosure requirements of SFAS
No. 131 in the preparation of its Annual Report on Form 10-K for the fiscal year
ending June 26, 1999, while the quarterly disclosure requirements will be
adopted in fiscal year 2000. The American Institute of Certified Public
Accountants (the "AICPA") issued Statement of Position ("SOP") 98-1, "Accounting
for Costs of Computer Software Developed or Obtained for Internal Use," which is
effective for fiscal years beginning after December 15, 1998. The Company's
current policy falls within the guidelines of SOP 98-1. Also, the AICPA issued
SOP 98-5, "Reporting on the Costs of Start-Up Activities," which is effective
for fiscal years beginning after December 15, 1998. The Company adopted the
provisions of SOP 98-5 in the preparation of the Quarterly Report on Form 10-Q
for the thirteen weeks ended September 26, 1998. The adoption of SOP 98-5 had no
material impact on the Company's financial statements.
 
YEAR 2000 ISSUE
 
    The Year 2000 issue is the result of computer programs being written using
two digits rather than four to define the applicable year. Computer equipment
and software and devices with embedded technology that are time-sensitive may
recognize a date using "00" as the year 1900 rather than the year 2000. This
could result in a system failure or miscalculations causing disruptions of
operations, including, among other things, a temporary inability to process
transactions, send invoices, or engage in similar normal business activities.
 
    The Company has undertaken various initiatives intended to ensure that its
computer equipment and software will function properly with respect to dates in
the year 2000 and thereafter. For this purpose, the term "computer equipment and
software" includes systems that are commonly thought of as information
technology ("IT") systems, including accounting, data processing, and
telephone/PBX systems, cash registers, hand-held terminals, scanning equipment,
and other miscellaneous systems, as well as systems that are not commonly
thought of as IT systems, such as alarm systems, sprinkler systems, fax
machines, or other miscellaneous systems. Both IT and non-IT systems may contain
imbedded technology, which complicates the Company's Year 2000 identification,
assessment, remediation, and testing efforts. Based upon its identification and
assessment efforts to date, the Company believes that certain of the computer
equipment and software it currently uses will require replacement or
modification. In addition, in the ordinary course of replacing computer
equipment and software, the Company attempts to obtain replacements that it
believes are Year 2000 compliant. Utilizing both internal and external resources
to identify and assess needed Year 2000 remediation, the Company currently
anticipates that its Year 2000 identification, assessment, remediation, and
testing efforts, which began in October 1996, will be completed by October 31,
1999, and that such efforts will be completed prior to any currently anticipated
impact on its computer equipment and software. The Company estimates that as of
March 27, 1999, it had completed approximately 65% of the initiatives that it
believes will be necessary to fully address potential Year 2000
 
                                       24
<PAGE>
issues relating to its computer equipment and software. The projects comprising
the remaining 35% of the initiatives are in process and expected to be completed
by October 31, 1999. As non-IT system issues are identified and assessed,
remediation and testing of the non-IT system issues will be ongoing through
December 31, 1999.
 
<TABLE>
<CAPTION>
                                                                            TIME       PERCENT
YEAR 2000 INITIATIVE                                                        FRAME     COMPLETE
- ------------------------------------------------------------------------  ---------  -----------
<S>                                                                       <C>        <C>
Initial IT systems identification and assessment........................  10/96-3/97        100%
Remediation and testing regarding central system issues.................  5/97-4/98         100%
Remediation and testing regarding departmental system issues............  3/98-6/99          60%
Remediation and testing regarding store and distribution system
  issues................................................................  8/98-9/99          65%
Upgrades to telephone/PBX and other systems.............................  3/98-3/99         100%
Electronic data interchange trading partner conversions.................  3/98-6/99          85%
Identification, assessment, remediation, and testing regarding desktop
  and individual system issues..........................................  2/98-10/99         15%
Identification and assessment regarding non-IT system issues............  4/98-6/99          90%
Remediation and testing regarding non-IT system issues..................  2/99-12/99         50%
</TABLE>
 
    The Company has also mailed letters to its significant vendors and service
providers and has verbally communicated with many strategic customers to
determine the extent to which interfaces with such entities are vulnerable to
Year 2000 issues and whether the products and services purchased from or by such
entities are Year 2000 compliant. As of March 27, 1999, the Company had received
responses from approximately 56% of such third parties, and 81% of the companies
that have responded have provided written assurances that they expect to address
all their significant Year 2000 issues on a timely basis.
 
    The Company believes that the cost of its Year 2000 identification,
assessment, remediation, and testing efforts, as well as currently anticipated
costs to be incurred by the Company with respect to Year 2000 issues of third
parties, will not exceed $5.0 million, which expenditures will be funded from
operating cash flows. Such amount represents approximately 3% of the Company's
total actual and anticipated IT expenditures for fiscal 1997 through fiscal
1999. As of March 27, 1999, the Company had incurred costs of approximately $3.0
million related to its Year 2000 identification, assessment, remediation, and
testing efforts. All of the $3.0 million relates to analysis, repair, or
replacement of existing software, upgrades to existing software, or evaluation
of information received from significant vendors, service providers, or
customers. Other non-Year 2000 IT efforts have not been materially delayed or
impacted by Year 2000 initiatives. The Company presently believes that the Year
2000 issue will not pose significant operational problems for the Company.
However, if all Year 2000 issues are not properly identified, or assessment,
remediation, and testing are not effected timely with respect to Year 2000
problems that are identified, there can be no assurance that the Year 2000 issue
will not materially adversely impact the Company's results of operations or
adversely affect the Company's relationships with customers, vendors, or others.
Additionally, there can be no assurance that the Year 2000 issues of other
entities will not have a material adverse impact on the Company's systems or
results of operations.
 
    The Company has begun, but not yet completed, a comprehensive analysis of
the operational problems and costs (including loss of revenues) that would be
reasonably likely to result from the failure by the Company and certain third
parties to complete efforts to achieve Year 2000 compliance on a timely basis. A
contingency plan has not been developed for dealing with the most reasonably
likely worst case scenario, and such scenario has not yet been clearly
identified. The Company currently plans to complete such analysis and
contingency planning by December 31, 1999.
 
    The costs of the Company's Year 2000 identification, assessment,
remediation, and testing efforts and the dates on which the Company believes it
will complete such efforts are based upon management's best estimates, which
were derived using numerous assumptions regarding future events, including the
continued availability of certain resources, third-party remediation plans, and
other factors. There can be no assurance that these estimates will prove to be
accurate, and actual results could differ materially from
 
                                       25
<PAGE>
those currently anticipated. Specific factors that could cause such material
differences include, but are not limited to, the availability and cost of
personnel trained in Year 2000 issues, the ability to identify, assess,
remediate, and test all relevant computer codes and imbedded technology, and
similar uncertainties. In addition, some government and large corporate
customers have required the Company to represent and warrant to them that all of
the products the Company sells to them are Year 2000 compliant. The variability
of definitions of "compliance with Year 2000" and the myriad of different
products and services, and combinations thereof, sold by the Company may lead to
claims whose impact on the Company is not currently estimable. No assurance can
be given that the aggregate cost of defending and resolving such claims, if any,
will not materially adversely affect the Company's results of operations.
Although some of the Company's agreements with manufacturers and others from
whom it purchases products for resale contain provisions requiring such parties
to indemnify the Company under some circumstances, there can be no assurance
that such indemnification arrangements will cover all of the Company's
liabilities and costs related to claims by third parties related to the Year
2000 issue.
 
ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK
 
    The Company invests cash balances in excess of operating requirements in
short-term securities, generally with maturities of 90 days or less. The
Company's Credit Agreement provides for borrowings that bear interest at
variable rates based on either a prime rate or the London Interbank Offering
Rate. The Company had no borrowings outstanding pursuant to the Credit Agreement
as of March 27, 1999. The Senior Subordinated Notes require the Company to make
semi-annual interest payments at a fixed interest rate of 9 1/2% per annum. In
addition, the Seller Note requires the Company to make semi-annual installment
payments with a fixed interest rate of 9.48% per annum. The Company believes,
because of the fixed nature of the interest charges of both the Senior
Subordinated Notes and the Seller Note, that the effect, if any, of reasonably
possible near-term changes in interest rates on the Company's financial
position, results of operations, and cash flows should not be material.
 
                                       26
<PAGE>
                                    PART II
 
ITEM 1.  LEGAL PROCEEDINGS
 
    Note 4 of the Notes to Consolidated Financial Statements in Part I, Item 1
is incorporated herein by reference as if fully restated herein. Note 4 contains
forward-looking statements that are subject to the risks and uncertainties
discussed in Item 2--"Management's Discussion and Analysis of Financial
Condition and Results of Operations--Cautionary Statement Regarding Risks and
Uncertainties That May Affect Future Results."
 
ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K
 
    (a) Exhibits:
 
<TABLE>
<CAPTION>
<C>          <S>
       3.1   Restated and Amended Certificate of Incorporation. (1)
 
       3.2   Restated and Amended Bylaws. (2)
 
      10.1   Third Amendment to Second Amended and Restated Credit Agreement, dated as of March 27, 1999, among
               the Company, certain lenders, and among NationsBank, N.A., as administrative lender. (3)
 
      10.2   Security Agreement, dated as of March 27, 1999, executed by the Company, Computer City, Inc.,
               CompUSA Holdings I Inc., CompUSA Holdings II Inc., CompTeam Inc., CompUSA Management Company,
               CompUSA Holdings Company and CompUSA Stores L.P., in favor of NationsBank, N.A. for the benefit
               of NationsBank, N.A. and certain lenders. (3)
 
      10.3   Promissory Note dated May 5, 1999, in the principal amount of $49,066,666.68, issued in favor of
               NationsBank, N.A. (3)
 
      10.4   Promissory Note dated May 5, 1999, in the principal amount of $11,500,000.00, issued in favor of
               Bank One, Texas, N.A. (3)
 
      10.5   Promissory Note dated May 5, 1999, in the principal amount of $22,233,333.33, issued in favor of
               Credit Lyonnais New York Branch. (3)
 
      10.6   Promissory Note dated May 5, 1999, in the principal amount of $23,000,000.00, issued in favor of
               Wells Fargo Bank (Texas), N.A. (3)
 
      10.7   Promissory Note dated May 5, 1999, in the principal amount of $11,500,000.00, issued in favor of
               The Bank of New York. (3)
 
      10.8   Promissory Note dated May 5, 1999, in the principal amount of $11,500,000.00, issued in favor of
               The Bank of Nova Scotia. (3)
 
      10.9   Promissory Note dated May 5, 1999, in the principal amount of $22,233,333.33, issued in favor of
               Fleet National Bank. (3)
 
      10.10  Promissory Note dated May 5, 1999, in the principal amount of $11,500,000.00, issued in favor of
               Fifth Third Bank. (3)
 
      10.11  Promissory Note dated May 5, 1999, in the principal amount of $22,233,333.33, issued in favor of
               Hibernia National Bank. (3)
 
      10.12  Promissory Note dated May 5, 1999, in the principal amount of $22,233,333.33, issued in favor of
               Credit Suisse First Boston. (3)
 
      10.13  Promissory Note dated May 5, 1999, in the principal amount of $11,500,000.00, issued in favor of
               Chase Bank of Texas, National Association. (3)
</TABLE>
 
                                       27
<PAGE>
<TABLE>
<C>          <S>
      10.14  Promissory Note dated May 5, 1999, in the principal amount of $11,500,000.00, issued in favor of
               First Union National Bank. (3)
 
      10.15  Amendment No. 1 to the CompSavings Plan for Employees of CompUSA Inc. and Trust, dated as of
               September 1, 1998. (3)
 
      11     Computation of Income per Common and Common Equivalent Share. (3)
 
      27.1   Financial Data Schedule. (4)
</TABLE>
 
    (b) Reports on Form 8-K.
 
           None.
 
- ------------------------
 
(1) Previously filed as an exhibit to the Company's Registration Statement No.
    1-11566 on Form 8-A/A filed December 6, 1996, as amended and incorporated
    herein by reference.
 
(2) Previously filed as an exhibit to the Company's Quarterly Report on Form
    10-Q for the fiscal quarter ended March 26, 1994, and incorporated herein by
    reference.
 
(3) Filed herewith.
 
(4) Included with EDGAR version only.
 
                                       28
<PAGE>
                                   SIGNATURES
 
    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 thereunto duly authorized.
 
<TABLE>
<S>                             <C>  <C>
                                COMPUSA INC.
 
Date: May 11, 1999              By:             /s/ JAMES E. SKINNER
                                     -----------------------------------------
                                                  James E. Skinner
                                     EXECUTIVE VICE PRESIDENT, CHIEF FINANCIAL
                                     OFFICER AND TREASURER (PRINCIPAL FINANCIAL
                                              AND ACCOUNTING OFFICER)
</TABLE>
 
                                       29

<PAGE>

                                  THIRD AMENDMENT TO
                     SECOND AMENDED AND RESTATED CREDIT AGREEMENT


     THIS THIRD AMENDMENT TO SECOND AMENDED AND RESTATED CREDIT AGREEMENT 
(this "Third Amendment"), dated effective as of March 27, 1999, is entered 
into among CompUSA Inc., a Delaware corporation (the "Borrower"), the banks 
listed on the signature pages hereof (collectively, the "Lenders"), and 
NationsBank, N.A. (successor by merger to NationsBank of Texas, N.A.), as 
Administrative Lender (in said capacity, the "Administrative Lender").

                                      BACKGROUND

     A.    The Borrower, the Lenders and the Administrative Lender are 
parties to that certain Second Amended and Restated Credit Agreement, dated 
as of March 12, 1998, as amended by that certain First Amendment to Second 
Amended and Restated Credit Agreement, dated as of June 16, 1998, and that 
certain Second Amendment to Second Amended and Restated Credit Agreement, 
dated as of August 31, 1998 (said Second Amended and Restated Credit 
Agreement, as amended, the "Credit Agreement"; the terms defined in the 
Credit Agreement and not otherwise defined herein shall be used herein as 
defined in the Credit Agreement).

     B.    The Borrower, the Lenders and the Administrative Lender desire to 
make certain amendments to the Credit Agreement.

     NOW, THEREFORE, in consideration of the covenants, conditions and 
agreements hereinafter set forth, and for other good and valuable 
consideration, the receipt and adequacy of which are all hereby acknowledged, 
the Borrower, the Lenders and the Administrative Lender covenant and agree as 
follows:

     1.    AMENDMENTS TO CREDIT AGREEMENT.

     (a)   The definition of "APPLICABLE MARGIN" set forth in SECTION 1.1 of
the Credit Agreement is hereby amended to read as follows:

           "'APPLICABLE MARGIN' means the following per annum percentages,
     applicable in the following situations:

<PAGE>

<TABLE>
<CAPTION>
                                                                          LIBOR
                              Applicability                               Basis
                              -------------                               ------
     <S>                                                                  <C>
     (a)   The Leverage Ratio is greater than 3.50 to 1                    2.250

     (b)   The Leverage Ratio is greater than 3.00 to 1 but less than      1.750
           or equal to 3.50 to 1 

     (c)   The Leverage Ratio is less than or equal to 3.00 to 1 and

           (i)      The Fixed Charge Coverage Ratio is less                1.250
                    than 2.00 to 1 

           (ii)     The Fixed Charge Coverage Ratio is greater than or     1.000
                    equal to 2.00 to 1 but less than 2.25 to 1

           (iii)    The Fixed Charge Coverage Ratio is greater than or     0.875
                    equal to 2.25 to 1 but less than 3.00 to 1

           (iv)     The Fixed Charge Coverage Ratio is greater than or     0.750
                    equal to 3.00 to 1 but less than 3.75 to 1

           (v)      The Fixed Charge Coverage Ratio is greater than or     0.625
                    equal to 3.75 to 1 but less than 4.50 to 1 

           (vi)     The Fixed Charge Coverage Ratio is greater than or     0.500
                    equal to 4.50 to 1 
</TABLE>

     The Applicable Margin payable by the Borrower on the Advances outstanding
     hereunder shall be subject to reduction or increase, as applicable and as
     set forth in the table above, on a quarterly basis according to the
     performance of the Borrower as tested by using the Leverage Ratio or the
     Fixed Charge Coverage Ratio, as applicable, as of the end of the most
     recent Fiscal Quarter (calculated for the twelve Fiscal Periods preceding
     the date of determination); PROVIDED, that each adjustment in the
     Applicable Margin shall be effective with respect to Advances (i) made
     following receipt by the Lenders of the financial statements required
     pursuant to SECTION 6.1 or 6.2, as applicable, hereof and the Compliance
     Certificate required pursuant to SECTION 6.3 hereof, on the date of making
     of such Advance and (ii) outstanding on the date of receipt of the
     financial statements referred to in clause (i) immediately preceding, on
     the date of receipt of such financial statements.  If such financial
     statements and Compliance Certificate are not received by the Lenders by
     the date required, the Applicable Margin shall be determined as if the
     Leverage Ratio is greater than 3.50 to 1 until such time as such financial
     statements and Compliance Certificate are received.  In addition, the
     Applicable Margin shall be increased above the per annum percentages set
     forth above by 0.750 on each Utilization Premium Date."

     (b)   The definition of "COMMITMENT" set forth in SECTION 1.1 of the
Credit Agreement is hereby amended to read as follows:

                                      -2-

<PAGE>

           "'COMMITMENT' means the commitment of the Lenders, subject to the
     terms and conditions hereof, to make Advances or to issue or participate in
     Letters of Credit up to an aggregate principal amount of $230,000,000, as
     such amount may be reduced pursuant to SECTION 2.6 hereof."

     (c)   The definition of "DEBT FOR BORROWED MONEY" set forth in SECTION 1.1
of the Credit Agreement is hereby amended to read as follows:

           "'DEBT FOR BORROWED MONEY' means all indebtedness, direct or
     indirect, whether or not represented by bonds, debentures, notes or other
     securities, for the repayment of money borrowed or the deferred purchase
     price of property or services, and shall include, without  duplication,
     Securitization Indebtedness.  Debt for Borrowed Money does not include,
     without limitation, (a) accounts payable or accrued liabilities incurred in
     the ordinary course of business, including advances from customers and
     trade payables financed through floor plan arrangements, (b) current or
     deferred income taxes, and (c) provided that any applicable Restricted
     Subsidiary has executed a Subsidiary Guaranty and a Security Agreement,
     (i) Indebtedness owed by a Restricted Subsidiary to the Borrower,
     (ii) Indebtedness owed by the Borrower to a Restricted Subsidiary, and
     (iii) Indebtedness owed by a Subsidiary to a Restricted Subsidiary."

     (d)   The definition of "EBITDAR" set forth in SECTION 1.1 of the Credit
Agreement is hereby amended to read as follows:

           "'EBITDAR' means, for any period, determined in accordance with GAAP
     on a consolidated basis for the Borrower and its Subsidiaries, the sum of
     (a) EBIT, plus (b) depreciation, amortization and other non-cash charges,
     plus (c) lease expense pursuant to Operating Leases, plus (d) without
     duplication, the Approved Restructuring Charges; PROVIDED, that, in the
     event that an Acquisition for which the Acquisition Consideration is equal
     to or exceeds $150,000,000 is consummated during such period, "EBITDAR"
     shall be determined on a PRO FORMA basis (as determined by the Borrower,
     such determination to be made in good faith based upon such financial
     information as is available to the Borrower and using reasonable
     assumptions) as if such Acquisition had occurred on the first day of such
     period; PROVIDED, FURTHER, HOWEVER, notwithstanding the above, only the
     EBITDAR of the business and assets acquired in the Computer City
     Acquisition from and after the date of closing of the Computer City
     Acquisition shall be included in the calculation of EBITDAR."

     (e)   The definition of "FIXED CHARGES" set forth in SECTION 1.1 of the
Credit Agreement is hereby amended to read as follows:

           "'FIXED CHARGES' means, for any date of calculation, calculated for
     the Borrower and its Subsidiaries on a consolidated basis in accordance
     with GAAP, the sum of, without duplication, (a) interest expense (including
     but not limited to interest expense pursuant to Capitalized Lease
     Obligations), plus (b) lease expense under Operating Leases, plus (c) such

                                       -3-

<PAGE>

     amounts in connection with any Securitization as would constitute interest
     expense under GAAP if such Securitization were treated as an on-balance
     sheet liability, in each case for the applicable period preceding the date
     of calculation, plus (d) Dividends and Treasury Stock Purchases, in each
     case for the applicable period immediately preceding the date of
     calculation; PROVIDED, that, in the event that an Acquisition for which the
     Acquisition Consideration is equal to or exceeds $150,000,000 is
     consummated during such period, "FIXED CHARGES" shall be determined on a
     PRO FORMA basis (as determined by the Borrower, such determination to be
     made in good faith based upon such financial information as is available to
     the Borrower and using reasonable assumptions) as if such Acquisition had
     occurred on the first day of such period; PROVIDED, FURTHER, HOWEVER,
     notwithstanding the above, only the Fixed Charges of Computer City and its
     Subsidiaries from and after the date of closing of the Computer City
     Acquisition shall be included in the calculation of Fixed Charges."

     (f)   The definition of "INDEBTEDNESS" set forth in SECTION 1.1 of the
Credit Agreement is hereby amended to read as follows:

           "'INDEBTEDNESS' means, with respect to any Person, without
     duplication, (a) all items, except accounts payable arising in the normal
     course of business, which in accordance with GAAP would be included in
     determining total liabilities as shown on the liability side of a balance
     sheet of such Person, (b) all obligations secured by any Lien other than
     Permitted Liens on any property or asset owned by such Person (other than
     accounts payable arising in the ordinary course of business), whether or
     not the obligation secured thereby shall have been assumed, (c) to the
     extent not otherwise included, all Capitalized Lease Obligations, all
     Guaranties, all reimbursement obligations in respect of letters of credit,
     all obligations under Interest Hedge Agreements, and all Securitization
     Indebtedness of such Person, and (d) any "withdrawal liability" of such
     Person, as such term is defined under Part I of Subtitle E of Title IV of
     ERISA."

     (g)   The definition of "LOAN DOCUMENTS" set forth in SECTION 1.1 of the
Credit Agreement is hereby amended to read as follows:

           "'LOAN DOCUMENTS' means this Agreement, the Notes, the Subsidiary
     Guaranty, the Fee Letter, each Collateral Document, any Interest Hedge
     Agreement entered into with any Lender or any Lender Affiliate, and any
     other document or agreement executed or delivered from time to time by an
     officer of the Borrower or any Subsidiary in connection herewith or as
     security for the Obligations."

     (h)   The definition of "NET WORTH" set forth in SECTION 1.1 of the Credit
Agreement is hereby amended to read as follows:

           "'NET WORTH' means, for the Borrower and its Subsidiaries, on a
     consolidated basis, determined in accordance with GAAP, the sum of: 
     (a) capital stock taken at stated or par

                                    -4-

<PAGE>

     value, plus (b) paid in capital plus (c) retained earnings, plus (d) the
     aggregate amount of Approved Restructuring Charges taken after March 27,
     1999, less (e) treasury stock."

     (i)   The definition of "OBLIGATIONS" set forth in SECTION 1.1 of the
Credit Agreement is hereby amended to read as follows:

           "'OBLIGATIONS' means (a) all obligations of any nature (whether
     matured or unmatured, fixed or contingent, including the Reimbursement
     Obligations) of the Borrower or any Subsidiary to the Lenders or any Lender
     Affiliate under the Loan Documents as they may be amended from time to
     time, and (b) all obligations of the Borrower or any Subsidiary for losses,
     damages, expenses, expenses or any other liabilities of any kind that any
     Lender or any Lender Affiliate may suffer by reason of a breach by the
     Borrower or any Subsidiary of any obligation, covenant or undertaking with
     respect to any Loan Document."

     (j)   The definition of "PERMITTED LIENS" set forth in SECTION 1.1 of the
Credit Agreement is hereby amended by amending clause (a) thereof to read as
follows:

           "(a) Any Lien in favor of the Administrative Lender for the benefit
     of the Lenders and any Lender Affiliate to secure the Obligations;"

     (k)   The definition of "SUBSIDIARY GUARANTY" set forth in SECTION 1.1 of
the Credit Agreement is hereby amended to read as follows:

           "'SUBSIDIARY GUARANTY' means the Subsidiary Guaranty, executed by
     each Restricted Subsidiary of the Borrower (other than CompUSA Net.com),
     guarantying payment and performance of the Obligations, substantially in
     the form of EXHIBIT B hereto, as such agreement may be amended, modified,
     supplemented or restated from time to time."

     (l)   SECTION 1.1 of the Credit Agreement is hereby amended by adding the
following defined terms thereto in proper alphabetical order:

           "ACCOUNT" has the meaning assigned to such term in the UCC.

           "APPROVED RESTRUCTURING CHARGES" means those certain restructuring 
     charges related to potential closing of distribution warehouse and 
     write-off of related DCC-OE software, potential store closings, 
     potential write-off of certain training software in connection with the 
     restructuring of the Borrower's training business, and other 
     restructuring charges of a similar nature, the cash charges with respect 
     to all of which may not exceed $5,000,000 in aggregate amount during the 
     term of this Agreement and the non-cash charges with respect to all of 
     which may not exceed $20,000,000 in aggregate amount during the term of 
     this Agreement; PROVIDED, HOWEVER , Approved Restructuring Charges shall 
     not include the restructuring charges of Comp USA Net.com and mail order 
     Subsidiaries in an aggregate amount of $10,000,000.

                                      -5-

<PAGE>

           "BORROWING BASE" means, at the time in question, an amount equal to
     75% of Eligible Accounts.

           "BORROWING BASE CERTIFICATE" means that certain certificate, signed
     by an Authorized Signatory, in substantially the form of Exhibit G,
     appropriately completed.

           "CAPITAL EXPENDITURES" means, for any period, cash expenditures made
     by the Borrower and its Subsidiaries to acquire or construct fixed assets,
     plant and equipment (including renewals, improvements and replacements
     during such period) computed in accordance with GAAP.

           "COLLATERAL" means any collateral granted by any Person to the
     Administrative Lender to secure the Obligations.

           "COLLATERAL DOCUMENT" means any document under which Collateral is
     granted and any document related thereto.

           "COMPUSA NET.COM" means CompUSA Net.com Inc.,  a Delaware
     corporation, of which 100% of the issued and outstanding capital stock will
     be owned by the Borrower on March 28, 1999, and which, until otherwise
     designated by the Borrower as an Unrestricted Subsidiary as provided
     herein, shall be a Restricted Subsidiary.

           "ELIGIBLE ACCOUNTS" means at the time of any determination thereof,
     each Account as to which the following requirements have been fulfilled to
     the reasonable satisfaction of the Administrative Lender:

           (a)    The Borrower or any Restricted Subsidiary has lawful and
     absolute title to such Account;

           (b)    Such Account is a valid, legally enforceable obligation of
     the Person who is obligated under such Account (the "account debtor") for
     goods or services delivered or rendered to such Person;

           (c)    If such Account and other Accounts are owed by a creditor of
     the Borrower or any Restricted Subsidiary, the amount of all such Accounts
     included as Eligible Accounts shall be the amount by which all such
     Accounts exceeds the aggregate accounts payable owed by the Borrower or
     such Restricted Subsidiary to such creditor;

           (d)    There has been excluded from such Account any portion that is
     subject to any asserted dispute, offset, discount, counterclaim or other
     claim or defense on the part of the account debtor or to any asserted claim
     on the part of the account debtor denying liability under such Account;

                                     -6-

<PAGE>

           (e)    The Borrower or any Restricted Subsidiary has full and
     unqualified right to assign and grant a security interest in such Account
     to the Administrative Lender as security for the Obligations;

           (f)    Such Account is evidenced by an invoice rendered to the
     account debtor (and is not evidenced by chattel paper, promissory note or
     other instrument payable to the Borrower or any Restricted Subsidiary) and
     is not the result of a conditional sales contract or agreement;

           (g)    Such Account has not been due and payable for more than 90
     days from the invoice date; provided, that no Accounts from an account
     debtor shall constitute Eligible Accounts if 50% or more of the aggregate
     dollar amount of all Accounts owed to the Borrower or any Restricted
     Subsidiary by such account debtor have been due and payable for 30 days or
     more from their respective invoice dates;

           (h)    No account debtor in respect of such Account is (i) primarily
     conducting business in and organized under the laws of any jurisdiction
     located outside the United States of America, (ii) the subject of a
     proceeding under any Debtor Relief Laws or (iii) a federal, state or local
     governmental body;

           (i)    No account debtor in respect of such Account is (i) an
     Affiliate of the Borrower or any Restricted Subsidiary or (ii) an employee
     of the Borrower or any Restricted Subsidiary; and

           (j)    Such Account is (i) subject to a fully perfected first
     priority security interest in favor of Administrative Lender pursuant to
     the Loan Documents, prior to the rights of, and enforceable as such
     against, any other Person (including holders of a purchase money security
     interest) and (ii) not subject to any Lien in favor of any other Person
     other than Permitted Liens.

           "INTEREST HEDGE AGREEMENTS" means any and all agreements, devices or
     arrangements designed to protect at least one of the parties thereto from
     the fluctuations of interest rates, exchange rates or forward rates
     applicable to such party's assets, liabilities or exchange transactions,
     including, but not limited to, dollar-denominated or cross-currency
     interest rate exchange agreements, forward currency exchange agreements,
     interest rate cap or collar protection agreements, forward rate current or
     interest rate options, puts and warrants, as the same may be amended or
     modified and in effect from time to time, and any and all cancellations,
     buy backs, reversals, terminations or assignments of any of the foregoing.

           "LENDER AFFILIATE" means any Person (a) that, directly or
     indirectly, Controls or is Controlled By or Under common Control with, any
     Lender and (b) that has entered into an Interest Hedge Agreement with the
     Borrower or any of its Subsidiaries.

                                      -7-

<PAGE>

           "NON-STOCK ACQUISITION CONSIDERATION" means any Acquisition
     Consideration which is not Stock Acquisition Consideration.

           "PERMITTED STOCK SALES" means the sale or sales of capital stock of
     CompUSA Net.com for fair market value (as determined by the Board of
     Directors of the Borrower) pursuant to an initial public offering or any
     other sale or sales to Persons who are not Affiliates, such that the public
     investors and/or such other investors that are not Affiliates would own in
     the aggregate up to 30% of the issued and outstanding capital stock of Comp
     USA Net.com.

           "SECURITY AGREEMENT" means that certain security agreement executed
     by the Borrower and each of its Restricted Subsidiaries, substantially in
     the form of EXHIBIT F hereto, as such agreement may be amended, modified,
     supplemented or restated from time to time.

           "STOCK ACQUISITION CONSIDERATION" means Acquisition Consideration
     consisting of capital stock or other equity securities or interests.

           "UTILIZATION PREMIUM DATE" means any date (a) on and after which the
     Senior Subordinated Notes have been paid in full (other than directly or
     indirectly with proceeds of Subordinated Debt) and (b) on which the
     Utilization Rate is greater than 4/10.

           "UTILIZATION RATE" means, at any date, a fraction (a) the numerator
     of which is the aggregate principal amount of all Advances and
     Reimbursement Obligations at such date and (b) the denominator of which is
     the amount of the Commitment at such date, determined in each case after
     giving effect to any transactions at such date.

     (m)   SECTION 2.4(a) of the Credit Agreement is hereby amended to read as
follows:

           "(a)   COMMITMENT FEE.  Subject to SECTION 11.9 hereof, the Borrower
     agrees to pay to the Administrative Lender, for the ratable account of the
     Lenders, a commitment fee on the daily average Unused Portion at the
     following per annum percentages, applicable in the following situations:

<TABLE>
<CAPTION>
                            Applicability                            Percentage
                            -------------                            ----------
     <S>                                                             <C>
     (a)    The Leverage Ratio is greater than 3.00 to 1               0.500

     (b)    The Leverage Ratio is less than or equal to 3.00 to 1

            (i)    The Fixed Charge Coverage Ratio is less than        0.350
                   and 2.00 to 1

                                     -8-

<PAGE>

            (ii)   The Fixed Charge Coverage Ratio is greater than     0.300
                   or equal to 2.00 to 1 but less than 2.25 to 1

            (iii)  The Fixed Charge Coverage Ratio is greater than     0.250
                   or equal to 2.25 to 1 but less than 3.00 to 1

            (iv)   The Fixed Charge Coverage Ratio is greater than     0.200
                   or equal to 3.00 to 1 but less than 3.75 to 1

            (v)    The Fixed Charge Coverage Ratio is greater than     0.175
                   or equal to 3.75 to 1 but less than 4.50 to 1

            (vi)   the Fixed Charge Coverage Ratio is greater than     0.150
                   or equal to 4.50 to 1
</TABLE>

     Such fee shall accrue beginning on the Agreement Date and shall be
     (i) payable in arrears on each Quarterly Date and on the Maturity Date,
     fully earned when due and, subject to SECTION 11.9 hereof, nonrefundable
     when paid and (ii) subject to SECTION 11.9 hereof, computed on the basis of
     a 360-day year, for the actual number of days elapsed.  The commitment fee
     shall be subject to reduction or increase, as applicable and as set forth
     in the table above, on a quarterly basis according to the performance of
     the Borrower as tested by using the Leverage Ratio or the Fixed Charge
     Coverage Ratio, as applicable, as of the end of the most recent Fiscal
     Quarter (calculated for the twelve Fiscal Periods preceding the date of
     determination).  Any such increase or reduction in such fee shall be
     effective on the date of receipt by the Lenders of the financial statements
     required pursuant to SECTION 6.1 or 6.2, as applicable, hereof and the
     Compliance Certificate required pursuant to SECTION 6.3 hereof.  If such
     financial statements and Compliance Certificate are not received by the
     Lenders on the date required, the fee payable in respect of the Commitment
     shall be determined as if the Leverage Ratio is greater than 3.00 to 1
     until such time as such financial statements and Compliance Certificate are
     received."

     (n)   SECTION 2.4 of the Credit Agreement is hereby further amended by
adding a new clause (d) thereto to read as follows:

           "(d)   ADDITIONAL FEE.  Subject to SECTION 11.9 hereof, the Borrower
     agrees to pay to the Administrative Lender, for the account of each Lender,
     on the first date, if any, that the Utilization Rate exceeds 4/10 during
     the period from and including the date on which the Senior Subordinated
     Notes are paid in full through and including the date 90 days after the
     Senior Subordinated Notes are paid in full, a fee in an amount equal to the
     product of (a) 0.25% multiplied by (b) each Lender's pro rata part of the
     Commitment."

     (o)   SECTION 2.16(f)(i) of the Credit Agreement is hereby amended to read
as follows:

                                       -9-

<PAGE>

           "(f)   COMPENSATION FOR STANDBY LETTERS OF CREDIT.

                  (i)    CREDIT FEE.  Subject to SECTION 11.9 hereof, the
           Borrower shall pay to the Administrative Lender for the account of
           each Lender a fee (which shall accrue beginning on the Agreement
           Date and shall be payable quarterly in arrears on each Quarterly
           Date and on the Maturity Date) on the average daily amount available
           for drawing under all outstanding Standby Letters of Credit at the
           following per annum percentages, applicable in the following
           situations:

<TABLE>
<CAPTION>
                            Applicability                             Percentage
                            -------------                             ----------
           <S>                                                        <C>
           (a)   The Leverage Ratio is greater than 3.50 to 1           2.250

           (b)   The Leverage Ratio is greater than 3.00 to 1 but       1.750 
                 less than or equal to 3.50 to 1 

           (c)   The Leverage Ratio is less than or equal to
                 3.00 to 1 and

                 (i)    The Fixed Charge Coverage Ratio is less         1.250 
                        than 2.00 to 1

                 (ii)   The Fixed Charge Coverage Ratio is greater     1.000 
                        than or equal to 2.00 to 1 but less than
                        2.25 to 1

                 (iii)  The Fixed Charge Coverage Ratio is greater      0.875 
                        than or equal to 2.25 to 1 but less than
                        3.00 to 1 

                 (iv)   The Fixed Charge Coverage Ratio is greater      0.750 
                        than or equal to 3.00 to 1 but less than
                        3.75 to 1 

                 (v)    The Fixed Charge Coverage Ratio is greater      0.625 
                        than or equal to 3.75 to 1 but less than
                        4.50 to 1

                 (vi)   The Fixed Charge Coverage Ratio is grater       0.500 
                        than or equal to 4.50 to 1
</TABLE>

           The fee payable in respect of the Standby Letters of Credit shall be
           subject to reduction or increase, as applicable and as set forth in
           the table above, on a quarterly basis according to the performance
           of the Borrower as tested by using the Leverage Ratio or the Fixed
           Charge Coverage Ratio, as applicable, as of the end of the most
           recent Fiscal Quarter (calculated for the twelve Fiscal Periods
           preceding the date of determination).  Any such increase or
           reduction in such fee shall be effective on the date of receipt by
           the Lenders of the financial statements required pursuant to
           SECTION 6.1 or 6.2, as applicable, hereof and the Compliance
           Certificate required pursuant to SECTION 6.3 hereof.  If such
           financial statements and Compliance Certificate are not received by
           the date required, the fee payable in respect of the

                                       -10-

<PAGE>

           Letters of Credit shall be determined as if the Leverage Ratio is 
           greater than 3.50 to 1 until such time as such financial 
           statements and Compliance Certificate are received.  In addition, 
           the fee payable in respect of Letters of Credit shall be increased 
           above the per annum percentages set forth above by 0.750 on each 
           Utilization Premium Date.  Subject to SECTION 11.9 hereof, such 
           fee shall be computed on the basis of a 360-day year for the 
           actual number of days elapsed."

     (p)   SECTION 3.2 of the Credit Agreement is hereby amended by
(i) deleting "and" after clause (c) thereof, (ii) deleting "." at the end of
clause (d) thereof and inserting "; and" in lieu thereof and (iii) adding the
following new clause (e) thereto to read as follows:

           "(e)   The Administrative Lender shall have received a duly executed
     Borrowing Base Certificate evidencing that, after giving effect to the
     proposed Advance or Letter of Credit, the aggregate Advances and Letters of
     Credit do not exceed the Borrowing Base."

     (q)   SECTION 5.9 of the Credit Agreement is hereby amended to read as
follows:

           "Section 5.9  USE OF PROCEEDS.  The Borrower shall use the proceeds
     of Advances for general corporate purposes, including, without limitation,
     (i) refinancing all outstanding debt (other than in respect of the Existing
     Letters of Credit) under the Existing Credit Agreement, (ii) working
     capital advances, (iii) capital expenditures, (iv) acquisitions,
     (v) funding reimbursements of letter of credit drawings, and
     (vi) repurchasing or redeeming the Senior Subordinated Notes in part or in
     full after December 31, 1999."

     (r)   ARTICLE 5 of the Credit Agreement is hereby amended by adding the
following SECTION 5.12 thereto to read as follows:

           "Section 5.12 FURTHER ASSURANCES.  At any time or from time to
     time upon reasonable request by the Administrative Lender, the Borrower or
     any of its Subsidiaries shall execute and deliver such further documents
     and do such other acts and things as the Administrative Lender may
     reasonably request in order to effect fully the purposes of this Agreement
     and the other Loan Documents and to provide for payment of the Obligations
     in accordance with the terms of this Agreement and the other Loan
     Documents.  At the time of delivery of the financial statements set forth
     in SECTIONS 6.1 and 6.2 hereof, if the information provided therein has
     changed since the last delivery thereof, the Borrower agrees to update and
     deliver to the Administrative Agent SCHEDULE 4 hereto (with respect to the
     identifies, jurisdictions of organizations and ownership of the Borrower's
     Subsidiaries).  The Borrower further agrees to update the information on
     the Schedules to the Security Agreements promptly upon discovery that the
     information provided therein is not complete and correct.  The Borrower
     shall cause each Restricted Subsidiary (other than CompUSA Net.com) to
     execute and deliver a Subsidiary Guaranty and shall cause each Restricted
     Subsidiary (other than CompUSA Net.com) to execute and deliver a Security
     Agreement, together with such board

                                      -11-

<PAGE>

     resolutions, officer's certificates and opinions of counsel as the
     Administrative Lender shall reasonably request related thereto."

     (s)   ARTICLE 6 of the Credit Agreement is hereby amended by adding the
following SECTION 6.7 thereto to read as follows:

           "Section 6.7  COLLATERAL.  Within 15 days after the end of any
     calendar month in which Advances or Letters of Credit were outstanding on
     the last day of such month, a Borrowing Base Certificate, together with an
     aging of Accounts in form and substance satisfactory to the Administrative
     Lender.

     (t)   SECTION 7.1 of the Credit Agreement is hereby amended by amending
clause (e) thereto to read as follows:

           "(e)   Indebtedness of (i) a Restricted Subsidiary to the Borrower,
     (ii) a Restricted Subsidiary to a Restricted Subsidiary (other than CompUSA
     Net.com), (iii) the Borrower to a Restricted Subsidiary (other than CompUSA
     Net.com), (iv) of CompUSA Net.com to one of its subsidiaries, or
     (v) indebtedness of subsidiaries of CompUSA Net.com to CompUSA Net.com;"

     (u)   SECTION 7.3 of the Credit Agreement is hereby amended by amending
clause (b) thereto to read as follows:

           "(b)   Investments in, or transfer of any assets to, (i) CompUSA
     Net.com not to exceed the greater of (A) $60,000,000 in aggregate principal
     amount calculated on a net basis (excluding the contribution of assets of
     PCs Compleat, Inc. to CompUSA Net.com to be made on March 28, 1999), or
     (B) 15% of Net Worth at any time, and provided that if there are any
     amounts outstanding under the intercompany loan made by the Borrower to
     CompUSA Net.com (the "INTERCOMPANY LOAN") and CompUSA Net.com receives cash
     from the issuance of equity or from a contribution from a Person which is
     not an Affiliate, CompUSA Net.com must repay the Intercompany Loan in full
     to the Borrower if (a) there are Advances outstanding or (b) if there are
     no Advances outstanding and the Borrower has less than $12,000,000 in Cash
     and Cash Equivalents, (ii) one or more Subsidiaries that (A)(1) are or
     immediately become subject to the provisions hereof, and (2) are or
     immediately become party to the Subsidiary Guaranty and the Security
     Agreement, (iii) have been formed for the sole purpose of engaging in a
     securitization permitted by SECTION 7.4(a)(iii) hereof, or
     (iv) Unrestricted Subsidiaries; PROVIDED, HOWEVER, the aggregate amount of
     Investments in Unrestricted Subsidiaries pursuant to this clause (iv)
     (calculated on a net basis by taking into account any proceeds received by
     the Borrower or any Restricted Subsidiary on a liquidation or repayment of
     any such Investments) shall not exceed, together with other Investments
     pursuant to SECTION 7.3(f) hereof and net Investments in CompUSA Net.com
     pursuant to clause (i) above, 15% of Net Worth at any time;"

                                      -12-

<PAGE>

     (v)   SECTION 7.3 of the Credit Agreement is hereby further amended by
amending clause (f) thereto to read as follows:

           "(f)   Other Investments (calculated on a net basis by taking into
     account any proceeds received by the Borrower or any Restricted Subsidiary
     on a liquidation or replacement of any such Investment) not to exceed,
     together with Investments in Unrestricted Subsidiaries pursuant to
     SECTION 7.3(b)(iv) hereof and net Investments in CompUSA Net.com pursuant
     to SECTION 7.3(b)(i) hereof, 15% of Net Worth at any time; and"

     (w)   SECTION 7.4(a) of the Credit Agreement is hereby amended by
(a) deleting "and" after clause (v) thereof and (b) adding an new clause (vi)
thereto to read as follows:

           "(vi)  Permitted Stock Sales;"

     (x)   SECTION 7.4(a) of the Credit Agreement is hereby further amended by
redesignating clause "(vi)" thereof as clause "(vii)" and amending such clause
to read as follows:

           "(vii) any other sale, lease, abandonment, transfer or disposition
     in any Fiscal Year of assets (other than Collateral) for full and fair
     consideration and which assets do not in aggregate amount exceed 5% of Net
     Worth as of the end of the immediately preceding Fiscal Year;"

     (y)   SECTION 7.4(b) of the Credit Agreement is hereby amended to read as
follows:

           "(b)   enter into any merger or consolidation (i) unless with
     respect to a merger or consolidation, the Borrower shall be the surviving
     corporation, unless the merger or consolidation involves a Restricted
     Subsidiary (other than CompUSA Net.com) and the Borrower is not merging or
     consolidating with another Person, and either (A) such Restricted
     Subsidiary shall be the surviving corporation, (B) the survivor of the
     merger becomes a Restricted Subsidiary that becomes a party to the
     Subsidiary Guaranty and the Security Agreement, (C) the entity formed in
     the consolidation becomes a Restricted Subsidiary that becomes a party to
     the Subsidiary Guaranty and the Security Agreement, or (i) the survivor is,
     or is properly designated as, an Unrestricted Subsidiary, (ii) if such
     transaction is being utilized to circumvent compliance with any term or
     provision herein and (iii) unless no Default or Event of Default shall then
     be in existence or occur as a result of such transaction; or"

     (z)   SECTION 7.6 of the Credit Agreement is hereby amended to read as
follows:

           "Section 7.6  RESTRICTED PAYMENTS.  The Borrower shall not, and shall
     not permit any Restricted Subsidiary to, directly or indirectly declare,
     pay or make any Restricted Payments; provided, however, (a) any Restricted
     Subsidiary may declare and pay Dividends to the Borrower or another
     Restricted Subsidiary (other than CompUSA Net.com), (b) the

                                       -13-

<PAGE>

     Borrower may make loans to directors, officers and employees of Borrower 
     and its Subsidiaries during any Fiscal Year (calculated net of loan 
     repayments), together with the Guaranty of Indebtedness of directors, 
     officers and employees permitted pursuant to SECTION 7.5 hereof during 
     such Fiscal Year, in an aggregate amount not to exceed $1,000,000, (c) 
     the Borrower may defease, redeem, repurchase or prepay the Senior 
     Subordinated Notes in part or in full (but not with proceeds of Advances 
     prior to January 1, 2000), and (d) provided that the Leverage Ratio was 
     less than 4.00 to 1 and the Fixed Charge Coverage Ratio was greater than 
     1.50 to 1 for the two consecutive Fiscal Quarters immediately preceding 
     any proposed Dividend or Treasury Stock Purchase, the Borrower may pay 
     Dividends and make Treasury Stock Purchases (net of cash proceeds 
     received by the Borrower upon the reissuance of any treasury stock) of 
     its shares of capital stock in an aggregate amount (excluding the amount 
     of any Treasury Stock Purchases during the Special Repurchase Period) 
     not to exceed the sum of (i) $50,000,000, plus (ii) 50% of cumulative 
     Net Income for the period from, but not including, September 27, 1997 
     through the date of the proposed payment or purchase (but excluding from 
     the calculation of such cumulative Net Income the effect, if any, of any 
     Fiscal Quarter (or portion of a Fiscal Quarter not then ended) of the 
     Borrower for which Net Income was a negative number); provided, however, 
     the Borrower shall not pay or make any such Restricted Payments set 
     forth in clause (b), (c) or (d) above unless there shall exist no 
     Default prior to or after giving effect to any such proposed Restricted 
     Payment."

     (aa)  SECTION 7.9 of the Credit Agreement is hereby amended to read as
follows:

           "Section 7.9  LEVERAGE RATIO.  At the end of each Fiscal Quarter
     indicated below, the Borrower shall not permit the Leverage Ratio to be
     greater than the ratio set forth below opposite such Fiscal Quarter.

<TABLE>
<CAPTION>

                      Fiscal Quarter                           Ratio
                      --------------                           -----
      <S>                                                    <C>
      Third Fiscal Quarter of Fiscal Year 1999               4.85 to 1

      Fourth Fiscal Quarter of Fiscal Year 1999              4.55 to 1

      First Fiscal Quarter of Fiscal Year 2000               5.25 to 1

      Second Fiscal Quarter of Fiscal Year 2000              5.75 to 1

      Third Fiscal Quarter of Fiscal Year 2000               5.25 to 1

      Fourth Fiscal Quarter of Fiscal Year 2000              5.00 to 1

      First Fiscal Quarter of Fiscal Year 2001               4.40 to 1

      Second Fiscal Quarter of Fiscal Year 2001              4.10 to 1

      Third Fiscal quarter of Fiscal Year 2001               4.00 to 1"
</TABLE>

                                      -14-

<PAGE>

     (ab)  SECTION 7.10 of the Credit Agreement is hereby amended to read as
follows:

           "Section 7.10 FIXED CHARGE COVERAGE RATIO.  The Borrower shall
     not permit the Fixed Charged Coverage Ratio to be less than the ratio set
     forth below opposite such Fiscal Quarter:

<TABLE>
<CAPTION>
                         Fiscal Quarter                            Ratio
                         --------------                            -----
     <S>                                                         <C>
     Third Fiscal Quarter of Fiscal Year 1999                    1.10 to 1

     Fourth Fiscal Quarter of Fiscal Year 1999                   1.10 to 1

     First Fiscal Quarter of Fiscal Year 2000                    1.20 to 1

     Second Fiscal Quarter of Fiscal Year 2000                   1.00 to 1

     Third Fiscal Quarter of Fiscal Year 2000                    1.20 to 1

     Fourth Fiscal Quarter of Fiscal Year 2000                   1.25 to 1

     Each Fiscal Quarter thereafter                              1.50 to 1"
</TABLE>

     (ac)  SECTION 7.11 of the Credit Agreement is hereby amended to read as
follows:

           "Section 7.11 NET WORTH.  The Borrower shall not permit the Net
     Worth to be less than an amount equal to the sum of (i) $390,000,000, plus
     (ii) 50% of cumulative Net Income for the period from, but not including,
     March 27, 1999 through the date of calculation (but excluding from the
     calculation of such cumulative Net Income the effect, if any, of any Fiscal
     Quarter (or portion of a Fiscal Quarter not then ended) of the Borrower for
     which Net Income was a negative number), plus (iii) an amount equal to 75%
     of the net worth of any Person that becomes a Subsidiary of the Borrower or
     is merged into or consolidated with the Borrower or any Subsidiary of the
     Borrower or substantially all of the assets of which are acquired by the
     Borrower or any Subsidiary of the Borrower to the extent the purchase price
     paid therefor if paid in equity securities of the Borrower or any of its
     Subsidiaries, plus (iv) 75% of the Net Cash Proceeds (but without
     duplication to the extent that such Net Cash Proceeds are included in
     determining Net Income and accounted for in clause (ii) above) of any
     offerings of capital stock or other equity interests of the Borrower or any
     of its Subsidiaries or pursuant to the conversion or exchange of any
     convertible Subordinated Debt or redeemable preferred stock into capital
     stock or other equity interests of the Borrower or any of its Subsidiaries
     since  March 27, 1999."

     (ad)  SECTION 7.15 of the Credit Agreement is hereby amended to read as
follows:

           "Section 7.15 ACQUISITIONS.  The Borrower shall not, and shall not
     permit any Restricted Subsidiary to, make any Acquisition; provided,
     however, if immediately prior to

                                      -15-

<PAGE>

     and after giving effect to the proposed Acquisition there shall not 
     exist a Default or Event of Default, the Borrower or any Restricted 
     Subsidiary may make an Acquisition so long as (i) such Acquisition shall 
     not be opposed by the board of the directors of the Person being 
     acquired, (ii) the Administrative Lender shall have received written 
     notice of such Acquisition at least 15 calendar days prior to the date 
     of consummation of such Acquisition, together with a Compliance 
     Certificate setting forth the covenant calculations after giving effect 
     to the proposed Acquisition, (iii) the assets, property or business 
     acquired shall be within the description contained in SECTION 4.1(d) 
     hereof, (iv) if the Acquisition results in a new Restricted Subsidiary, 
     (A) such Subsidiary shall execute a Subsidiary Guaranty and a Security 
     Agreement and (B) the Administrative Lender receives within five (5) 
     calendar days after the consummation of such Acquisition such board 
     resolutions, officer's certificates and opinions of counsel as the 
     Administrative Lender shall reasonably request in connection with such 
     Acquisition, and (v)(A) the Acquisition Consideration for such 
     Acquisition consists entirely of Stock Acquisition Consideration or (B) 
     if the Acquisition Consideration for such Acquisition includes Non-Stock 
     Acquisition Consideration, the Leverage Ratio was less than 4.00 to 1 
     and the Fixed Charge Coverage Ratio was greater than 1.50 to 1 for the 
     two consecutive Fiscal Quarters immediately preceding such proposed 
     Acquisition."

     (ae)  ARTICLE 7 of the Credit Agreement is hereby amended by adding a new
SECTION 7.17 thereto to read as follows:

           "Section 7.17 CAPITAL EXPENDITURES.  The Borrower shall not, and
     shall not permit any Restricted Subsidiary to, directly or indirectly incur
     Capital Expenditures in an aggregate amount in excess of (a) $131,000,000
     during Fiscal Year 1999, (b) $95,000,000 during Fiscal Year 2000, and
     (c) $42,000,000 during Fiscal Year 2001; PROVIDED, HOWEVER, that the
     Borrower and the Restricted Subsidiaries may carry forward the amount of
     any Capital Expenditures permitted to be made in any Fiscal Year but not
     made in such Fiscal Year to the following Fiscal Year, and, if such
     carry-forward is made, Capital Expenditures made in such following Fiscal
     Year shall be applied first against amounts for such following Fiscal Year
     and then against amounts so carried forward from the previous Fiscal Year,
     except that no amount of Capital Expenditures permitted to be carried
     forward pursuant to this PROVISO may be carried forward more than one
     Fiscal Year."

     (af)  ARTICLE 7 of the Credit Agreement is hereby further amended by
adding a new SECTION 7.18 thereto to read as follows:

           "Section 7.18 BORROWING BASE.  The Borrower shall not permit the
     sum of the aggregate outstanding Advances and Reimbursement Obligations to
     exceed the Borrowing Base at any time."

     (ag)  SECTION 8.1 of the Credit Agreement is hereby amended by
(i) deleting "or" after clause (m) thereof, (ii) deleting "." after the end of
clause (n) thereof and adding "; or" in lieu thereof and (iii) adding the
following new clause (o) thereto to read as follows:

                                    -16-

<PAGE>

           "(o)   Any Collateral Document shall for any reason cease to create
     a valid and perfected first priority Lien in any Collateral subject
     thereto, other than as expressly provided or permitted in such Collateral
     Document or in this Agreement."

     (ah)  SECTION 11.11 of the Credit Agreement is hereby amended by
(i) deleting ";" at the end of subclause (vii) of clause (a) thereof and
inserting "," in lieu thereof and (ii) adding a new subclause (viii) to
clause (a) thereof to read as follows:

           "(viii)  amend the definition of Borrowing Base or Eligible
     Receivables or amend SECTION 7.18;"

     (ai)  EXHIBIT C to the Credit Agreement, the Compliance Certificate, is
hereby amended to be in the form of EXHIBIT C to this Third Amendment.

     (aj)  EXHIBIT F to the Credit Agreement, the Security Agreement, is hereby
added to the Credit Agreement, to be in the form of EXHIBIT F to this Third
Amendment.

     (ak)  EXHIBIT G to the Credit Agreement, the Borrowing Base Certificate,
is hereby amended to be in the form of EXHIBIT G to this Third Amendment.

     2.    REPRESENTATIONS AND WARRANTIES TRUE; NO EVENT OF DEFAULT.  By its
execution and delivery hereof, the Borrower represents and warrants that, as of
the date hereof and after giving effect to the amendments contemplated by the
foregoing Section 1:

     (a)   the representations and warranties contained in the Credit Agreement
and the other Loan Documents are true and correct on and as of the date hereof
as made on and as of such date;

     (b)   no event has occurred and is continuing which constitutes a Default
or an Event of Default;

     (c)   Borrower has full power and authority to execute and deliver this
Third Amendment, the Collateral Documents, the $49,066,666.68 Promissory Note
payable to the order of NationsBank, N.A., the $23,000,000 Promissory Note
payable to the order of Wells Fargo Bank (Texas), N.A., the $22,233,333.33
Promissory Note payable to the order of Hibernia National Bank,  the
$22,233,333.33 Promissory Note payable to the order of Credit Lyonnais New York
Branch,  the $22,233,333.33 Promissory Note payable to the order of Credit
Suisse First Boston,  the $22,233,333.33 Promissory Note payable to the order of
Fleet National Bank, the $11,500,000 Promissory Note payable to the order of
First Union National Bank,  the $11,500,000 Promissory Note payable to the order
of Fifth Third Bank,  the $11,500,000 Promissory Note payable to the order of
The Bank of Nova Scotia,  the $11,500,000 Promissory Note payable to the order
of Chase Bank of Texas, National Association,  the $11,500,000 Promissory Note
payable to the order of The Bank of New York, and  the $11,500,000 Promissory
Note payable to the order of Bank One, Texas,

                                      -17-

<PAGE>

N.A. (collectively, the "Replacement Notes", a draft form of which is 
attached to this Third Amendment as EXHIBIT A), each Subsidiary executing a 
Collateral Document has full power and authority to execute and deliver such 
Collateral Document, and the Credit Agreement, as amended hereby, the Third 
Amendment, the Replacement Notes and the Collateral Documents, constitute the 
legal, valid and binding obligations of the Borrower and each Subsidiary, as 
applicable, enforceable in accordance with their respective terms, except as 
enforceability may be limited by applicable debtor relief laws and by general 
principles of equity (regardless of whether enforcement is sought in a 
proceeding in equity or at law) and except as rights to indemnity may be 
limited by federal or state securities laws;

     (d)   neither the execution, delivery and performance of this Third 
Amendment, the Replacement Notes, the Collateral Documents or the Credit 
Agreement, as amended hereby, nor the consummation of any transactions 
contemplated herein or therein, will conflict with any Law, the articles of 
incorporation, bylaws or other governance document of the Borrower or any of 
its Subsidiaries, or any indenture, agreement or other instrument to which 
the Borrower or any of its Subsidiaries or any of their respective property 
is subject; and

     (e)   no authorization, approval, consent, or other action by, notice 
to, or filing with, any governmental authority or other Person, is required 
for the execution, delivery or performance by the Borrower or any of its 
Subsidiaries of this Third Amendment, the Replacement Notes or the Collateral 
Documents, as applicable, or the acknowledgment of this Third Amendment by 
any Guarantor.

     3.    CONDITIONS OF EFFECTIVENESS.  This Third Amendment shall be 
effective as of March 27, 1999 (provided that the reduction of the Commitment 
set forth in Section 1(b) of this Third Amendment shall be effective as of 
May 5, 1999), subject to the following:

     (a)   the Administrative Lender shall have received counterparts of this 
Third Amendment executed by the Determining Lenders;

     (b)   the Administrative Lender shall have received counterparts of this 
Third Amendment executed by the Borrower and acknowledged by each Guarantor;

     (c)   the Administrative Lender shall have received from the Borrower, 
for the account of each Lender delivering an executed signature page to this 
Third Amendment to the Administrative Lender by 5:00 p.m., Dallas time, May 
4, 1999, an amount equal to the product of (A) 0.25% multiplied by (B) each 
Lender's pro rata part of the Commitment;

     (d)   the Administrative Lender shall have received for each Lender such 
Lender's duly executed Replacement Note;

     (e)   the Administrative Lender shall have received the duly executed 
Security Agreement, together with related UCC financing statements, stock 
certificates and stock powers;

                                     -18-

<PAGE>

     (f)   the Administrative Lender shall have received copies of UCC 
searches satisfactory to it;

     (g)   the Administrative Lender shall have received a certified 
resolution of the Board of Directors of the Borrower and each Subsidiary 
executing a Collateral Document authorizing the execution, delivery and 
performance of this Third Amendment, the Collateral Documents and the 
Replacement Notes, as applicable;

     (h)   the Administrative Lender shall have received an opinion of 
counsel to the Borrower, in form and substance satisfactory to the 
Administrative Lender, with respect to the matters set forth in Section 2(c), 
(d) and (e) of this Third Amendment; and

     (i)   the Administrative Lender shall have received, in form and 
substance satisfactory to the Administrative Lender and its counsel, such 
other documents, certificates and instruments as the Administrative Lender 
shall require.

     4.    GUARANTOR ACKNOWLEDGMENT.  By signing below, each of the 
Guarantors (i) acknowledges, consents and agrees to the execution and 
delivery of this Third Amendment, (ii) acknowledges and agrees that its 
obligations in respect of its Subsidiary Guaranty are not released, 
diminished, waived, modified, impaired or affected in any manner by this 
Third Amendment or any of the provisions contemplated herein, (iii) ratifies 
and confirms its obligations under its Subsidiary Guaranty, and (iv) 
acknowledges and agrees that it has no claims or offsets against, or defenses 
or counterclaims to, its Subsidiary Guaranty.

     5.    REFERENCE TO THE CREDIT AGREEMENT.

     (a)   Upon the effectiveness of this Third Amendment, each reference in 
the Credit Agreement to "this Agreement", "hereunder", or words of like 
import shall mean and be a reference to the Credit Agreement, as amended by 
this Third Amendment.

     (b)   The Credit Agreement, as amended by this Third Amendment, and all 
other Loan Documents shall remain in full force and effect and are hereby 
ratified and confirmed.

     6.    COSTS, EXPENSES AND TAXES.  The Borrower agrees to pay on demand 
all costs and expenses of each Lender in connection with the preparation, 
reproduction, execution and delivery of this Third Amendment and the other 
instruments and documents to be delivered hereunder (including the reasonable 
fees and out-of-pocket expenses of counsel for each Lender with respect 
thereto and with respect to advising each Lender as to its rights and 
responsibilities under the Credit Agreement, as amended by this Third 
Amendment).

     7.    NO OBLIGATIONS OF COMPUSA NET.COM.  To the extent that CompUSA
Net.com assumed obligations of PCs Compleat, Inc. ("COMPLEAT"), Comp USA Net.com
shall not

                                       -19-

<PAGE>

be deemed to have assumed the obligations of Compleat under the Subsidiary 
Guaranty.  Compleat is to be merged into the Borrower as of March 29, 1999.

     8.    EXECUTION IN COUNTERPARTS.  This Third Amendment may be executed 
in any number of counterparts and by different parties hereto in separate 
counterparts, each which when so executed and delivered shall be deemed to be 
an original and all of which taken together shall constitute but one and the 
same instrument.

     9.    GOVERNING LAW:  BINDING EFFECT.  This Third Amendment shall be 
governed by and construed in accordance with the laws of the State of Texas 
and shall be binding upon the Borrower and each Lender and their respective 
successors and assigns.

     10.   HEADINGS.  Section headings in this Third Amendment are included 
herein for convenience of reference only and shall not constitute a part of 
this Third Amendment for any other purpose.

     11.   ENTIRE AGREEMENT.  THE CREDIT AGREEMENT, AS AMENDED BY THIS THIRD 
AMENDMENT, AND THE OTHER LOAN DOCUMENTS REPRESENT THE FINAL AGREEMENT BETWEEN 
THE PARTIES AND MAY NOT BE CONTRADICTED BY EVIDENCE OF PRIOR, CONTEMPORANEOUS,
OR SUBSEQUENT ORAL AGREEMENTS BETWEEN THE PARTIES.  THERE ARE NO UNWRITTEN ORAL
AGREEMENTS BETWEEN THE PARTIES.



- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
                  REMAINDER OF PAGE LEFT INTENTIONALLY BLANK
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------





                                       -20-

<PAGE>

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

                                   COMPUSA INC.



                                   By:  s/James E. Skinner
                                        --------------------------------------
                                        James E. Skinner
                                        Executive Vice President






                                  -21-

<PAGE>

                                   NATIONSBANK, N.A., as Administrative Lender
                                   and as a Lender



                                   By:  s/Kimberley A. Knop
                                        -------------------------------------- 
                                        Kimberley A. Knop
                                        Vice President





                                    -22-

<PAGE>


                                   WELLS FARGO BANK (TEXAS), N.A., as a Co-Agent
                                   and as a Lender



                                   By:
                                        --------------------------------------
                                        Name: 
                                              --------------------------------
                                        Title:
                                              --------------------------------





                                  -23-

<PAGE>

                                   HIBERNIA NATIONAL BANK, as a Co-Agent and as
                                   a Lender



                                   By:  s/Angela Bentley 
                                        --------------------------------------
                                        Angela Bentley
                                        Portfolio Manager






                                  -24-

<PAGE>

                                   CREDIT LYONNAIS NEW YORK BRANCH, as a
                                   Co-Agent and as a Lender



                                   By:  s/Robert Ivosevich 
                                        --------------------------------------
                                        Robert Ivosevich
                                        Senior Vice President





                                  -25-

<PAGE>


                                   CREDIT SUISSE FIRST BOSTON, as a Co-Agent and
                                   as a Lender



                                   By:  s/Thomas G. Muoio 
                                        --------------------------------------
                                        Thomas G. Muoio
                                        Vice President



                                   By:  s/Robert N. Finney 
                                        --------------------------------------
                                        Robert N. Finney
                                        Managing Director





                                  -26-

<PAGE>


                                   FLEET NATIONAL BANK, as a Co-Agent and as a
                                   Lender



                                   By:
                                        --------------------------------------
                                        Name: 
                                              --------------------------------
                                        Title:
                                              --------------------------------





                                  -27-

<PAGE>


                                   FIRST UNION NATIONAL BANK



                                   By:  s/Randal D. Southern 
                                        --------------------------------------
                                        Randal D. Southern
                                        Vice President







                                  -28-

<PAGE>


                                   FIFTH THIRD BANK



                                   By:  s/Anne Koch
                                        --------------------------------------
                                        Anne Koch
                                        National Accounts Officer







                                   -29-

<PAGE>

                                   THE BANK OF NOVA SCOTIA



                                   By:  s/F.C.H. Ashby
                                        --------------------------------------
                                        F.C.H. Ashby
                                        Senior Manager
                                        Loan Operations








                                   -30-

<PAGE>


                                   CHASE BANK OF TEXAS NATIONAL ASSOCIATION



                                   By:  s/Todd R. Nordeen 
                                        --------------------------------------
                                        Todd R. Nordeen
                                        Vice President








                                  -31-

<PAGE>

                                   THE BANK OF NEW YORK



                                   By: 
                                        --------------------------------------
                                        Name: 
                                             ---------------------------------
                                        Title:
                                              --------------------------------










                                   -32-

<PAGE>


                                   BANK ONE, TEXAS, N.A.



                                   By:  s/Catherine A. Muszynski
                                        --------------------------------------
                                        Catherine A. Muszynski
                                        Officer











                                  -33-

<PAGE>


ACKNOWLEDGED AND AGREED:

COMPUSA HOLDINGS II INC.



By:  s/James E. Skinner
     ----------------------------------
     James E. Skinner
     Executive Vice President


COMPUSA HOLDINGS I INC.



By:  s/James E. Skinner
     ----------------------------------
     James E. Skinner
     Executive Vice President


COMPTEAM INC.



By:  s/James E. Skinner 
     ----------------------------------
     James E. Skinner
     Executive Vice President


COMPUSA MANAGEMENT COMPANY



By:  s/James E. Skinner
     ----------------------------------
     James E. Skinner
     Executive Vice President





                                        -34-

<PAGE>

COMPUSA STORES L.P.

By:  COMPUSA INC., its general partner



     By:   s/James E. Skinner 
           ------------------------------------
           James E. Skinner
           Executive Vice President


COMPUSA HOLDINGS COMPANY



By:  s/James E. Skinner
     ----------------------------------
     James E. Skinner
     Executive Vice President


COMPUTER CITY, INC.



By:  s/James E. Skinner
     ----------------------------------
     James E. Skinner
     Executive Vice President






                                         -35-
<PAGE>

                                      EXHIBIT A

                                   PROMISSORY NOTE


Dallas, Texas                       $_____________                 May ___, 1999


     CompUSA Inc., a Delaware corporation (the "Borrower"), for value 
received, promises to pay to the order of ___________________________________ 
("Lender"), at the principal office of NationsBank, N.A., in lawful money of 
the United States of America, the principal sum of _________________________
__________ DOLLARS ($___________ ), or such lesser sum as shall be due and 
payable from time to time hereunder, as hereinafter provided.  All terms used 
but not defined herein shall have the meanings set forth in the Credit 
Agreement described below.

     Principal of and interest on the unpaid principal balance of Advances 
under this Note from time to time outstanding shall be due and payable as set 
forth in the Credit Agreement.

     This Note is issued pursuant to and evidences Advances under a Second 
Amended and Restated Credit Agreement, dated as of March 12, 1998, among the 
Borrower, NationsBank, N.A. (successor by merger to NationsBank of Texas, 
N.A.), as Administrative Lender, certain Co-Agents and the lenders parties 
thereto (as amended, restated, supplemented, renewed, extended or otherwise 
modified from time to time, "Credit Agreement"), to which reference is made 
for a statement of the rights and obligations of the Lender and the duties 
and obligations of the Borrower in relation thereto; but neither this 
reference to the Credit Agreement nor any provision thereof shall affect or 
impair the absolute and unconditional obligation of the Borrower to pay the 
principal sum of and interest on this Note when due.  This Note is a 
replacement and modification (but not a novation of the debt evidenced 
thereby) of that certain Promissory Note, dated as of ____________, 199___, 
payable by the Borrower to the order of the Lender in the principal amount of 
$___________.

     The Borrower and all endorsers, sureties and guarantors of this Note 
(without waiving any notice that any Lender is specifically required to give 
pursuant to SECTION 8.1 of the Credit Agreement) hereby severally waive 
demand, presentment for payment, protest, notice of protest, notice of 
intention to accelerate the maturity of this Note, notice of acceleration of 
this Note, diligence in collecting, the bringing of any suit against any 
party and any notice of or defense on account of any extensions, renewals, 
partial payments or changes in any manner of or in this Note or in any of its 
terms, provisions and covenants, or any releases or substitutions of any 
security, or any delay, indulgence or other act of any trustee or any holder 
hereof, whether before or after maturity.

     THIS NOTE, TOGETHER WITH THE OTHER LOAN DOCUMENTS, REPRESENTS THE FINAL 
AGREEMENT BETWEEN THE PARTIES AND MAY NOT


<PAGE>

BE CONTRADICTED BY EVIDENCE OF PRIOR, CONTEMPORANEOUS, OR SUBSEQUENT ORAL 
AGREEMENTS OF THE PARTIES HERETO.  THERE ARE NO UNWRITTEN ORAL AGREEMENTS 
BETWEEN THE PARTIES.

                                   CompUSA Inc.



                                   By:
                                      ----------------------------------------
                                        Name:
                                             ---------------------------------
                                        Title:
                                              --------------------------------






                                   -2-
<PAGE>

                                      EXHIBIT C

                                COMPLIANCE CERTIFICATE

To:       NationsBank, N.A.

From:     CompUSA Inc.

Date:     _________________, ______

Re:       Second Amended and Restated Credit Agreement, dated as of March 12,
          1998 ("Credit Agreement"), among CompUSA Inc. ("Borrower"), certain
          Lenders, certain Co-Agents and NationsBank, N.A. as administrative
          lender


     This Compliance Certificate is delivered pursuant to Section 6.3 of the 
Credit Agreement.  All capitalized terms used herein and defined in the 
Credit Agreement shall be used herein as so defined.  For purposes hereof, 
section references herein related to sections of the Credit Agreement, and 
bracketed amounts or ratios refer to the maximum or minimum amounts or ratios 
required under the relevant sections of the Credit Agreement.

     1.   FIXED CHARGE COVERAGE RATIO (calculated for the 12 Fiscal Periods 
preceding the date of determination)

a.   EBITDAR

     (1)  Pretax Net Income (excluding therefrom, to the extent     $_____
          included in determining Pretax Net Income, any items
          of extraordinary gain, including net gains on the sale
          of assets other than asset sales in the ordinary course
          of business, and adding thereto, to the extent included
          in determining Pretax Net Income, any items of
          extraordinary loss, including net losses on the sale of
          assets other than asset sales in the ordinary course of
          business)

     (2)  Interest expense (including but not limited to interest   $_____
          expense pursuant to Capital Lease Obligations)

     (3)  Depreciation                                              $_____

     (4)  Amortization                                              $_____

     (5)  Lease expense pursuant to Operating Leases                $_____

     (6)  Approved Restructuring Charges                            $_____

     (7)  EBITDAR  [(1) + (2) + (3) + (4) + (5) + (6)]                    $_____

<PAGE>

b.   Fixed Charges, calculated for the Borrower and its Subsidiaries on a
     consolidated basis

     (1)  Interest expense (including but not limited to     $_____
          interest expense pursuant to Capitalized Lease
          Obligations)

     (2)  Lease expense under Operating Leases               $_____

     (3)  GAAP interest expense related to Securitizations   $_____

     (4)  Dividends and Treasury Stock Purchases             $_____

     (5)  Fixed Charges  [(1) + (2) + (3) + (4)]                      $_____

c.   Fixed Charge Coverage Ratio  [a to b]                            ___ to 1

     2.   COVENANT CALCULATIONS.  [To be completed quarterly]  Demonstration 
of compliance with certain covenants contained in Article 7 of the Credit 
Agreement

a.   SECTION 7.1(i)  Indebtedness under the Senior
     Subordinated Notes and other Subordinated Debt

     (1)  Maximum in aggregate principal amount outstanding
          at any time                                             $260,000,000

     (2)  Actual                                                  $___________

     (3)  Difference  [(1) - (2)]                                 $___________

b.   SECTION 7.1(j)  Other Indebtedness [not otherwise
     permitted pursuant to Section 7.1(a) through (i)]

     (1)  Maximum in aggregate principal amount outstanding
          at any time                                             $300,000,000

     (2)  Actual                                                  $___________

     (3)  Difference  [(1) - (2)]                                 $___________

c.   SECTION 7.1(j)(A)  Senior Debt

     (1)  Maximum in aggregate principal amount                   $100,000,000

     (2)  Actual                                                  $___________

     (3)  Difference  [(1) - (2)]                                 $___________

d.   SECTION 7.1(j)(B)  Senior Debt with an original maturity
     date earlier than 180 days after the Maturity Date

     (1)  Maximum in aggregate principal amount                   $ 50,000,000

     (2)  Actual                                                  $___________

     (3)  Difference  [(1) - (2)]                                 $___________

                                       2
<PAGE>

e.   SECTION 7.3(b)(i) Investments in CompUSA Net.com,
     SECTION 7.3(b)(iv)  Investments in Unrestricted
     Subsidiaries and 
     SECTION 7.3(f)  Other Investments

     (1)  Net Worth                                       $___________

     (2)  Maximum in aggregate amount at any time (15%
          of Net Worth)                                             $___________

     (3)  Net Investments in CompUSA Net.com              $___________

     (4)  Actual Investments in Unrestricted Subsidiaries $___________

     (5)  Actual other Investments under Section 7.3(f)   $___________

     (6)  Total [(3) + (4) + (5)]                                   $___________

     (7)  Difference  [(2) - (6)]                                   $___________

f.   SECTION 7.4(a)(iii)  Sales or pledges of Accounts or
     interests in Accounts pursuant to Securitizations

     (1)  Maximum in aggregate amount outstanding at any
          time                                                    $200,000,000

     (2)  Actual                                                  $___________

     (3)  Difference  [(1) - (2)]                                 $___________

g.   SECTION 7.4(a)(vi)  Any other sale, lease,
     abandonment, transfer or disposition in any Fiscal
     Year of assets (other than Collateral) for full and
     fair consideration

     (1)  Maximum in aggregate amount: 5% of Net Worth as of
          the immediately preceding Fiscal Year                   $___________

     (2)  Actual                                                  $___________

     (3)  Difference  [(1) - (2)]                                 $___________

h.   SECTION 7.5(d)  Guaranty of Indebtedness of directors,
     officers and employees of Borrower and its Subsidiaries

     (1)  Maximum during any Fiscal Year in aggregate amount,
          when combined with the loans to officers and employees
          permitted pursuant to Section 7.6 of the Credit
          Agreement (calculated net of loan repayment)            $1,000,000

     (2)  Actual                                                  $___________

     (3)  Difference  [(1) - (2)]                                 $___________

                                       3
<PAGE>

i.   SECTION 7.6(b)  Loans to directors, officers and employees
     of Borrower and its Subsidiaries (calculated net of
     loan repayments)

     (1)  Maximum during any Fiscal Year in aggregate amount,
          when combined with Guaranty of Indebtedness of
          directors, officers and employees permitted pursuant
          to Section 7.5 of the Credit Agreement                  $1,000,000

     (2)  Actual                                                  $___________

     (3)  Difference  [(1) - (2)]                                 $___________

j.   SECTION 7.6(d)  Dividends paid and Treasury Stock Purchases
     (net of cash proceeds received by the Borrower upon the
     reissuance of any treasury stock) other than during
     Special Repurchase Period

     (1)  Maximum in aggregate amount

          (a)  50% of cumulative Net Income for the period        $___________
               from, but not including, September 27, 1997
               through the date of the proposed payment or
               purchase (but excluding from the calculation
               of such cumulative Net Income the effect, if
               any, of any Fiscal Quarter or portion of a
               Fiscal Quarter not then ended for which Net
               Income was a negative number)                     

          (b)  Maximum  [(a) + $50,000,000]                       $___________

     (2)  Actual (net of Reissuances)                             $___________

     (3)  Difference  [(1) - (2)]                                 $___________

k.   SECTION 7.9  Leverage Ratio (for the preceding 12
     Fiscal Periods)

     (1)  Maximum

          (a)  For the third Fiscal Quarter of Fiscal Year 1999   4.85 to 1

          (b)  For the fourth Fiscal Quarter of Fiscal Year 1999  4.55 to 1

          (c)  For the first Fiscal Quarter of Fiscal Year 2000   5.25 to 1

          (d)  For the second Fiscal Quarter of Fiscal Year 2000  5.75 to 1

          (e)  For the third Fiscal Quarter of Fiscal Year 2000   5.25 to 1

          (f)  For the fourth Fiscal Quarter of Fiscal Year 2000  5.00 to 1

          (g)  For the first Fiscal Quarter of Fiscal Year 2001   4.40 to 1

          (h)  For the second Fiscal Quarter of Fiscal Year 2001  4.10 to 1

          (i)  For the third fiscal Quarter of Fiscal Year 2001   4.00 to 1

                                       4
<PAGE>

     (2)  Actual

          (a)  Total Funded Debt as of the date of
               determination, calculated for the Borrower
               and its Subsidiaries on a consolidated basis

               i)   Debt for Borrowed Money                  $____

               ii)  Capitalized Lease Obligations            $____

               iii) Total Funded Debt  [i) + ii)]                 $___________

          (b)  Lease expense pursuant to Operating Leases
               for the immediately preceding twelve Fiscal
               Periods (multiplied by 6)                          $___________

          (c)  EBITDAR  (see 1.a.(6) above)                       $___________

          (d)  Leverage Ratio [(a) + (b)] to (c)                  _______ to 1

l.   SECTION 7.10  Fixed Charge Coverage Ratio (calculated
     for the 12 Fiscal Periods preceding the date of
     determination)

     (1)  Minimum

          (a)  For the third Fiscal Quarter of Fiscal Year 1999   1.10 to 1

          (b)  For the fourth Fiscal Quarter of Fiscal Year 1999  1.10 to 1

          (c)  For the first Fiscal Quarter of Fiscal Year 2000   1.20 to 1

          (d)  For the second Fiscal Quarter of Fiscal Year 2000  1.00 to 1

          (e)  For the third Fiscal Quarter of Fiscal Year 2000   1.20 to 1

          (f)  For the fourth Fiscal Quarter of Fiscal Year 2000  1.25 to 1

          (g)  Each Fiscal Quarter thereafter                     1.50 to 1

     (2)  Actual  (see 1.c. above)                                _______ to 1

m.   SECTION 7.11  Net Worth

     (1)  Minimum

          (a)  50% of cumulative Net Income from, but not    $____
               including March 27, 1999 through the date
               of calculation (excluding the effect, if
               any, of any fiscal quarter or portion of
               fiscal quarter not then ended for which
               Net Income was a negative number)

                                       5
<PAGE>

          (b)  75% of net worth of Person that becomes a     $____
               Subsidiary of the Borrower or is merged
               into or consolidated with the Borrower or
               any Subsidiary of the Borrower or
               substantially all of the assets of which
               are acquired by the Borrower or any
               Subsidiary of the Borrower to the extent
               the purchase price paid therefor is paid in
               equity securities (including the reissuance
               of treasury stock during the Special
               Repurchase Period)                      

          (c)  75% of Net Cash Proceeds (but without         $____
               duplication to the extent that such Net
               Cash Proceeds are included within Net Income
               and accounted for in (a) above) of any
               offerings of capital stock or other equity
               interests of the Borrower or any of its
               Subsidiaries (including the reissuance of
               treasury stock during the Special Repurchase
               Period) or pursuant to the conversion or
               exchange of any convertible Subordinated Debt
               or redeemable preferred stock into capital
               stock or other equity interests of the Borrower
               or any of its Subsidiaries since March 27, 1999

          (d)  Minimum Tangible Net Worth [(a) + (b) + (c) +      $___________
               $390,000,000]

     (2)  Actual

          (a)  Capital stock taken at stated or par value    $____

          (b)  Paid in capital                               $____

          (c)  Retained earnings                             $____

          (d)  Approved Restructuring Charges                $____

          (e)  Treasury stock (net of Reissuances)           $____

          (f)  Net Worth  [(a) + (b) + (c) + (d) - (e)       $____

     (3)  Difference  [(2) - (1)]                                 $___________

n.   SECTION 7.16  Unrestricted Subsidiaries

     (1)  Maximum aggregate amount of EBITDAR of all
          Unrestricted Subsidiaries during any period of
          twelve consecutive Fiscal Periods: 10% of
          EBITDAR of Borrower and all of its Subsidiaries
          during any such period                                  $___________

     (2)  Actual                                                  $___________

     (3)  Difference  [(1) - (2)]                                 $___________

                                       6
<PAGE>

     (4)  Maximum aggregate amount of assets of all
          Unrestricted Subsidiaries as of the end of any
          Fiscal Quarter: 10% of assets of Borrower and
          all of its Subsidiaries                                 $___________

     (5)  Actual                                                  $___________

     (6)  Difference  [(1) - (2)]                                 $___________

o.   SECTION 7.17  Capital Expenditures

     (1)  (a)  Maximum for Fiscal Year 1999                       $131,000,000

          (b)  Actual for Fiscal Year 1999                        $___________

     (2)  (a)  Maximum for Fiscal Year 2000                       $95,000,000
                                                                  (plus any
                                                                  carry-over
                                                                  from Fiscal
                                                                  Year 1999)

          (b)  Actual for Fiscal Year 2000                        $___________

     (3)  (a)  Maximum for Fiscal Year 2001                       $42,000,000
                                                                  (plus any
                                                                  carry-over
                                                                  from Fiscal
                                                                  Year 2000)

          (b)  Actual for Fiscal Year 2001                        $___________

     3.   Approved Restructuring Charges

     (1)  (a)  Maximum cash charges                               $5,000,000

          (b)  Actual cash charges through calculation date       $___________

     (2)  (a)  Maximum non-cash charges                           $20,000,000

          (b)  Actual non-cash charges through calculation date   $___________

     4.   COMPLIANCE CERTIFICATE.  [To be completed
          quarterly]  The undersigned hereby certifies to you
          as follows:

     (a)  I am the duly elected, qualified and acting _______________________ of
          Borrower.

     (b)  I have reviewed the provisions of the Credit Agreement and the other
          Loan Documents, and a review of the activities of Borrower during the
          period from ____________, 19___ to ____________, 19___ (the "Reporting
          Period") has been made under my supervision with a view toward
          determining whether, during the Reporting Period, Borrower has kept,
          observed, performed and fulfilled all its obligations under the Credit
          Agreement and such Loan Documents.

                                       7
<PAGE>

     (c)  The representations and warranties made in the Loan Documents are true
          and correct in all material respects as of the date hereof as though
          made at and as of the date hereof, except for such representations and
          warranties which relate to a particular date or which fail to be true
          and correct as a result of events or occurrences permitted under the
          Loan Documents, and no Default or Event of Default has occurred or is
          continuing or is imminent.

     This Compliance Certificate is executed and delivered on the _____ day 
of _____________, 19___.

                                   ____________________________
                                   Name:_______________________
                                   Title:______________________

                                       8

<PAGE>

                                      EXHIBIT F

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








                                  SECURITY AGREEMENT

                                        Among

                              The Grantors Named Herein
                                     as Grantors

                                         and
                                  NATIONSBANK, N.A.,
                               as Administrative Lender

                         Dated Effective as of March 27, 1999








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

<PAGE>

                                  TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                            PAGE
                                                                            ----
     <S>            <C>                                                     <C>
                                      ARTICLE 1

                                       GRANT

     Section 1.1    ASSIGNMENT AND GRANT OF SECURITY . . . . . . . . . . . . . 2
     Section 1.2    DESCRIPTION OF OBLIGATIONS . . . . . . . . . . . . . . . . 3
     Section 1.3    GRANTOR REMAINS LIABLE . . . . . . . . . . . . . . . . . . 4
     Section 1.4    DELIVERY OF INSTRUMENTS AND SECURITIES COLLATERAL. . . . . 4

                                      ARTICLE 2

                           REPRESENTATIONS AND WARRANTIES

     Section 2.1    REPRESENTATIONS AND WARRANTIES . . . . . . . . . . . . . . 4

                                      ARTICLE 3

                                      COVENANTS

     Section 3.1    FURTHER ASSURANCES . . . . . . . . . . . . . . . . . . . . 6
     Section 3.2    PLACE OF PERFECTION; RECORDS; COLLECTION OF RECEIVABLES,
     CHATTEL PAPER AND INSTRUMENTS . . . . . . . . . . . . . . . . . . . . . . 7
     Section 3.3    TRANSFERS AND OTHER LIENS. . . . . . . . . . . . . . . . . 8
     Section 3.4    RIGHTS TO DIVIDENDS AND DISTRIBUTIONS. . . . . . . . . . . 8
     Section 3.5    RIGHT OF THE ADMINISTRATIVE LENDER TO NOTIFY ISSUERS . . . 9
     Section 3.6    THE ADMINISTRATIVE LENDER APPOINTED ATTORNEY-IN-FACT . . . 9

                                      ARTICLE 4

                   RIGHTS AND POWERS OF THE ADMINISTRATIVE LENDER

     Section 4.1    THE ADMINISTRATIVE LENDER MAY PERFORM. . . . . . . . . . .10
     Section 4.2    THE ADMINISTRATIVE LENDER'S DUTIES . . . . . . . . . . . .10
     Section 4.3    REMEDIES . . . . . . . . . . . . . . . . . . . . . . . . .10
     Section 4.4    INDEMNITY AND EXPENSES . . . . . . . . . . . . . . . . . .13


<PAGE>

                                      ARTICLE 5

                                    MISCELLANEOUS

     Section 5.1    CUMULATIVE RIGHTS. . . . . . . . . . . . . . . . . . . . .13
     Section 5.2    MODIFICATIONS; AMENDMENTS; ETC.. . . . . . . . . . . . . .13
     Section 5.3    CONTINUING SECURITY INTEREST . . . . . . . . . . . . . . .13
     Section 5.4    GOVERNING LAW; TERMS . . . . . . . . . . . . . . . . . . .14
     Section 5.5    WAIVER OF JURY TRIAL . . . . . . . . . . . . . . . . . . .14
     Section 5.6    THE ADMINISTRATIVE LENDER'S RIGHT TO USE AGENTS. . . . . .14
     Section 5.7    WAIVERS OF RIGHTS INHIBITING ENFORCEMENT . . . . . . . . .14
     Section 5.8    NOTICES AND DELIVERIES . . . . . . . . . . . . . . . . . .14
     Section 5.9    SUCCESSORS AND ASSIGNS . . . . . . . . . . . . . . . . . .14
     Section 5.10   LOAN DOCUMENT. . . . . . . . . . . . . . . . . . . . . . .14
     Section 5.11   CONSENT TO JURISDICTION; WAIVER OF IMMUNITIES. . . . . . .15
     Section 5.12   SEVERABILITY . . . . . . . . . . . . . . . . . . . . . . .15
     Section 5.13   OBLIGATIONS NOT AFFECTED . . . . . . . . . . . . . . . . .15
     Section 5.14   COUNTERPARTS . . . . . . . . . . . . . . . . . . . . . . .15
     Section 5.15   ENTIRE AGREEMENT . . . . . . . . . . . . . . . . . . . . .16
     Section 5.16   CONFLICTS. . . . . . . . . . . . . . . . . . . . . . . . .16
</TABLE>

                                        -ii-

<PAGE>

                                      SCHEDULES:


Schedule 1     Chief Place of Business, Chief Executive Office and Location of
               Books and Records
Schedule 2     Trade Names
Schedule 3     Restricted Accounts
Schedule 4     Securities Collateral




                                      EXHIBITS:

Exhibit A      Instructions for Registration of Pledge of Uncertificated
               Securities Collateral
Exhibit B      Initial Transaction Statement
Exhibit C      Securities Collateral Stop Transfer Letter



                                        -iii-

<PAGE>


                                  SECURITY AGREEMENT


     SECURITY AGREEMENT (this "AGREEMENT"), dated effective as of March 27, 
1999, made among each of the signatories party hereto (collectively, the 
"GRANTORS" and each a "GRANTOR"), and NationsBank, N.A., a national banking 
association, in its capacity as Administrative Lender (the "ADMINISTRATIVE 
LENDER") for itself and each lender a party to the Credit Agreement defined 
below (the "LENDERS") and each Lender Affiliate (as defined in the Credit 
Agreement) (each singularly, a "SECURED PARTY", and collectively, the 
"SECURED PARTIES").

                                      BACKGROUND

     (1)    CompUSA Inc., a Delaware corporation (the "BORROWER"), the 
Administrative Lender, the Co-Agents (as defined in the Credit Agreement), 
and the Lenders entered into that certain Second Amended and Restated Credit 
Agreement, dated as of March 12, 1998, as amended by that certain First 
Amendment to Second Amended and Restated Credit Agreement, dated as of June 
16, 1998, and that certain Second Amendment to Second Amended and Restated 
Credit Agreement, dated as of August 31, 1998 (said Second Amended and 
Restated Credit Agreement, as amended, the "CREDIT AGREEMENT").  Capitalized 
terms used herein and not otherwise defined herein shall have the meanings 
given to them in the Credit Agreement.

     (2)    The Borrower, the Administrative Lender, the Co-Agents and the 
Lenders are entering into that certain Third Amendment to Second Amended and 
Restated Credit Agreement, dated as of even date herewith (the "THIRD 
AMENDMENT").

     (3)    It is the intention of the parties hereto that this Agreement 
create a first priority security interest in certain property of the Grantors 
securing the payment of the obligations set forth in SECTION 1.2 hereof, 
subject only to Permitted Liens.

     (4)    It is a condition precedent to the obligation of the Secured 
Parties to enter into the Third Amendment and to, among other things, 
continue to make the Advances, and issue, or participate in the issuance of, 
Letters of Credit under the Credit Agreement that the Grantors shall have 
executed and delivered to the Administrative Lender this Agreement.


                                      AGREEMENT

     NOW, THEREFORE, in consideration of the premises set forth herein and 
for other good and valuable consideration, the receipt and sufficiency of 
which is hereby acknowledged, and in order to induce the Secured Parties to 
enter into the Third Amendment and to, among other things, continue to make 
the Advances and issue, or participate in the issuance of, Letters of Credit 
under

<PAGE>

the Credit Agreement, the Grantors hereby agree with the Administrative 
Lender for its benefit and the ratable benefit of the other Secured Parties, 
as hereinafter set forth.


                                      ARTICLE 1

                                        GRANT

     Section 1.1    ASSIGNMENT AND GRANT OF SECURITY.  Each Grantor hereby 
assigns, pledges, hypothecates and transfers to the Administrative Lender, 
for its benefit and the ratable benefit of the other Secured Parties, and 
hereby grants to the Administrative Lender, for its benefit and the ratable 
benefit of the other Secured Parties, a security interest in, the entire 
right, title and interest of such Grantor, in and to the following assets of 
such Grantor, whether now owned or hereafter acquired ("COLLATERAL"):

     (a)    all accounts, contract rights, chattel paper, documents, 
instruments, deposit accounts, general intangibles, and other obligations of 
any kind owing to such Grantor, now or hereafter existing, in each case 
arising out of or in connection with the sale or lease of goods or the 
rendering of services, and all rights now or hereafter existing in and to all 
security agreements, leases, and other contracts securing or otherwise 
relating to any such accounts, contract rights, chattel paper, documents, 
instruments, deposit accounts, general intangibles or obligations (any and 
all such accounts, contract rights, chattel paper, documents, instruments, 
deposit accounts, general intangibles and obligations being the 
"RECEIVABLES");

     (b)    all right, title and interest of such Grantor in, to and under 
each contract and other agreement relating to the lease, sale or other 
disposition of Collateral;

     (c)    all right, title and interest of such Grantor in and to any 
equity interests of each Subsidiary of the such Grantor, including, without 
limitation, the shares of each class of capital stock in any Person that is a 
corporation, each class of partnership interests in any Person that is a 
partnership, and each class of membership interests in any Person that is a 
limited liability company, together with all dividends, increases, case, 
proceeds, profits, instruments, distributions and other property from time to 
time distributed in respect thereof and any rights to acquire or convertible 
into any such equity interests, whether by purchase, exercise of any type of 
options, warrants, conversion of debt or otherwise; provided, however, 
notwithstanding anything herein to the contrary, the amount of equity 
interests of any direct Foreign Subsidiary pledged by such Grantor hereunder 
shall be limited to 65% of the issued and outstanding equity interests of 
such direct Foreign Subsidiary ("SECURITIES COLLATERAL");

     (d)    all insurance policies and bonds and claims and payments under 
any Collateral; and

     (e)    all accessions to, substitutions for and replacements, proceeds 
and products of any and all of the foregoing Collateral (including, without 
limitation, proceeds which constitute property

                                      -2-

<PAGE>

of the types described in this SECTION 1.1) and, to the extent not otherwise 
included, all (i) payments under insurance (whether or not the Administrative 
Lender is the loss payee thereof), or any indemnity, warranty or guaranty, 
payable by reason of loss or damage to or otherwise with respect to any of 
the foregoing Collateral and (ii) cash.

     Section 1.2    DESCRIPTION OF OBLIGATIONS.  This Agreement creates an 
enforceable security interest in the Collateral, subject only to Permitted 
Liens, to secure the payment and performance of any and all obligations now 
or hereafter existing of the Grantors under the Credit Agreement and the 
other Loan Documents, including any extensions, modifications, substitutions, 
amendments and renewals thereof, whether for principal, interest, fees, 
premium, expenses, reimbursement obligations, indemnification or otherwise 
(all such obligations of the Grantors being the "OBLIGATIONS").  Without 
limiting the generality of the foregoing, this Agreement secures the payment 
of all amounts which constitute part of the Obligations and would be owed by 
the Grantors to the Administrative Lender or any other Secured Party under 
any Loan Document, but for the fact that they are unenforceable or not 
allowable due to the existence of a bankruptcy, reorganization or similar 
proceeding under any Debtor Relief Law involving any Grantor (including all 
such amounts which would become due or would be secured but for the filing of 
any petition in bankruptcy, or the commencement of any insolvency, 
reorganization or like proceeding of any Grantor under any Debtor Relief 
Law).  With respect to each Grantor other than the Borrower, notwithstanding 
anything herein to the contrary, in any action or proceeding involving any 
state corporate law, or any state or federal bankruptcy, insolvency, 
reorganization or other law affecting the rights of creditors generally if 
the Liens granted by any such Grantor herein shall be held void, invalid or 
unenforceable, or subordinated to the liens or claims of any other creditors, 
on account of the amount of the Obligations secured by such Liens, then, the 
amount of the Obligations secured by such Liens shall, without any action by 
such Grantor, the Administrative Lender, any other Secured Party or any other 
Persons, be automatically limited and reduced to the highest amount that is 
valid and enforceable and not subordinated to the claims of other creditors 
as determined in such action or proceeding.

     Section 1.3    GRANTOR REMAINS LIABLE.  Anything herein to the contrary 
notwithstanding, (a) the Grantors shall remain liable under the contracts and 
agreements included in the Collateral to the extent set forth therein to 
perform all of its duties and obligations thereunder to the same extent as if 
this Agreement had not been executed, (b) the exercise by the Administrative 
Lender of any of the rights hereunder shall not release any Grantor from any 
of its duties or obligations under the contracts and agreements included in 
the Collateral, and (c) neither the Administrative Lender nor any other 
Secured Party shall have any obligation or liability under the contracts and 
agreements included in the Collateral by reason of this Agreement, nor shall 
the Administrative Lender or any other Secured Party be obligated to perform 
any of the obligations or duties of any Grantor thereunder or to take any 
action to collect or enforce any claim for payment assigned hereunder.

     Section 1.4    DELIVERY OF INSTRUMENTS AND SECURITIES COLLATERAL.  All 
certificates or instruments representing or evidencing the Collateral shall 
be delivered to and held by or on behalf of the Administrative Lender 
pursuant hereto and shall be in suitable form for transfer by delivery,

                                      -3-

<PAGE>

or shall be accompanied by duly executed instruments of transfer or 
assignment in blank, all in form and substance reasonably satisfactory to the 
Administrative Lender.  The Administrative Lender shall have the right, as 
provided in SECTION 3.4, and during the continuance, of an Event of Default, 
but without any requirement for prior written notice to any Grantor, to 
transfer to or to register in the name of the Administrative Lender or any of 
its nominees any or all of the Securities Collateral.  Except as provided in 
SECTION 3.6(C), the Grantors maintain the voting rights in the Securities 
Collateral.

                                      ARTICLE 2
                            REPRESENTATIONS AND WARRANTIES

     Section 2.1    REPRESENTATIONS AND WARRANTIES.  Each Grantor represents 
and warrants to the Administrative Lender and each other Secured Party, with 
respect to itself and the Collateral, as follows:

     (a)    The chief place of business and chief executive office of such 
Grantor and the office where such Grantor keeps all of its records concerning 
the Receivables, are located at the place specified on SCHEDULE 1 hereto. 
Collateral consisting of instruments and chattel paper shall be delivered and 
pledged to the Administrative Lender duly endorsed and accompanied by such 
duly executed instruments of transfer or assignment as are necessary for such 
pledge, to be held as pledged Collateral.

     (b)    Such Grantor is the legal and beneficial owner of the Collateral 
pledged by it free and clear of any Lien, except for Permitted Liens.  No 
effective financing statement or other similar document used to perfect and 
preserve a security interest under the laws of any jurisdiction covering all 
or any part of the Collateral is on file in any recording office, except such 
as may have been filed (i) in favor of the Administrative Lender relating to 
this Agreement and (ii) in respect of other Permitted Liens.  As of the date 
of this Agreement, such Grantor has the trade names set forth on SCHEDULE 2 
(and no others).  Such Grantor (including any corporate or partnership 
predecessor) has not existed or operated under any name other than as stated 
on SCHEDULE 2 since the date one year preceding the date of this Agreement.

     (c)    This Agreement and the pledge of the Collateral pursuant hereto, 
together with the filing of financing statements containing the description 
of the Collateral in the jurisdictions set forth on SCHEDULE 1, which will be 
made immediately following the date of closing, creates a valid and perfected 
first priority security interest in the Collateral in which a security 
interest can be perfected by filing a UCC financing statement, securing the 
payment of the Obligations; PROVIDED that additional actions may be required 
with respect to the perfection of proceeds of the Collateral; and FURTHER 
PROVIDED that the Administrative Lender retains physical possession of any 
Collateral, the possession of which is required for perfection.

                                       -4-

<PAGE>

     (d)    No consent of or registration with any Person is required (i) for 
the pledge by such Grantor of the Collateral pledged by it hereunder, for the 
grant by such Grantor of the security interest granted hereby or for the 
execution, delivery or performance of this Agreement by such Grantor, (ii) 
for the perfection or maintenance of the pledge, assignment and security 
interest created hereby (including the first priority nature (subject to 
Permitted Liens) of such pledge, assignment and security interest as provided 
herein) (except for the filing of financing and continuation statements under 
the UCC) or (iii) for the exercise by the Administrative Lender of the rights 
provided for in this Agreement (except as otherwise required by law, 
including pursuant to SECTION 4.3 of this Agreement), except, in each case, 
for such Necessary Authorizations that already have been obtained by such 
Grantor.

     (e)    None of the Securities Collateral is subject to any unpaid 
capital call or dispute, any buy-sell, voting trust, transfer restriction, 
preferential right to purchase or similar agreement or any option, warrant, 
put or call or similar agreement or other rights or restrictions in favor of 
third Persons. All of the Securities Collateral are duly authorized, validly 
issued and non-assessable and were not issued in violation of the rights of 
any Person.  No Securities Collateral obligates such Grantor to make any 
additional capital contributions with respect thereto.  SCHEDULE 4 accurately 
describes, as of the date of this Agreement, the Securities Collateral owned 
by such Grantor, the issuer, the percentage owned by such Grantor, the nature 
of equity interest owned, and, if applicable, the number and type of shares 
of capital stock owned.

                                      ARTICLE 3

                                      COVENANTS

     Section 3.1    FURTHER ASSURANCES.

     (a)    Each Grantor agrees that from time to time, at the expense of 
such Grantor, such Grantor will promptly execute and deliver all further 
instruments and documents (including supplements to all schedules), and take 
all further action, that may be necessary, and that the Administrative Lender 
may reasonably request, in order to perfect and protect any pledge, 
assignment or security interest granted or purported to be granted hereby, 
and the priority thereof, or to enable the Administrative Lender to exercise 
and enforce its rights and remedies hereunder with respect to any Collateral. 
Without limiting the generality of the foregoing, such Grantor will:  (i) 
mark conspicuously each chattel paper included in Receivables, and each of 
its records pertaining to the Collateral with the following legend:

     THIS INSTRUMENT IS SUBJECT TO A SECURITY INTEREST AND LIEN PURSUANT TO
     A SECURITY AGREEMENT DATED EFFECTIVE AS OF MARCH 27, 1999 (AS THE SAME
     HAS BEEN AND MAY HEREAFTER BE AMENDED, MODIFIED OR RESTATED) MADE BY
     GRANTOR IN FAVOR 

                                       -5-

<PAGE>

     OF NATIONSBANK, N.A., AS ADMINISTRATIVE LENDER FOR THE BENEFIT OF 
     THE SECURED PARTIES NAMED THEREIN.

or such other legend, in form and substance reasonably satisfactory to and as 
specified by the Administrative Lender, indicating that such chattel paper or 
Collateral is subject to the pledge, assignment and security interest granted 
hereby; (ii) if any Collateral shall be evidenced by an instrument, deliver 
and pledge to the Administrative Lender hereunder each such Instrument duly 
indorsed and accompanied by duly executed instruments of transfer or 
assignment, all in form and substance reasonably satisfactory to the 
Administrative Lender; (iii) if any Collateral shall be evidenced by chattel 
paper, during the continuance of an Event of Default (provided that any 
Advances or Letters of Credit are outstanding), deliver to the Administrative 
Lender such chattel paper duly endorsed and accompanied by duly executed 
instrument of transfer or assignment, all in form and substance reasonably 
satisfactory to the Administrative Lender; and (iv) execute and file such 
financing or continuation statements, or amendments thereto, and such other 
registrations, instruments or notices, as may be necessary, or as the 
Administrative Lender may reasonably request, in order to perfect and 
preserve the pledge, assignment and security interest granted or purported to 
be granted hereby.

     (b)    In addition to such other information as shall be specifically 
provided for herein, the Grantors will furnish to the Administrative Lender 
upon the written request of the Administrative Lender statements and 
schedules further identifying and describing the Collateral and such other 
lists, documents, reports, and product, service and sales documents in 
connection with the Collateral as the Administrative Lender may reasonably 
request, all in reasonable detail.  Subject to the confidentiality provisions 
of the Credit Agreement, in connection with its enforcement of the security 
interest, the Administrative Lender may use such information or transfer it 
to any Assignee permitted under the Credit Agreement for such Assignee's use.

     (c)    Each Grantor hereby authorizes the Administrative Lender to file 
one or more continuation statements and during the continuance of an Event of 
Default, financing statements, relating to all or any part of the Collateral 
without the signature of such Grantor where permitted by Applicable Law.  A 
photocopy or other reproduction of this Agreement or any financing statement 
covering the Collateral or any part thereof shall be sufficient as a 
financing statement where permitted by Applicable Law.

     (d)    If any Securities Collateral are "uncertificated securities" 
within the meaning of the UCC or are otherwise not evidenced by any stock 
certificate or similar certificate or instrument, such Grantor agrees to 
promptly notify the Administrative Lender and take all actions required to 
perfect the security interest of the Administrative Lender under Applicable 
Law, including, as applicable, under Article 8 or 9 of the UCC, and, without 
limitation of the foregoing, prior to or concurrently with the pledge 
hereunder of any Securities Collateral to which this section applies, (i) 
where deemed applicable by the Administrative Lender, deliver to the relevant 
corporation, partnership, limited liability company, joint venture or other 
Person a fully completed and duly executed letter in the form of EXHIBIT A 
hereto, and use commercially reasonable efforts to obtain from such 

                                       -6-

<PAGE>

corporation, partnership, limited liability company, joint venture or other 
Person, and deliver to the Administrative Lender, promptly upon registration 
of such pledge on the books of the issuer, a fully completed and duly 
executed letter in the form of EXHIBIT B hereto, and (ii) where deemed 
applicable by the Administrative Lender, deliver to the Administrative Lender 
a fully completed and duly executed "Securities Collateral Stop Transfer 
Letter" in the form of EXHIBIT C hereto.

     Section 3.2    PLACE OF PERFECTION; RECORDS; COLLECTION OF RECEIVABLES, 
CHATTEL PAPER AND INSTRUMENTS.

     (a)    Each Grantor shall keep its chief place of business and chief 
executive office and the office where it keeps its records concerning the 
Receivables, and the originals of all chattel paper and instruments, at the 
location therefor specified in SECTION 2.1(A), in each case which may be 
changed upon written notice to the Administrative Lender at least 30 days 
prior to such change.

     (b)    Except as otherwise provided in this SECTION 3.2(B), each Grantor 
shall continue to collect, at its own expense, all amounts due or to become 
due such Grantor under the Receivables.  In connection with such collections, 
such Grantor may take (and, during the continuance of an Event of Default at 
the Administrative Lender's direction, shall take) such action as such 
Grantor or, during the continuance of an Event of Default, the Administrative 
Lender, may deem reasonably necessary to enforce collection of the 
Receivables; PROVIDED, HOWEVER, that the Administrative Lender shall have the 
right (during the continuance of an Event of Default and provided that any 
Advances or Letters of Credit are outstanding) to notify the account debtors 
or obligors under any Receivables of the assignment of such Receivables to 
the Administrative Lender and to direct such account debtors or obligors to 
make payment of all amounts due or to become due to such Grantor thereunder 
directly to the Administrative Lender and, upon such notification at the 
expense of such Grantor, to enforce collection of any such Receivables, and 
to adjust, settle or compromise the amount or payment thereof, in the same 
manner and to the same extent as such Grantor might have done or as the 
Administrative Lender deems reasonably necessary.  During the continuance of 
an Event of Default (provided that any Advances or Letters of Credit are 
outstanding), all amounts and proceeds (including Instruments) received by 
such Grantor in respect of the Receivables shall be received in trust for the 
benefit of the Administrative Lender hereunder, shall be segregated from 
other funds of such Grantor and, after receipt of written notice from the 
Administrative Lender, shall be forthwith paid over to the Administrative 
Lender in the same form as so received (with any necessary indorsement).  
During the continuation of an Event of Default (provided that any Advances or 
Letters of Credit are outstanding), such Grantor shall not adjust, settle or 
compromise the amount or payment of any Receivable, release wholly or partly 
any account debtor or obligor thereof, or allow any credit or discount 
thereon, in each case, other than those made in the ordinary course of 
business.  To the extent that the Administrative Lender has notified any 
account debtor or obligor under any Receivables of an Event of Default and 
such Event of Default is cured or otherwise waived, the Administrative Lender 
shall promptly notify such account holder or obligor of such fact.

                                       -7-

<PAGE>

     Section 3.3    TRANSFERS AND OTHER LIENS.  No Grantor shall (a) sell, 
assign (by operation of Applicable Law or otherwise) or otherwise dispose of, 
or grant any option with respect to, any of the Collateral, except as 
permitted under the Credit Agreement, or (b) create or permit to exist any 
Lien upon any of the Collateral, except Permitted Liens.

     Section 3.4    RIGHTS TO DIVIDENDS AND DISTRIBUTIONS.  With respect to 
any Securities Collateral, the Administrative Lender shall have authority 
during the continuance of an Event of Default, either to have the same 
registered in the Administrative Lender's name or in the name of a nominee.  
If any Grantor shall become entitled to receive or shall receive any 
certificate (including, without limitation, any certificate in connection 
with any reclassification, increase, reduction of capital, or 
reorganization), or any option or rights arising from or relating to any of 
the Collateral that is evidenced by a certificate or other instrument or 
security, whether as an addition to, in substitution of, as a conversion of, 
or in exchange for any of the Collateral, or otherwise, such Grantor agrees 
to accept the same as the Administrative Lender's agent and to hold the same 
in trust on behalf of and for the benefit of the Administrative Lender, and, 
after receipt of written notice from the Administrative Lender, to deliver 
the same immediately to the Administrative Lender in the exact form received, 
with appropriate undated stock or similar powers, duly executed in blank, to 
be held by the Administrative Lender, subject to the terms hereof, as 
Collateral.  Unless an Event of Default is in existence, such Grantor shall 
be entitled to receive all cash Dividends paid in respect of any of the 
Collateral. During the continuance of an Event of Default (provided that any 
Advances or Letters of Credit are outstanding), the Administrative Lender 
shall be entitled to all Dividends, and to any sums paid upon or in respect 
of any Collateral, and to any additional securities issued in respect of the 
Securities Collateral, upon the liquidation, dissolution, or reorganization 
of the issuer thereof, all of which shall be paid to the Administrative 
Lender to be held by it as additional Collateral.

     Section 3.5    RIGHT OF THE ADMINISTRATIVE LENDER TO NOTIFY ISSUERS.  At 
any time during the continuance of an Event of Default (provided that any 
Advances or Letters of Credit are outstanding), the Administrative Lender may 
notify issuers of the Securities Collateral to make payments of all Dividends 
directly to the Administrative Lender and the Administrative Lender may take 
control of all proceeds of any Securities Collateral.  To the extent that the 
Administrative Lender has notified any issuer of Securities Collateral of an 
Event of Default and such Event of Default is cured or otherwise waived, the 
Administrative Lender shall promptly notify such issuer of such fact.

     Section 3.6    THE ADMINISTRATIVE LENDER APPOINTED ATTORNEY-IN-FACT.  
Each Grantor hereby irrevocably appoints the Administrative Lender such 
Grantor's attorney-in-fact (exercisable during the continuance of an Event of 
Default), with full authority in the place and stead of such Grantor and in 
the name of such Grantor or otherwise to take any action and to execute any 
instrument (in accordance with this Agreement, including without limitation, 
SECTION 4.2 hereof) which the Administrative Lender may deem reasonably 
necessary to accomplish the purposes of this Agreement, including, without 
limitation:

                                       -8-

<PAGE>

     (a)    to ask for, demand, collect, sue for, recover, compromise, 
receive and give acquittance and receipts for moneys due or to become due 
under or in connection with the Collateral,

     (b)    to receive, indorse, and collect any drafts or other instruments, 
documents and chattel paper in connection with clause (a) above, and

     (c)    to file any claims or take any action or institute any 
proceedings which the Administrative Lender may deem reasonably necessary for 
the collection of any of the Collateral or otherwise to enforce compliance 
with the terms and conditions of any Collateral or the rights of the 
Administrative Lender with respect to any of the Collateral.  EACH GRANTOR 
HEREBY IRREVOCABLY GRANTS TO THE ADMINISTRATIVE LENDER SUCH GRANTOR'S PROXY 
(EXERCISABLE DURING THE CONTINUANCE OF AN EVENT OF DEFAULT) TO VOTE ANY 
SECURITIES COLLATERAL AND APPOINTS THE ADMINISTRATIVE LENDER SUCH GRANTOR'S 
ATTORNEY-IN-FACT (EXERCISABLE DURING THE CONTINUANCE OF AN EVENT OF DEFAULT) 
TO PERFORM ALL OBLIGATIONS OF SUCH GRANTOR UNDER THIS AGREEMENT.  THE PROXY 
AND EACH POWER OF ATTORNEY HEREIN GRANTED ARE COUPLED WITH AN INTEREST AND 
ARE IRREVOCABLE PRIOR TO FINAL PAYMENT IN FULL OF THE OBLIGATIONS.

     This appointment as attorney-in-fact and this proxy shall terminate upon 
the termination of this Agreement pursuant to SECTION 5.3 hereof.

                                      ARTICLE 4

                    RIGHTS AND POWERS OF THE ADMINISTRATIVE LENDER

     Section 4.1    THE ADMINISTRATIVE LENDER MAY PERFORM.  If any Grantor 
fails to perform any agreement contained herein, the Administrative Lender 
may itself perform, or cause performance of, such agreement, and the 
reasonable expenses of the Administrative Lender incurred in connection 
therewith shall be payable by such Grantor under SECTION 4.4.

     Section 4.2    THE ADMINISTRATIVE LENDER'S DUTIES.  The powers conferred 
on the Administrative Lender hereunder are solely to protect its interest in 
the Collateral and shall not impose any duty upon it to exercise any such 
powers. Except for the duty to exercise reasonable care in respect of any 
Collateral in its possession and the accounting for moneys actually received 
by it hereunder, the Administrative Lender shall have no duty as to any 
Collateral, as to ascertaining or taking action with respect to calls, 
conversions, exchanges, maturities, tenders or other matters relative to any 
Collateral, whether or not the Administrative Lender has or is deemed to have 
knowledge of such matters, or as to the taking of any necessary steps to 
preserve rights against prior parties.  The Administrative Lender shall be 
deemed to have exercised reasonable care in the custody and preservation of 
any Collateral in its possession if such Collateral is accorded treatment 
substantially equal to that which the Administrative Lender accords its own 
property.  Except as 

                                       -9-

<PAGE>

provided in this SECTION 4.2 and except to the extent of any gross negligence 
or willful misconduct of the Administrative Lender or the other Secured 
Parties, the Administrative Lender shall not have any duty or liability to 
protect or preserve any Collateral or to preserve rights pertaining thereto.  
Nothing contained in this Agreement shall be construed as requiring or 
obligating the Administrative Lender, and the Administrative Lender shall not 
be required or obligated, to (i) present or file any claim or notice or take 
any action, with respect to any Collateral or in connection therewith or (ii) 
notify any Grantor of any decline in the value of any Collateral.

     Section 4.3    REMEDIES.  If any Event of Default shall have occurred 
and be continuing (provided that any Advances or Letters of Credit are 
outstanding):

     (a)    The Administrative Lender may exercise in respect of the 
Collateral, in addition to other rights and remedies provided for herein or 
otherwise available to it, all the rights and remedies of a secured party on 
default under the Uniform Commercial Code in effect in the State of Texas at 
that time (the "UCC") (whether or not the UCC applies to the affected 
Collateral), and also may (i) require any Grantor to, and each Grantor hereby 
agrees that it will at its expense and upon request of the Administrative 
Lender forthwith, assemble all or part of the Collateral which is capable of 
being assembled as directed by the Administrative Lender and make it 
available to the Administrative Lender at a place to be designated by the 
Administrative Lender which is reasonably convenient to both parties or (ii) 
without notice, except as specified below, sell the Collateral or any portion 
thereof in one or more parcels at public or private sale, at any of the 
Administrative Lender's offices or elsewhere, for cash, on credit or for 
future delivery, and upon such other terms as the Administrative Lender may 
reasonably deem commercially reasonable. Each Grantor agrees that, to the 
extent notice of sale shall be required by Applicable Law, ten days' written 
notice to such Grantor of the time and place of any public sale or the time 
after which any private sale is to be made shall constitute reasonable 
notification, provided that ten days' written notice does not violate any 
Applicable Law.  The Administrative Lender shall not be obligated to make any 
sale of Collateral regardless of notice of sale having been given.  The 
Administrative Lender may adjourn any public or private sale from time to 
time by announcement at the time and place fixed therefor, and such sale may, 
without further notice, be made at the time and place to which it was so 
adjourned.

     (b)    All cash proceeds received by the Administrative Lender upon any 
sale of, collection of, or other realization upon, all or any part of the 
Collateral shall be applied as follows:

     FIRST:  To the payment of all reasonable out-of-pocket costs and expenses
     incurred in connection with the sale of, collection of or other realization
     upon Collateral, including reasonable attorneys' fees and disbursements;

     SECOND:  To the payment of the Obligations to be distributed pro rata to
     each Secured Party based on the percentage that the Obligations owed to
     each Secured Party bears to the aggregate outstanding Obligations owed to
     all Secured Parties (with such Grantor remaining liable for any
     deficiency); and

                                       -10-

<PAGE>

     THIRD:  To the extent of the balance (if any) of such proceeds, to the
     payment to such Grantor or other Person legally entitled thereto.

     (c)    All payments received by such Grantor under or in connection with 
any Collateral shall be received in trust for the benefit of the 
Administrative Lender, shall be segregated from other funds of such Grantor 
and, after receipt of written notice from the Administrative Lender, shall be 
forthwith paid over to the Administrative Lender in the same form as so 
received (with any necessary indorsement).

     (d)    Because of the Securities Act of 1933, as amended ("SECURITIES 
ACT"), and other Applicable Laws, including without limitation state "blue 
sky" laws, or contractual restrictions or agreements, there may be legal 
restrictions or limitations affecting the Administrative Lender in any 
attempts to dispose of the Collateral and the enforcement of its rights 
hereunder.  For these reasons, the Administrative Lender is hereby authorized 
by each Grantor, but not obligated, during the continuance of any Event of 
Default, to sell or otherwise dispose of any of the Collateral at private 
sale, subject to an investment letter, or in any other manner which will not 
require the Collateral, or any part thereof, to be registered in accordance 
with the Securities Act, or the rules and regulations promulgated thereunder, 
or any other Applicable Law.  Each Grantor clearly understands that the 
Administrative Lender may in its discretion approach a restricted number of 
potential purchasers and that a sale under such circumstances may yield a 
lower price for the Collateral than would otherwise be obtainable if same 
were registered and sold in the open market.  No sale so made in good faith 
by the Administrative Lender shall be deemed to be not "commercially 
reasonable" because so made.  Each Grantor agrees that in the event the 
Administrative Lender shall, during the continuance of an Event of Default, 
sell the Collateral or any portion thereof at any private sale or sales, the 
Administrative Lender shall have the right to rely upon the advice and 
opinion of independent appraisers and other Persons, which appraisers and 
other Persons are acceptable to the Administrative Lender, as to the best 
price reasonably obtainable upon such a private sale thereof.

     (e)    If the Administrative Lender shall determine to exercise its 
right to sell any or all of the Collateral, and if in the opinion of counsel 
for the Administrative Lender it is necessary, or if in the opinion of the 
Administrative Lender it is advisable, to have the Collateral or that portion 
thereof to be sold, registered under the provisions of the Securities Act, 
each Grantor (subject to any restrictions in any agreements with 
non-Affiliates of such Grantor regarding the registration thereof) will use 
commercially reasonable efforts to cause the issuers of the Collateral 
contemplated to be sold to execute and deliver, and cause the directors and 
officers of each thereof to execute and deliver, all at such Grantor's 
reasonable expense, all such instruments and documents, and to do or cause to 
be done all such other acts and things, as may be necessary or, in the 
opinion of the Administrative Lender, advisable to register the Collateral or 
that portion thereof to be sold, under the provisions of the Securities Act 
and to cause the registration statement relating thereto to become effective 
and to remain effective for a period of one year from the date of the first 
public offering of the Collateral or that portion thereof to be sold, and to 
make all amendments thereto and/or to the related prospectus which, in the 
opinion of the Administrative Lender, are reasonably necessary, all in 
conformity with the requirements of the Securities Act.  Each Grantor shall 
use commercially 

                                       -11-

<PAGE>

reasonable efforts to cause each issuer of Collateral to comply with the 
provisions of the securities or "blue sky" laws of any jurisdiction which the 
Administrative Lender shall designate and to cause each issuer to make 
available to its security holders, as soon as practicable, an earnings 
statement which will satisfy the provisions of the Securities Act and 
applicable "blue sky" laws.

     (f)    (i)     Each Grantor will maintain the accounts listed as restricted
     and blocked accounts on SCHEDULE 3 (the "RESTRICTED ACCOUNTS") with the
     Administrative Lender, in the name of such Grantor, but such Restricted
     Accounts shall be under the sole control and dominion of the Administrative
     Lender.

            (ii)    It shall be a term and condition of each Restricted Account,
     notwithstanding any term or condition to the contrary in any other
     agreement relating to such Restricted Account (other than the Credit
     Agreement), that no amount (including interest and other proceeds of the
     cash and other property in the Restricted Account) shall be paid or
     released to or for the account of, or withdrawn by or for the account of,
     such Grantor or any other Person from such Restricted Account.

            (iii)   At the request of the Administrative Lender, such Grantor
     will promptly instruct each account debtor in respect of Receivables
     arising from  any sale of Inventory in the ordinary course of business to
     make payment to the Restricted Accounts.

Each Grantor understands and acknowledges that the Administrative Lender may 
and permits the Administrative Lender to remove amounts from the Restricted 
Accounts from time to time and use the amounts to reduce the Obligations.

     Section 4.4    INDEMNITY AND EXPENSES.  THE GRANTORS JOINTLY AND 
SEVERALLY AGREE TO INDEMNIFY THE ADMINISTRATIVE LENDER AND EACH OTHER SECURED 
PARTY FROM AND AGAINST ANY AND ALL CLAIMS, LOSSES AND LIABILITIES (INCLUDING 
REASONABLE ATTORNEYS' FEES) ARISING OR RESULTING FROM THIS AGREEMENT 
(INCLUDING, WITHOUT LIMITATION, ENFORCEMENT OF THIS AGREEMENT), TO THE EXTENT 
THE BORROWER IS REQUIRED TO DO SO UNDER SECTION 5.10 OF THE CREDIT AGREEMENT.

                                      ARTICLE 5

                                    MISCELLANEOUS

     Section 5.1    CUMULATIVE RIGHTS.  All rights of the Administrative 
Lender and each other Secured Party under the Loan Documents are cumulative 
of each other and of every other right which the Administrative Lender and 
each other Secured Party may otherwise have at law or in equity or under any 
other contract or other writing for the enforcement of the security interest 
herein 

                                       -12-

<PAGE>

or the collection of the Obligations.  The exercise of one or more rights 
shall not prejudice or impair the concurrent or subsequent exercise of other 
rights.

     Section 5.2    MODIFICATIONS; AMENDMENTS; ETC.  No amendment or waiver 
of any provision of this Agreement, and no consent to any departure by any 
Grantor here from, shall in any event be effective unless the same shall be 
in writing and signed by the Administrative Lender (and such Grantor, in case 
of amendment), and then such waiver or consent shall be effective only in the 
specific instance and for the specific purpose for which given.

     Section 5.3    CONTINUING SECURITY INTEREST.  This Agreement shall 
create a continuing security interest in the Collateral and shall (a) remain 
in full force and effect until the Release Date (except to the extent that 
the release of any Collateral is otherwise permitted pursuant to the terms of 
the Loan Documents), (b) be binding upon each Grantor, its successors and 
assigns, and (c) inure to the benefit of, and be enforceable by, the 
Administrative Lender and its successors, transferee and assigns.  Upon any 
such termination, the Administrative Lender will, at such Grantor's expense, 
execute and deliver to such Grantor such documents as such Grantor shall 
reasonably request to evidence such termination.  Each Grantor agrees that to 
the extent that the Administrative Lender or any other Secured Party receives 
any payment or benefit and such payment or benefit, or any part thereof, is 
subsequently invalidated, declared to be fraudulent or preferential, set 
aside or is required to be repaid to a trustee, receiver, or any other party 
under any Debtor Relief Law, then to the extent of such payment or benefit, 
the Obligations or part thereof intended to be satisfied shall be revived and 
continued in full force and effect as if such payment or benefit had not been 
made and, further, any such repayment by the Administrative Lender or any 
other Secured Party, to the extent that the Administrative Lender or any 
other Secured Party did not directly receive a corresponding cash payment, 
shall be added to and be additional Obligations payable upon demand by the 
Administrative Lender or any other Secured Party and secured hereby, and, if 
the lien and security interest hereof shall have been released, such lien and 
security interest shall be reinstated with the same effect and priority as on 
the date of execution hereof all as if no release of such lien or security 
interest had ever occurred, to the extent not prohibited by Applicable Law.

     Section 5.4    GOVERNING LAW; TERMS.  THIS AGREEMENT SHALL BE GOVERNED 
BY AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF TEXAS (WITHOUT 
REGARD TO PRINCIPLES OF CONFLICTS OF LAW) AND THE APPLICABLE FEDERAL LAWS OF 
THE UNITED STATES OF AMERICA, EXCEPT TO THE EXTENT THAT THE VALIDITY OR 
PERFECTION OF THE SECURITY INTEREST HEREUNDER, OR REMEDIES HEREUNDER, IN 
RESPECT OF ANY PARTICULAR COLLATERAL ARE GOVERNED BY THE LAWS OF A 
JURISDICTION OTHER THAN THE STATE OF TEXAS.

     Section 5.5    WAIVER OF JURY TRIAL. THE ADMINISTRATIVE LENDER, THE 
SECURED PARTIES AND EACH GRANTOR HEREBY WAIVE, TO THE MAXIMUM EXTENT 
PERMITTED BY APPLICABLE LAW, ALL RIGHT TO TRIAL BY JURY IN ANY JUDICIAL 
PROCEEDINGS INVOLVING, DIRECTLY OR INDIRECTLY, ANY 

                                       -13-

<PAGE>

MATTER (WHETHER IN TORT, CONTRACT OR OTHERWISE) IN ANY WAY ARISING OUT OF OR 
RELATED TO THIS AGREEMENT OR THE TRANSACTIONS CONTEMPLATED HEREBY.

     Section 5.6    THE ADMINISTRATIVE LENDER'S RIGHT TO USE AGENTS.  The 
Administrative Lender may exercise its rights under this Agreement through an 
agent or other designee.

     Section 5.7    WAIVERS OF RIGHTS INHIBITING ENFORCEMENT.  To the extent 
not prohibited by Applicable Law, each Grantor waives all rights of 
redemption, appraisal, valuation or to the marshaling of assets.

     Section 5.8    NOTICES AND DELIVERIES.  All notices and other 
communications provided for hereunder shall be effectuated in the manner 
provided for in SECTION 11.1 of the Credit Agreement, and to the extent that 
a notice or communication is sent to a Grantor other than the Borrower, said 
notice shall be addressed to such Grantor, in care of the Borrower.

     Section 5.9    SUCCESSORS AND ASSIGNS.  All of the provisions of this 
Agreement shall be binding and inure to the benefit of the parties hereto and 
their respective successors and permitted assigns; PROVIDED, HOWEVER, no 
Grantor may assign its liabilities and obligations under this Agreement 
without the prior written consent of all Secured Parties.

     Section 5.10   LOAN DOCUMENT.  This Agreement is a Loan Document 
executed pursuant to the Credit Agreement and shall (unless otherwise 
expressly indicated herein) be construed, administered and applied in 
accordance with the terms and provisions thereof.

     Section 5.11   CONSENT TO JURISDICTION; WAIVER OF IMMUNITIES.

     (a)    Each Grantor and the Administrative Lender each hereby 
irrevocably submits to the non-exclusive jurisdiction of any United States 
Federal or Texas State courts sitting in Dallas, Texas in any action or 
proceeding arising out of or relating to this Agreement, and each Grantor and 
the Administrative Lender each hereby irrevocably waives any objection it may 
now or hereafter have as to the venue of any such suit, action or proceeding 
brought in such court or that such court is an inconvenient forum.

     (b)    Nothing in this section shall limit the right of any Grantor, the 
Administrative Lender or any other Secured Party to bring any action or 
proceeding against any other party or its property in the courts of any other 
jurisdictions.

     Section 5.12   SEVERABILITY.  Any provision of this Agreement which is 
for any reason prohibited or found or held invalid or unenforceable by any 
court or governmental agency shall be ineffective to the extent of such 
prohibition or invalidity or unenforceability, without invalidating the 
remaining provisions hereof in such jurisdiction or affecting the validity or 
enforceability of such provision in any other jurisdiction.

                                       -14-

<PAGE>

     Section 5.13   OBLIGATIONS NOT AFFECTED.  To the fullest extent 
permitted by Applicable Law, the obligations of each Grantor under this 
Agreement shall remain in full force and effect without regard to, and shall 
not be impaired or affected by:

     (a)    any amendment, modification, addition or supplement to any other 
Loan Document, any instrument delivered in connection therewith, or any 
assignment or transfer thereof;

     (b)    any exercise, non-exercise, or waiver by the Administrative 
Lender or any other Secured Party of any right, remedy, power or privilege 
under or in respect of, or any release of any guaranty, any collateral or the 
Collateral or any part thereof provided pursuant to, this Agreement or any 
other Loan Document;

     (c)    any waiver, consent, extension, indulgence or other action or 
inaction in respect of this Agreement or any other Loan Document or any 
assignment or transfer of any thereof; or

     (d)    any bankruptcy, insolvency, reorganization, arrangement, 
readjustment, composition, liquidation or the like of such Grantor or any 
other Person, whether or not such Grantor shall have notice or knowledge of 
any of the foregoing.

     Section 5.14   COUNTERPARTS.  This Agreement may be executed in any 
number of counterparts, each of which when so executed and delivered shall be 
deemed an original, but all such counterparts together shall constitute but 
one and the same instrument.

     Section 5.15   ENTIRE AGREEMENT.  THIS WRITTEN AGREEMENT, TOGETHER WITH 
THE OTHER LOAN DOCUMENTS, REPRESENT THE FINAL AGREEMENT BETWEEN THE PARTIES 
AND MAY NOT BE CONTRADICTED BY EVIDENCE OF PRIOR, CONTEMPORANEOUS, OR 
SUBSEQUENT ORAL AGREEMENTS OF THE PARTIES. THERE ARE NO UNWRITTEN ORAL 
AGREEMENTS AMONG THE PARTIES.

     Section 5.16   CONFLICTS.  In the event of a conflict between the terms 
and conditions of this Agreement and the terms and conditions of the Credit 
Agreement, the terms and conditions of the Credit Agreement shall control.

===============================================================================
                 REMAINDER OF PAGE LEFT INTENTIONALLY BLANK                    
===============================================================================



                                       -15-

<PAGE>

     IN WITNESS WHEREOF, the parties have caused this Agreement to be duly 
executed and delivered by their respective duly authorized officers as of the 
date first above written.

                                       GRANTORS:

                                       [GRANTORS]


                                       By:
                                          ------------------------------------
                                          Name:
                                               -------------------------------
                                          Title:
                                                ------------------------------


                                       ADMINISTRATIVE LENDER:

                                       NATIONSBANK, N.A.


                                       By:
                                          ------------------------------------
                                          Name:
                                               -------------------------------
                                          Title:
                                                ------------------------------


                                       -16-

<PAGE>
                                       
                                   Schedule 1

               Chief Place of Business, Chief Executive Office and
                          Location of Books and Records


The Chief Place of Business, Chief Executive Office and the Location of Books 
and Records for each Grantor is:

   14951 North Dallas Parkway
   Dallas, Texas 75240



<PAGE>
                                       
                                   Schedule 2

                                  Trade Names


CompUSA Inc.
   (1) CompUSA Direct, (2) CompUSA PC

Computer City, Inc.
   (1) CompUSA, (2) US Logic

CompUSA Stores L.P.
   CompUSA

<PAGE>
                                       
                                   Schedule 3

                              Restricted Accounts


                                     NONE.

<PAGE>
                                       
                                   Schedule 4

                             Securities Collateral


Corporate and Business Trust Securities Pledged:

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------
           ISSUER           NUMBER OF SHARES       HOLDER        CERTIFICATE NUMBER
           ------           ----------------       ------        ------------------
- -----------------------------------------------------------------------------------
<S>                         <C>                 <C>              <C>
CompUSA Holdings II Inc.         1,000          CompUSA Inc.            001
- -----------------------------------------------------------------------------------
CompUSA Holdings I Inc.          1,000          CompUSA Inc.            001
- -----------------------------------------------------------------------------------
   CompTeam Inc.                 1,000          CompUSA Inc.            001
- -----------------------------------------------------------------------------------
CompUSA Management
Company                          1,000          CompUSA Inc.            A1
- -----------------------------------------------------------------------------------
CompUSA Holdings Company         1,000          CompUSA Inc.             1
- -----------------------------------------------------------------------------------
Computer City, Inc.              1,000          CompUSA Inc.           CS-1
- -----------------------------------------------------------------------------------
CompUSA Net.com Inc.               100          CompUSA Inc.           CS-2
- -----------------------------------------------------------------------------------
</TABLE>



Partnership Interests Pledged:
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------
       NAME                  PERCENTAGE OWNERSHIP                   OWNER
       ----                  --------------------                   -----
- -----------------------------------------------------------------------------------
<S>                      <C>                               <C>
CompUSA Stores L.P.       1% general partner interest            CompUSA Inc.
- -----------------------------------------------------------------------------------
CompUSA Stores L.P.      99% limited partner interest      CompUSA Holdings Company
- -----------------------------------------------------------------------------------
</TABLE>

<PAGE>

                                      EXHIBIT A

                       INSTRUCTIONS FOR REGISTRATION OF PLEDGE
                                          OF
                              UNCERTIFICATED SECURITIES


Date:     ___________________

To:   [NAME OF CORPORATION, PARTNERSHIP, JOINT VENTURE OR OTHER PERSON]

      You are hereby instructed to register the pledge of the following 
uncertificated securities to NationsBank, N.A., as Administrative Lender:

      (a) A [insert written percentage of interest] (_____%) 
[insert description of interest, e.g. General Partnership Interest];

      (b) [insert similar description of any other interests].

      This being all of the interest of [INSERT NAME OF PLEDGOR] in 
[name of corporation, partnership, joint venture or other Person].

                                       Very truly yours,

                                       [GRANTOR]


                                       By:
                                          ------------------------------------
                                          Name:
                                               -------------------------------
                                          Title:
                                                ------------------------------

<PAGE>

                                      EXHIBIT B

                            INITIAL TRANSACTION STATEMENT

Date: _______________

To:   CompUSA Inc.
      NationsBank, N.A., as Administrative Lender

      This is to advise you that a pledge to NationsBank, N.A., as 
Administrative Lender, of the following uncertificated securities owned by 
[INSERT NAME OF PLEDGOR], a [______________] corporation has been registered 
on the books of 
[name of corporation, partnership, joint venture or other Person]:

      (c) A [insert written percentage of interest] (_____%) 
[insert description of interest, e.g. General Partnership Interest];

      (d) [insert similar description of any other interests].

      This being all of the interest of [INSERT NAME OF PLEDGOR] in, as shown 
on books and records of, 
[name of corporation, partnership, joint venture or other Person].

      There are no liens or restrictions of the undersigned, nor any adverse 
claims, in each case registered on the books of the undersigned, to which the 
interests described hereinabove are subject.

      The pledge referred to above was registered on ______________, _____.

      THIS STATEMENT IS MERELY A RECORD OF THE REGISTRATION OF THE PLEDGE OF 
THE ADDRESSEES AS OF THE TIME OF THE ISSUANCE HEREOF.  DELIVERY OF THIS 
STATEMENT, IN ITSELF, CONFERS NO RIGHTS ON THE RECIPIENT.  THIS STATEMENT IS 
NEITHER A NEGOTIABLE INSTRUMENT NOR A SECURITY.

                                       Very truly yours,

                                       [NAME OF CORPORATION, PARTNERSHIP, JOINT 
                                       VENTURE OR OTHER PERSON]

                                       [By:____________________________________]

                                      By:
                                          ------------------------------------
                                          Name:
                                               -------------------------------
                                          Title:
                                                ------------------------------

<PAGE>

                                      EXHIBIT C


                                   __________, 1999

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

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

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

Ladies and Gentlemen:

      This is to advise you that CompUSA Inc., a ____________ corporation 
("PLEDGOR"), has granted to NationsBank, N.A., as Administrative Lender 
("ADMINISTRATIVE LENDER") a security interest in [DESCRIBE AMOUNT AND 
DESCRIPTION OF INTEREST, E.G. SHARES OF THE COMMON CAPITAL STOCK] 
of _____________________________________________________ (the "COMPANY"), 
and all other [REPEAT DESCRIPTION OF INTEREST] of the Company now owned as 
well as hereafter acquired by Pledgor (together with any distributions, 
interests, stock, liquidating dividends, stock dividends, preemptive rights, 
dividends paid in cash or securities, or other properties to which Pledgor 
may hereafter be entitled to receive on account of such [REPEAT DESCRIPTION 
OF INTEREST]), which [REPEAT DESCRIPTION OF INTEREST] presently constitutes 
_____% of the issued and outstanding [REPEAT DESCRIPTION OF INTEREST] of the 
Company, any other equity interest or right to acquire any equity interest in 
Company now owned as well as hereafter acquired by Pledgor, and all proceeds 
and products of the foregoing ("PLEDGED RIGHTS").

      Until notified otherwise in writing by an authorized officer of 
Administrative Lender, you are hereby directed (and you hereby agree) to 
deliver after the date hereof all non-cash dividends and other distributions 
and any and all other shares of stock, warrants or other property (other than 
cash) in which Administrative Lender has a security interest to 
Administrative Lender, NationsBank Plaza, 901 Main Street, 67th Floor, 
Dallas, Texas 75202, Attention: Kim Knop.  Upon written notice from an 
authorized officer of Administrative Lender, you are directed (and you hereby 
agree) to deliver after the date of such notice, all dividends, distributions 
and other property in the form of cash directly to Administrative Lender at 
the address mentioned in the preceding sentence.  Unless notified otherwise 
in writing by an authorized officer of Administrative Lender, you are hereby 
directed (and you hereby agree) to not acknowledge any encumbrance in favor 
of any party other than  Administrative Lender with respect to the Pledged 
Rights, assign any interest in, encumber, subdivide, issue additional or 
different certificates for or otherwise transfer any interest in the Pledged 
Rights.

<PAGE>

                                    Very truly yours,


                                    CompUSA Inc.


                                    By:
                                       ------------------------------------
                                       Name:
                                            -------------------------------
                                       Title:
                                             ------------------------------


                                    NATIONSBANK, N.A., as Administrative Lender


                                    By:
                                       ------------------------------------
                                       Name:
                                            -------------------------------
                                       Title:
                                             ------------------------------


Accepted and Agreed this ____ day of ________________, ____


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


                                       By:
                                          ------------------------------------
                                          Name:
                                               -------------------------------
                                          Title:
                                                ------------------------------

<PAGE>

                                      EXHIBIT G

                              BORROWING BASE CERTIFICATE


TO:       NationsBank, N.A.,                              ________, _____
 

FROM:     CompUSA Inc.

     Re:  Second Amended and Restated Credit Agreement, dated as of March 12,
          1998 ('Credit Agreement") among CompUSA Inc. ("Borrower"), certain
          Lenders, certain Co-Agents and NationsBank, N.A. as Administrative
          Lender

     This Borrowing Base Certificate is made as of              ,      .  The 
undersigned certifies that the calculations set forth herein are true, 
accurate, and complete, and are made in accordance with the provisions of the 
Credit Agreement.  All defined terms used herein but not specifically defined 
shall have the meanings set forth in the Credit Agreement.

1.   BORROWING BASE.  [to be completed for each Advance or Letter of Credit and
     monthly if Advances or Letters of Credit are outstanding]

     Borrower hereby represents and warrants that the following Borrowing Base
     Report is true and correct in all respects as of ___________, _____ (the
     "Reporting Date").  The Borrowing Base is determined as follows:

A.   ELIGIBLE ACCOUNTS        

     1.   All Accounts                                                   $______

     2.   Less ineligible Accounts (without duplication)         

          a.   Accounts to which Borrower or a Restricted Subsidiary $______
               does not have lawful and absolute title               

          b.   Accounts which are not the valid, legally enforceable $______
               obligation of the account debtor for goods or services 
               delivered or rendered to such Person                  

          c.   Accounts owed by a creditor of Borrower or a          $______
               Restricted Subsidiary to the extent that such Account 
               equals the amount owed to such creditor         

          d.   Portion of Accounts subject to any asserted dispute,  $______
               offset, discount, counterclaim, or other claim or 
               defense of account debtor or to any asserted claim on 
               the part of the account debtor denying liability under 
               such Account         

          e.   Accounts which Borrower or any Restricted  Subsidiary $______
               may not assign or grant a security interest to 
               Administrative Lender          


<PAGE>

          f.   Accounts not evidenced by an invoice rendered to the  $______
               account debtor         

          g.   Accounts evidenced by chattel paper, promissory notes,$______
               or other instruments or the result of a conditional 
               sales agreement       

          h.   Accounts subject to a Lien in favor of any Person     $______
               other than Administrative Lender other than Permitted 
               Liens       

          i.   Accounts due and payable for more than 90 days from   $______
               invoice date      

          j.   Accounts of account debtors primarily conducting      $______
               business in and organized under a jurisdiction outside 
               the United States         

          k.   Accounts where the account debtor is a federal, state $______
               or local governmental body        

          l.   Accounts where the account debtor is the subject of a $______
               proceeding under a Debtor Relief Law          

          m.   Accounts of account debtors who have more than 50% of $______
               accounts due and payable for more than 30 days from 
               invoice date          

          n.   Accounts not subject to a fully perfected first       $______
               priority security interest in favor of Administrative 
               Lender        

          o.   Accounts where the account debtor is an Affiliate or  $______
               employee         

          Ineligible Accounts                                            $______

     3.   Eligible Accounts [(1) - (2)]                                  $______

     4.   Eligible Accounts included in Borrowing Base [75%x(3)]         $______


                                                  COMPUSA INC.



                                                  By:___________________________
                                                       Name:____________________
                                                       Title:___________________


                                       2


<PAGE>

===============================================================================



                                  SECURITY AGREEMENT

                                        Among

                              The Grantors Named Herein
                                     as Grantors

                                         and
                                  NATIONSBANK, N.A.,
                               as Administrative Lender

                         Dated Effective as of March 27, 1999



===============================================================================

<PAGE>

                               TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                          Page
                                                                          ----
<S>                                                                       <C>
                                   ARTICLE 1

                                     GRANT

Section 1.1     ASSIGNMENT AND GRANT OF SECURITY . . . . . . . . . . . . . . 2
Section 1.2     DESCRIPTION OF OBLIGATIONS . . . . . . . . . . . . . . . . . 3
Section 1.3     GRANTOR REMAINS LIABLE . . . . . . . . . . . . . . . . . . . 3
Section 1.4     DELIVERY OF INSTRUMENTS AND SECURITIES COLLATERAL. . . . . . 3

                                   ARTICLE 2

                        REPRESENTATIONS AND WARRANTIES

Section 2.1     REPRESENTATIONS AND WARRANTIES . . . . . . . . . . . . . . . 4

                                   ARTICLE 3

                                   COVENANTS

Section 3.1     FURTHER ASSURANCES . . . . . . . . . . . . . . . . . . . . . 5
Section 3.2     PLACE OF PERFECTION; RECORDS; COLLECTION OF RECEIVABLES, 
                CHATTEL PAPER AND INSTRUMENTS. . . . . . . . . . . . . . . . 7
Section 3.3     TRANSFERS AND OTHER LIENS. . . . . . . . . . . . . . . . . . 8
Section 3.4     RIGHTS TO DIVIDENDS AND DISTRIBUTIONS. . . . . . . . . . . . 8
Section 3.5     RIGHT OF THE ADMINISTRATIVE LENDER TO NOTIFY ISSUERS . . . . 8
Section 3.6     THE ADMINISTRATIVE LENDER APPOINTED ATTORNEY-IN-FACT . . . . 8

                                   ARTICLE 4

                RIGHTS AND POWERS OF THE ADMINISTRATIVE LENDER

Section 4.1     THE ADMINISTRATIVE LENDER MAY PERFORM. . . . . . . . . . . . 9
Section 4.2     THE ADMINISTRATIVE LENDER'S DUTIES . . . . . . . . . . . . . 9
Section 4.3     REMEDIES . . . . . . . . . . . . . . . . . . . . . . . . . .10
Section 4.4     INDEMNITY AND EXPENSES . . . . . . . . . . . . . . . . . . .12

<PAGE>

                                   ARTICLE 5

                                 MISCELLANEOUS

Section 5.1     CUMULATIVE RIGHTS. . . . . . . . . . . . . . . . . . . . . .12
Section 5.2     MODIFICATIONS; AMENDMENTS; ETC.. . . . . . . . . . . . . . .13
Section 5.3     CONTINUING SECURITY INTEREST . . . . . . . . . . . . . . . .13
Section 5.4     GOVERNING LAW; TERMS . . . . . . . . . . . . . . . . . . . .13
Section 5.5     WAIVER OF JURY TRIAL . . . . . . . . . . . . . . . . . . . .13
Section 5.6     THE ADMINISTRATIVE LENDER'S RIGHT TO USE AGENTS. . . . . . .14
Section 5.7     WAIVERS OF RIGHTS INHIBITING ENFORCEMENT . . . . . . . . . .14
Section 5.8     NOTICES AND DELIVERIES . . . . . . . . . . . . . . . . . . .14
Section 5.9     SUCCESSORS AND ASSIGNS . . . . . . . . . . . . . . . . . . .14
Section 5.10    LOAN DOCUMENT. . . . . . . . . . . . . . . . . . . . . . . .14
Section 5.11    CONSENT TO JURISDICTION; WAIVER OF IMMUNITIES. . . . . . . .14
Section 5.12    SEVERABILITY . . . . . . . . . . . . . . . . . . . . . . . .14
Section 5.13    OBLIGATIONS NOT AFFECTED . . . . . . . . . . . . . . . . . .15
Section 5.14    COUNTERPARTS . . . . . . . . . . . . . . . . . . . . . . . .15
Section 5.15    ENTIRE AGREEMENT . . . . . . . . . . . . . . . . . . . . . .15
Section 5.16    CONFLICTS. . . . . . . . . . . . . . . . . . . . . . . . . .15
</TABLE>

                                      -ii-

<PAGE>

                                      SCHEDULES:

Schedule 1     Chief Place of Business, Chief Executive Office and Location of
               Books and Records
Schedule 2     Trade Names
Schedule 3     Restricted Accounts
Schedule 4     Securities Collateral




                                      EXHIBITS:

Exhibit A      Instructions for Registration of Pledge of Uncertificated
               Securities Collateral
Exhibit B      Initial Transaction Statement
Exhibit C      Securities Collateral Stop Transfer Letter



                                      -iii-

<PAGE>

                                  SECURITY AGREEMENT

     SECURITY AGREEMENT (this "AGREEMENT"), dated effective as of March 27 
1999, made among each of the signatories party hereto (collectively, the 
"GRANTORS" and each a "GRANTOR"), and NationsBank, N.A., a national banking 
association, in its capacity as Administrative Lender (the "ADMINISTRATIVE 
LENDER") for itself and each lender a party to the Credit Agreement defined 
below (the "LENDERS") and each Lender Affiliate (as defined in the Credit 
Agreement) (each singularly, a "SECURED PARTY", and collectively, the 
"SECURED PARTIES").

                                      BACKGROUND

     (1)  CompUSA Inc., a Delaware corporation (the "BORROWER"), the 
Administrative Lender, the Co-Agents (as defined in the Credit Agreement), 
and the Lenders entered into that certain Second Amended and Restated Credit 
Agreement, dated as of March 12, 1998, as amended by that certain First 
Amendment to Second Amended and Restated Credit Agreement, dated as of June 
16, 1998, and that certain Second Amendment to Second Amended and Restated 
Credit Agreement, dated as of August 31, 1998 (said Second Amended and 
Restated Credit Agreement, as amended, the "CREDIT AGREEMENT").  Capitalized 
terms used herein and not otherwise defined herein shall have the meanings 
given to them in the Credit Agreement.

     (2)  The Borrower, the Administrative Lender, the Co-Agents and the 
Lenders are entering into that certain Third Amendment to Second Amended and 
Restated Credit Agreement, dated as of even date herewith (the "THIRD 
AMENDMENT").

     (3)  It is the intention of the parties hereto that this Agreement 
create a first priority security interest in certain property of the Grantors 
securing the payment of the obligations set forth in SECTION 1.2 hereof, 
subject only to Permitted Liens.

     (4)  It is a condition precedent to the obligation of the Secured 
Parties to enter into the Third Amendment and to, among other things, 
continue to make the Advances, and issue, or participate in the issuance of, 
Letters of Credit under the Credit Agreement that the Grantors shall have 
executed and delivered to the Administrative Lender this Agreement.

                                      AGREEMENT

     NOW, THEREFORE, in consideration of the premises set forth herein and 
for other good and valuable consideration, the receipt and sufficiency of 
which is hereby acknowledged, and in order to induce the Secured Parties to 
enter into the Third Amendment and to, among other things, continue to make 
the Advances and issue, or participate in the issuance of, Letters of Credit 
under 

<PAGE>

the Credit Agreement, the Grantors hereby agree with the Administrative 
Lender for its benefit and the ratable benefit of the other Secured Parties, 
as hereinafter set forth.

                                     ARTICLE 1

                                       GRANT

     Section 1.1    ASSIGNMENT AND GRANT OF SECURITY.  Each Grantor hereby 
assigns, pledges, hypothecates and transfers to the Administrative Lender, 
for its benefit and the ratable benefit of the other Secured Parties, and 
hereby grants to the Administrative Lender, for its benefit and the ratable 
benefit of the other Secured Parties, a security interest in, the entire 
right, title and interest of such Grantor, in and to the following assets of 
such Grantor, whether now owned or hereafter acquired ("COLLATERAL"):

     (a)  all accounts, contract rights, chattel paper, documents, 
instruments, deposit accounts, general intangibles, and other obligations of 
any kind owing to such Grantor, now or hereafter existing, in each case 
arising out of or in connection with the sale or lease of goods or the 
rendering of services, and all rights now or hereafter existing in and to all 
security agreements, leases, and other contracts securing or otherwise 
relating to any such accounts, contract rights, chattel paper, documents, 
instruments, deposit accounts, general intangibles or obligations (any and 
all such accounts, contract rights, chattel paper, documents, instruments, 
deposit accounts, general intangibles and obligations being the 
"RECEIVABLES");

     (b)  all right, title and interest of such Grantor in, to and under each 
contract and other agreement relating to the lease, sale or other disposition 
of Collateral;

     (c)  all right, title and interest of such Grantor in and to any equity 
interests of each Subsidiary of the such Grantor, including, without 
limitation, the shares of each class of capital stock in any Person that is a 
corporation, each class of partnership interests in any Person that is a 
partnership, and each class of membership interests in any Person that is a 
limited liability company, together with all dividends, increases, case, 
proceeds, profits, instruments, distributions and other property from time to 
time distributed in respect thereof and any rights to acquire or convertible 
into any such equity interests, whether by purchase, exercise of any type of 
options, warrants, conversion of debt or otherwise; provided, however, 
notwithstanding anything herein to the contrary, the amount of equity 
interests of any direct Foreign Subsidiary pledged by such Grantor hereunder 
shall be limited to 65% of the issued and outstanding equity interests of 
such direct Foreign Subsidiary ("SECURITIES COLLATERAL");

     (d)  all insurance policies and bonds and claims and payments under any 
Collateral; and

     (e)  all accessions to, substitutions for and replacements, proceeds and 
products of any and all of the foregoing Collateral (including, without 
limitation, proceeds which constitute property 

                                       -2-

<PAGE>

of the types described in this SECTION 1.1) and, to the extent not otherwise 
included, all (i) payments under insurance (whether or not the Administrative 
Lender is the loss payee thereof), or any indemnity, warranty or guaranty, 
payable by reason of loss or damage to or otherwise with respect to any of 
the foregoing Collateral and (ii) cash.

     Section 1.2    DESCRIPTION OF OBLIGATIONS.  This Agreement creates an 
enforceable security interest in the Collateral, subject only to Permitted 
Liens, to secure the payment and performance of any and all obligations now 
or hereafter existing of the Grantors under the Credit Agreement and the 
other Loan Documents, including any extensions, modifications, substitutions, 
amendments and renewals thereof, whether for principal, interest, fees, 
premium, expenses, reimbursement obligations, indemnification or otherwise 
(all such obligations of the Grantors being the "OBLIGATIONS").  Without 
limiting the generality of the foregoing, this Agreement secures the payment 
of all amounts which constitute part of the Obligations and would be owed by 
the Grantors to the Administrative Lender or any other Secured Party under 
any Loan Document, but for the fact that they are unenforceable or not 
allowable due to the existence of a bankruptcy, reorganization or similar 
proceeding under any Debtor Relief Law involving any Grantor (including all 
such amounts which would become due or would be secured but for the filing of 
any petition in bankruptcy, or the commencement of any insolvency, 
reorganization or like proceeding of any Grantor under any Debtor Relief 
Law).  With respect to each Grantor other than the Borrower, notwithstanding 
anything herein to the contrary, in any action or proceeding involving any 
state corporate law, or any state or federal bankruptcy, insolvency, 
reorganization or other law affecting the rights of creditors generally if 
the Liens granted by any such Grantor herein shall be held void, invalid or 
unenforceable, or subordinated to the liens or claims of any other creditors, 
on account of the amount of the Obligations secured by such Liens, then, the 
amount of the Obligations secured by such Liens shall, without any action by 
such Grantor, the Administrative Lender, any other Secured Party or any other 
Persons, be automatically limited and reduced to the highest amount that is 
valid and enforceable and not subordinated to the claims of other creditors 
as determined in such action or proceeding.

     Section 1.3    GRANTOR REMAINS LIABLE.  Anything herein to the contrary 
notwithstanding, (a) the Grantors shall remain liable under the contracts and 
agreements included in the Collateral to the extent set forth therein to 
perform all of its duties and obligations thereunder to the same extent as if 
this Agreement had not been executed, (b) the exercise by the Administrative 
Lender of any of the rights hereunder shall not release any Grantor from any 
of its duties or obligations under the contracts and agreements included in 
the Collateral, and (c) neither the Administrative Lender nor any other 
Secured Party shall have any obligation or liability under the contracts and 
agreements included in the Collateral by reason of this Agreement, nor shall 
the Administrative Lender or any other Secured Party be obligated to perform 
any of the obligations or duties of any Grantor thereunder or to take any 
action to collect or enforce any claim for payment assigned hereunder.

     Section 1.4    DELIVERY OF INSTRUMENTS AND SECURITIES COLLATERAL.  All 
certificates or instruments representing or evidencing the Collateral shall 
be delivered to and held by or on behalf of the Administrative Lender 
pursuant hereto and shall be in suitable form for transfer by delivery, 

                                       -3-

<PAGE>

or shall be accompanied by duly executed instruments of transfer or 
assignment in blank, all in form and substance reasonably satisfactory to the 
Administrative Lender.  The Administrative Lender shall have the right, as 
provided in SECTION 3.4, and during the continuance, of an Event of Default, 
but without any requirement for prior written notice to any Grantor, to 
transfer to or to register in the name of the Administrative Lender or any of 
its nominees any or all of the Securities Collateral.  Except as provided in 
SECTION 3.6(C), the Grantors maintain the voting rights in the Securities 
Collateral.

                                     ARTICLE 2

                            REPRESENTATIONS AND WARRANTIES

     Section 2.1    REPRESENTATIONS AND WARRANTIES.  Each Grantor represents 
and warrants to the Administrative Lender and each other Secured Party, with 
respect to itself and the Collateral, as follows:

     (a)  The chief place of business and chief executive office of such 
Grantor and the office where such Grantor keeps all of its records concerning 
the Receivables, are located at the place specified on SCHEDULE 1 hereto. 
Collateral consisting of instruments and chattel paper shall be delivered and 
pledged to the Administrative Lender duly endorsed and accompanied by such 
duly executed instruments of transfer or assignment as are necessary for such 
pledge, to be held as pledged Collateral.

     (b)  Such Grantor is the legal and beneficial owner of the Collateral 
pledged by it free and clear of any Lien, except for Permitted Liens.  No 
effective financing statement or other similar document used to perfect and 
preserve a security interest under the laws of any jurisdiction covering all 
or any part of the Collateral is on file in any recording office, except such 
as may have been filed (i) in favor of the Administrative Lender relating to 
this Agreement and (ii) in respect of other Permitted Liens.  As of the date 
of this Agreement, such Grantor has the trade names set forth on SCHEDULE 2 
(and no others).  Such Grantor (including any corporate or partnership 
predecessor) has not existed or operated under any name other than as stated 
on SCHEDULE 2 since the date one year preceding the date of this Agreement.

     (c)  This Agreement and the pledge of the Collateral pursuant hereto, 
together with the filing of financing statements containing the description 
of the Collateral in the jurisdictions set forth on SCHEDULE 1, which will be 
made immediately following the date of closing, creates a valid and perfected 
first priority security interest in the Collateral in which a security 
interest can be perfected by filing a UCC financing statement, securing the 
payment of the Obligations; PROVIDED that additional actions may be required 
with respect to the perfection of proceeds of the Collateral; and FURTHER 
PROVIDED that the Administrative Lender retains physical possession of any 
Collateral, the possession of which is required for perfection.

                                       -4-

<PAGE>

     (d)  No consent of or registration with any Person is required (i) for 
the pledge by such Grantor of the Collateral pledged by it hereunder, for the 
grant by such Grantor of the security interest granted hereby or for the 
execution, delivery or performance of this Agreement by such Grantor, (ii) 
for the perfection or maintenance of the pledge, assignment and security 
interest created hereby (including the first priority nature (subject to 
Permitted Liens) of such pledge, assignment and security interest as provided 
herein) (except for the filing of financing and continuation statements under 
the UCC) or (iii) for the exercise by the Administrative Lender of the rights 
provided for in this Agreement (except as otherwise required by law, 
including pursuant to SECTION 4.3 of this Agreement), except, in each case, 
for such Necessary Authorizations that already have been obtained by such 
Grantor.

     (e)  None of the Securities Collateral is subject to any unpaid capital 
call or dispute, any buy-sell, voting trust, transfer restriction, 
preferential right to purchase or similar agreement or any option, warrant, 
put or call or similar agreement or other rights or restrictions in favor of 
third Persons. All of the Securities Collateral are duly authorized, validly 
issued and non-assessable and were not issued in violation of the rights of 
any Person.  No Securities Collateral obligates such Grantor to make any 
additional capital contributions with respect thereto.  SCHEDULE 4 accurately 
describes, as of the date of this Agreement, the Securities Collateral owned 
by such Grantor, the issuer, the percentage owned by such Grantor, the nature 
of equity interest owned, and, if applicable, the number and type of shares 
of capital stock owned.

                                     ARTICLE 3
                                          
                                      COVENANTS

     Section 3.1    FURTHER ASSURANCES.

     (a)  Each Grantor agrees that from time to time, at the expense of such 
Grantor, such Grantor will promptly execute and deliver all further 
instruments and documents (including supplements to all schedules), and take 
all further action, that may be necessary, and that the Administrative Lender 
may reasonably request, in order to perfect and protect any pledge, 
assignment or security interest granted or purported to be granted hereby, 
and the priority thereof, or to enable the Administrative Lender to exercise 
and enforce its rights and remedies hereunder with respect to any Collateral. 
Without limiting the generality of the foregoing, such Grantor will:  (i) 
mark conspicuously each chattel paper included in Receivables, and each of 
its records pertaining to the Collateral with the following legend:

     THIS INSTRUMENT IS SUBJECT TO A SECURITY INTEREST AND LIEN PURSUANT TO
     A SECURITY AGREEMENT DATED EFFECTIVE AS OF MARCH 27, 1999 (AS THE SAME
     HAS BEEN AND MAY HEREAFTER BE AMENDED, MODIFIED OR RESTATED) MADE BY
     GRANTOR IN FAVOR 

                                       -5-

<PAGE>

     OF NATIONSBANK, N.A., AS ADMINISTRATIVE LENDER FOR THE BENEFIT OF THE 
     SECURED PARTIES NAMED THEREIN.

or such other legend, in form and substance reasonably satisfactory to and as 
specified by the Administrative Lender, indicating that such chattel paper or 
Collateral is subject to the pledge, assignment and security interest granted 
hereby; (ii) if any Collateral shall be evidenced by an instrument, deliver 
and pledge to the Administrative Lender hereunder each such Instrument duly 
indorsed and accompanied by duly executed instruments of transfer or 
assignment, all in form and substance reasonably satisfactory to the 
Administrative Lender; (iii) if any Collateral shall be evidenced by chattel 
paper, during the continuance of an Event of Default (provided that any 
Advances or Letters of Credit are outstanding), deliver to the Administrative 
Lender such chattel paper duly endorsed and accompanied by duly executed 
instrument of transfer or assignment, all in form and substance reasonably 
satisfactory to the Administrative Lender; and (iv) execute and file such 
financing or continuation statements, or amendments thereto, and such other 
registrations, instruments or notices, as may be necessary, or as the 
Administrative Lender may reasonably request, in order to perfect and 
preserve the pledge, assignment and security interest granted or purported to 
be granted hereby.

     (b)  In addition to such other information as shall be specifically 
provided for herein, the Grantors will furnish to the Administrative Lender 
upon the written request of the Administrative Lender statements and 
schedules further identifying and describing the Collateral and such other 
lists, documents, reports, and product, service and sales documents in 
connection with the Collateral as the Administrative Lender may reasonably 
request, all in reasonable detail.  Subject to the confidentiality provisions 
of the Credit Agreement, in connection with its enforcement of the security 
interest, the Administrative Lender may use such information or transfer it 
to any Assignee permitted under the Credit Agreement for such Assignee's use.

     (c)  Each Grantor hereby authorizes the Administrative Lender to file 
one or more continuation statements and during the continuance of an Event of 
Default, financing statements, relating to all or any part of the Collateral 
without the signature of such Grantor where permitted by Applicable Law.  A 
photocopy or other reproduction of this Agreement or any financing statement 
covering the Collateral or any part thereof shall be sufficient as a 
financing statement where permitted by Applicable Law.

     (d)  If any Securities Collateral are "uncertificated securities" within 
the meaning of the UCC or are otherwise not evidenced by any stock 
certificate or similar certificate or instrument, such Grantor agrees to 
promptly notify the Administrative Lender and take all actions required to 
perfect the security interest of the Administrative Lender under Applicable 
Law, including, as applicable, under Article 8 or 9 of the UCC, and, without 
limitation of the foregoing, prior to or concurrently with the pledge 
hereunder of any Securities Collateral to which this section applies, (i) 
where deemed applicable by the Administrative Lender, deliver to the relevant 
corporation, partnership, limited liability company, joint venture or other 
Person a fully completed and duly executed letter in the form of EXHIBIT A 
hereto, and use commercially reasonable efforts to obtain from such 

                                       -6-

<PAGE>

corporation, partnership, limited liability company, joint venture or other 
Person, and deliver to the Administrative Lender, promptly upon registration 
of such pledge on the books of the issuer, a fully completed and duly 
executed letter in the form of EXHIBIT B hereto, and (ii) where deemed 
applicable by the Administrative Lender, deliver to the Administrative Lender 
a fully completed and duly executed "Securities Collateral Stop Transfer 
Letter" in the form of EXHIBIT C hereto.

     Section 3.2  PLACE OF PERFECTION; RECORDS; COLLECTION OF RECEIVABLES, 
CHATTEL PAPER AND INSTRUMENTS.

     (a)  Each Grantor shall keep its chief place of business and chief 
executive office and the office where it keeps its records concerning the 
Receivables, and the originals of all chattel paper and instruments, at the 
location therefor specified in SECTION 2.1(A), in each case which may be 
changed upon written notice to the Administrative Lender at least 30 days 
prior to such change.

     (b)  Except as otherwise provided in this SECTION 3.2(B), each Grantor 
shall continue to collect, at its own expense, all amounts due or to become 
due such Grantor under the Receivables.  In connection with such collections, 
such Grantor may take (and, during the continuance of an Event of Default at 
the Administrative Lender's direction, shall take) such action as such 
Grantor or, during the continuance of an Event of Default, the Administrative 
Lender, may deem reasonably necessary to enforce collection of the 
Receivables; PROVIDED, HOWEVER, that the Administrative Lender shall have the 
right (during the continuance of an Event of Default and provided that any 
Advances or Letters of Credit are outstanding) to notify the account debtors 
or obligors under any Receivables of the assignment of such Receivables to 
the Administrative Lender and to direct such account debtors or obligors to 
make payment of all amounts due or to become due to such Grantor thereunder 
directly to the Administrative Lender and, upon such notification at the 
expense of such Grantor, to enforce collection of any such Receivables, and 
to adjust, settle or compromise the amount or payment thereof, in the same 
manner and to the same extent as such Grantor might have done or as the 
Administrative Lender deems reasonably necessary.  During the continuance of 
an Event of Default (provided that any Advances or Letters of Credit are 
outstanding), all amounts and proceeds (including Instruments) received by 
such Grantor in respect of the Receivables shall be received in trust for the 
benefit of the Administrative Lender hereunder, shall be segregated from 
other funds of such Grantor and, after receipt of written notice from the 
Administrative Lender, shall be forthwith paid over to the Administrative 
Lender in the same form as so received (with any necessary indorsement).  
During the continuation of an Event of Default (provided that any Advances or 
Letters of Credit are outstanding), such Grantor shall not adjust, settle or 
compromise the amount or payment of any Receivable, release wholly or partly 
any account debtor or obligor thereof, or allow any credit or discount 
thereon, in each case, other than those made in the ordinary course of 
business.  To the extent that the Administrative Lender has notified any 
account debtor or obligor under any Receivables of an Event of Default and 
such Event of Default is cured or otherwise waived, the Administrative Lender 
shall promptly notify such account holder or obligor of such fact.

                                       -7-

<PAGE>

     Section 3.3    TRANSFERS AND OTHER LIENS.  No Grantor shall (a) sell, 
assign (by operation of Applicable Law or otherwise) or otherwise dispose of, 
or grant any option with respect to, any of the Collateral, except as 
permitted under the Credit Agreement, or (b) create or permit to exist any 
Lien upon any of the Collateral, except Permitted Liens.

     Section 3.4    RIGHTS TO DIVIDENDS AND DISTRIBUTIONS.  With respect to 
any Securities Collateral, the Administrative Lender shall have authority 
during the continuance of an Event of Default, either to have the same 
registered in the Administrative Lender's name or in the name of a nominee.  
If any Grantor shall become entitled to receive or shall receive any 
certificate (including, without limitation, any certificate in connection 
with any reclassification, increase, reduction of capital, or 
reorganization), or any option or rights arising from or relating to any of 
the Collateral that is evidenced by a certificate or other instrument or 
security, whether as an addition to, in substitution of, as a conversion of, 
or in exchange for any of the Collateral, or otherwise, such Grantor agrees 
to accept the same as the Administrative Lender's agent and to hold the same 
in trust on behalf of and for the benefit of the Administrative Lender, and, 
after receipt of written notice from the Administrative Lender, to deliver 
the same immediately to the Administrative Lender in the exact form received, 
with appropriate undated stock or similar powers, duly executed in blank, to 
be held by the Administrative Lender, subject to the terms hereof, as 
Collateral.  Unless an Event of Default is in existence, such Grantor shall 
be entitled to receive all cash Dividends paid in respect of any of the 
Collateral. During the continuance of an Event of Default (provided that any 
Advances or Letters of Credit are outstanding), the Administrative Lender 
shall be entitled to all Dividends, and to any sums paid upon or in respect 
of any Collateral, and to any additional securities issued in respect of the 
Securities Collateral, upon the liquidation, dissolution, or reorganization 
of the issuer thereof, all of which shall be paid to the Administrative 
Lender to be held by it as additional Collateral.

     Section 3.5    RIGHT OF THE ADMINISTRATIVE LENDER TO NOTIFY ISSUERS.  At 
any time during the continuance of an Event of Default (provided that any 
Advances or Letters of Credit are outstanding), the Administrative Lender may 
notify issuers of the Securities Collateral to make payments of all Dividends 
directly to the Administrative Lender and the Administrative Lender may take 
control of all proceeds of any Securities Collateral.  To the extent that the 
Administrative Lender has notified any issuer of Securities Collateral of an 
Event of Default and such Event of Default is cured or otherwise waived, the 
Administrative Lender shall promptly notify such issuer of such fact.

     Section 3.6    THE ADMINISTRATIVE LENDER APPOINTED ATTORNEY-IN-FACT.  
Each Grantor hereby irrevocably appoints the Administrative Lender such 
Grantor's attorney-in-fact (exercisable during the continuance of an Event of 
Default), with full authority in the place and stead of such Grantor and in 
the name of such Grantor or otherwise to take any action and to execute any 
instrument (in accordance with this Agreement, including without limitation, 
SECTION 4.2 hereof) which the Administrative Lender may deem reasonably 
necessary to accomplish the purposes of this Agreement, including, without 
limitation:


                                       -8-
<PAGE>

     (a)  to ask for, demand, collect, sue for, recover, compromise, receive 
and give acquittance and receipts for moneys due or to become due under or in 
connection with the Collateral,

     (b)  to receive, indorse, and collect any drafts or other instruments, 
documents and chattel paper in connection with clause (a) above, and

     (c)  to file any claims or take any action or institute any proceedings 
which the Administrative Lender may deem reasonably necessary for the 
collection of any of the Collateral or otherwise to enforce compliance with 
the terms and conditions of any Collateral or the rights of the 
Administrative Lender with respect to any of the Collateral.  EACH GRANTOR 
HEREBY IRREVOCABLY GRANTS TO THE ADMINISTRATIVE LENDER SUCH GRANTOR'S PROXY 
(EXERCISABLE DURING THE CONTINUANCE OF AN EVENT OF DEFAULT) TO VOTE ANY 
SECURITIES COLLATERAL AND APPOINTS THE ADMINISTRATIVE LENDER SUCH GRANTOR'S 
ATTORNEY-IN-FACT (EXERCISABLE DURING THE CONTINUANCE OF AN EVENT OF DEFAULT) 
TO PERFORM ALL OBLIGATIONS OF SUCH GRANTOR UNDER THIS AGREEMENT.  THE PROXY 
AND EACH POWER OF ATTORNEY HEREIN GRANTED ARE COUPLED WITH AN INTEREST AND 
ARE IRREVOCABLE PRIOR TO FINAL PAYMENT IN FULL OF THE OBLIGATIONS.

     This appointment as attorney-in-fact and this proxy shall terminate upon 
the termination of this Agreement pursuant to SECTION 5.3 hereof.

                                     ARTICLE 4
                                          
                    RIGHTS AND POWERS OF THE ADMINISTRATIVE LENDER

     Section 4.1    THE ADMINISTRATIVE LENDER MAY PERFORM.  If any Grantor 
fails to perform any agreement contained herein, the Administrative Lender 
may itself perform, or cause performance of, such agreement, and the 
reasonable expenses of the Administrative Lender incurred in connection 
therewith shall be payable by such Grantor under SECTION 4.4.

     Section 4.2    THE ADMINISTRATIVE LENDER'S DUTIES.  The powers conferred 
on the Administrative Lender hereunder are solely to protect its interest in 
the Collateral and shall not impose any duty upon it to exercise any such 
powers. Except for the duty to exercise reasonable care in respect of any 
Collateral in its possession and the accounting for moneys actually received 
by it hereunder, the Administrative Lender shall have no duty as to any 
Collateral, as to ascertaining or taking action with respect to calls, 
conversions, exchanges, maturities, tenders or other matters relative to any 
Collateral, whether or not the Administrative Lender has or is deemed to have 
knowledge of such matters, or as to the taking of any necessary steps to 
preserve rights against prior parties.  The Administrative Lender shall be 
deemed to have exercised reasonable care in the custody and preservation of 
any Collateral in its possession if such Collateral is accorded treatment 
substantially equal to that which the Administrative Lender accords its own 
property.  Except as 

                                       -9-

<PAGE>

provided in this SECTION 4.2 and except to the extent of any gross negligence 
or willful misconduct of the Administrative Lender or the other Secured 
Parties, the Administrative Lender shall not have any duty or liability to 
protect or preserve any Collateral or to preserve rights pertaining thereto.  
Nothing contained in this Agreement shall be construed as requiring or 
obligating the Administrative Lender, and the Administrative Lender shall not 
be required or obligated, to (i) present or file any claim or notice or take 
any action, with respect to any Collateral or in connection therewith or (ii) 
notify any Grantor of any decline in the value of any Collateral.

     Section 4.3    REMEDIES.  If any Event of Default shall have occurred 
and be continuing (provided that any Advances or Letters of Credit are 
outstanding):

     (a)  The Administrative Lender may exercise in respect of the 
Collateral, in addition to other rights and remedies provided for herein or 
otherwise available to it, all the rights and remedies of a secured party on 
default under the Uniform Commercial Code in effect in the State of Texas at 
that time (the "UCC") (whether or not the UCC applies to the affected 
Collateral), and also may (i) require any Grantor to, and each Grantor hereby 
agrees that it will at its expense and upon request of the Administrative 
Lender forthwith, assemble all or part of the Collateral which is capable of 
being assembled as directed by the Administrative Lender and make it 
available to the Administrative Lender at a place to be designated by the 
Administrative Lender which is reasonably convenient to both parties or (ii) 
without notice, except as specified below, sell the Collateral or any portion 
thereof in one or more parcels at public or private sale, at any of the 
Administrative Lender's offices or elsewhere, for cash, on credit or for 
future delivery, and upon such other terms as the Administrative Lender may 
reasonably deem commercially reasonable.  Each Grantor agrees that, to the 
extent notice of sale shall be required by Applicable Law, ten days' written 
notice to such Grantor of the time and place of any public sale or the time 
after which any private sale is to be made shall constitute reasonable 
notification, provided that ten days' written notice does not violate any 
Applicable Law.  The Administrative Lender shall not be obligated to make any 
sale of Collateral regardless of notice of sale having been given.  The 
Administrative Lender may adjourn any public or private sale from time to 
time by announcement at the time and place fixed therefor, and such sale may, 
without further notice, be made at the time and place to which it was so 
adjourned.

     (b)  All cash proceeds received by the Administrative Lender upon any 
sale of, collection of, or other realization upon, all or any part of the 
Collateral shall be applied as follows:

     FIRST:  To the payment of all reasonable out-of-pocket costs and expenses
     incurred in connection with the sale of, collection of or other realization
     upon Collateral, including reasonable attorneys' fees and disbursements;

     SECOND:  To the payment of the Obligations to be distributed pro rata to
     each Secured Party based on the percentage that the Obligations owed to
     each Secured Party bears to the aggregate outstanding Obligations owed to
     all Secured Parties (with such Grantor remaining liable for any
     deficiency); and

                                       -10-

<PAGE>

     THIRD:  To the extent of the balance (if any) of such proceeds, to the
     payment to such Grantor or other Person legally entitled thereto.

     (c)  All payments received by such Grantor under or in connection with 
any Collateral shall be received in trust for the benefit of the 
Administrative Lender, shall be segregated from other funds of such Grantor 
and, after receipt of written notice from the Administrative Lender, shall be 
forthwith paid over to the Administrative Lender in the same form as so 
received (with any necessary indorsement).

     (d)  Because of the Securities Act of 1933, as amended ("SECURITIES 
ACT"), and other Applicable Laws, including without limitation state "blue 
sky" laws, or contractual restrictions or agreements, there may be legal 
restrictions or limitations affecting the Administrative Lender in any 
attempts to dispose of the Collateral and the enforcement of its rights 
hereunder.  For these reasons, the Administrative Lender is hereby authorized 
by each Grantor, but not obligated, during the continuance of any Event of 
Default, to sell or otherwise dispose of any of the Collateral at private 
sale, subject to an investment letter, or in any other manner which will not 
require the Collateral, or any part thereof, to be registered in accordance 
with the Securities Act, or the rules and regulations promulgated thereunder, 
or any other Applicable Law.  Each Grantor clearly understands that the 
Administrative Lender may in its discretion approach a restricted number of 
potential purchasers and that a sale under such circumstances may yield a 
lower price for the Collateral than would otherwise be obtainable if same 
were registered and sold in the open market.  No sale so made in good faith 
by the Administrative Lender shall be deemed to be not "commercially 
reasonable" because so made.  Each Grantor agrees that in the event the 
Administrative Lender shall, during the continuance of an Event of Default, 
sell the Collateral or any portion thereof at any private sale or sales, the 
Administrative Lender shall have the right to rely upon the advice and 
opinion of independent appraisers and other Persons, which appraisers and 
other Persons are acceptable to the Administrative Lender, as to the best 
price reasonably obtainable upon such a private sale thereof.

     (e)  If the Administrative Lender shall determine to exercise its right 
to sell any or all of the Collateral, and if in the opinion of counsel for 
the Administrative Lender it is necessary, or if in the opinion of the 
Administrative Lender it is advisable, to have the Collateral or that portion 
thereof to be sold, registered under the provisions of the Securities Act, 
each Grantor (subject to any restrictions in any agreements with 
non-Affiliates of such Grantor regarding the registration thereof) will use 
commercially reasonable efforts to cause the issuers of the Collateral 
contemplated to be sold to execute and deliver, and cause the directors and 
officers of each thereof to execute and deliver, all at such Grantor's 
reasonable expense, all such instruments and documents, and to do or cause to 
be done all such other acts and things, as may be necessary or, in the 
opinion of the Administrative Lender, advisable to register the Collateral or 
that portion thereof to be sold, under the provisions of the Securities Act 
and to cause the registration statement relating thereto to become effective 
and to remain effective for a period of one year from the date of the first 
public offering of the Collateral or that portion thereof to be sold, and to 
make all amendments thereto and/or to the related prospectus which, in the 
opinion of the Administrative Lender, are reasonably necessary, all in 
conformity with the requirements of the Securities Act.  Each Grantor shall 
use commercially 

                                       -11-

<PAGE>

reasonable efforts to cause each issuer of Collateral to comply with the 
provisions of the securities or "blue sky" laws of any jurisdiction which the 
Administrative Lender shall designate and to cause each issuer to make 
available to its security holders, as soon as practicable, an earnings 
statement which will satisfy the provisions of the Securities Act and 
applicable "blue sky" laws.

     (f)  (i)   Each Grantor will maintain the accounts listed as restricted and
     blocked accounts on SCHEDULE 3 (the "RESTRICTED ACCOUNTS") with the
     Administrative Lender, in the name of such Grantor, but such Restricted
     Accounts shall be under the sole control and dominion of the Administrative
     Lender.

          (ii)  It shall be a term and condition of each Restricted Account,
     notwithstanding any term or condition to the contrary in any other
     agreement relating to such Restricted Account (other than the Credit
     Agreement), that no amount (including interest and other proceeds of the
     cash and other property in the Restricted Account) shall be paid or
     released to or for the account of, or withdrawn by or for the account of,
     such Grantor or any other Person from such Restricted Account.

          (iii) At the request of the Administrative Lender, such Grantor will
     promptly instruct each account debtor in respect of Receivables arising
     from  any sale of Inventory in the ordinary course of business to make
     payment to the Restricted Accounts.

Each Grantor understands and acknowledges that the Administrative Lender may 
and permits the Administrative Lender to remove amounts from the Restricted 
Accounts from time to time and use the amounts to reduce the Obligations.

     Section 4.4    INDEMNITY AND EXPENSES.  THE GRANTORS JOINTLY AND 
SEVERALLY AGREE TO INDEMNIFY THE ADMINISTRATIVE LENDER AND EACH OTHER SECURED 
PARTY FROM AND AGAINST ANY AND ALL CLAIMS, LOSSES AND LIABILITIES (INCLUDING 
REASONABLE ATTORNEYS' FEES) ARISING OR RESULTING FROM THIS AGREEMENT 
(INCLUDING, WITHOUT LIMITATION, ENFORCEMENT OF THIS AGREEMENT), TO THE EXTENT 
THE BORROWER IS REQUIRED TO DO SO UNDER SECTION 5.10 OF THE CREDIT AGREEMENT.

                                     ARTICLE 5
                                          
                                    MISCELLANEOUS

     Section 5.1    CUMULATIVE RIGHTS.  All rights of the Administrative 
Lender and each other Secured Party under the Loan Documents are cumulative 
of each other and of every other right which the Administrative Lender and 
each other Secured Party may otherwise have at law or in equity or under any 
other contract or other writing for the enforcement of the security interest 
herein 

                                       -12-

<PAGE>

or the collection of the Obligations.  The exercise of one or more rights 
shall not prejudice or impair the concurrent or subsequent exercise of other 
rights.

     Section 5.2    MODIFICATIONS; AMENDMENTS; ETC.  No amendment or waiver 
of any provision of this Agreement, and no consent to any departure by any 
Grantor here from, shall in any event be effective unless the same shall be 
in writing and signed by the Administrative Lender (and such Grantor, in case 
of amendment), and then such waiver or consent shall be effective only in the 
specific instance and for the specific purpose for which given.

     Section 5.3    CONTINUING SECURITY INTEREST.  This Agreement shall 
create a continuing security interest in the Collateral and shall (a) remain 
in full force and effect until the Release Date (except to the extent that 
the release of any Collateral is otherwise permitted pursuant to the terms of 
the Loan Documents), (b) be binding upon each Grantor, its successors and 
assigns, and (c) inure to the benefit of, and be enforceable by, the 
Administrative Lender and its successors, transferee and assigns.  Upon any 
such termination, the Administrative Lender will, at such Grantor's expense, 
execute and deliver to such Grantor such documents as such Grantor shall 
reasonably request to evidence such termination.  Each Grantor agrees that to 
the extent that the Administrative Lender or any other Secured Party receives 
any payment or benefit and such payment or benefit, or any part thereof, is 
subsequently invalidated, declared to be fraudulent or preferential, set 
aside or is required to be repaid to a trustee, receiver, or any other party 
under any Debtor Relief Law, then to the extent of such payment or benefit, 
the Obligations or part thereof intended to be satisfied shall be revived and 
continued in full force and effect as if such payment or benefit had not been 
made and, further, any such repayment by the Administrative Lender or any 
other Secured Party, to the extent that the Administrative Lender or any 
other Secured Party did not directly receive a corresponding cash payment, 
shall be added to and be additional Obligations payable upon demand by the 
Administrative Lender or any other Secured Party and secured hereby, and, if 
the lien and security interest hereof shall have been released, such lien and 
security interest shall be reinstated with the same effect and priority as on 
the date of execution hereof all as if no release of such lien or security 
interest had ever occurred, to the extent not prohibited by Applicable Law.

     Section 5.4    GOVERNING LAW; TERMS.  THIS AGREEMENT SHALL BE GOVERNED 
BY AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF TEXAS (WITHOUT 
REGARD TO PRINCIPLES OF CONFLICTS OF LAW) AND THE APPLICABLE FEDERAL LAWS OF 
THE UNITED STATES OF AMERICA, EXCEPT TO THE EXTENT THAT THE VALIDITY OR 
PERFECTION OF THE SECURITY INTEREST HEREUNDER, OR REMEDIES HEREUNDER, IN 
RESPECT OF ANY PARTICULAR COLLATERAL ARE GOVERNED BY THE LAWS OF A 
JURISDICTION OTHER THAN THE STATE OF TEXAS.

     Section 5.5    WAIVER OF JURY TRIAL.  THE ADMINISTRATIVE LENDER, THE 
SECURED PARTIES AND EACH GRANTOR HEREBY WAIVE, TO THE MAXIMUM EXTENT 
PERMITTED BY APPLICABLE LAW, ALL RIGHT TO TRIAL BY JURY IN ANY JUDICIAL 
PROCEEDINGS INVOLVING, DIRECTLY OR INDIRECTLY, ANY 

                                       -13-

<PAGE>

MATTER (WHETHER IN TORT, CONTRACT OR OTHERWISE) IN ANY WAY ARISING OUT OF OR 
RELATED TO THIS AGREEMENT OR THE TRANSACTIONS CONTEMPLATED HEREBY.

     Section 5.6    THE ADMINISTRATIVE LENDER'S RIGHT TO USE AGENTS.  The 
Administrative Lender may exercise its rights under this Agreement through an 
agent or other designee.

     Section 5.7    WAIVERS OF RIGHTS INHIBITING ENFORCEMENT.  To the extent 
not prohibited by Applicable Law, each Grantor waives all rights of 
redemption, appraisal, valuation or to the marshaling of assets.

     Section 5.8    NOTICES AND DELIVERIES.  All notices and other 
communications provided for hereunder shall be effectuated in the manner 
provided for in SECTION 11.1 of the Credit Agreement, and to the extent that 
a notice or communication is sent to a Grantor other than the Borrower, said 
notice shall be addressed to such Grantor, in care of the Borrower.

     Section 5.9    SUCCESSORS AND ASSIGNS.  All of the provisions of this 
Agreement shall be binding and inure to the benefit of the parties hereto and 
their respective successors and permitted assigns; PROVIDED, HOWEVER, no 
Grantor may assign its liabilities and obligations under this Agreement 
without the prior written consent of all Secured Parties.

     Section 5.10   LOAN DOCUMENT.  This Agreement is a Loan Document 
executed pursuant to the Credit Agreement and shall (unless otherwise 
expressly indicated herein) be construed, administered and applied in 
accordance with the terms and provisions thereof.

     Section 5.11   CONSENT TO JURISDICTION; WAIVER OF IMMUNITIES.

     (a)  Each Grantor and the Administrative Lender each hereby irrevocably 
submits to the non-exclusive jurisdiction of any United States Federal or 
Texas State courts sitting in Dallas, Texas in any action or proceeding 
arising out of or relating to this Agreement, and each Grantor and the 
Administrative Lender each hereby irrevocably waives any objection it may now 
or hereafter have as to the venue of any such suit, action or proceeding 
brought in such court or that such court is an inconvenient forum.

     (b)  Nothing in this section shall limit the right of any Grantor, the 
Administrative Lender or any other Secured Party to bring any action or 
proceeding against any other party or its property in the courts of any other 
jurisdictions.

     Section 5.12   SEVERABILITY.  Any provision of this Agreement which is 
for any reason prohibited or found or held invalid or unenforceable by any 
court or governmental agency shall be ineffective to the extent of such 
prohibition or invalidity or unenforceability, without invalidating the 
remaining provisions hereof in such jurisdiction or affecting the validity or 
enforceability of such provision in any other jurisdiction.

                                       -14-

<PAGE>

     Section 5.13   OBLIGATIONS NOT AFFECTED.  To the fullest extent 
permitted by Applicable Law, the obligations of each Grantor under this 
Agreement shall remain in full force and effect without regard to, and shall 
not be impaired or affected by:

     (a)  any amendment, modification, addition or supplement to any other 
Loan Document, any instrument delivered in connection therewith, or any 
assignment or transfer thereof;

     (b)  any exercise, non-exercise, or waiver by the Administrative Lender 
or any other Secured Party of any right, remedy, power or privilege under or 
in respect of, or any release of any guaranty, any collateral or the 
Collateral or any part thereof provided pursuant to, this Agreement or any 
other Loan Document;

     (c)  any waiver, consent, extension, indulgence or other action or 
inaction in respect of this Agreement or any other Loan Document or any 
assignment or transfer of any thereof; or

     (d)  any bankruptcy, insolvency, reorganization, arrangement, 
readjustment, composition, liquidation or the like of such Grantor or any 
other Person, whether or not such Grantor shall have notice or knowledge of 
any of the foregoing.

     Section 5.14   COUNTERPARTS.  This Agreement may be executed in any 
number of counterparts, each of which when so executed and delivered shall be 
deemed an original, but all such counterparts together shall constitute but 
one and the same instrument.

     Section 5.15   ENTIRE AGREEMENT.  THIS WRITTEN AGREEMENT, TOGETHER WITH 
THE OTHER LOAN DOCUMENTS, REPRESENT THE FINAL AGREEMENT BETWEEN THE PARTIES 
AND MAY NOT BE CONTRADICTED BY EVIDENCE OF PRIOR, CONTEMPORANEOUS, OR 
SUBSEQUENT ORAL AGREEMENTS OF THE PARTIES. THERE ARE NO UNWRITTEN ORAL 
AGREEMENTS AMONG THE PARTIES.

     Section 5.16   CONFLICTS.  In the event of a conflict between the terms 
and conditions of this Agreement and the terms and conditions of the Credit 
Agreement, the terms and conditions of the Credit Agreement shall control.

===============================================================================
                      REMAINDER OF PAGE LEFT INTENTIONALLY BLANK
===============================================================================

                                       -15-

<PAGE>

     IN WITNESS WHEREOF, the parties have caused this Agreement to be duly 
executed and delivered by their respective duly authorized officers as of the 
date first above written.

                                       GRANTORS:

                                       COMPUSA INC.


                                       By:  s/James E. Skinner
                                            -----------------------------------
                                            James E. Skinner
                                            Executive Vice President


                                       COMPUSA HOLDINGS II INC.


                                       By:  s/James E. Skinner
                                            -----------------------------------
                                            James E. Skinner
                                            Executive Vice President


                                       COMPUSA HOLDINGS I INC.


                                       By:  s/James E. Skinner
                                            -----------------------------------
                                            James E. Skinner
                                            Executive Vice President


                                       COMPTEAM INC.


                                       By:  s/James E. Skinner
                                            -----------------------------------
                                            James E. Skinner
                                            Executive Vice President

                                       -16-
<PAGE>

                                       COMPUSA MANAGEMENT COMPANY


                                       By:  s/James E. Skinner
                                            -----------------------------------
                                            James E. Skinner
                                            Executive Vice President


                                       COMPUSA STORES L.P.

                                       By:  COMPUSA INC., its general partner


                                       By:  s/James E. Skinner
                                            -----------------------------------
                                            James E. Skinner
                                            Executive Vice President


                                       COMPUSA HOLDINGS COMPANY


                                       By:  s/James E. Skinner
                                            -----------------------------------
                                            James E. Skinner
                                            Executive Vice President


                                       COMPUTER CITY, INC.


                                       By:  s/James E. Skinner
                                            -----------------------------------
                                            James E. Skinner
                                            Executive Vice President

                                       -17-
<PAGE>

                                       ADMINISTRATIVE LENDER:

                                       NATIONSBANK, N.A.


                                       By:  s/Kimberley A. Knop
                                            -----------------------------------
                                            Kimberley A. Knop
                                            Vice President


                                       -18-

<PAGE>
                                       
                                   Schedule 1

               Chief Place of Business, Chief Executive Office and
                          Location of Books and Records


The Chief Place of Business, Chief Executive Office and the Location of Books 
and Records for each Grantor is:

   14951 North Dallas Parkway
   Dallas, Texas 75240



<PAGE>
                                       
                                   Schedule 2

                                  Trade Names


CompUSA Inc.
   (1) CompUSA Direct, (2) CompUSA PC

Computer City, Inc.
   (1) CompUSA, (2) US Logic

CompUSA Stores L.P.
   CompUSA

<PAGE>
                                       
                                   Schedule 3

                              Restricted Accounts


                                     NONE.

<PAGE>
                                       
                                   Schedule 4

                             Securities Collateral


Corporate and Business Trust Securities Pledged:

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------
           ISSUER           NUMBER OF SHARES       HOLDER        CERTIFICATE NUMBER
           ------           ----------------       ------        ------------------
- -----------------------------------------------------------------------------------
<S>                         <C>                 <C>              <C>
CompUSA Holdings II Inc.         1,000          CompUSA Inc.            001
- -----------------------------------------------------------------------------------
CompUSA Holdings I Inc.          1,000          CompUSA Inc.            001
- -----------------------------------------------------------------------------------
   CompTeam Inc.                 1,000          CompUSA Inc.            001
- -----------------------------------------------------------------------------------
CompUSA Management
Company                          1,000          CompUSA Inc.            A1
- -----------------------------------------------------------------------------------
CompUSA Holdings Company         1,000          CompUSA Inc.             1
- -----------------------------------------------------------------------------------
Computer City, Inc.              1,000          CompUSA Inc.           CS-1
- -----------------------------------------------------------------------------------
CompUSA Net.com Inc.               100          CompUSA Inc.           CS-2
- -----------------------------------------------------------------------------------
</TABLE>



Partnership Interests Pledged:
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------
       NAME                  PERCENTAGE OWNERSHIP                   OWNER
       ----                  --------------------                   -----
- -----------------------------------------------------------------------------------
<S>                      <C>                               <C>
CompUSA Stores L.P.       1% general partner interest            CompUSA Inc.
- -----------------------------------------------------------------------------------
CompUSA Stores L.P.      99% limited partner interest      CompUSA Holdings Company
- -----------------------------------------------------------------------------------
</TABLE>

<PAGE>

                                      EXHIBIT A

                       INSTRUCTIONS FOR REGISTRATION OF PLEDGE
                                          OF
                              UNCERTIFICATED SECURITIES


Date:     ___________________



To:  [NAME OF CORPORATION, PARTNERSHIP, JOINT VENTURE OR OTHER PERSON]

     You are hereby instructed to register the pledge of the following 
uncertificated securities to NationsBank, N.A., as Administrative Lender:

     (a)        A [insert written percentage of interest] (_____%) [insert
description of interest, e.g. General Partnership Interest];

     (b)        [insert similar description of any other interests].

     This being all of the interest of [INSERT NAME OF PLEDGOR] in 
[name of corporation, partnership, joint venture or other Person].

                                       Very truly yours,

                                       [GRANTOR]



                                       By:
                                          ------------------------------------
                                          Name:
                                               -------------------------------
                                          Title:
                                                ------------------------------

<PAGE>

                                      EXHIBIT B

                            INITIAL TRANSACTION STATEMENT


Date: _______________

To:   CompUSA Inc.
      NationsBank, N.A., as Administrative Lender

      This is to advise you that a pledge to NationsBank, N.A., as 
Administrative Lender, of the following uncertificated securities owned by 
[INSERT NAME OF PLEDGOR], a [______________] corporation has been registered 
on the books of [name of corporation, partnership, joint venture or other 
Person]:

     (c)        A [insert written percentage of interest] (_____%) 
[insert description of interest, e.g. General Partnership Interest];

     (d)        [insert similar description of any other interests].

     This being all of the interest of [INSERT NAME OF PLEDGOR] in, as shown 
on books and records of, [name of corporation, partnership, joint venture or
other Person].

     There are no liens or restrictions of the undersigned, nor any adverse 
claims, in each case registered on the books of the undersigned, to which the 
interests described hereinabove are subject.

     The pledge referred to above was registered on ______________, _____.

     THIS STATEMENT IS MERELY A RECORD OF THE REGISTRATION OF THE PLEDGE OF 
THE ADDRESSEES AS OF THE TIME OF THE ISSUANCE HEREOF.  DELIVERY OF THIS 
STATEMENT, IN ITSELF, CONFERS NO RIGHTS ON THE RECIPIENT.  THIS STATEMENT IS 
NEITHER A NEGOTIABLE INSTRUMENT NOR A SECURITY.

                               Very truly yours,

                               [NAME OF CORPORATION, PARTNERSHIP, JOINT VENTURE
                               OR OTHER PERSON]

                               [By:___________________________________________]



                               By:
                                   ------------------------------------
                                   Name:
                                        -------------------------------
                                   Title:
                                         ------------------------------

<PAGE>

                                      EXHIBIT C


                                   __________, 1999


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

Ladies and Gentlemen:

     This is to advise you that CompUSA Inc., a ____________ corporation 
("PLEDGOR"), has granted to NationsBank, N.A., as Administrative Lender 
("ADMINISTRATIVE LENDER") a security interest in [DESCRIBE AMOUNT AND 
DESCRIPTION OF INTEREST, E.G. SHARES OF THE COMMON CAPITAL STOCK] 
of _____________________________________________________ (the "COMPANY"),
and all other [REPEAT DESCRIPTION OF INTEREST] of the Company now owned as 
well as hereafter acquired by Pledgor (together with any distributions, 
interests, stock, liquidating dividends, stock dividends, preemptive rights, 
dividends paid in cash or securities, or other properties to which Pledgor 
may hereafter be entitled to receive on account of such [REPEAT DESCRIPTION 
OF INTEREST]), which [REPEAT DESCRIPTION OF INTEREST] presently constitutes 
_____% of the issued and outstanding [REPEAT DESCRIPTION OF INTEREST] of the 
Company, any other equity interest or right to acquire any equity interest in 
Company now owned as well as hereafter acquired by Pledgor, and all proceeds 
and products of the foregoing ("PLEDGED RIGHTS").

     Until notified otherwise in writing by an authorized officer of 
Administrative Lender, you are hereby directed (and you hereby agree) to 
deliver after the date hereof all non-cash dividends and other distributions 
and any and all other shares of stock, warrants or other property (other than 
cash) in which Administrative Lender has a security interest to 
Administrative Lender, NationsBank Plaza, 901 Main Street, 67th Floor, 
Dallas, Texas 75202, Attention: Kim Knop.  Upon written notice from an 
authorized officer of Administrative Lender, you are directed (and you hereby 
agree) to deliver after the date of such notice, all dividends, distributions 
and other property in the form of cash directly to Administrative Lender at 
the address mentioned in the preceding sentence.  Unless notified otherwise 
in writing by an authorized officer of Administrative Lender, you are hereby 
directed (and you hereby agree) to not acknowledge any encumbrance in favor 
of any party other than  Administrative Lender with respect to the Pledged 
Rights, assign any interest in, encumber, subdivide, issue additional or 
different certificates for or otherwise transfer any interest in the Pledged 
Rights.

<PAGE>

                                    Very truly yours,

                                    CompUSA Inc.


                                    By:
                                       ------------------------------------
                                       Name:
                                            -------------------------------
                                       Title:
                                             ------------------------------


                                    NATIONSBANK, N.A., as Administrative Lender


                                    By:
                                       ------------------------------------
                                       Name:
                                            -------------------------------
                                       Title:
                                             ------------------------------


Accepted and Agreed this ____ day of ________________, ____


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


                                       By:
                                          ------------------------------------
                                          Name:
                                               -------------------------------
                                          Title:
                                                ------------------------------


<PAGE>

                                PROMISSORY NOTE

Dallas, Texas                    $49,066,666.68                     May 5, 1999

     CompUSA Inc., a Delaware corporation (the "Borrower"), for value 
received, promises to pay to the order of NATIONSBANK, N.A.("Lender"), at the 
principal office of NationsBank, N.A., in lawful money of the United States 
of America, the principal sum of FORTY-NINE MILLION SIXTY-SIX THOUSAND SIX 
HUNDRED SIXTY-SIX AND 68/100 DOLLARS ($49,066,666.68), or such lesser sum as 
shall be due and payable from time to time hereunder, as hereinafter 
provided.  All terms used but not defined herein shall have the meanings set 
forth in the Credit Agreement described below.

     Principal of and interest on the unpaid principal balance of Advances 
under this Note from time to time outstanding shall be due and payable as set 
forth in the Credit Agreement.

     This Note is issued pursuant to and evidences Advances under a Second 
Amended and Restated Credit Agreement, dated as of March 14, 1998, among the 
Borrower, NationsBank, N.A. (successor by merger to NationsBank of Texas, 
N.A.), as Administrative Lender, certain Co-Agents and the lenders parties 
thereto (as amended, restated, supplemented, renewed, extended or otherwise 
modified from time to time, "Credit Agreement"), to which reference is made 
for a statement of the rights and obligations of the Lender and the duties 
and obligations of the Borrower in relation thereto; but neither this 
reference to the Credit Agreement nor any provision thereof shall affect or 
impair the absolute and unconditional obligation of the Borrower to pay the 
principal sum of and interest on this Note when due.  This Note is a 
replacement and modification (but not a novation of the debt evidenced 
thereby) of (a) that certain Promissory Note, dated as of March 12, 1998, 
payable by the Borrower to the order of the Lender in the principal amount of 
$35,000,000 and (b) that certain Promissory Note, dated as of March 12, 1998, 
payable by the Borrower to the order of Bank of America NT&SA in the 
principal amount of $29,000,000.

     The Borrower and all endorsers, sureties and guarantors of this Note 
(without waiving any notice that any Lender is specifically required to give 
pursuant to SECTION 8.1 of the Credit Agreement) hereby severally waive 
demand, presentment for payment, protest, notice of protest, notice of 
intention to accelerate the maturity of this Note, notice of acceleration of 
this Note, diligence in collecting, the bringing of any suit against any 
party and any notice of or defense on account of any extensions, renewals, 
partial payments or changes in any manner of or in this Note or in any of its 
terms, provisions and covenants, or any releases or substitutions of any 
security, or any delay, indulgence or other act of any trustee or any holder 
hereof, whether before or after maturity.

<PAGE>


     THIS NOTE, TOGETHER WITH THE OTHER LOAN DOCUMENTS, REPRESENTS THE FINAL 
AGREEMENT BETWEEN THE PARTIES AND MAY NOT BE CONTRADICTED BY EVIDENCE OF 
PRIOR, CONTEMPORANEOUS, OR SUBSEQUENT ORAL AGREEMENTS OF THE PARTIES HERETO.  
THERE ARE NO UNWRITTEN ORAL AGREEMENTS BETWEEN THE PARTIES.

                                       CompUSA Inc.



                                       By:  s/James E. Skinner
                                            -----------------------------------
                                            James E. Skinner
                                            Executive Vice President


                                       -2-

<PAGE>

                                 PROMISSORY NOTE

Dallas, Texas                    $11,500,000.00                     May 5, 1999

     CompUSA Inc., a Delaware corporation (the "Borrower"), for value 
received, promises to pay to the order of BANK ONE, TEXAS, N.A. ("Lender"), 
at the principal office of NationsBank, N.A., in lawful money of the United 
States of America, the principal sum ELEVEN MILLION FIVE HUNDRED THOUSAND AND 
NO/100 DOLLARS ($11,500,000.00), or such lesser sum as shall be due and 
payable from time to time hereunder, as hereinafter provided.  All terms used 
but not defined herein shall have the meanings set forth in the Credit 
Agreement described below.

     Principal of and interest on the unpaid principal balance of Advances 
under this Note from time to time outstanding shall be due and payable as set 
forth in the Credit Agreement.

     This Note is issued pursuant to and evidences Advances under a Second 
Amended and Restated Credit Agreement, dated as of March 14, 1998, among the 
Borrower, NationsBank, N.A. (successor by merger to NationsBank of Texas, 
N.A.), as Administrative Lender, certain Co-Agents and the lenders parties 
thereto (as amended, restated, supplemented, renewed, extended or otherwise 
modified from time to time, "Credit Agreement"), to which reference is made 
for a statement of the rights and obligations of the Lender and the duties 
and obligations of the Borrower in relation thereto; but neither this 
reference to the Credit Agreement nor any provision thereof shall affect or 
impair the absolute and unconditional obligation of the Borrower to pay the 
principal sum of and interest on this Note when due.  This Note is a 
replacement and modification (but not a novation of the debt evidenced 
thereby) of that certain Promissory Note, dated as of March 12, 1998, payable 
by the Borrower to the order of the Lender in the principal amount of 
$15,000,000.

     The Borrower and all endorsers, sureties and guarantors of this Note 
(without waiving any notice that any Lender is specifically required to give 
pursuant to SECTION 8.1 of the Credit Agreement) hereby severally waive 
demand, presentment for payment, protest, notice of protest, notice of 
intention to accelerate the maturity of this Note, notice of acceleration of 
this Note, diligence in collecting, the bringing of any suit against any 
party and any notice of or defense on account of any extensions, renewals, 
partial payments or changes in any manner of or in this Note or in any of its 
terms, provisions and covenants, or any releases or substitutions of any 
security, or any delay, indulgence or other act of any trustee or any holder 
hereof, whether before or after maturity.

<PAGE>

     THIS NOTE, TOGETHER WITH THE OTHER LOAN DOCUMENTS, REPRESENTS THE FINAL 
AGREEMENT BETWEEN THE PARTIES AND MAY NOT BE CONTRADICTED BY EVIDENCE OF 
PRIOR, CONTEMPORANEOUS, OR SUBSEQUENT ORAL AGREEMENTS OF THE PARTIES HERETO.  
THERE ARE NO UNWRITTEN ORAL AGREEMENTS BETWEEN THE PARTIES.

                                       CompUSA Inc.



                                       By:  s/James E. Skinner
                                          -------------------------------------
                                          James E. Skinner
                                          Executive Vice President


                                       -2-

<PAGE>

                                PROMISSORY NOTE

Dallas, Texas                    $22,233,333.33                     May 5, 1999

     CompUSA Inc., a Delaware corporation (the "Borrower"), for value 
received, promises to pay to the order of CREDIT LYONNAIS NEW YORK BRANCH 
("Lender"), at the principal office of NationsBank, N.A., in lawful money of 
the United States of America, the principal sum TWENTY-TWO MILLION TWO 
HUNDRED THIRTY-THREE THOUSAND THREE HUNDRED THIRTY-THREE AND 33/100 DOLLARS 
($22,233,333.33), or such lesser sum as shall be due and payable from time to 
time hereunder, as hereinafter provided.  All terms used but not defined 
herein shall have the meanings set forth in the Credit Agreement described 
below.

     Principal of and interest on the unpaid principal balance of Advances 
under this Note from time to time outstanding shall be due and payable as set 
forth in the Credit Agreement.

     This Note is issued pursuant to and evidences Advances under a Second 
Amended and Restated Credit Agreement, dated as of March 14, 1998, among the 
Borrower, NationsBank, N.A. (successor by merger to NationsBank of Texas, 
N.A.), as Administrative Lender, certain Co-Agents and the lenders parties 
thereto (as amended, restated, supplemented, renewed, extended or otherwise 
modified from time to time, "Credit Agreement"), to which reference is made 
for a statement of the rights and obligations of the Lender and the duties 
and obligations of the Borrower in relation thereto; but neither this 
reference to the Credit Agreement nor any provision thereof shall affect or 
impair the absolute and unconditional obligation of the Borrower to pay the 
principal sum of and interest on this Note when due.  This Note is a 
replacement and modification (but not a novation of the debt evidenced 
thereby) of that certain Promissory Note, dated as of March 12, 1998, payable 
by the Borrower to the order of the Lender in the principal amount of 
$29,000,000.

     The Borrower and all endorsers, sureties and guarantors of this Note 
(without waiving any notice that any Lender is specifically required to give 
pursuant to SECTION 8.1 of the Credit Agreement) hereby severally waive 
demand, presentment for payment, protest, notice of protest, notice of 
intention to accelerate the maturity of this Note, notice of acceleration of 
this Note, diligence in collecting, the bringing of any suit against any 
party and any notice of or defense on account of any extensions, renewals, 
partial payments or changes in any manner of or in this Note or in any of its 
terms, provisions and covenants, or any releases or substitutions of any 
security, or any delay, indulgence or other act of any trustee or any holder 
hereof, whether before or after maturity.

<PAGE>

     THIS NOTE, TOGETHER WITH THE OTHER LOAN DOCUMENTS, REPRESENTS THE FINAL 
AGREEMENT BETWEEN THE PARTIES AND MAY NOT BE CONTRADICTED BY EVIDENCE OF 
PRIOR, CONTEMPORANEOUS, OR SUBSEQUENT ORAL AGREEMENTS OF THE PARTIES HERETO.  
THERE ARE NO UNWRITTEN ORAL AGREEMENTS BETWEEN THE PARTIES.

                                       CompUSA Inc.



                                       By:  s/James E. Skinner
                                            -----------------------------------
                                            James E. Skinner
                                            Executive Vice President


                                       -2-

<PAGE>

                                PROMISSORY NOTE


Dallas, Texas                    $23,000,000.00                     May 5, 1999

     CompUSA Inc., a Delaware corporation (the "Borrower"), for value 
received, promises to pay to the order of WELLS FARGO BANK (TEXAS), N.A. 
("Lender"), at the principal office of NationsBank, N.A., in lawful money of 
the United States of America, the principal sum of TWENTY-THREE MILLION AND 
NO/100 DOLLARS ($23,000,000.00), or such lesser sum as shall be due and 
payable from time to time hereunder, as hereinafter provided.  All terms used 
but not defined herein shall have the meanings set forth in the Credit 
Agreement described below.

     Principal of and interest on the unpaid principal balance of Advances 
under this Note from time to time outstanding shall be due and payable as set 
forth in the Credit Agreement.

     This Note is issued pursuant to and evidences Advances under a Second 
Amended and Restated Credit Agreement, dated as of March 14, 1998, among the 
Borrower, NationsBank, N.A. (successor by merger to NationsBank of Texas, 
N.A.), as Administrative Lender, certain Co-Agents and the lenders parties 
thereto (as amended, restated, supplemented, renewed, extended or otherwise 
modified from time to time, "Credit Agreement"), to which reference is made 
for a statement of the rights and obligations of the Lender and the duties 
and obligations of the Borrower in relation thereto; but neither this 
reference to the Credit Agreement nor any provision thereof shall affect or 
impair the absolute and unconditional obligation of the Borrower to pay the 
principal sum of and interest on this Note when due.  This Note is a 
replacement and modification (but not a novation of the debt evidenced 
thereby) of that certain Promissory Note, dated as of March 12, 1998, payable 
by the Borrower to the order of the Lender in the principal amount of 
$30,000,000.

     The Borrower and all endorsers, sureties and guarantors of this Note 
(without waiving any notice that any Lender is specifically required to give 
pursuant to SECTION 8.1 of the Credit Agreement) hereby severally waive 
demand, presentment for payment, protest, notice of protest, notice of 
intention to accelerate the maturity of this Note, notice of acceleration of 
this Note, diligence in collecting, the bringing of any suit against any 
party and any notice of or defense on account of any extensions, renewals, 
partial payments or changes in any manner of or in this Note or in any of its 
terms, provisions and covenants, or any releases or substitutions of any 
security, or any delay, indulgence or other act of any trustee or any holder 
hereof, whether before or after maturity.

<PAGE>

     THIS NOTE, TOGETHER WITH THE OTHER LOAN DOCUMENTS, REPRESENTS THE FINAL
AGREEMENT BETWEEN THE PARTIES AND MAY NOT BE CONTRADICTED BY EVIDENCE OF PRIOR,
CONTEMPORANEOUS, OR SUBSEQUENT ORAL AGREEMENTS OF THE PARTIES HERETO.  THERE ARE
NO UNWRITTEN ORAL AGREEMENTS BETWEEN THE PARTIES.

                                       CompUSA Inc.



                                       By:  s/James E. Skinner
                                            -----------------------------------
                                            James E. Skinner
                                            Executive Vice President


                                       -2-

<PAGE>

                                PROMISSORY NOTE

Dallas, Texas                    $11,500,000.00                     May 5, 1999

     CompUSA Inc., a Delaware corporation (the "Borrower"), for value 
received, promises to pay to the order of THE BANK OF NEW YORK ("Lender"), at 
the principal office of NationsBank, N.A., in lawful money of the United 
States of America, the principal sum ELEVEN MILLION FIVE HUNDRED THOUSAND AND 
NO/100 DOLLARS ($11,500,000.00), or such lesser sum as shall be due and 
payable from time to time hereunder, as hereinafter provided.  All terms used 
but not defined herein shall have the meanings set forth in the Credit 
Agreement described below.

     Principal of and interest on the unpaid principal balance of Advances 
under this Note from time to time outstanding shall be due and payable as set 
forth in the Credit Agreement.

     This Note is issued pursuant to and evidences Advances under a Second 
Amended and Restated Credit Agreement, dated as of March 14, 1998, among the 
Borrower, NationsBank, N.A. (successor by merger to NationsBank of Texas, 
N.A.), as Administrative Lender, certain Co-Agents and the lenders parties 
thereto (as amended, restated, supplemented, renewed, extended or otherwise 
modified from time to time, "Credit Agreement"), to which reference is made 
for a statement of the rights and obligations of the Lender and the duties 
and obligations of the Borrower in relation thereto; but neither this 
reference to the Credit Agreement nor any provision thereof shall affect or 
impair the absolute and unconditional obligation of the Borrower to pay the 
principal sum of and interest on this Note when due.  This Note is a 
replacement and modification (but not a novation of the debt evidenced 
thereby) of that certain Promissory Note, dated as of March 12, 1998, payable 
by the Borrower to the order of the Lender in the principal amount of 
$15,000,000.

     The Borrower and all endorsers, sureties and guarantors of this Note 
(without waiving any notice that any Lender is specifically required to give 
pursuant to SECTION 8.1 of the Credit Agreement) hereby severally waive 
demand, presentment for payment, protest, notice of protest, notice of 
intention to accelerate the maturity of this Note, notice of acceleration of 
this Note, diligence in collecting, the bringing of any suit against any 
party and any notice of or defense on account of any extensions, renewals, 
partial payments or changes in any manner of or in this Note or in any of its 
terms, provisions and covenants, or any releases or substitutions of any 
security, or any delay, indulgence or other act of any trustee or any holder 
hereof, whether before or after maturity.

<PAGE>

     THIS NOTE, TOGETHER WITH THE OTHER LOAN DOCUMENTS, REPRESENTS THE FINAL 
AGREEMENT BETWEEN THE PARTIES AND MAY NOT BE CONTRADICTED BY EVIDENCE OF 
PRIOR, CONTEMPORANEOUS, OR SUBSEQUENT ORAL AGREEMENTS OF THE PARTIES HERETO.  
THERE ARE NO UNWRITTEN ORAL AGREEMENTS BETWEEN THE PARTIES.

                                       CompUSA Inc.



                                       By:  s/James E. Skinner
                                          -------------------------------------
                                          James E. Skinner
                                          Executive Vice President


                                       -2-

<PAGE>

                                 PROMISSORY NOTE

Dallas, Texas                    $11,500,000.00                     May 5, 1999

     CompUSA Inc., a Delaware corporation (the "Borrower"), for value 
received, promises to pay to the order of THE BANK OF NOVA SCOTIA ("Lender"), 
at the principal office of NationsBank, N.A., in lawful money of the United 
States of America, the principal sum ELEVEN MILLION FIVE HUNDRED THOUSAND AND 
NO/100 DOLLARS ($11,500,000.00), or such lesser sum as shall be due and 
payable from time to time hereunder, as hereinafter provided.  All terms used 
but not defined herein shall have the meanings set forth in the Credit 
Agreement described below.

     Principal of and interest on the unpaid principal balance of Advances 
under this Note from time to time outstanding shall be due and payable as set 
forth in the Credit Agreement.

     This Note is issued pursuant to and evidences Advances under a Second 
Amended and Restated Credit Agreement, dated as of March 14, 1998, among the 
Borrower, NationsBank, N.A. (successor by merger to NationsBank of Texas, 
N.A.), as Administrative Lender, certain Co-Agents and the lenders parties 
thereto (as amended, restated, supplemented, renewed, extended or otherwise 
modified from time to time, "Credit Agreement"), to which reference is made 
for a statement of the rights and obligations of the Lender and the duties 
and obligations of the Borrower in relation thereto; but neither this 
reference to the Credit Agreement nor any provision thereof shall affect or 
impair the absolute and unconditional obligation of the Borrower to pay the 
principal sum of and interest on this Note when due.  This Note is a 
replacement and modification (but not a novation of the debt evidenced 
thereby) of that certain Promissory Note, dated as of March 12, 1998, payable 
by the Borrower to the order of the Lender in the principal amount of 
$15,000,000.

     The Borrower and all endorsers, sureties and guarantors of this Note 
(without waiving any notice that any Lender is specifically required to give 
pursuant to SECTION 8.1 of the Credit Agreement) hereby severally waive 
demand, presentment for payment, protest, notice of protest, notice of 
intention to accelerate the maturity of this Note, notice of acceleration of 
this Note, diligence in collecting, the bringing of any suit against any 
party and any notice of or defense on account of any extensions, renewals, 
partial payments or changes in any manner of or in this Note or in any of its 
terms, provisions and covenants, or any releases or substitutions of any 
security, or any delay, indulgence or other act of any trustee or any holder 
hereof, whether before or after maturity.

<PAGE>

     THIS NOTE, TOGETHER WITH THE OTHER LOAN DOCUMENTS, REPRESENTS THE FINAL 
AGREEMENT BETWEEN THE PARTIES AND MAY NOT BE CONTRADICTED BY EVIDENCE OF 
PRIOR, CONTEMPORANEOUS, OR SUBSEQUENT ORAL AGREEMENTS OF THE PARTIES HERETO.  
THERE ARE NO UNWRITTEN ORAL AGREEMENTS BETWEEN THE PARTIES.

                                       CompUSA Inc.



                                       By:  s/James E. Skinner
                                          -------------------------------------
                                          James E. Skinner
                                          Executive Vice President


                                       -2-

<PAGE>

                                 PROMISSORY NOTE

Dallas, Texas                    $22,233,333.33                     May 5, 1999

     CompUSA Inc., a Delaware corporation (the "Borrower"), for value 
received, promises to pay to the order of FLEET NATIONAL BANK ("Lender"), at 
the principal office of NationsBank, N.A., in lawful money of the United 
States of America, the principal sum TWENTY-TWO MILLION TWO HUNDRED 
THIRTY-THREE THOUSAND THREE HUNDRED THIRTY-THREE AND 33/100 DOLLARS 
($22,233,333.33), or such lesser sum as shall be due and payable from time to 
time hereunder, as hereinafter provided. All terms used but not defined 
herein shall have the meanings set forth in the Credit Agreement described 
below.

     Principal of and interest on the unpaid principal balance of Advances 
under this Note from time to time outstanding shall be due and payable as set 
forth in the Credit Agreement.

     This Note is issued pursuant to and evidences Advances under a Second 
Amended and Restated Credit Agreement, dated as of March 14, 1998, among the 
Borrower, NationsBank, N.A. (successor by merger to NationsBank of Texas, 
N.A.), as Administrative Lender, certain Co-Agents and the lenders parties 
thereto (as amended, restated, supplemented, renewed, extended or otherwise 
modified from time to time, "Credit Agreement"), to which reference is made 
for a statement of the rights and obligations of the Lender and the duties 
and obligations of the Borrower in relation thereto; but neither this 
reference to the Credit Agreement nor any provision thereof shall affect or 
impair the absolute and unconditional obligation of the Borrower to pay the 
principal sum of and interest on this Note when due.  This Note is a 
replacement and modification (but not a novation of the debt evidenced 
thereby) of that certain Promissory Note, dated as of March 12, 1998, payable 
by the Borrower to the order of the Lender in the principal amount of 
$29,000,000.

     The Borrower and all endorsers, sureties and guarantors of this Note 
(without waiving any notice that any Lender is specifically required to give 
pursuant to SECTION 8.1 of the Credit Agreement) hereby severally waive 
demand, presentment for payment, protest, notice of protest, notice of 
intention to accelerate the maturity of this Note, notice of acceleration of 
this Note, diligence in collecting, the bringing of any suit against any 
party and any notice of or defense on account of any extensions, renewals, 
partial payments or changes in any manner of or in this Note or in any of its 
terms, provisions and covenants, or any releases or substitutions of any 
security, or any delay, indulgence or other act of any trustee or any holder 
hereof, whether before or after maturity.

<PAGE>

     THIS NOTE, TOGETHER WITH THE OTHER LOAN DOCUMENTS, REPRESENTS THE FINAL 
AGREEMENT BETWEEN THE PARTIES AND MAY NOT BE CONTRADICTED BY EVIDENCE OF 
PRIOR, CONTEMPORANEOUS, OR SUBSEQUENT ORAL AGREEMENTS OF THE PARTIES HERETO.  
THERE ARE NO UNWRITTEN ORAL AGREEMENTS BETWEEN THE PARTIES.

                                       CompUSA Inc.



                                       By:  s/James E. Skinner
                                            -----------------------------------
                                            James E. Skinner
                                            Executive Vice President


                                       -2-

<PAGE>

                                 PROMISSORY NOTE

Dallas, Texas                    $11,500,000.00                     May 5, 1999

     CompUSA Inc., a Delaware corporation (the "Borrower"), for value 
received, promises to pay to the order of FIFTH THIRD BANK ("Lender"), at the 
principal office of NationsBank, N.A., in lawful money of the United States 
of America, the principal sum ELEVEN MILLION FIVE HUNDRED THOUSAND AND NO/100 
DOLLARS ($11,500,000.00), or such lesser sum as shall be due and payable from 
time to time hereunder, as hereinafter provided.  All terms used but not 
defined herein shall have the meanings set forth in the Credit Agreement 
described below.

     Principal of and interest on the unpaid principal balance of Advances 
under this Note from time to time outstanding shall be due and payable as set 
forth in the Credit Agreement.

     This Note is issued pursuant to and evidences Advances under a Second 
Amended and Restated Credit Agreement, dated as of March 14, 1998, among the 
Borrower, NationsBank, N.A. (successor by merger to NationsBank of Texas, 
N.A.), as Administrative Lender, certain Co-Agents and the lenders parties 
thereto (as amended, restated, supplemented, renewed, extended or otherwise 
modified from time to time, "Credit Agreement"), to which reference is made 
for a statement of the rights and obligations of the Lender and the duties 
and obligations of the Borrower in relation thereto; but neither this 
reference to the Credit Agreement nor any provision thereof shall affect or 
impair the absolute and unconditional obligation of the Borrower to pay the 
principal sum of and interest on this Note when due.  This Note is a 
replacement and modification (but not a novation of the debt evidenced 
thereby) of that certain Promissory Note, dated as of March 12, 1998, payable 
by the Borrower to the order of the Lender in the principal amount of 
$15,000,000.

     The Borrower and all endorsers, sureties and guarantors of this Note 
(without waiving any notice that any Lender is specifically required to give 
pursuant to SECTION 8.1 of the Credit Agreement) hereby severally waive 
demand, presentment for payment, protest, notice of protest, notice of 
intention to accelerate the maturity of this Note, notice of acceleration of 
this Note, diligence in collecting, the bringing of any suit against any 
party and any notice of or defense on account of any extensions, renewals, 
partial payments or changes in any manner of or in this Note or in any of its 
terms, provisions and covenants, or any releases or substitutions of any 
security, or any delay, indulgence or other act of any trustee or any holder 
hereof, whether before or after maturity.

<PAGE>

     THIS NOTE, TOGETHER WITH THE OTHER LOAN DOCUMENTS, REPRESENTS THE FINAL 
AGREEMENT BETWEEN THE PARTIES AND MAY NOT BE CONTRADICTED BY EVIDENCE OF 
PRIOR, CONTEMPORANEOUS, OR SUBSEQUENT ORAL AGREEMENTS OF THE PARTIES HERETO.  
THERE ARE NO UNWRITTEN ORAL AGREEMENTS BETWEEN THE PARTIES.

                                       CompUSA Inc.



                                       By:  s/James E. Skinner
                                          -------------------------------------
                                          James E. Skinner
                                          Executive Vice President


                                       -2-

<PAGE>

                                PROMISSORY NOTE

Dallas, Texas                    $22,233,333.33                     May 5, 1999

     CompUSA Inc., a Delaware corporation (the "Borrower"), for value 
received, promises to pay to the order of HIBERNIA NATIONAL BANK ("Lender"), 
at the principal office of NationsBank, N.A., in lawful money of the United 
States of America, the principal sum TWENTY-TWO MILLION TWO HUNDRED 
THIRTY-THREE THOUSAND THREE HUNDRED THIRTY-THREE AND 33/100 DOLLARS 
($22,233,333.33), or such lesser sum as shall be due and payable from time to 
time hereunder, as hereinafter provided.  All terms used but not defined 
herein shall have the meanings set forth in the Credit Agreement described 
below.

     Principal of and interest on the unpaid principal balance of Advances 
under this Note from time to time outstanding shall be due and payable as set 
forth in the Credit Agreement.

     This Note is issued pursuant to and evidences Advances under a Second 
Amended and Restated Credit Agreement, dated as of March 14, 1998, among the 
Borrower, NationsBank, N.A. (successor by merger to NationsBank of Texas, 
N.A.), as Administrative Lender, certain Co-Agents and the lenders parties 
thereto (as amended, restated, supplemented, renewed, extended or otherwise 
modified from time to time, "Credit Agreement"), to which reference is made 
for a statement of the rights and obligations of the Lender and the duties 
and obligations of the Borrower in relation thereto; but neither this 
reference to the Credit Agreement nor any provision thereof shall affect or 
impair the absolute and unconditional obligation of the Borrower to pay the 
principal sum of and interest on this Note when due.  This Note is a 
replacement and modification (but not a novation of the debt evidenced 
thereby) of that certain Promissory Note, dated as of March 12, 1998, payable 
by the Borrower to the order of the Lender in the principal amount of 
$29,000,000.

     The Borrower and all endorsers, sureties and guarantors of this Note 
(without waiving any notice that any Lender is specifically required to give 
pursuant to SECTION 8.1 of the Credit Agreement) hereby severally waive 
demand, presentment for payment, protest, notice of protest, notice of 
intention to accelerate the maturity of this Note, notice of acceleration of 
this Note, diligence in collecting, the bringing of any suit against any 
party and any notice of or defense on account of any extensions, renewals, 
partial payments or changes in any manner of or in this Note or in any of its 
terms, provisions and covenants, or any releases or substitutions of any 
security, or any delay, indulgence or other act of any trustee or any holder 
hereof, whether before or after maturity.

<PAGE>

     THIS NOTE, TOGETHER WITH THE OTHER LOAN DOCUMENTS, REPRESENTS THE FINAL 
AGREEMENT BETWEEN THE PARTIES AND MAY NOT BE CONTRADICTED BY EVIDENCE OF 
PRIOR, CONTEMPORANEOUS, OR SUBSEQUENT ORAL AGREEMENTS OF THE PARTIES HERETO.  
THERE ARE NO UNWRITTEN ORAL AGREEMENTS BETWEEN THE PARTIES.

                                       CompUSA Inc.



                                       By:  s/James E. Skinner
                                            -----------------------------------
                                            James E. Skinner
                                            Executive Vice President


                                       -2-

<PAGE>

                                 PROMISSORY NOTE

Dallas, Texas                    $22,233,333.33                     May 5, 1999

     CompUSA Inc., a Delaware corporation (the "Borrower"), for value 
received, promises to pay to the order of CREDIT SUISSE FIRST BOSTON 
("Lender"), at the principal office of NationsBank, N.A., in lawful money of 
the United States of America, the principal sum TWENTY-TWO MILLION TWO 
HUNDRED THIRTY-THREE THOUSAND THREE HUNDRED THIRTY-THREE AND 33/100 DOLLARS 
($22,233,333.33), or such lesser sum as shall be due and payable from time to 
time hereunder, as hereinafter provided.  All terms used but not defined 
herein shall have the meanings set forth in the Credit Agreement described 
below.

     Principal of and interest on the unpaid principal balance of Advances 
under this Note from time to time outstanding shall be due and payable as set 
forth in the Credit Agreement.

     This Note is issued pursuant to and evidences Advances under a Second 
Amended and Restated Credit Agreement, dated as of March 14, 1998, among the 
Borrower, NationsBank, N.A. (successor by merger to NationsBank of Texas, 
N.A.), as Administrative Lender, certain Co-Agents and the lenders parties 
thereto (as amended, restated, supplemented, renewed, extended or otherwise 
modified from time to time, "Credit Agreement"), to which reference is made 
for a statement of the rights and obligations of the Lender and the duties 
and obligations of the Borrower in relation thereto; but neither this 
reference to the Credit Agreement nor any provision thereof shall affect or 
impair the absolute and unconditional obligation of the Borrower to pay the 
principal sum of and interest on this Note when due.  This Note is a 
replacement and modification (but not a novation of the debt evidenced 
thereby) of that certain Promissory Note, dated as of March 12, 1998, payable 
by the Borrower to the order of the Lender in the principal amount of 
$29,000,000.

     The Borrower and all endorsers, sureties and guarantors of this Note 
(without waiving any notice that any Lender is specifically required to give 
pursuant to SECTION 8.1 of the Credit Agreement) hereby severally waive 
demand, presentment for payment, protest, notice of protest, notice of 
intention to accelerate the maturity of this Note, notice of acceleration of 
this Note, diligence in collecting, the bringing of any suit against any 
party and any notice of or defense on account of any extensions, renewals, 
partial payments or changes in any manner of or in this Note or in any of its 
terms, provisions and covenants, or any releases or substitutions of any 
security, or any delay, indulgence or other act of any trustee or any holder 
hereof, whether before or after maturity.

<PAGE>

     THIS NOTE, TOGETHER WITH THE OTHER LOAN DOCUMENTS, REPRESENTS THE FINAL 
AGREEMENT BETWEEN THE PARTIES AND MAY NOT BE CONTRADICTED BY EVIDENCE OF 
PRIOR, CONTEMPORANEOUS, OR SUBSEQUENT ORAL AGREEMENTS OF THE PARTIES HERETO.  
THERE ARE NO UNWRITTEN ORAL AGREEMENTS BETWEEN THE PARTIES.

                                       CompUSA Inc.



                                       By:  s/James E. Skinner
                                            -----------------------------------
                                            James E. Skinner
                                            Executive Vice President


                                       -2-

<PAGE>

                                PROMISSORY NOTE

Dallas, Texas                    $11,500,000.00                     May 5, 1999

     CompUSA Inc., a Delaware corporation (the "Borrower"), for value 
received, promises to pay to the order of CHASE BANK OF TEXAS, NATIONAL 
ASSOCIATION ("Lender"), at the principal office of NationsBank, N.A., in 
lawful money of the United States of America, the principal sum ELEVEN 
MILLION FIVE HUNDRED THOUSAND AND NO/100 DOLLARS ($11,500,000.00), or such 
lesser sum as shall be due and payable from time to time hereunder, as 
hereinafter provided.  All terms used but not defined herein shall have the 
meanings set forth in the Credit Agreement described below.

     Principal of and interest on the unpaid principal balance of Advances 
under this Note from time to time outstanding shall be due and payable as set 
forth in the Credit Agreement.

     This Note is issued pursuant to and evidences Advances under a Second 
Amended and Restated Credit Agreement, dated as of March 14, 1998, among the 
Borrower, NationsBank, N.A. (successor by merger to NationsBank of Texas, 
N.A.), as Administrative Lender, certain Co-Agents and the lenders parties 
thereto (as amended, restated, supplemented, renewed, extended or otherwise 
modified from time to time, "Credit Agreement"), to which reference is made 
for a statement of the rights and obligations of the Lender and the duties 
and obligations of the Borrower in relation thereto; but neither this 
reference to the Credit Agreement nor any provision thereof shall affect or 
impair the absolute and unconditional obligation of the Borrower to pay the 
principal sum of and interest on this Note when due.  This Note is a 
replacement and modification (but not a novation of the debt evidenced 
thereby) of that certain Promissory Note, dated as of March 12, 1998, payable 
by the Borrower to the order of the Lender in the principal amount of 
$15,000,000.

     The Borrower and all endorsers, sureties and guarantors of this Note 
(without waiving any notice that any Lender is specifically required to give 
pursuant to SECTION 8.1 of the Credit Agreement) hereby severally waive 
demand, presentment for payment, protest, notice of protest, notice of 
intention to accelerate the maturity of this Note, notice of acceleration of 
this Note, diligence in collecting, the bringing of any suit against any 
party and any notice of or defense on account of any extensions, renewals, 
partial payments or changes in any manner of or in this Note or in any of its 
terms, provisions and covenants, or any releases or substitutions of any 
security, or any delay, indulgence or other act of any trustee or any holder 
hereof, whether before or after maturity.

<PAGE>

     THIS NOTE, TOGETHER WITH THE OTHER LOAN DOCUMENTS, REPRESENTS THE FINAL 
AGREEMENT BETWEEN THE PARTIES AND MAY NOT BE CONTRADICTED BY EVIDENCE OF 
PRIOR, CONTEMPORANEOUS, OR SUBSEQUENT ORAL AGREEMENTS OF THE PARTIES HERETO.  
THERE ARE NO UNWRITTEN ORAL AGREEMENTS BETWEEN THE PARTIES.

                                       CompUSA Inc.



                                       By:  s/James E. Skinner
                                          -------------------------------------
                                          James E. Skinner
                                          Executive Vice President


                                       -2-

<PAGE>

                                 PROMISSORY NOTE

Dallas, Texas                    $11,500,000.00                     May 5, 1999

     CompUSA Inc., a Delaware corporation (the "Borrower"), for value 
received, promises to pay to the order of FIRST UNION NATIONAL BANK 
("Lender"), at the principal office of NationsBank, N.A., in lawful money of 
the United States of America, the principal sum ELEVEN MILLION FIVE HUNDRED 
THOUSAND AND NO/100 DOLLARS ($11,500,000.00), or such lesser sum as shall be 
due and payable from time to time hereunder, as hereinafter provided.  All 
terms used but not defined herein shall have the meanings set forth in the 
Credit Agreement described below.

     Principal of and interest on the unpaid principal balance of Advances 
under this Note from time to time outstanding shall be due and payable as set 
forth in the Credit Agreement.

     This Note is issued pursuant to and evidences Advances under a Second 
Amended and Restated Credit Agreement, dated as of March 14, 1998, among the 
Borrower, NationsBank, N.A. (successor by merger to NationsBank of Texas, 
N.A.), as Administrative Lender, certain Co-Agents and the lenders parties 
thereto (as amended, restated, supplemented, renewed, extended or otherwise 
modified from time to time, "Credit Agreement"), to which reference is made 
for a statement of the rights and obligations of the Lender and the duties 
and obligations of the Borrower in relation thereto; but neither this 
reference to the Credit Agreement nor any provision thereof shall affect or 
impair the absolute and unconditional obligation of the Borrower to pay the 
principal sum of and interest on this Note when due.  This Note is a 
replacement and modification (but not a novation of the debt evidenced 
thereby) of that certain Promissory Note, dated as of March 12, 1998, payable 
by the Borrower to the order of the Lender in the principal amount of 
$15,000,000.

     The Borrower and all endorsers, sureties and guarantors of this Note 
(without waiving any notice that any Lender is specifically required to give 
pursuant to SECTION 8.1 of the Credit Agreement) hereby severally waive 
demand, presentment for payment, protest, notice of protest, notice of 
intention to accelerate the maturity of this Note, notice of acceleration of 
this Note, diligence in collecting, the bringing of any suit against any 
party and any notice of or defense on account of any extensions, renewals, 
partial payments or changes in any manner of or in this Note or in any of its 
terms, provisions and covenants, or any releases or substitutions of any 
security, or any delay, indulgence or other act of any trustee or any holder 
hereof, whether before or after maturity.

<PAGE>

     THIS NOTE, TOGETHER WITH THE OTHER LOAN DOCUMENTS, REPRESENTS THE FINAL 
AGREEMENT BETWEEN THE PARTIES AND MAY NOT BE CONTRADICTED BY EVIDENCE OF 
PRIOR, CONTEMPORANEOUS, OR SUBSEQUENT ORAL AGREEMENTS OF THE PARTIES HERETO.  
THERE ARE NO UNWRITTEN ORAL AGREEMENTS BETWEEN THE PARTIES.

                                       CompUSA Inc.



                                       By:  s/James E. Skinner
                                          -------------------------------------
                                          James E. Skinner
                                          Executive Vice President


                                       -2-

<PAGE>

                                   AMENDMENT NO. 1
                                        TO THE
               COMPSAVINGS PLAN FOR EMPLOYEES OF COMPUSA INC. AND TRUST

WHEREAS, CompUSA Inc. (the "Company") is the employer and sponsor of the
CompSavings Plan for Employees of CompUSA Inc. (the "Plan"); and

WHEREAS, pursuant to Section 19.1 of the Plan, the Company has reserved the
right to amend the Plan from time to time;

NOW, THEREFORE, the Plan is hereby amended by adding a new Appendix D thereto to
read as follows:

         APPENDIX D - SPECIAL PROVISIONS RELATED TO CERTAIN 1998 TRANSACTIONS

1.   PROVISIONS APPLICABLE TO EMPLOYEES TRANSFERRED TO IBM GLOBAL SERVICES.

     (a)  IN GENERAL.  On a date or dates to be determined by the Company's
     Senior Vice President - Human Resources, CompTeam Inc., a participating
     employer in the Plan, will transfer certain employees designated by the
     Company's Senior Vice President - Human Resources to IBM Global Services
     (the "Transferred Employees").  The Transferred Employees will be
     ineligible to participate in the Plan following the date of the transfer. 
     The transfer, however, will not constitute a separation from service
     (within the meaning of the second paragraph of Section 11.1 of the Plan)
     with respect to the Transferred Employees.  This amendment provides rules
     applicable to matching contributions, vesting and account balance transfers
     for Transferred Employees.

     (b)  COMPANY MATCH CONTRIBUTIONS.  The Employer shall make a basic Company
     Match Contribution, as described in Section 5.1(b) of the Plan, on behalf
     of each Transferred Employee who contributed to the Plan during the 1998
     Plan Year.  The basic Company Match Contribution on behalf of Transferred
     Employees shall be made without regard to the requirements set forth in
     Section 5.1(a)(1) (relating to employment on the last day of the Plan Year)
     and Section 5.1(a)(2) (relating to completion of 1,000 Hours of Service for
     the Plan Year).  The Employer shall make the basic Company Match
     Contribution as soon as administratively feasible following the last date
     that the Transferred Employees are eligible to make Pre-Tax Contributions
     to the Plan.  All other provisions of the Plan applicable to basic Company
     Match Contributions shall apply to the basic Company Match Contributions on
     behalf of Transferred Employees.

     Transferred Employees shall be ineligible to receive an allocation of
     supplemental Company Match Contributions (as described in the second
     paragraph of Section 5.1(a)), if any, with respect to contributions made by
     them during the 1998 Plan Year.

<PAGE>

     (c)  VESTING.  Notwithstanding the vesting schedule in Section 8.3 of the
     Plan, the Company Match Cash Account and Company Match Stock Account
     (including additions thereto resulting from basic Company Match
     Contributions under subsection (b) above) maintained under the Plan for
     each of the Transferred Employees shall be 100% vested as of the last date
     that the Transferred Employees are eligible to make Pre-Tax Contributions
     to the Plan.

     (d)  ACCOUNT BALANCE TRANSFER.  At such time as the Company's Senior Vice
     President - Human Resources may direct, the Trustee shall transfer the
     Accounts of the Transferred Employees to the trustee of the defined
     contribution plan which covers the Transferred Employees as employees of
     IBM Global Services.  Such transfer shall comply with Section 19.2 of the
     Plan and other applicable law.  As soon as administratively feasible
     following such transfer, the Committee shall cause a final Account
     statement to be issued to each of the Transferred Employees.

     2.   PROVISIONS APPLICABLE TO EMPLOYEES TRANSFERRED FROM COMPUTER CITY,
INC..

     (a)  IN GENERAL.  On or about September 1, 1998, CompTeam Inc. will become
     the employer of certain employees previously employed by Computer City,
     Inc. in connection with the the Company's acquisition of Computer City,
     Inc. from Tandy Corporation.  The class of individuals to whom this
     amendment applies includes only those Employees who were both employed by
     Computer City, Inc. on the day immediately prior to the commencement of
     such person's employment with CompTeam Inc. and commenced employment with
     CompTeam Inc. in connection with the Company's acquisition of Computer
     City, Inc. from Tandy Corporation (the "Former Computer City Employees"). 
     This amendment provides vesting and eligibility rules applicable to Former
     Computer City Employees.

     (b)  VESTING; PERIOD OF EMPLOYMENT.  Notwithstanding any provision of the
     Plan to the contrary, a Former Computer City Employee's service with
     Computer City, Inc. recognized for purposes of the Tandy Plan (a tax
     qualified defined contribution plan sponsored by Tandy Corporation for the
     benefit of employees of Tandy Corporation and certain of its  subsidiaries
     and other affiliates, including Computer City, Inc.) shall be included in
     the determination of his or her Period of Employment for eligibility and
     vesting purposes of the Plan.

     (c)  ELIGIBILITY.  Notwithstanding any provision of the Plan to the
     contrary, Former Computer City Employees shall become Participants in the
     Plan on the date of acquisition  by the Company of Computer City, Inc. from
     Tandy Corporation or such other date as may be determined by the Company's
     Senior Vice President - Human Resources to be administratively feasible.


                                          2
<PAGE>

     3.   In all other respects, the Plan remains unamended and in full force
and effect.


Date:  September 1, 1998           COMPUSA INC.
    ---------------------------
                                   By:Mel McCall
                                     -------------------------------------------
                                                  Senior Vice President -
                                          Title:  Human Resources
                                               ---------------------------------

The provisions of the above amendment which relate to the Trustee are hereby
approved and executed.

Date:  October 21, 1998            MERRILL LYNCH TRUST COMPANY, FSB
    ---------------------------
                                   By: Roger T. Meyer
                                     -------------------------------------------
                                         Title:  Vice President
                                              ----------------------------------







                                          3

<PAGE>
                                                                      EXHIBIT 11
 
                                  COMPUSA INC.
                                 COMPUTATION OF
              INCOME (LOSS) PER COMMON AND COMMON EQUIVALENT SHARE
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
 
<TABLE>
<CAPTION>
                                                                                                     THIRTY-NINE
                                                                       THIRTEEN WEEKS ENDED          WEEKS ENDED
                                                                     ------------------------  ------------------------
<S>                                                                  <C>          <C>          <C>          <C>
                                                                      MARCH 27,    MARCH 28,    MARCH 27,    MARCH 28,
                                                                        1999         1998         1999         1998
                                                                     -----------  -----------  -----------  -----------
Common shares issued at beginning of period........................      93,943       92,478       93,373       91,763
Weighted average number of common shares issued during the
  period...........................................................          88          421          525          645
Weighted treasury shares during the period.........................      (2,478)      (1,381)      (2,497)        (881)
                                                                     -----------  -----------  -----------  -----------
Weighted average common shares.....................................      91,553       91,518       91,401       91,527
Incremental shares related to assumed exercise of stock options....          --        3,174        1,410        3,711
                                                                     -----------  -----------  -----------  -----------
Weighted average common shares assuming dilution...................      91,553       94,692       92,811       95,238
                                                                     -----------  -----------  -----------  -----------
                                                                     -----------  -----------  -----------  -----------
 
Net (loss) income..................................................   $  (4,940)   $  25,438    $  18,771    $  82,964
 
Basic (loss) earnings per share....................................   $   (0.05)   $    0.28    $    0.21    $    0.91
Diluted (loss) earnings per share..................................   $   (0.05)   $    0.27    $    0.20    $    0.87
</TABLE>
 
                                       30

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
COMPANY'S UNAUDITED FINANCIAL STATEMENTS AS OF AND FOR THE THIRTEEN AND
THIRTY-NINE WEEKS ENDED MARCH 27, 1999 AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          JUN-26-1999
<PERIOD-START>                             JUN-28-1998
<PERIOD-END>                               MAR-27-1999
<CASH>                                         241,911
<SECURITIES>                                         0
<RECEIVABLES>                                  256,134
<ALLOWANCES>                                   (4,209)
<INVENTORY>                                    802,752
<CURRENT-ASSETS>                             1,339,505
<PP&E>                                         418,939
<DEPRECIATION>                               (186,032)
<TOTAL-ASSETS>                               1,688,881
<CURRENT-LIABILITIES>                        1,002,734
<BONDS>                                        110,000
                                0
                                          0
<COMMON>                                           941
<OTHER-SE>                                     438,854
<TOTAL-LIABILITY-AND-EQUITY>                 1,688,881
<SALES>                                      4,859,864
<TOTAL-REVENUES>                             4,859,864
<CGS>                                        4,207,240
<TOTAL-COSTS>                                4,207,240
<OTHER-EXPENSES>                               610,413
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              18,559
<INCOME-PRETAX>                                 30,524
<INCOME-TAX>                                    11,753
<INCOME-CONTINUING>                             18,771
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    18,771
<EPS-PRIMARY>                                     0.21
<EPS-DILUTED>                                     0.20
        

</TABLE>


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