CDW COMPUTER CENTERS INC
10-K, 1998-03-20
CATALOG & MAIL-ORDER HOUSES
Previous: TRINET CORPORATE REALTY TRUST INC, PRE 14A, 1998-03-20
Next: GOTHAM PARTNERS LP /NY/, SC 13D/A, 1998-03-20




<PAGE> 1 


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    FORM 10-K
 
 X       ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
- ---      EXCHANGE ACT OF 1934 FOR THE FISCAL YEAR ENDED DECEMBER 31, 1997

- ---      TRANSITION  REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES  
         EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM _____________ 
         TO _____________

                    COMMISSION FILE NUMBER     0-21796

                         CDW COMPUTER CENTERS, INC.
           (Exact name of registrant as specified in its charter)

                ILLINOIS                                   36-3310735
      (State or other jurisdiction of                   (I.R.S. Employer
       incorporation or organization)                  Identification No.)

           200 N. MILWAUKEE AVE.,
           VERNON HILLS, ILLINOIS                           60061
  (Address of principal executive offices)                (Zip Code)

     Registrant's telephone number, including area code : (847) 465-6000
     -------------------------------------------------------------------
           Securities registered pursuant to Section 12(b) of the Act :

  Title of each class                Name of each exchange on which registered
  -------------------                -----------------------------------------
        None                                           N/A

       Securities  registered  pursuant to Section 12 (g) of the Act :
                               Common Stock
                               ------------

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
                                       -----    -----

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best  of  the  registrant's   knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment to this form 10-K.  X 
                            -----  

The aggregate market value of the Common Stock held by non-affiliates  as of 
March 18, 1998 was  approximately  $550 million, based upon the market price per
share of $57.91.

As of March 18, 1998,  the  registrant  had  21,524,984  shares of Common Stock,
$0.01 par value, outstanding.


<PAGE> 2


                       DOCUMENTS INCORPORATED BY REFERENCE


Portions of the following documents are incorporated by reference into the parts
of this Form 10-K designated to the right of the document listed.

INCORPORATED DOCUMENT                         LOCATION IN FORM 10-K
- ---------------------                         ---------------------

1997 Definitive Proxy Statement, to be        Part III, Items 10, 11, 12 and 13
filed pursuant to Regulation 14 A not
later than April 30, 1998.

An Index to Exhibits appears at pages         Part IV, Item 14
19 - 20 herein                                




































                                        i


<PAGE> 3


                           CDW COMPUTER CENTERS, INC.
                          1997 FORM 10-K ANNUAL REPORT
                      FOR THE YEAR ENDED DECEMBER 31, 1997
                                      INDEX


                                     PART I                     10-K Page No.
                                     ------                     -------------

Item 1.        Business . . . . . . . . . . . . . . . . . . . . . . . . .  1

Item 2.        Properties .  .  . . . . . . . . . . . . . . . . . . . . .  8

Item 3.        Legal Proceedings  . . . . . . . . . . . . . . . . . . . .  8

Item 4.        Submission of Matters to a Vote of Security Holders. . . .  9


                                     PART II
                                     -------

Item 5.        Market for Registrant's Common Equity and Related 
               Stockholder Matters  . . . . . . . . . . . . . . . . . . . 10

Item 6.        Selected  Financial  Data  . . . . . . . . . . . . . . . . 11

Item 7.        Management's Discussion and Analysis of Financial 
               Condition and Results of  Operations . . . . . . . . . . . 12

Item 8.        Financial Statements and Supplementary Data  . . . . . . . 18

Item 9.        Changes in and Disagreements with Accountants 
               on Accounting and Financial Disclosure . . . . . . . . . . 18


                                    PART III
                                    --------

Item 10.       Directors and Executive Officers of the Registrant . . . . 18

Item 11.       Executive Compensation . . . . . . . . . . . . . . . . . . 19

Item 12.       Security Ownership of Certain Beneficial Owners 
               and Management . . . . . . . . . . . . . . . . . . . . . . 19

Item 13.       Certain Relationships and Related Transactions . . . . . . 19


                                     PART IV
                                     -------

Item 14.       Exhibits, Financial Statement Schedule and Reports 
               on Form 8-K  . . . . . . . . . . . . . . . . . . . . . . . 19

Signatures      .  .  . . . . . . . . . . . . . . . . . . . . . . . . . . 22



                                       ii


<PAGE> 4


                                     PART I
ITEM 1.  BUSINESS.

GENERAL

     CDW Computer  Centers,  Inc.  (sometimes  referred to herein as "CDW") is a
leading  direct  marketer of over 30,000  microcomputer  products,  primarily to
business,  government,  educational,  institutional and home office users in the
United  States.  The  Company  sells a broad range of  name-brand  microcomputer
products, including hardware and peripherals, software, networking/communication
products and accessories through knowledgeable telemarketing account executives.
Sales of products  that  utilize,  or are  compatible  with,  Microsoft  Windows
95/Windows/Windows  NT/MS-DOS  operating platforms account for substantially all
of the Company's net sales. The Company offers popular brand name  microcomputer
products from Apple, Compaq, Canon, Epson,  Hewlett-Packard,  IBM, Intel, Lotus,
Microsoft,  NEC,  Novell,  Toshiba and 3Com,  among others.  The Company's  high
volume,  cost-efficient  operation  supported  by  its  proprietary  information
technology systems, enables it to offer these products at discounted prices.

     The Company  directs its marketing  efforts toward current and  prospective
customers  with  a  particular  focus  on  business,  government,   educational,
institutional  and home office users.  The Company  believes that these entities
and  persons  have a high  level of  product  knowledge  and are most  likely to
purchase sophisticated systems and products through its direct marketing format.
The  Company  markets to  prospective  customers  through  its catalog and other
direct mailing programs,  through national advertising in computer magazines and
through electronic commerce via the Internet. During the year ended December 31,
1997,  the  Company  serviced  approximately  575,000  customers.   The  Company
continues to focus on  generating  repeat sales from  existing  customers  while
attracting sales from new customers.  The Company has consistently  maintained a
high  annual  rate of  repeat  purchases  from  current  customers  by  offering
excellent  customer  service  and  competitive  pricing  on  a  broad  range  of
microcomputer products. The Company enhances repeat purchases by offering add-on
and replacement products through its experienced  telemarketing account managers
who are  knowledgeable  about  a  customer's  needs,  and by  enhancing  product
offerings such as networking products through targeted catalogs to such users.

THE MICROCOMPUTER PRODUCTS INDUSTRY EVOLUTION

     The microcomputer  industry has evolved as a result of, among other things,
the development of new  technologies  that have been translated by manufacturers
into new products and applications. The Company has been and will continue to be
dependent on the continued  development of new  technologies and products by its
vendors,  as well as the  acceptance  of such  technologies  and new products by
end-users.  A decrease in the rate of  development of new  technologies  and new
products by  manufacturers,  or the lack of acceptance of such  technologies and
products by  end-users,  could have a material  adverse  effect on the Company's
growth prospects and results of operations.

     The sophistication and value  consciousness of the Company's customer base,
combined with the evolution of industry standards for  microcomputers,  has also
resulted in heightened  end-user  interest in and acceptance of  microcomputers,
peripherals  and software  which use the  Microsoft  operating  platform and are
manufactured by high quality manufacturers. In addition, the intense competition
among  manufacturers  has generally  reduced  prices and increased the number of
microcomputers  and related products being used by businesses and sold by direct
marketing  organizations  such as CDW.  The  Company  believes  that its  direct
marketing format,  which promotes the sale of high quality,  brand name products
at competitive prices, is well suited to serve an increasingly sophisticated and
value conscious customer base.

COMPETITION

     The  microcomputer  products  industry is highly  competitive.  The Company
competes  with a large  number and variety of  resellers  of  microcomputer  and
related  products.   In  the  hardware  category,   the  Company  competes  with
traditional microcomputer retailers,  computer superstores,  consumer electronic
and office supply superstores, mass merchandisers, national direct marketers and

                                       1

<PAGE> 5


value-added resellers. In the software and accessories  categories,  the Company
generally competes with these same resellers as well as specialty  retailers and
resellers. Certain national computer resellers also have established or acquired
their own direct  marketing  operations.  In addition,  as a result of improving
technology,  certain software  manufacturers  have developed and may continue to
develop sales  methods that allow  customers to download  software  programs and
packages   directly  onto  the  customer's  system  through  the  use  of  modem
telecommunications.   The  Company   also   competes   with   distributors   and
manufacturers  that sell  hardware and software  directly to certain  customers.
Several of the Company's  current and potential  competitors are larger and have
substantially  greater  resources  than  the  Company.   Additionally,   several
competitors in the direct  marketing  industry have raised capital in the public
markets  through  initial  and  subsequent  public   offerings.   The  increased
visibility  of these  companies  and their  access to the  capital  markets  may
improve their market position and their ability to compete with the Company. The
Company  believes  that  competition  may  increase in the  future,  which could
require the Company to reduce prices, increase advertising  expenditures or take
other  actions  which  may have an  adverse  effect on the  Company's  operating
results.

     Additionally,  the  industry  has become more  accepting  of  large-volume,
cost-efficient  channels of distribution such as computer superstores,  consumer
electronics and office supply  superstores,  national direct  marketers and mass
merchants.  In addition,  several of the Company's competitors are attempting to
market computer products through  electronic  commerce,  including the Internet.
While these efforts to date represent only a small  percentage of  industry-wide
sales,  such  sales  may grow if  end-user  acceptance  of  electronic  commerce
increases.  Although  the  Company  offers  products  for  sale  via  electronic
commerce,  there can be no assurance  that the  Company's  sales via  electronic
commerce will meet or exceed sales levels generated by competitors.

     The  current  industry   configuration  may  result  in  increased  pricing
pressures.  Decreasing prices of microcomputers and related products,  resulting
in part from  technological  changes,  may require the Company to sell a greater
number of products to achieve the same level of net sales and gross profit. Such
a trend could make it more difficult for the Company to continue to increase its
net sales and earnings growth. In addition,  if the growth rate of microcomputer
sales were to slow down,  the  Company's  operating  results  could be adversely
affected.

THE CDW PHILOSOPHY

     The  Company  adheres  to a central  philosophy  known as the CDW CIRCLE OF
SERVICE.  The philosophy is based upon the premise,  promoted by its management,
that "People Do Business  With People They Like." The CDW CIRCLE OF SERVICE is a
graphic  reminder to the Company and its  personnel  that good service  leads to
good experiences and increased sales, and,  alternatively,  that bad experiences
lead to lost sales and job uncertainty.

BUSINESS STRATEGY

     The  Company's  business  strategy is to be a high  volume,  cost-efficient
direct   marketer  of  a  broad  range  of  brand  name   competitively   priced
microcomputer  products  and to provide a high level of  customer  service.  The
Company believes that the following  factors are of principal  importance in its
ability to implement this business strategy:

     Breadth and Depth of Selection.  The Company  offers over 30,000  products,
providing  its customers  with the  convenience  of one-stop  shopping for their
microcomputer-related  needs.  The  Company  carries  brand  name  products  and
regularly reviews and modifies its mix of product offerings.

     Competitive   Pricing.   The  Company   believes   that  its  high  volume,
cost-efficient direct marketing format allows it to maintain a pricing advantage
over many other microcomputer product resellers.  The Company utilizes a pricing
model which allows it to efficiently  pass on pricing  changes as they occur and
provide its customers with the lowest possible price.

                                       2

<PAGE> 6


     Marketing and Advertising.  The Company uses telemarketing account managers
to respond to  customer  inquiries  generated  by direct  marketing  in personal
computer magazines, periodic catalog mailings and Internet marketing activities.
In addition to its direct  marketing  efforts,  the Company uses  certain  other
sales  strategies  to  expand  and  enhance  its base of active  customers.  The
Company's  sales  function is organized to support  customers  requiring  unique
service levels or product lines.

     Customer  Service and  Technical  Support.  The  Company  employs a trained
technical  staff that is available  by  telephone to assist the customer  should
technical  problems  occur in order  to  reduce  product  returns  and  increase
customer  satisfaction.  The Company  believes that its commitment to service at
the time of sale and after the purchase  maximizes  sales and encourages  repeat
customers.

     Information Technology. The Company uses proprietary, real-time information
technology  systems  which  centralize  management of key functions and generate
daily  operating  control  reports  enabling  management to identify and respond
quickly to  internal  changes  and trends in the  industry  and to provide  high
levels of customer satisfaction.

     Effective Inventory Control. The Company's management  information systems,
"just-in-time"  purchasing  system,  RF-based cycle  counting  system and use of
vendor stock  balancing and price  protection  programs allow it to minimize its
investment  in  inventory,  reduce  inventory  discrepancies  and  the  risk  of
obsolescence while meeting customer needs. These systems resulted in the Company
achieving approximately 21 inventory turns during 1997.

     High Quality Personnel. The Company strives to attract, retain and motivate
high quality  personnel and provides its  employees  with  financial  incentives
designed to maximize  performance and  productivity.  The Company and Mr. Krasny
have  instituted  short-term  incentive  programs and  stock-based  compensation
programs to reward and motivate all of the Company's coworkers.

MERCHANDISE

     The Company offers over 30,000  microcomputer  products  including hardware
and peripherals, software, networking and communication products and accessories
for use with  microcomputers  based on a variety  of  operating  platforms.  The
Company's  just-in-time  purchasing system and aggressive  inventory  management
allows it to limit its on-hand  inventory to  approximately  8,500  products and
ship  orders  generally  on a same-day  basis.  


     The  following is a listing of selected  product  manufacturers  by product
category :

   PRODUCT CATEGORIES                      SELECTED PRODUCT MANUFACTURERS
   ------------------                      ------------------------------

HARDWARE AND PERIPHERALS
INCLUDING:
Notebook and Laptop Computers      Admor               Kingston        Simple
Desktop Computers and Servers      Canon               Lexmark         Sony
Printers                           Compaq              Magnavox        Supra
Data Storage Devices               Epson               Megahertz       Syquest
Video Products                     Hayes               Microtek        Umax
Add-on Boards/Memory               Hewlett-Packard     NEC             Viewsonic
Input Devices                      IBM                 Okidata         Visiontek
Multi-Media                        Iomega              Quantum
                                   Keytronics          Seagate


                                       3

<PAGE> 7



SOFTWARE                           Adobe               Microsoft
                                   Corel               Symantec
                                   Lotus

NET/COMM PRODUCTS                  Bay-Netgear         SMC
                                   Cisco               US Robotics
                                   Novell              3Com

OTHER ACCESSORIES                  Logitech            Sony
                                   Maxell              TDK
                                   Memorex             3M

     The Company  continually seeks to expand and improve its relationships with
manufacturers  as well as increase the number of products which it is authorized
to  sell.   During  1997,  the  Company  was  successful  in  obtaining  initial
authorization  and  subsequently   increasing  the  number  of  products  it  is
authorized to sell from Hewlett-Packard.  In addition,  the Company expanded its
relationship  and obtained  authorization  to purchase  products  directly  from
Compaq.

     The Company offers  approximately  8,000 different software packages in the
business  and  personal  productivity,  utility and  language,  educational  and
entertainment categories. The Company also offers a broad range of microcomputer
accessories,  including  computer-related  items and supplies such as diskettes,
printer products, pointing devices, digital cameras and connectors.

PURCHASING AND VENDOR SELECTION; INVENTORY MANAGEMENT

     The Company  believes  that  effective  purchasing  is a key element of its
business  strategy of providing name brand products at competitive  prices.  The
Company's  purchasing staff works to identify reliable high quality suppliers of
products,  then actively  negotiates  to decrease the Company's  cost and expand
vendor support programs,  permitting the Company to improve the  competitiveness
of  selling  prices of its  products.  The  Company  seeks to  establish  strong
relationships  with its vendors,  and employs a policy of paying  vendors within
terms stated and taking advantage of all appropriate discounts.

     During 1997,  CDW  purchased  approximately  52 % of its  merchandise  from
distributors and aggregators and the balance direct from  manufacturers,  all of
which ship  directly  to the  Company's  distribution  facility.  The Company is
generally  authorized  by  manufacturers  to sell via  direct  marketing  all or
selected products offered by the manufacturer.  The Company's authorization with
each manufacturer  provides for certain terms and conditions,  which may include
one or  more of the  following:  product  return  privileges,  price  protection
policies, purchase discounts and vendor support programs, such as purchase/sales
rebates and cooperative advertising  reimbursements.  The Company's business and
results of operations  may be adversely  affected if the terms and conditions of
the Company's  authorizations were significantly modified or if certain products
become  unavailable to the Company,  whether such  unavailability is because the
manufacturer terminates the Company's authorization or the product is subject to
allocation or otherwise.  Vendor  support  programs are at the discretion of the
manufacturers  and usually require  achieving a specified sales volume or growth
rate to qualify for all, or some of the  incentive  program.  In  addition,  the
relocation of key distributors utilized in the Company's just-in-time purchasing
model could adversely impact the Company's  results of operations.  For the year
ended December 31, 1997, Ingram  Micro/Ingram  Alliance was the only vendor from
whom purchases exceeded 10.0% of total purchases.  Additionally, Compaq, Toshiba
and Hewlett  Packard  products  each  comprise  more than 10.0% of total Company
sales.  The loss of any of these  vendors or any other key vendors could have an
adverse effect on the Company.

     The Company  believes  that the Chicago  metropolitan  area is an excellent
location for its  business as it is  centrally  located for purposes of shipping
products throughout the United States and provides quick access to manufacturers
and same day access to its principal  distributors  and  aggregators,  including
Ingram Micro/Ingram Alliance,  Tech Data, and Micro United. Although brand names

                                       4

<PAGE> 8

and  individual  products are important to the Company's  business,  the Company
believes that competitive  sources of supply are available in substantially  all
of the merchandise categories the Company carries.

     CDW also applies its proprietary information technology systems to the task
of managing  its  inventory.  At December 31, 1997,  the Company  maintained  an
investment in inventory of approximately $62 million with approximately $662,000
of  inventory  on  hand  over  90  days  old. The  Company  turned its inventory
approximately 21 times during 1997.

MARKETING AND ADVERTISING ACTIVITIES

     The  Company  utilizes  a variety of  advertising  and  marketing  media to
attract and retain customers, including national advertising in computer related
publications, catalogs and certain other direct marketing activities, as well as
electronic marketing via the Internet. Due to its relationships with its product
suppliers and others,  a substantial  portion of its  advertising  and marketing
expenses are reimbursed through cooperative advertising  reimbursement programs.
These  cooperative  advertising  programs are at the discretion of the Company's
vendors,  and are  typically  tied  to  certain  purchasing  volumes  and  other
commitments required by the Company. The Company's approach to its marketing and
advertising  activities is proprietary in nature, as is its strategy in managing
its files of current, prior and prospective  customers.  In order to measure the
effectiveness of its marketing  activities,  the Company tracks responses to its
various  efforts  by a variety  of means.  This  information  is used to further
refine its strategy and develop more effective programs in the future.

     The Company has an established Internet web site, known as www.cdw.com,  in
order  to  capitalize  on  the  growing  interest  and  opportunity  created  by
electronic commerce. The web site includes many advanced features to attract new
customers and produce sales, including on-line ordering, product specifications,
product  availability  and pricing.  In addition,  the Company has,  through its
excellent relations with vendors,  arranged for links between vendors' web sites
and the Company's.  The Company  believes the website  provides  information and
convenience  for its  customers,  while also  serving as another  source for new
customers.

SALES ACTIVITIES AND ORDER FULFILLMENT

     The  Company's  success  is due in  part  to the  strength  of its  account
managers who respond to customer telephone  inquiries generated by the Company's
advertising and marketing efforts, and contact customers.  The Company's account
managers  are  trained  in  Company  systems  and   philosophies,   are  product
knowledgeable  and  motivated  to  maximize  sales and  provide  high  levels of
customer  service.  CDW seeks to build  customer  relations  by  assigning  each
customer to the account manager who first services the customer. Upon subsequent
calls to CDW, the customer is directed to their account  manager for assistance.
In the spirit of teamwork, account managers are encouraged to cooperate and work
together to maximize sales and customer satisfaction.

     Each catalog and advertisement distributed by the Company bears a toll-free
number  to be used by  customers  in  phoning  CDW to  place  a  product  order.
Telephone calls are answered by account  managers who utilize  on-line  computer
terminals to retrieve information  regarding product  characteristics,  cost and
availability and to enter customer orders. Account managers enter orders on-line
into a  computerized  order  fulfillment  system  which  updates  the  Company's
customer   purchase  history.   Computer   processing  of  orders  is  performed
immediately  following  the  placement  of the order and upon  receipt of credit
approval.  The Company ships most credit  approved orders received by 9:00 p.m.,
exclusive of orders for products  not in stock or subject to  allocation  by the
manufacturer,  on the day the order was  received.  Orders are shipped by United
Parcel Service, Fed Ex, Airborne Express, U.S. Mail, Common Carrier or any other
acceptable  manner requested by the customer.  The Company charges customers for
shipping but may offer  promotional  shipping  programs  from time to time.  The
average order size for the years ended December 31, 1997 and 1996, respectively,
was $704.

                                       5

<PAGE> 9

     CDW account  managers are  generally  compensated  pursuant to a commission
schedule  based upon the gross profit  generated by them.  CDW account  managers
have the authority to negotiate  and adjust  prices for products,  provided that
the  account  manager  sells the  product  at a price  which  meets  established
management  guidelines.  The Company's  account managers have the opportunity to
achieve  relatively  high  compensation   levels  and  have  historically  shown
increased productivity as training and experience levels increase.

CUSTOMERS AND MARKETING

     CDW  currently  maintains  a  database  of  over  2.3  million  active  and
prospective names of which approximately 575,000 were serviced by the Company in
1997. The Company believes that its customers consist principally of businesses,
government  institutions  and  home  business  users,  which  tend  to  purchase
higher-end  equipment.  For the year ended December 31, 1997, sales to business,
government and institutional  customers  accounted for approximately 82%  of the
Company's net sales,  although consumers account for a greater proportion of the
total names on the Company's database.

     CDW's customers are located  principally  throughout the United States.  In
1997,  approximately  21%  of the Company's net sales were generated by sales to
Illinois  residents,  approximately  30%  were  generated  to  residents  of the
eastern United States,  approximately  16%  were generated by sales to residents
of the southern  United  States,  approximately  17%  were generated by sales to
residents of the western United States and  approximately 15 % were generated by
sales to residents of the  Midwestern  United States (other than  Illinois).  In
addition, approximately 1% were sold to customers outside the United States.

CUSTOMER SERVICE AND TECHNICAL SUPPORT

     CDW has developed a proprietary  customer service tracking system to ensure
that customer  initiated service requests are responded to rapidly.  As an added
service to customers,  the Company offers a configuration  service which permits
customers to add accessories, load software or request a custom setup of systems
purchased  from the  Company.  The  Company  employs a  technical  staff that is
trained and  maintains the highest  levels of  professional  certification  from
manufacturers   including  that  of  "Novell  Certified  Network  Engineer"  and
"Certified  Microsoft   Engineer".   The  Company's  trained  technical  support
personnel  are  available by telephone  to assist the  customer  with  technical
problems or questions in order to reduce product  returns and increase  customer
satisfaction.

INFORMATION TECHNOLOGY SYSTEMS

     CDW has installed and operates  customized  information  technology systems
based  upon  an  IBM  AS/400,   Novell,   Microsoft  NT  and  other   platforms.
Collectively,  these systems allow for centralized  management of key functions,
including inventory and accounts receivable  management,  purchasing,  sales and
distribution,  and the  preparation  of daily  operating  control  reports which
provide  concise and timely  information  regarding key aspects of the business.
The Company's proprietary  information  technology systems enable the Company to
enhance its  productivity,  ship customer  orders on a same-day  basis,  respond
quickly to changes in its industry and provide high levels of customer service.

     The Company's  success is dependent on the accuracy and proper  utilization
of its information  technology  systems,  including its telephone  systems.  The
Company's ability to manage its inventory and accounts  receivable  collections;
to purchase,  sell and ship its products  efficiently and on a timely basis; and
to maintain  its  cost-efficient  operation  is  dependent  upon the quality and
utilization of the information generated by its information  technology systems.
In that regard, the Company anticipates that it will, from time to time, require
software and hardware upgrades for its present  information  technology systems.
In  addition,  the ability of the Company to adapt its systems to changes in the
competitive environment or to take advantage of addition automation is dependent
upon its  ability  to recruit  and retain  qualified  IT  professionals.  If the
Company  were  unable  to  develop  or  purchase  future   enhancements  to  its
information  technology  hardware or software,  the Company's  operating results

                                       6

<PAGE> 10

could be  adversely  affected.  See  Management's  Discussion  and  Analysis for
information  regarding  the  impact  of the Year  2000  issue  on the  Company's
business.

PERSONNEL AND TRAINING

     At December 31, 1997,  the Company  employed  986  persons,  including  970
employed full-time and 16 employed part-time. Of these, 941 were employed at the
Company's  headquarters in Vernon Hills,  Illinois while 45 were employed at the
Company's  retail  showroom in Chicago,  Illinois.  The  Company  considers  its
coworker  relations  to be  excellent.  The  Company's  level of net  sales  per
coworker increased approximately 2% to $1.49 million for the year ended December
31, 1997 vs. $1.46  million for the year ended  December 31, 1996.  No coworkers
are covered by collective bargaining agreements.

     CDW emphasizes  the recruiting and training of high quality  personnel and,
to the extent possible, promotes people to positions of increased responsibility
from within the Company.  Each coworker initially receives training  appropriate
for his or her  position  and a complete  CDW  orientation.  This is followed by
varying  levels of  training in  information  technology.  New account  managers
participate in an intensive  four-week long classroom  training program known as
"CDW University,"  followed by hands-on,  face-to-face  showroom training during
which  time  they are  introduced  to the  Company's  philosophy,  systems,  and
products  and  services.  Training  for specific  product  lines and  continuing
education  programs for all account  managers are conducted on an ongoing basis,
supplemented by vendor sponsored  training programs for all account managers and
technical support personnel.

INCENTIVE AND REGULAR COMPENSATION ARRANGEMENTS

     Compensation   Arrangements.   The   Company's   coworkers   are  generally
compensated  on  a  basis  that  rewards  performance  and  the  achievement  of
identified goals. For example, account managers receive compensation pursuant to
a  commission  schedule  which is based upon  aggregate  gross  profit  dollars,
accounts receivable  personnel are eligible for monthly bonuses if late balances
are held below target levels, and operations  personnel are eligible for monthly
bonuses based upon such factors as prompt vendor  returns and order  fulfillment
rates.  The  Company  believes  that  these  incentives  positively  impact  its
performance and profitability.

     Coworker  Incentive  Stock Option,  MPK Stock Option and  Restricted  Stock
Plans.  In  addition  to  regular  compensation,  the  Company,  and Mr.  Krasny
individually,  provide Company  coworkers with additional  long-term  incentives
designed to maximize performance and productivity.  To this end, the Company and
Mr.  Krasny have adopted  various  stock-based  compensation  plans which enable
Company coworkers to share in the success of the Company through appreciation in
the value of the Company's stock.

RETAIL SHOWROOMS

     The Company currently  operates two retail showrooms  allowing customers an
opportunity  to examine  products prior to purchase or to talk directly with CDW
sales or technical personnel.  One showroom is located within the Company's main
distribution facility and headquarters in Vernon Hills,  Illinois, and the other
is located in downtown Chicago,  Illinois.  During 1996, the Company invested in
an  expansion  of the Chicago  showroom  which  increased  its size and enhanced
customer  service  levels.  The  showroom  associated  with the  Company's  main
distribution  facility was expanded in  conjunction  with its  construction  and
occupancy of its Vernon Hills  property.  These showrooms  occupy  approximately
5,100 square feet each.

     The Company's retail  showrooms,  which generated  approximately 7%  of the
Company's net sales for 1997, inclusive of orders placed by telephone and picked
up at the retail showroom,  provide an environment in which to further train the
Company's account managers before they join its telemarketing department.

                                       7

<PAGE> 11

TRADEMARKS

     The Company  conducts its business  under the trade names and service marks
"CDW" and "Computer Discount Warehouse." The Company has taken steps to register
and  protect  these  marks  and  believes  they have  significant  value and are
important factors in its marketing programs.

ITEM 2.  PROPERTIES.

     The  Company's  primary  location  and  headquarters  is in  Vernon  Hills,
Illinois,  and  includes its main  distribution  center,  a retail  showroom and
corporate  offices.  The  facility  occupies a combined  total of  approximately
218,000   square  feet  of  warehouse   and  office  space  and  is  located  on
approximately 27 acres of land. In March 1998, the Company acquired 18 acres  of
vacant land contiguous to the Vernon Hills facility.  The  Company  now  owns  a
total of 45 acres of land at the Vernon Hills site, of which 32  are  vacant and
available for future expansion.  The Company's  Chicago  retail showroom and the
facility that previously served as the Company's headquarters  in Buffalo Grove,
Illinois  are  under lease  through  the year 2000 and 2004,  respectively.  The
Buffalo Grove  facility  is currently vacant and  the Company is  attempting  to
sublease the facility. See Note 8 in Notes to Consolidated Financial Statements.


ITEM 3.  LEGAL PROCEEDINGS.

     In July 1990, the Company redeemed the shares of the Company's Common Stock
then  held  by  Mr.  John  Marks,  a  former  executive  officer,  director  and
shareholder  who has since  terminated  any  association  with the Company.  The
purchase price of the redeemed  shares was $506,113,  of which $124,085 was paid
in cash and $382,028 was payable by a promissory note. The note bore interest at
a rate of 10% per annum,  with principal and interest payable in equal quarterly
installments of $31,835,  which began in July, 1991 and continued  through April
1, 1994, at which time the note was paid in full.

     In  June 1993, Mr. Marks filed a three-count Complaint in the United States
District Court for the Northern District of Illinois, Eastern Division, alleging
violations of the federal securities laws, fraud and breach of fiduciary duty in
connection with the July,  1990 redemption of his common stock.  Count I alleged
violations  of Section  10(b) of the  Securities  Exchange  Act of 1934 and Rule
10b-5  promulgated  thereunder  against  the Company  and Mr.  Krasny.  Count II
alleged a claim for fraud against the Company and Mr. Krasny.  Count III alleged
a breach  for  fiduciary  duty  against  Mr.  Krasny.  Mr.  Marks  sought in the
Complaint  to rescind the 1990 sale and have himself  restored to the  ownership
position he was in prior to the sale of his shares or, alternatively, be awarded
sufficient  damages  to  compensate  him for the  damages  allegedly  sustained,
including  pre-judgment  interest.  In addition, in Counts II and III, Mr. Marks
sought to recover punitive damages in an unspecified amount.

     In July   1993,  the Company and Mr.  Krasny  filed a motion to dismiss the
Complaint.  In their motion to dismiss,  the Company and Mr.  Krasny argued that
Mr. Marks' claim for the alleged  violation of Section  10(b) of the  Securities
Exchange Act were barred  because the statute of  limitations  for the claim had
expired.   Further,   Mr.   Krasny   and   the   Company   denied   making   any
misrepresentations  or omissions  and argued,  in the  alternative,  that if any
misrepresentations  or  omissions  of  material  fact  occurred,  they  were not
material,  nor the cause of Mr. Marks'  purported  damages.  The Company and Mr.
Krasny also  asserted  that certain  portions of Mr.  Marks'  Complaint  did not
comply with Federal Rule of Civil  Procedure  9(b),  which  requires  that fraud
claims be plead with particularity.  Finally,  the Company and Mr. Krasny argued
that  since  the sole  basis  for  federal  jurisdiction  was Count I, if it was
dismissed,  Counts II and III should be  dismissed  for lack of  subject  matter
jurisdiction.

     In  September 1995,  the  District Court granted,  without  prejudice,  the
motion to dismiss. In its Memorandum Opinion dismissing the Complaint, the Court
held Mr.  Marks'  allegations  established  that he had  inquiry  notice  of the
purported  securities  law  violation  by July 27,  1990,  the date the  Company
purchased his shares.  Because Mr. Marks brought his action in June 1993, beyond
the applicable  statute of limitations  period,  and because no facts alleged in
the Complaint provided a basis to toll that period, the District Court dismissed
the federal  securities  law claim in Count I. The District Court then dismissed
the state law claims in Counts II and III for lack of federal jurisdiction.  The
District  Court  provided Mr.  Marks with leave to file amended  complaint if he

                                       8

<PAGE> 12

could plead  facts that  enabled  him to  surmount  the  statute of  limitations
obstacles to his federal securities law claim.

     In October  1995,  Marks filed an Amended Complaint alleging the same three
causes of action contained in his original Complaint. The factual allegations of
the  Amended  Complaint  were  essentially  the same as  those  of the  original
Complaint. The Amended Complaint, however, included allegations which endeavored
to avoid  application  of the statute of limitations by alleging Mr. Marks' lack
of notice of his purported  federal  securities  law claim.  The Company and Mr.
Krasny in  November  1995  filed a  motion to  dismiss  the  Amended  Complaint,
arguing  that it  contained  the same  deficiencies  relative  to the statute of
limitations and certain other defects as the original Complaint.

     On June 14,  1996,  the  District  Court  granted the motion to dismiss the
Amended  Complaint,  with prejudice on the grounds that the securities law claim
alleged in Count I was barred by the statute of limitations  and it did not have
jurisdiction  over the state law claims  alleged in Counts II and III. Mr. Marks
appealed the District  Court  decision to the United States Court of Appeals for
the  Seventh  Circuit.  On July 28,  1997,  the Court of  Appeals  reversed  the
District  Court's  ruling and remanded the matter back to the District Court for
further  proceedings.  The Court of Appeals held,  among other things,  that the
District Court  improperly  granted the motion to dismiss the Amended  Complaint
because it based its decision on inferences of fact  inappropriate at this stage
of the proceedings.  The case is currently proceeding in the District Court. The
Company and Mr.  Krasny have  answered  the Amended  Complaint.  They denied any
wrongdoing  or  liability  on their part and  asserted  a number of  affirmative
defenses.

     On June 10, 1997,  Mr. Marks filed in the Circuit  Court of the  Nineteenth
Judicial Circuit, Lake County, Illinois, a lawsuit alleging essentially the same
fraud and breach of fiduciary duty claims  asserted in the previously  dismissed
federal  lawsuit.  The Company and Mr.  Krasny have  answered the  complaint and
moved to strike a portion of the relief  requested by Mr. Marks. In their answer
to the Complaint, the Company and Mr. Krasny denied any wrongdoing or liability.
The Company  anticipates this action will likely be dismissed or stayed in light
of the subsequent ruling by the Court of Appeals discussed above.

     The  Company and Mr.  Krasny  believe  that their  actions  were honest and
proper  and that  the suits  by Mr.  Marks are  without  merit.  The Company and
Mr. Krasny are committed to vigorously defending the litigation.

     Mr.  Krasny has agreed that in the event that the Company is ordered to pay
damages to Mr.  Marks on account of the  purchase by the  Company of Mr.  Marks'
shares,  Mr.  Krasny will  indemnify  and reimburse the Company for all damages,
including  amounts,  net of tax benefits received by the Company,  ordered to be
paid and legal fees and costs  incurred  by the Company in  connection  with the
defense of the litigation  and any appeals.  In the event the matter is settled,
Mr. Krasny has agreed to indemnify and reimburse the Company for any amount paid
to Mr. Marks in settlement of this matter,  net of tax benefits  received by the
Company.  No agreement of settlement may be entered into by the Company  without
the consent of Mr. Krasny. The Company and Mr. Krasny incurred legal expenses of
approximately  $379,000,  $133,000 and $140,000 for the years ended December 31,
1997, 1996 and 1995,  respectively,  which have been assumed, net of tax, by Mr.
Krasny.  These legal  expenses  are  recorded  as a selling  and  administrative
expense  and the  reimbursement  by Mr.  Krasny,  net of tax,  is recorded as an
increase to paid-in-capital.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

     There were no matters submitted during the fourth quarter of 1997 to a vote
of security holders.

                                       9

<PAGE> 13



                                     PART II  

ITEM 5.   MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS.

     The  following  table sets  forth for the  Company's  Common  Stock for the
periods indicated,  the high and low sales prices on The Nasdaq Stock Market sm.
These quotations were obtained from Nasdaq. As of February 25, 1998, the Company
believes that there were approximately  5,900 beneficial owners of the Company's
stock.  Except for distributions  prior to May 25, 1993, the date of termination
of the  Company's  election  to be taxed as an S  Corporation,  the  Company has
neither  declared nor paid any cash  dividends on its Common Stock.  The Company
currently  intends to retain  earnings for use in the operation and expansion of
its business and  therefore  does not  anticipate  paying cash  dividends in the
foreseeable future.

                                 1997                           1996
                     ----------------------------   ----------------------------
  Quarter Ended          Low             High           Low             High
- -----------------    ------------    ------------   ------------    ------------
March 31.........      $42 7/8         $70            $22 1/2         $39 5/32
June 30..........       39 5/8          57 3/4         32 53/64        59
September 30 ....       53              78             35              74
December 31......       42 13/16        69 3/4         59 1/4          72 1/4

                                       10

<PAGE> 14

ITEM 6.  SELECTED FINANCIAL DATA

                    CDW Computer Centers, Inc. and Subsidiary
                      Selected Financial and Operating Data
          (in thousands, except per share and selected operating data)

<TABLE>
<CAPTION>


                                                                                  Year Ended December 31,
                                                        ----------------------------------------------------------------------------
                                                              1997           1996           1995           1994           1993
                                                        ----------------------------------------------------------------------------
<S>                                                     <C>              <C>            <C>            <C>            <C>
INCOME STATEMENT DATA :
Net sales                                               $     1,276,929  $     927,895  $     628,721  $     413,270  $     270,919
Cost of sales                                                 1,106,124        805,413        548,568        359,274        236,718
                                                        ----------------------------------------------------------------------------
Gross profit                                                    170,805        122,482         80,153         53,996         34,201
Selling and administrative expenses                              90,315         64,879         49,175         34,617         21,828
Exit charge (1)                                                       -          4,000              -              -              -
                                                        ----------------------------------------------------------------------------
Income from operations                                           80,490         53,603         30,978         19,379         12,373
Interest income (expense), net                                    4,259          3,469          1,973            392           (373)
Other income (expense), net                                        (241)          (188)            47            119             76
                                                        ----------------------------------------------------------------------------
Income before income taxes                                       84,508         56,884         32,998         19,890         12,076
Income tax provision                                             33,507         22,484         12,939          7,777          3,294
Benefit from change in tax status (2)                                 -              -              -              -         (3,807)
                                                        ----------------------------------------------------------------------------
Net income                                              $        51,001  $      34,400  $      20,059  $      12,113  $      12,589
                                                        ----------------------------------------------------------------------------

Pro Forma Income Data (Unaudited):
Income before income taxes                                                                                            $      12,076
                                                                                                                     ---------------
Pro forma provision for income taxes (3)                                                                                      4,725
Benefit from change in tax status (2)                                                                                        (3,807)
                                                                                                                     ---------------
Pro forma net income                                                                                                  $      11,158
                                                                                                                     ---------------
Net income per share (Pro forma for 1993)
Basic                                                   $          2.37  $        1.60  $        0.95  $        0.61  $        0.60
                                                        ----------------------------------------------------------------------------
Diluted                                                 $          2.35  $        1.58  $        0.95  $        0.61  $        0.60
                                                        ----------------------------------------------------------------------------
Weighted average number of common
shares outstanding (Pro forma for 1993)
Basic                                                            21,525         21,525         21,026         20,003         18,750
Diluted                                                          21,704         21,785         21,080         20,003         18,750

SELECTED OPERATING DATA :
Average order size                                      $           704  $         704  $         630  $         590  $         587
Number of orders shipped (in thousands)                           1,814          1,318            998            700            462
Customers serviced (in thousands)                                   575            462            374            274            190
Net sales per co-worker (in thousands)                  $         1,490  $       1,459  $       1,364  $       1,223  $       1,188
Inventory turnover                                                 21.4           23.4           21.7           22.2           29.7
Accounts receivable - days sales outstanding                       25.0           22.6           21.8           20.7           16.9

                                                                                       December 31,
                                                        ----------------------------------------------------------------------------
                                                              1997           1996           1995           1994           1993
                                                        ----------------------------------------------------------------------------
FINANCIAL POSITION:
Working capital                                         $       167,421  $     123,614  $      99,127  $      49,217  $      16,462
Total assets                                                    269,641        198,830        132,929         77,860         34,159
Total debt and capitalization lease obligations                       -              -              -              -          3,603
Total shareholders' equity                                      199,866        141,622        106,161         55,843         21,852

</TABLE>

(1) The exit charge  provides for estimated  costs  associated with vacating the
Company's  current  leased  facility.  See Note 8 of  Notes to the  Consolidated
Financial  Statements.  
(2) Net  income  and pro forma net income for the year ended  December 31,  1993
includes a $3,807,000  ($0.20 per diluted share)  tax  benefit relating  to  the
Company's  change in  tax status from  an  S corporation to a C  corporation  on
May 25, 1993 and  adoption  of  Statement  of  Financial  Accounting   Standards
No. 109  "Accounting  for Income  Taxes." 
(3) The Company terminated  its  election  to  be  treated  as an S  corporation
effective  May 25, 1993.  The pro forma income statement data has been  computed
by adjusting the Company's net income (loss),  as  reported  to  compute  income
taxes for the year ended December 31, 1993 assuming  an  effective  tax  rate of
39% which would have been recorded had the Company been a C corporation.

                                       11

<PAGE> 15



ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS.

          The  following  discussion  and  analysis of the  Company's  financial
condition  and  results of  operations  should be read in  conjunction  with the
Company's Consolidated Financial Statements and the Notes thereto.

RESULTS OF OPERATIONS

The following  table sets forth for the periods  indicated  information  derived
from the Company's statements of income expressed as a percentage of net sales:

                                        ----------------------------------------
                                                PERCENTAGE OF NET SALES
                                                YEARS ENDED DECEMBER 31,
                                        ----------------------------------------
                                          1997            1996            1995
                                        --------        --------        --------
Net sales                                100.0 %         100.0 %         100.0 %
Cost of sales                             86.6            86.8            87.3
                                        --------        --------        --------
Gross profit                              13.4            13.2            12.7
Selling and administrative expenses        7.1             7.0             7.8
Exit charge                                ---             0.4             ---
                                        --------        --------        --------
Income from operations                     6.3             5.8             4.9
Interest and other income                  0.3             0.3             0.3
                                        --------        --------        --------
Income before income taxes                 6.6             6.1             5.2
Income tax provision                       2.6             2.4             2.0
                                        --------        --------        --------
Net income                                 4.0 %           3.7 %           3.2 %
                                        --------        --------        --------


The  following  table  represents  sales by product line as a percentage  of net
sales for each of the  periods  noted.  Product  lines are based  upon  internal
product code classifications and are not retroactively adjusted for the addition
of new categories or changes in individual product categorization.

                                        ----------------------------------------
                                                 SALES BY PRODUCT LINE
                                                YEARS ENDED DECEMBER 31,
                                        ----------------------------------------
                                          1997            1996            1995
                                        --------        --------        --------
Notebook & Laptop Computers               25.0 %          26.3 %          21.9 %
Desktop Computers and Servers             13.2            11.9            12.3
Software                                  12.6            12.2            11.4
Printers                                  12.1            11.3            13.9
Data Storage Devices                      10.4             9.7             8.5
Net/Comm Products                          8.5             9.6            11.6
Video                                      7.8             7.6             8.0
Add-On Boards/Memory                       4.8             5.7             8.5
Input Devices                              3.0             2.8             N/A
Multi-Media                                2.0             1.8             N/A
Other Accessories                          0.6             1.1             3.9
                                        --------        --------        --------
Total                                    100.0 %         100.0 %         100.0 %
                                        --------        --------        --------

                                       12

<PAGE> 16



Year Ended December 31, 1997 Compared to Year Ended December 31, 1996

     Net sales in 1997 increased  37.6% to a record $1.277  billion  compared to
$928 million in 1996. The Company's average order size in 1997 of $704 per order
was unchanged from 1996 and orders shipped  increased 37.6% to over 1.8 million.
The number of customers  serviced  for the year ended  December 31, 1997 grew to
575,000 compared to 462,000 for the year ended December 31, 1996.

     The growth in net sales is primarily  attributable  to growth in the number
of orders and customers  resulting from the expansion of marketing efforts,  new
product offerings,  manufacturer price reductions, and an increase in the number
of account  managers.  Lower  manufacturer  pricing levels and expanded  product
features in notebooks resulted in a shift within the notebook and laptop product
category to lower priced  models.  Selling prices on many models of notebook and
desktop  computers   decreased   substantially  from  previous  periods  due  to
manufacturer price reductions.  As a result,  desktop and notebook computer unit
volume grew 69% and 65%, respectively,  from 1996 while dollar sales volume grew
52% and 31%,  respectively.  The downward trend in  manufacturer  prices for CPU
products  stimulated  additional unit sales and further  expanded the market for
personal computers.

     The impact of the lower prices for personal  computers requires the Company
to sell more units of CPU products in order to maintain or increase the level of
sales.  Should future  manufacturer price reductions or the Company's  marketing
efforts fail to increase the level of CPU unit sales, the Company's sales growth
rate and operating results could be adversely  affected.  Sales of Compaq,  IBM,
Hewlett  Packard  and Toshiba  products  comprise a  substantial  portion of the
Company's  hardware  sales.  The loss of any of these, or any other key vendors,
could have an adverse effect on the Company's results from operations.

     The fastest  growing product  categories in 1997 were desktop  computers at
52%, data storage devices at 48%,  printers at 47%, software at 42% and notebook
computers at 31%. Video and memory products declined as a percentage of sales as
unit prices for these  products  declined  from the previous  year.  The Company
believes  that new product  introductions  in 1997,  including  MMX  technology,
positively impacted sales of CPU's, multimedia products, input devices, software
and data storage  devices.  Demand for certain  products offered by the Company,
and the  growth  of  certain  product  categories,  are  driven by  advances  in
technology and the development of new products and  applications by the industry
manufacturers,  and  acceptance  of  these  new  technologies  and  products  by
end-users. Any slowdown in the rate of technological advancement and new product
development by industry  manufacturers  could have a material  adverse effect on
the Company's future sales growth.

     The Company  expanded its number of account  managers to 399 as of December
31, 1997 from 311 at December 31,  1996.  The  Company's  ability to continue to
hire and retain account managers may also have a material effect on future sales
growth.

     Gross profit  increased as a percentage  of net sales to 13.4% for the year
ended December 31, 1997, compared to 13.2% for the year ended December 31, 1996.
The increase in gross profit as a  percentage  of net sales is primarily  due to
the expansion of selling margin on certain  product lines  resulting from vendor
support programs,  opportunistic  purchases and pricing strategies.  Many of the
vendor support programs are dependent on achieving  certain goals and objectives
as  determined  by the vendors.  Accordingly,  there is no  certainty  that such
programs will continue at their current levels or that the established goals and
objectives  will be  attained.  In  addition  to  changes  from  vendor  support
programs,  actual  gross profit  achieved  may vary on a quarterly  basis due to
changes in product mix, pricing strategies, market conditions and other factors.
As a result,  there is no  certainty  that the  Company  will be able to sustain
gross  profit as a  percentage  of net sales at the  levels  achieved  in recent
quarters.

     Selling and  administrative  expenses  increased slightly to 7.1% of net 
sales for the year ended December 31, 1997 from 7.0% for the year ended 
December 31, 1996.

                                       13

<PAGE> 17

     Net  advertising  expense as a percentage of net sales increased to 1.3% of
net sales in 1997 compared to 1.0% in 1996. Gross advertising  expense increased
to 3.5% of net sales in 1997  versus 3.2% in the prior  year,  primarily  due to
expanded catalog  circulation and national  advertising  pages combined with new
marketing  initiatives.   Cooperative  advertising   reimbursements   aggregated
approximately  2.2% of net  sales  in 1997  and  1996.  Cooperative  advertising
reimbursements may fluctuate in future quarters depending on the level of vendor
participation  achieved  and  collection  experience.  Based upon the  Company's
current plans,  future levels of net advertising  expense as a percentage of net
sales  are  likely to be  relatively  consistent  with or higher  than the level
achieved in 1997.  The  statement  concerning  future  advertising  expense is a
forward  looking   statement  that  involves  certain  risks  and  uncertainties
including  the ability to identify  and  implement  cost  effective  incremental
advertising and marketing  programs,  as well as the continued  participation of
vendors in the cooperative advertising reimbursement program.

     The  executive  incentive  bonus pool was $5.3 million and $5.0 million for
the years ended December 31, 1997 and 1996, respectively, and is included within
selling and administrative  expenses.  Pursuant to existing plans, the amount of
the executive  incentive bonus pool is set by the Compensation  Committee of the
Board of Directors with a maximum  eligible  amount of 20% of the year over year
increase in income from operations.  The exit charge recorded in 1996 caused the
executive  incentive  bonus pool to decrease in 1996 by $800,000 and increase by
the same amount in 1997.

     Legal  costs  incurred  by the  majority  shareholder  for the  year  ended
December 31, 1997 and 1996,  in  connection  with the lawsuit  filed by a former
shareholder  were  $379,000 and  $133,000,  respectively.  Although the majority
shareholder has agreed to indemnify the Company for all expenses or settlements,
if any,  incurred in  connection  with this suit,  the Company will  continue to
record such  expenses or  settlements,  if any, as an expense with an offsetting
increase to paid-in capital, net of tax effects.

     Other  selling  and  administrative  costs  were  5.4% of net sales in 1997
compared to 5.5% in the prior year, as increased occupancy and moving costs were
offset by improved productivity and other cost control measures.

     Interest  income  totaled $4.3 million for the year ended December 31, 1997
compared to $3.5 million for the year ended  December 31, 1996.  The increase is
due to higher  interest  rates combined with higher levels of cash available for
investment  resulting  from cash generated  from  operations,  including the tax
benefit from stock option and restricted stock transactions in the first quarter
of 1997, offset by funds utilized for construction of the Vernon Hills facility.

     The effective  income tax rate,  expressed as a percentage of income before
income taxes,  increased  slightly to 39.7% for the year ended December 31, 1997
from 39.5% for the year ended December 31, 1996.

      Net income for the year ended December 31, 1997 was $51.0 million, a 48.3%
increase over $34.4 million for the year ended  December 31, 1996.  Effective in
1997, the Company adopted Statement of Financial  Accounting  Standards No. 128,
"Earnings Per Share" (SFAS 128) which  requires the  presentation  of both basic
and diluted earnings per share for all periods presented.  The implementation of
SFAS 128 has no impact on the  Company's  earnings per share  amounts as diluted
earnings per share as defined by SFAS 128 is consistent  with earnings per share
as presented in previous periods. Diluted earnings per share was $2.35 and $1.58
for the year ended  December  31,  1997 and 1996,  respectively,  an increase of
48.7%.  Excluding  the impact of the exit charge and its  related  impact on the
executive  incentive  bonus  pool in 1997 and 1996,  pro forma  net  income  and
diluted  earnings per share were $51.5  million and $2.37 in 1997,  representing
increases of 41.6% and 41.9%, respectively, from 1996. All per share and related
amounts have been adjusted to reflect the three-for-two  stock split effected in
the form of a stock dividend paid on July 15, 1996.

Year Ended December 31, 1996 Compared to Year Ended December 31, 1995

     Net sales in 1996  increased  47.6% to $927.9  million  compared  to $628.7
million in 1995.  The Company's  average order size grew 11.7% to $704 per order
and orders shipped increased 32.1% to over 1.3 million.  The number of customers

                                       14

<PAGE> 18

serviced for the year ended December 31, 1996 grew to 462,000 versus 374,000 for
the year ended December 31, 1995.

     The  growth  in  net  sales  is  primarily   attributable  to  new  product
introductions,  expansion  of  marketing  efforts,  an increase in the number of
customers serviced and an increase in telemarketing account managers. The higher
average  order size is due,  among other  factors,  to a shift in product mix as
sales of  notebook/laptop  computers and desktop  computers  comprised  38.2% of
total  sales   dollars   compared   to  34.2%  in  the  prior  year.   Sales  of
notebook/laptop  and desktop computers were positively  impacted by the addition
of product  lines from Compaq  Computer  Corporation,  initially  authorized  in
November 1995 and expanded in September  1996,  and  Hewlett-Packard,  initially
authorized  in February  1996 and  expanded in August  1996.  In 1996,  sales of
Apple-branded  products declined from levels achieved in 1995 and were less than
3% of total net sales.

     The  fastest  growing  product  categories  in  1996  were  notebook/laptop
computers  at 77.6%,  data  storage  products  at 68.1%,  software  at 58.8% and
communications  products at 54.1%.  Printers and add-on  boards/memory  products
declined as a  percentage  of net sales due to  declining  unit prices for these
products. The Company believes that new product introductions in 1996, including
new 32-bit software which requires faster processors, more memory and additional
storage  capacity,  positively  impacted sales of CPU's,  multi-media  products,
input  devices,  software  and data  storage  devices.  The  growth  in sales of
notebook/laptop computers is due primarily to increased sales of high-end models
and new product offerings.

     The Company continues to recruit and train new account managers through CDW
University,  with 311 account  managers as of December 31, 1996,  an increase of
43% from December 31, 1995.

     Gross profit increased $42.3 million,  or 52.8%, in 1996 as a result of the
increase in net sales,  and increased as a percentage of net sales to 13.2% from
12.7% in 1995. The Company believes the increase in gross profit as a percentage
of net sales is due to, among other factors,  the expansion of selling margin on
certain   product  lines  resulting  from  new  rebate  programs  with  vendors,
opportunistic purchases and pricing strategies.

     Selling and administrative  expenses decreased as a percentage of net sales
to 7.0% for the year  ended  December  31,  1996  from  7.8% for the year  ended
December 31,  1995.  The  decrease in selling and  administrative  expenses as a
percentage  of net  sales is due  primarily  to a  decrease  in net  advertising
expense as a  percentage  of net sales,  as well as  improved  productivity  and
leveraging  of certain  fixed costs over a higher  sales  volume.  In 1996,  net
advertising  expense as a percentage of net sales decreased to 1.0% from 1.5% in
1995,  resulting from a 28.8% increase in gross advertising spending offset by a
higher rate of cooperative advertising  reimbursements provided by the Company's
vendors.  The  increase in gross  advertising  spending  is due to the  expanded
marketing efforts discussed above, which was partially offset by reduced catalog
production  costs. The higher  cooperative  advertising  reimbursement  rate was
primarily due to expanded  vendor  participation  in the  Company's  advertising
programs, increased purchasing volumes and improved claim processing procedures.

     Selling and administrative  expenses include the executive  incentive bonus
pool which was  approximately  $4.4 million and $2.1 million for the years ended
December 31, 1996 and 1995, respectively. Pursuant to existing plans, the amount
of the executive  incentive bonus pool is set by the  Compensation  Committee of
the Board of Directors  with a maximum  eligible  amount of 20% of the year over
year increase in income from operations.  The executive  incentive bonus pool in
1996 was effectively  reduced by $800,000 as a result of the exit charge.  Other
selling and administrative  expenses included $133,000 and $140,000 for 1996 and
1995, respectively,  in legal defense costs incurred by the majority shareholder
in  connection  with the lawsuit  filed by a former  shareholder.  Although  the
majority  shareholder  has agreed to  indemnify  the  Company  for  expenses  or
settlements,  if any, incurred in connection with this lawsuit, the Company will
continue to record such expenses or  settlements,  if any, as an expense with an
offsetting increase to paid-in capital, net of tax effects.

                                       15

<PAGE> 19

     In June 1996, the Company  purchased  approximately 27 acres of vacant land
in  Vernon  Hills,   Illinois  for  the  purpose  of   constructing  a  combined
telemarketing, warehouse, showroom and corporate office facility. In conjunction
with the move to the new  facility,  the Company  vacated and is  attempting  to
sublease the Buffalo Grove facility.  Accordingly,  the Company  recorded a $4.0
million pre-tax  non-recurring charge for exit costs, which consist primarily of
the estimated cost of subleasing the vacated facility,  including holding costs,
the  estimated  costs of restoring  the building to its original  condition  and
certain asset write-offs resulting from the relocation.
     Net  interest  income  increased  $1.5 million in 1996 as compared to 1995,
primarily as a result of the higher levels of funds  available  for  investment.
The increase in funds  available for investment is the result of the proceeds of
the  Company's  public equity  offering in August 1995 and cash flows  generated
from operations.

     The effective  income tax rate,  expressed as a percentage of income before
income taxes, increased slightly in 1996 to 39.5% from 39.2% in 1995.

     Net income for the year  ended  December  31,  1996 was $34.4  million,  an
increase of 71.5% over the year ended  December 31,  1995.  Earnings per diluted
share for 1996  increased  66.3% to $1.58 per diluted share as compared to $0.95
per diluted share for 1995.  Pro forma net income and earnings per diluted share
for the year ended  December 31, 1996,  excluding the $4.0 million impact of the
exit charge and the related $800,000 reduction in the executive  incentive bonus
pool,  net of tax  effects,  were $36.4  million  and $1.67 per  diluted  share,
representing  increases of 81% and 76%,  respectively,  over 1995. The growth in
earnings  per diluted  share was  affected by the  dilution  resulting  from the
825,000  additional  common  shares  issued  by the  Company  on  August 3, 1995
pursuant to the Company's public equity offering. All earnings per share amounts
reflect the two-for-one and  three-for-two  stock splits effected in the form of
stock dividends paid on May 6, 1995 and July 15, 1996, respectively.

SEASONALITY

     Although the Company has historically  experienced variability in the rates
of  sales  growth,  it  has  not  historically  experienced  seasonality  in its
business.

LIQUIDITY AND CAPITAL RESOURCES

WORKING CAPITAL

     CDW has  historically  financed  its  operations  and capital  expenditures
primarily  through cash flow from  operations,  short-term  bank  borrowings and
public  offerings of common stock.  At December 31, 1997,  the Company had cash,
cash equivalents and marketable  securities of $79.4 million and working capital
of $167.4  million.  At December  31,  1996 the  Company had working  capital of
$123.6 million. The increase of $43.8 million in working capital in 1997 was due
primarily to the Company's cash flow from operations for the year ended December
31,  1997  offset by  capital  expenditures  for  facility  expansion  and other
purposes.  The  Company's  current  primary and  anticipated  use of cash,  cash
equivalents and marketable  securities balances is to fund the growth in working
capital and capital expenditures necessary to support future growth in sales.

CASH FLOWS

     Cash provided by operating activities in 1997 was $19.5 million compared to
$28.8  million  for  1996.  The  primary   working  capital  factors  that  have
historically affected the Company's cash flows from operations are the levels of
accounts receivable, merchandise inventory and accounts payable. The increase in
accounts  receivable  resulted from increased  sales volume,  an increase in the
percentage  of net  sales  generated  from  open  credit  terms to its  business
customers and a change in the Company's  credit terms during June 1997 to net 30
days from net ten days.  As a result of this trend and the  overall  increase in
net sales, net accounts receivable at December 31, 1997 increased 52.5% from the
level at December 31, 1996.

                                       16

<PAGE> 20

     Cash used in investing  activities for 1997 was $17.8 million. In 1997, CDW
incurred approximately $17.1 million of capital expenditures for construction of
the Vernon Hills  facility,  the  installation of automation and other equipment
therein,   additional   information   technology   investments   and   leasehold
improvements.  The  remainder  of cash  used in  investing  activities  reflects
increases in the Company's marketable securities portfolio.

     Financing  activities  in  1997  included  the  renewal  of  the  Company's
unsecured credit  facilities with two financial  institutions  aggregating $30.0
million. The credit facilities expire in June 1998 and contain certain financial
covenants.  Borrowings  under one of the lines bear  interest  at the prime rate
less 2 1/2%,  LIBOR  rate plus 1/2% or the  federal  funds  rate plus  1/2%,  as
determined  by the Company.  Borrowings  under the second  credit  facility bear
interest  at the prime  rate less 2 1/2%,  LIBOR  rate plus .45% or the  federal
funds rate plus .45%, as  determined by the Company.  At December 31, 1997 there
were no borrowings against either of the credit facilities.  The Company intends
to renew the credit  facilities upon  expiration.  In December 1997, the Company
established a stand-by letter of credit for  approximately  $850,000  related to
improvements  to the Vernon  Hills  facility.  The  Company  has  pledged a U.S.
Treasury Note,  included in investments  held-to-maturity,  with a face value of
$1.1 million as collateral for the letter of credit.


FACILITIES EXPANSION

     Construction  of the Company's new facility was completed in June 1997, and
subsequently,  the Company relocated its headquarters and primary  operations to
the  new  facility.  The  total  cost  of  the  land,  building,  equipment  and
furnishings was approximately $23.9 million. In March 1998, the Company acquired
approximately  18  additional  acres of  vacant  land  adjacent  to its  current
property  in Vernon  Hills,  Illinois  for $4.3  million.  The  Company now owns
approximately 45 total acres, of which approximately 32 are vacant and available
for future  expansion.  As of December 31, 1997 the  remaining  exit  liability,
initially  recorded in 1996,  was $3.4 million.  There is no assurance  that the
remaining  exit  liability  will be adequate to cover  actual  costs  should the
Company's  actual   experience  in  subleasing  the  facility  differ  from  the
assumptions  used in calculating  the exit charge.  Any  additional  costs would
reduce operating results at the time such costs are known.


     The Company  believes  that the funds held in cash,  cash  equivalents  and
marketable  securities  combined with funds  available under the existing credit
facilities  and  cash  flow  from  operations  will be  sufficient  to fund  the
Company's working capital and cash requirements, including facilities expansion,
at least through December 31, 1998. The Company does not anticipate that it will
pay any cash dividends during 1998.


Global Market Risks

     A portion of the  products  the Company  markets  either are produced in or
have major  components  produced in the Asia Pacific  region.  While the Company
does not engage in business  relationships  with companies located in the region
directly,  it does  engage in U.S.  dollar  denominated  transactions  with U.S.
divisions and subsidiaries of these companies.  As a result,  the Company may be
indirectly  affected by risks associated with  international  events,  including
economic  and  labor  conditions,  political  instability,  tariffs  and  taxes,
availability of products and currency fluctuations in the U.S. Dollar versus the
regional currencies.

     Countries  in the Asia  Pacific  region,  including  Japan,  have  recently
experienced  weaknesses in their  currency,  banking and equity  markets.  These
weaknesses  could  adversely  affect  the  supply  and  price  of  products  and
components and ultimately, the Company's results of operations.

                                       17

<PAGE> 21

Information Technology and the Year 2000

     The Year 2000  Issue  ("Y2K")  is the  result of  computer  programs  being
written using two digits rather than four to define the applicable  year. Any of
the Company's computer programs that have date-sensitive  software may recognize
a date using "00" as the year 1900  rather  than  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.

     During a recent Year 2000  ("Y2K")  assessment,  the Company  identified  a
manageable  amount  of  legacy  software  that  requires  modification  with the
remainder  already  compliant.   Based  on  this  assessment,  the  Company  has
determined  that it will  not be  required  to  modify  or  replace  significant
portions of its software to make the systems perform properly after December 31,
1999. However,  there can be no guarantee that the systems of other companies on
which the Company's  systems rely will be converted timely, or that a failure to
convert  by another  company,  or a  conversion  that is  incompatible  with the
Company's systems, would not have a material adverse effect on the Company.

     The Company will utilize both internal and external  resources to reprogram
and test software applications for Y2K compliance. The Company plans to complete
the Y2K project by December  31,1998.  To date,  the expenses of the Y2K project
have not had a material  effect on the  results  of  operations.  Moreover,  the
remaining  expenses,  which will be incurred  through December 31, 1998, are not
expected to have a material effect on the results of operations.

     The  costs  of the  project  and the  date on which  the  Company  plans to
complete the Y2K modifications  are based on management's best estimates,  which
were derived  utilizing  numerous  assumptions  of future  events  including the
continued availability of certain resources, third party modification plans, and
other factors.  However,  there can be no guarantee that these estimates will be
achieved and actual results could differ  materially from those plans.  Specific
factors that might cause such material  differences include, but are not limited
to, the availability and cost of personnel  trained in this area, the ability to
locate and correct  all  relevant  computer  codes,  and similar  uncertainties.
Additionally,  material  differences  could be  caused by the  ability  of third
parties  that  interface  with  the  Company's  systems  to make  all  necessary
modifications for Year 2000 compliance.

     Certain  statements  included in  Management's  Discussion  and Analysis of
Financial  Condition and Results of Operations  concerning  the Company's  sales
growth, gross profit as a percentage of sales, advertising expense,  cooperative
advertising  reimbursements and exit charge are forward-looking  statements that
involve certain risks and uncertainties, as specified herein.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The information required by this item is contained in a separate section of
this Report. See Index to Consolidated  Financial  Statements  beginning on page
F(i).

ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND 
         FINANCIAL DISCLOSURE.

     There were no  disagreements  with  accountants on accounting and financial
disclosure matters during the periods reported herein.

                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

     The information required hereunder is incorporated by reference herein from
the  Registrant's  1997  Definitive  Proxy  Statement,  to be filed  pursuant to
Regulation 14A not later than April 30, 1998.

                                       18

<PAGE> 22

ITEM 11. EXECUTIVE COMPENSATION.

     The information required hereunder is incorporated by reference herein from
the  Registrant's  1997  Definitive  Proxy  Statement,  to be filed  pursuant to
Regulation 14A not later than April 30, 1998.


ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

     The information required hereunder is incorporated by reference herein from
the  Registrant's  1997  Definitive  Proxy  Statement,  to be filed  pursuant to
Regulation 14A not later than April 30, 1998.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

     The information required hereunder is incorporated by reference herein from
the  Registrant's  1997  Definitive  Proxy  Statement,  to be filed  pursuant to
Regulation 14A not later than April 30, 1998.


                                     PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULE AND REPORTS ON FORM 8-K.

(a)           The following documents are filed as part of this report :

              1.    Financial Statements (See Index to Consolidated Financial 
                    Statements on page F(i) of this Report);

              2.    Index to Financial Statement Schedule :               Page
                                                                          ---- 
                    Report of Independent Accountants on Financial
                    Statement Schedule                                     S-1

                    Schedule II - Valuation and Qualifying Accounts        S-2

              All other schedules are omitted since the required  information is
              not  present or is not  present in amounts  sufficient  to require
              submission of the schedule, or because the information required is
              included  in  the  consolidated   financial  statements  or  notes
              thereto.

              3.    Exhibits  required  by  Securities  and  Exchange Commission
                    Regulation S-K, Item 601:

<TABLE>
              <CAPTION>
              EXHIBIT NO.               DESCRIPTION OF DOCUMENT
              -----------               ----------------------- 
              <S>              <C>                
              3 (c)            Articles of Incorporation of CDW Computer Centers, Inc. (an Illinois
                               Corporation) (iii)
              3 (d)            Bylaws of CDW Computer Centers, Inc. (an Illinois Corporation) (iii)
              10 (a)           CDW Computer Centers, Inc. Employees' Defined Contribution
                               Retirement Plan and Trust (i)
              10 (b)           CDW Incentive Stock Option Plan (i)
              10 (c)           MPK Stock Option Plan and Agreement (i)
              10 (d)           MPK Restricted Stock Plan and Agreement (i)
              10 (e)           Employment and Non-Competition Agreement dated as of March 15, 1993
                               between the Company and Michael P. Krasny (i)
              10 (f)           Employment and Non-Competition Agreement dated as of March 15, 1993
                               between the Company and Greg  C. Zeman (i)
         
                                       19

<PAGE> 23

              10 (g)           Employment and Non-Competition Agreement dated as of March 15, 1993
                               between the Company and Daniel B. Kass (i)
              10 (h)           Employment and Non-Competition Agreement dated as of March 15, 1993
                               between the Company and Mary C. Gerlits (i)
              10 (n)           Tax Indemnification Agreement dated as of May 25, 1993 between the
                               Company and Michael P. Krasny (i)
              10 (p)           Lease Agreement dated February 22, 1993 between the Company, as
                               lessee, and Chevy Chase Business Park Limited Partnership, as lessor,  
                               relating to the premises located in Buffalo Grove, Illinois (i)
              10 (s)           Indemnification Agreement between the Company and Michael P. Krasny
                               to be dated as of May 19, 1993 (i)
              10 (t)           CDW Director Stock Option Plan (i)
              10 (w)           Indemnification and Hold Harmless Agreement between Michael P.
                               Krasny and the Company dated May 14, 1993 (i)
              10 (y)           First Lease Amendment dated as of May 13, 1993 to Lease Agreement
                               dated February 22, 1993 between the Company, as lessee, and Chevy Chase  
                               Business Park Limited Partnership, as lessor, relating to the premises 
                               located in Buffalo Grove, Illinois (i)
              10 (ee)          Lease Agreement dated January 25, 1995 between the Company, as
                               lessee, and IJM Management Limited Partnership, as agent for the owner, 
                               as lessor,  relating to the premises located in Chicago, Illinois (ii)
              10 (ff)          Purchase/Sale  Agreement  dated and effective  February 12, 1996 between the Company,  as
                               buyer,  and  Continental  Executive  Parke,  L.L.C.  as  seller,relating  to the premises
                               located in Vernon Hills, Illinois, made on March 14, 1996 (iii)
              10 (ii)          Non-statutory Stock Option Agreement dated September 5, 1996 between
                               the Company and Harry J. Harczak, Jr. (v)
              10 (jj)          Non-statutory Stock Option Agreement dated September 5, 1996 between
                               the Company and James R. Shanks (v)
              10 (kk)          Form of Indemnification and Hold Harmless Agreement between the
                               Company and the Selling Shareholder (vi)
              10 (ll)          CDW 1996 Incentive Stock Option Plan (vi)
              10 (mm)          Revolving  Note between the Company and LaSalle  National
                               Bank dated June 30, 1997 (vii)
              10 (nn)          Revolving Note between the Company and The Northern Trust
                               Company dated June 30, 1997 (vii)
              10 (oo)          Purchase/Sale  Agreement  dated and effective  December 16, 1997 between the Company,  as
                               buyer, and Continental  Executive Parke,  Vernon Hills,  Illinois,  made on March 2, 1998
              10 (pp)          CDW 1997 Officer and Manager Bonus Plan

              21               Subsidiaries of the Registrant (i)
              23               Consent of Independent Accountants
              27               Financial Data Schedule

     FOOTNOTES

                      (i)      Incorporated by reference from the exhibits filed with
                               the Company's registration statement (33-59802) on Form S-1 filed under the
                               Securities Act of 1933.
                      (ii)     Incorporated  by reference  from the exhibits  filed
                               with the Company's  quarterly report (0-21796) on Form 10-Q for the quarter
                               ended June 30, 1995.
                      (iii)    Incorporated  by reference  from the exhibits filed
                               with the  Company's  registration  statement  (33-94820)  on Form S-3 filed
                               under the Securities Act of 1993.

                                       20

<PAGE> 24

                      (iv)     Incorporated  by reference  from the exhibits  filed
                               with the Company's  quarterly report (0-21796) on Form 10-Q for the quarter
                               ended June 30, 1996.
                      (v)      Incorporated by reference from the exhibits filed with
                               the Company's quarterly report (0-21796) on Form 10-Q for the quarter ended
                               September 30, 1996.
                      (vi)     Incorporated by reference from the exhibits filed
                               with   the   Company's   registration   statement
                               (333-20935)   on  Form  S-3   filed   under   the
                               Securities Act of 1993.
                      (vii)    Incorporated by reference from the exhibits filed
                               with the Company's  Quarterly report (0-21796) on
                               Form 10-Q for the quarter ended June 30, 1997.

(b)            The  Company  did not file any  reports  on Form  8-K  during the
               last quarter of the year ended December 31, 1997.

(c)            The Exhibits required by Item 601 of Regulation S-K are reflected
               above in Section (a)3. of this Item.

(d)            The financial statement schedule is included as reflected in 
               Section (a) 2. of this Item.

</TABLE>

                                       21

<PAGE> 25



                                   SIGNATURES

     Pursuant  to the  requirements  of  Section  13 or 15(d) 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.


                                       CDW COMPUTER CENTERS, INC.

      Date : March 18, 1998

                                       By :   /s/ Michael P. Krasny
                                              --------------------- 
                                              Michael  P.  Krasny,  Chairman  of
                                              the  Board,  Chief  Executive  
                                              Officer, Secretary  and Treasurer

     Pursuant to the  requirements  of the  Securities Exchange Act of 1934,  
     this report has been signed  below by the  following persons on behalf of 
     the  registrant and in the capacities and on the dates indicated.

<TABLE>
<CAPTION>
 
     <S>                                <C>                                   <C>    
     Signature                          Title                                 Date
     ---------                          -----                                 ----

     /s/ Michael P. Krasny              Chairman of the Board, Chief          March 18, 1998
     --------------------------         Executive Officer, Secretary and
     Michael P. Krasny                  Treasurer 
                                        

     /s/ Gregory C. Zeman               President and Director                March 18, 1998
     --------------------------
     Gregory C. Zeman

     /s/ Daniel B. Kass                 Vice President-Sales                  March 18, 1998
     --------------------------         and Director
     Daniel B. Kass                     

     /s/ Harry J. Harczak, Jr.          Chief Financial Officer               March 18, 1998
     --------------------------
     Harry J. Harczak, Jr.

     /s/ Daniel F. Callen               Vice President-Finance and            March 18, 1998
     --------------------------         Chief Accounting Officer
     Daniel F. Callen                   


</TABLE>

                                       22

<PAGE> 26





                                ITEMS 8 AND 14(A)
                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS





                                                                         Page(s)
                                                                         -------

Report of Independent Accountants                                          F-1

Consolidated Balance Sheets as of                                          F-2
         December 31, 1997 and 1996

Consolidated Statements of Income for the years ended                      F-3
         December 31, 1997, 1996 and 1995

Consolidated Statement of Shareholders' Equity for the years ended         F-4
         December 31, 1997, 1996 and 1995

Consolidated Statements of Cash Flows for the years ended                  F-5
         December 31, 1997, 1996 and 1995

Notes to Consolidated Financial Statements                                 F-6





















                                      F(i)



<PAGE> 27



REPORT OF INDEPENDENT ACCOUNTANTS


The Board of Directors
CDW Computer Centers, Inc.
Vernon Hills, Illinois

We have audited the  accompanying  consolidated  balance  sheets of CDW Computer
Centers,  Inc. and  Subsidiary as of December 31, 1997 and 1996, and the related
consolidated statements of income,  shareholders' equity and cash flows for each
of the three  years in the period  ended  December  31,  1997.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all  material  respects,  the  consolidated  financial  position of CDW Computer
Centers,  Inc.  and  Subsidiary  as of  December  31,  1997  and  1996,  and the
consolidated  results of their  operations  and their cash flows for each of the
three years in the period ended December 31, 1997, in conformity  with generally
accepted accounting principles.




                                                            
Coopers & Lybrand L.L.P.

Chicago, Illinois
January  22, 1998

                                      F-1

<PAGE> 28

                    CDW COMPUTER CENTERS, INC. AND SUBSIDIARY
                      CONDENSED CONSOLIDATED BALANCE SHEET
                                 (in thousands)


<TABLE>
<CAPTION>

                                                                          December 31,
                                                                          ------------
                                                                  1997                    1996
                                                              -------------           ------------
ASSETS
<S>                                                             <C>                    <C>
Current assets :
      Cash and cash equivalents                                 $  18,233              $  16,462
      Marketable securities                                        61,192                 58,490
      Accounts receivable, net of allowance for doubtful
        accounts of $1,950 and $1,100, respectively                87,524                 57,396
      Miscellaneous receivables                                     3,960                  3,931
      Merchandise inventory                                        61,941                 41,462
      Prepaid expenses and other assets                               759                    823
      Deferred income taxes                                         3,587                  2,258
                                                                ---------              ---------

         Total current assets                                     237,196                180,822

Property and equipment, net                                        26,253                  3,636
Construction-in-progress                                              451                  8,659
Deferred income taxes and other assets                              5,741                  5,713
                                                                ---------              ---------

         TOTAL ASSETS                                           $ 269,641              $ 198,830
                                                                =========              =========

LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities :
      Accounts payable                                          $  44,451              $  36,642
      Accrued expenses :
         Compensation                                              12,996                 10,750
         Income taxes                                               5,504                  2,892
         Exit costs                                                 3,391                  3,987
         Other                                                      3,433                  2,937
                                                                ---------              ---------

         Total current liabilities                                 69,775                 57,208
                                                                ---------              ---------

Commitments and contingencies

Shareholders' equity :

      Preferred shares, $1.00 par value; 5,000 shares
         authorized; none issued                                        -                      -
      Common shares, $ .01 par value; 75,000 shares
         authorized; 21,525 shares issued and
         outstanding                                                  215                    215
      Paid-in capital                                              74,680                 67,953
      Retained earnings                                           126,418                 75,417
      Unearned compensation                                        (1,447)                (1,963)
                                                                ---------              ---------
         Total shareholders' equity                               199,866                141,622
                                                                ---------              ---------

          TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY            $ 269,641              $ 198,830
                                                                =========              =========
</TABLE>

     The accompanying notes are an integral part of the consolidated financial
     statements.

                                      F-2

<PAGE> 29

                    CDW COMPUTER CENTERS, INC. AND SUBSIDIARY
                   CONDENSED CONSOLIDATED STATEMENT OF INCOME
                      (in thousands, except per share data)

<TABLE>
<CAPTION>

                                                        
                                                            Years Ended December 31,   
                                                  --------------------------------------------- 

                                                     1997             1996             1995  
                                                  ---------------------------------------------


<S>                                               <C>              <C>              <C>      
 Net sales                                        $ 1,276,929      $   927,895      $   628,721
 Cost of sales                                      1,106,124          805,413          548,568
                                                  -----------      -----------      ----------- 

 Gross profit                                         170,805          122,482           80,153

 Selling and administrative expenses                   90,315           64,879           49,175
 Exit charge                                                -            4,000                -
                                                  -----------      -----------      -----------

 Income from operations                                80,490           53,603           30,978

 Interest income                                        4,259            3,469            1,973
 Other income (expense), net                             (241)            (188)              47
                                                  -----------      -----------      -----------

 Income before income taxes                            84,508           56,884           32,998

 Income tax provision                                  33,507           22,484           12,939
                                                  -----------      -----------      -----------

 Net income                                       $    51,001      $    34,400      $    20,059
                                                  ===========      ===========      ===========

 Earnings per share
    Basic                                         $      2.37      $      1.60      $      0.95
                                                  ===========      ===========      ===========
    Diluted                                       $      2.35      $      1.58      $      0.95
                                                  ===========      ===========      ===========

 Weighted average number of
 common shares outstanding
    Basic                                              21,525           21,525           21,026
                                                  ===========      ===========      ===========
    Diluted                                            21,704           21,785           21,080
                                                  ===========      ===========      =========== 
</TABLE>

     The accompanying notes are an integral part of the consolidated financial
     statements.

                                      F-3

<PAGE> 30

                    CDW COMPUTER CENTERS, INC. AND SUBSIDIARY
            CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
                                 (in thousands)

<TABLE>
<CAPTION>

                                                                                                                         Total
                                               Common Stock                             Retained        Unearned      Shareholders'
                                             Shares     Amount     Paid-in Capital      Earnings      Compensation       Equity
                                             --------------------------------------------------------------------------------------
<S>                                          <C>        <C>         <C>                <C>             <C>            <C>
BALANCE AT DECEMBER 31, 1994                 20,700     $ 207       $  36,575          $  20,958       $  (1,897)     $   55,843

Issuance of common stock, net                   825         8          25,782                  -               -          25,790

Tax benefit recognized on stock options           
     exercised                                    -         -           4,027                  -               -           4,027

MPK Restricted Stock Plan forfeitures             -         -             (54)                 -              54               -

Amortization of unearned compensation             -         -               -                  -             358             358

Capital contribution for legal costs assumed      
     by majority shareholder                      -         -              84                  -               -              84

Net income                                        -         -               -             20,059               -          20,059
                                             --------------------------------------------------------------------------------------

BALANCE AT DECEMBER 31, 1995                 21,525     $ 215       $  66,414          $  41,017       $  (1,485)     $  106,161

MPK Restricted Stock Plan forfeitures             -         -            (127)                 -             127               -

Amortization of unearned compensation             -         -               -                  -             981             981

Compensatory stock option grants                  -         -           1,586                  -          (1,586)              -

Capital contribution for legal costs assumed      
     by majority shareholder                      -         -              80                  -               -              80

Net income                                        -         -               -             34,400               -          34,400
                                             --------------------------------------------------------------------------------------

BALANCE AT DECEMBER 31, 1996                 21,525     $ 215       $  67,953          $  75,417       $  (1,963)     $  141,622

MPK Restricted Stock Plan forfeitures             -         -             (35)                 -              35               -

Amortization of unearned compensation             -         -               -                  -             481             481

Compensatory stock option grants, 
     net of forfeitures                           -         -             699                  -               -             699

Tax benefit from restricted stock and             
     stock option transactions                    -         -           5,835                  -               -           5,835

Capital contribution for legal costs assumed      
     by majority shareholder                      -         -             228                  -               -             228

Net income                                        -         -               -             51,001               -          51,001
                                             --------------------------------------------------------------------------------------

BALANCE AT DECEMBER 31, 1997                 21,525     $ 215       $  74,680          $ 126,418       $  (1,447)     $  199,866
                                             ======================================================================================

</TABLE>


    The accompanying notes are an integral part of the consolidated financial
    statements.

                                      F-4

<PAGE> 31

                   CDW COMPUTER CENTERS, INC. AND SUBSIDIARY
                 CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                                 (in thousands)

<TABLE>
<CAPTION>

                                                                                      Years Ended December 31,
                                                                               --------------------------------------
                                                                                 1997           1996           1995
                                                                               --------       --------       --------
<S>                                                                            <C>            <C>            <C>
Cash flows from operating activities:

Net income                                                                     $ 51,001       $ 34,400       $ 20,059

Adjustments to  reconcile  net  income  to  net  cash  provided  by
operating activities:

        Depreciation                                                              2,672          1,975          1,496
        Amortization/(Accretion) of marketable securities                        (2,014)           (87)           349
        Stock-based compensation expense                                          1,180            981            358
        Loss on disposal of fixed asset                                               -            281              -
        Legal fees assumed by majority shareholder                                  228             80             84
        Deferred tax benefit                                                     (1,351)        (3,228)          (462)
        Tax benefit from stock option exercise                                    5,835              -          4,027

        Changes in assets and liabilities:
            Accounts receivable, net                                            (30,128)       (19,835)       (14,171)
            Miscellaneous receivables                                               (29)        (1,569)        (1,062)
            Merchandise inventory                                               (20,479)       (14,040)        (4,258)
            Prepaid expenses and other assets                                        58           (625)           (31)
            Accounts payable                                                      7,809         17,206          3,199
            Accrued compensation                                                  2,246          6,061          1,070
            Accrued income taxes and other expenses                               3,108          3,187            572
            Accrued exit charge                                                    (596)         3,987              -
                                                                               --------       --------       --------

        Net cash provided by operating activities                                19,540         28,774         11,230
                                                                               --------       --------       --------

Cash flows from investing activities:

        Purchases of available-for-sale securities                              (13,825)       (24,701)       (19,400)
        Redemptions of available-for-sale securities                              9,575         27,300         16,900
        Purchases of held-to-maturity securities                                (87,330)       (86,781)       (43,708)
        Redemptions of held-to-maturity securities                               90,892         68,732         22,501
        Purchase of property and equipment                                      (17,081)       (11,078)        (2,066)
                                                                               --------       --------       --------

        Net cash used in investing activities                                   (17,769)       (26,528)       (25,773)
                                                                               --------       --------       --------

Cash flows from financing activities:

        Proceeds from issuance of common stock                                        -              -         25,911
        Payment of public offering expenses                                           -              -           (121)
                                                                               --------       --------       --------

        Net cash provided by financing activities                                     -              -         25,790
                                                                               --------       --------       --------

Net increase in cash                                                              1,771          2,246         11,247

Cash and cash equivalents - beginning of period                                  16,462         14,216          2,969
                                                                               --------       --------       --------

Cash and cash equivalents - end of period                                      $ 18,233       $ 16,642       $ 14,216
                                                                               ========       ========       ========

Supplementary disclosure of cash flow information:
        Interest paid                                                          $      1       $     14       $      -
        Taxes paid                                                               26,197         23,763          9,251

</TABLE>


     The accompanying notes are an integral part of the consolidated financial
     statements.

                                      F-5

<PAGE> 32

CDW COMPUTER CENTERS, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.       Description of Business

         CDW  Computer   Centers,   Inc.  (the  "Company")  is  engaged  in  the
         distribution  of brand name  personal  computers  and related  products
         primarily  through  direct  marketing  to end users  within  the United
         States.  The Company's  primary  business is conducted  from a combined
         telemarketing,  corporate  office and warehouse  and showroom  facility
         located in Vernon Hills,  Illinois.  The Company also operates a second
         retail showroom in Chicago, Illinois.

         The Company  extends credit to business,  government and  institutional
         customers under certain circumstances based upon the financial strength
         of the customer. Such customers are typically granted net 30 day credit
         terms.  The balance of the Company's  sales are made primarily  through
         third party credit cards and for cash-on-delivery.

 2.      Summary of Significant Accounting Policies

         Principles of Consolidation

         The accompanying consolidated financial statements include the accounts
         of the Company and Northbrook Ad Agency,  Inc.  ("NAA") for all periods
         presented.  NAA provides advertising services,  primarily consisting of
         media placements, solely to the Company.

         Pervasiveness of Estimates

         The  preparation of financial  statements in conformity  with generally
         accepted  accounting  principles  requires management to make estimates
         and  assumptions  that  affect  the  reported  amounts  of  assets  and
         liabilities and disclosure of contingent  assets and liabilities at the
         date of the  financial  statements.  Additionally,  such  estimates and
         assumptions affect the reported amounts of revenues and expenses during
         the reporting period. Actual results could differ from those estimates.

         Earnings Per Share

         Effective  December 31, 1997 the Company adopted Statement of Financial
         Accounting   Standards  No.  128,  "Earnings  Per  Share"  (SFAS  128).
         Accordingly,  the Company has disclosed  earnings per share  calculated
         using both the basic and diluted methods for all periods presented. The
         implementation of SFAS 128 has no impact on the Company's  earnings per
         share amounts as diluted earnings per share, as defined by SFAS 128, is
         consistent  with  earnings  per common and common  equivalent  share as
         presented in previous  periods.  A reconciliation  of basic and diluted
         per-share  computations  is  included  in  Note  11  to  the  financial
         statements.

         On June 24, 1996,  the Board of  Directors  of the Company  announced a
         three-for-two stock split effected in the form of a stock dividend paid
         on July 15,  1996 to all  common  shareholders  of record as of July 5,
         1996. All per share and related  amounts  contained in these  financial
         statements and notes have been adjusted to reflect this stock split.

                                      F-6

<PAGE> 33



         Cash and Cash Equivalents

         Cash and cash  equivalents  include  all  deposits  in banks and highly
         liquid temporary cash investments purchased with original maturities of
         three months or less at the time of purchase.

         Marketable Securities

         The Company  classifies  securities with a stated maturity which it has
         the intent to hold to maturity, as "held-to-maturity"  and records such
         securities  at  amortized  cost.  Securities  which do not have  stated
         maturities or for which the Company does not have the intent to hold to
         maturity are  classified as  "available-for-sale"  and recorded at fair
         value, with unrealized  holding gains or losses, if material,  recorded
         as a separate  component of Shareholders'  Equity. The Company does not
         invest in trading  securities.  All  securities  are accounted for on a
         specific identification basis.

         The Company's  marketable  securities are  concentrated  in securities
         of the U. S. Government and U. S. Government Agencies. Such investments
         are supported by the financial  stability and credit  standing of the 
         U. S. Government or applicable U. S. Government Agency.

         Merchandise Inventory

         Inventory is valued at the lower of cost or market.  Cost is determined
         on the first-in, first-out method.

         Property and Equipment

         Property  and  equipment  are stated at cost.  The  Company  calculates
         depreciation  using the straight-line  method with useful lives ranging
         from 3 to 25 years.  Expenditures  for major renewals and  improvements
         that extend the useful life of property and equipment are  capitalized.
         Expenditures  for  maintenance  and  repairs  are charged to expense as
         incurred.

         Advertising

         Advertising  costs are  charged  to  expense  in the  period  incurred.
         Cooperative   reimbursements   from  vendors,   which  are  earned  and
         available,   are  recorded  in  the  period  the  related   advertising
         expenditure is incurred.  Advertising expense,  included in selling and
         administrative  expenses net of cooperative  reimbursements earned, was
         approximately  $16,200,000,  $8,900,000  and  $9,500,000  for the years
         ended December 31, 1997, 1996 and 1995, respectively.

         Stock-Based Compensation

         In accordance with Statement of Financial Accounting Standards No. 123,
         "Accounting  for Stock  Based  Compensation"  (SFAS  123),  the Company
         accounts for its  stock-based  compensation  programs  according to the
         provisions of Accounting  Principles Board Opinion No. 25,  "Accounting
         for Stock Issued to Employees."  Accordingly,  compensation  expense is
         recognized  to the extent of  employee or  director  services  rendered
         based on the intrinsic value of compensatory  options or shares granted
         under the plans.  See Note 10 for  disclosure  of the  Company's  stock
         based compensation plans in accordance with SFAS 123.


<PAGE> 34

         Fair Value of Financial Instruments

         The  Company  estimates  that  the  fair  market  value  of  all of its
         financial  instruments at December 31, 1997 and 1996 are not materially
         different  from the  aggregate  carrying  value due to the  short  term
         nature of these instruments.

3.       Marketable Securities

         The amortized cost and estimated fair values of the Company's 
         investments in marketable securities  at December 31, 1997 and 1996
         (in thousands) were:
<TABLE>
<CAPTION>


                                                                                                  Gross
                                                                                                Unrealized
                                                                                                 Holding 
                                                                                                ----------
                                                                         Estimated                                      Amortized
                                                                         Fair Value        Gains          Losses          Cost
                                                                        ------------     ----------     ----------     -----------
<S>                                                                     <C>              <C>            <C>            <C>   
Security Type
- -------------
DECEMBER 31, 1997
Available-for-sale:
     Redemptive tax-exempt preferred stocks                             $      7,250     $      ---     $      ---     $     7,250
                                                                        ----------------------------------------------------------

Held-to-maturity:
     Bonds of states, municipalities, and political subdivisions                 263              1            ---             262  
     U.S. Government and Government Agency securities                         53,614            ---            (66)         53,680
                                                                        ----------------------------------------------------------
     Total held-to-maturity                                                   53,877              1            (66)         53,942
                                                                        ----------------------------------------------------------
Total marketable securities:                                            $     61,127     $        1     $      (66)    $    61,192
                                                                        ==========================================================

DECEMBER 31, 1996
Available-for-sale:
     Redemptive tax-exempt preferred stocks                             $      2,940     $      ---     $      ---     $     2,940
                                                                        ----------------------------------------------------------

Held-to-maturity:
     Bonds of states, municipalities, and political subdividions              13,216             18            ---          13,198
     U.S. Government and Government Agency securities                         42,302            ---            (50)         42,352 
                                                                        ----------------------------------------------------------
     Total held-to-maturity                                                   55,518             18            (50)         55,550
                                                                        ----------------------------------------------------------
Total marketable securities:                                            $     58,458     $       18     $      (50)     $   58,490
                                                                        ==========================================================
</TABLE>


         The Company's  investments in securities  held-to-maturity  at December
         31,  1997  were  all due in one year or less by  contractual  maturity.
         Estimated  fair  values of  marketable  securities  are based on quoted
         market prices.


<PAGE> 35



4.       Property, Equipment and Facility Relocation

         Property and equipment consists of the following (in thousands):

                                                          December 31,
                                                          ------------
                                                        1997          1996
                                                     ---------     --------- 
             Land                                    $   6,272     $       -
             Machinery and equipment                     9,316         2,228
             Building                                    8,276             -
             Computer and data processing equipment      3,596         2,523
             Furniture and fixtures                      1,246           803
             Computer software                           1,049         1,017
             Leasehold improvements                        390           935
                                                     ---------     ---------
                                                        30,145         7,506
             Less accumulated depreciation               3,892         3,870
                                                     ---------     ---------
             Net property and equipment              $  26,253     $   3,636
                                                     =========     =========

         In June 1996 the  Company  purchased  approximately  27 acres of vacant
         land in Vernon Hills,  Illinois,  upon which it  constructed a combined
         telemarketing,  warehouse,  showroom  and  corporate  office  facility.
         Construction  of the Vernon Hills  facility was completed in July 1997,
         at which time the Company relocated to the new facility and vacated the
         Buffalo Grove facility.

         As of December 31, 1997 the Company has  incurred  approximately  $23.9
         million of total costs for the new facility, including $6.1 million for
         land  acquisition  and $17.8  million for  construction,  equipment and
         furnishings.  The  remaining  balance  in the  construction-in-progress
         account includes  construction of separate internal projects at the new
         facility, unrelated to the initial construction.

         In March 1998 the  Company  acquired  approximately  18 acres of vacant
         land  contiguous  to its Vernon Hills  facility for $4.3  million.  The
         Company now owns  approximately 45 total acres, of which  approximately
         32 are vacant and available for future expansion.

5.       Financing Arrangements

         The  Company  has  an  aggregate  $30  million  available  pursuant  to
         unsecured lines of credit with two financial  institutions  expiring in
         June 1998. Borrowings under one of the lines bear interest at the prime
         rate less 2 1/2%,  LIBOR rate plus 1/2% or the federal  funds rate plus
         1/2%, as determined by the Company.  Borrowings under the second credit
         facility bear  interest at the prime rate less 2 1/2%,  LIBOR rate plus
         .45% or the federal funds rate plus .45%, as determined by the Company.
         At  December  31,  1997,  there were no  borrowings  from these  credit
         facilities.

         In December 1997 the Company  established  a stand-by  letter of credit
         for approximately  $850,000 related to improvements to the Vernon Hills
         facility.  The Company has pledged a U.S.  Treasury  Note,  included in
         investments  held-to-maturity,  with a face  value of $1.1  million  as
         collateral for the letter of credit.

6.       Trade Financing Agreements

         The Company has entered into security agreements with certain financial
         institutions ("Flooring Companies") in order to facilitate the purchase
         of inventory from various suppliers under certain terms and conditions.
         The  agreements  allow  for a  maximum  credit  line of  $24.0  million
         collateralized  by  inventory   purchases   financed  by  the  Flooring
         Companies. At December 31, 1997 and 1996, the Company owed the Flooring
         Companies  a total of  approximately  $7.2  million  and $7.4  million,
         respectively, which is included in trade accounts payable.

<PAGE> 36

7.       Stock Option Exercise and  Public Offerings of Common Stock


         The  Company  filed a  Registration  Statement  on Form S-3,  which was
         effective  on February  21,  1997,  pursuant to which  certain  Company
         employees sold an aggregate of 632,064  shares of the Company's  common
         stock. The shares sold included 136,437 shares received by participants
         upon  exercise of options  under the MPK Stock  Option Plan and 132,064
         shares  received  by  participants  of the MPK  Restricted  Stock  Plan
         pursuant to the vesting modification discussed in Note 10. The exercise
         and vesting of the shares pursuant to the MPK Stock Option Plan and MPK
         Restricted  Stock Plan resulted in the  realization by the Company of a
         tax benefit of $6.2 million in 1997, of which  $334,000 was  previously
         recorded in deferred taxes. The incremental tax benefit of $5.8 million
         was recorded to paid-in capital.

         On August 3, 1995,  the Company sold 825,000 shares of its newly issued
         common stock at $32.83 per share in an  underwritten  public  offering.
         Net  proceeds  to the Company  after  underwriting  discount  and other
         offering expenses were approximately $25.8 million. Concurrent with the
         sale of shares by the Company,  1,237,500  shares, of common stock were
         sold  by  certain  selling  shareholders  in  the  offering,  including
         approximately  900,000  shares  sold by the  majority  shareholder  and
         approximately 337,500 shares sold by certain officers.  The shares sold
         by certain  officers  were  obtained  through  the  exercise of options
         pursuant to the MPK Stock  Option Plan (Note 10).  The exercise of such
         options by the  certain  officers  resulted in the  realization  by the
         Company of a tax benefit of $4,323,000  in 1995, of which  $296,000 was
         previously  recorded in deferred taxes.  The incremental tax benefit of
         $4.0 million was recorded to paid-in capital.

8.       Operating Leases and Exit Accrual

         The Company is obligated under a lease agreement  through  December 31,
         2003 for its  vacated  Buffalo  Grove  distribution  center  and office
         facility.  The Company  recorded a $4.0 million  pre-tax  non-recurring
         charge to  operating  results  for exit costs  relating  to the Buffalo
         Grove  facility in the first  quarter of 1996.  The exit costs  consist
         primarily  of the  estimated  cost to the  Company  of  subleasing  the
         vacated  facility,  including  holding  costs,  the estimated  costs of
         restoring  the building to its  original  condition  and certain  asset
         write-offs  resulting  from the  relocation.  During  1997 the  Company
         charged  approximately  $974,000  against the exit  accrual,  including
         $505,000 of assets  written off and $469,000 in cash payments for rent,
         real estate taxes and  restoration  of the Buffalo Grove  facility.  In
         addition,  various  accruals for operating costs related to the vacated
         facility  totaling  $378,000 were  reclassified  to the exit  liability
         during 1997.  The Company has vacated and is attempting to sublease the
         Buffalo Grove  facility.  There is no assurance that the remaining exit
         liability  of $3.4  million at  December  31,  1997 will be adequate to
         cover actual costs should the Company's actual experience in subleasing
         the facility differ from the  assumptions  used in calculating the exit
         charge.

<PAGE> 37

         The Company is also obligated  under a lease  agreement for its Chicago
         showroom  which  expires on June 30,  2001.  In addition to the Chicago
         showroom rental costs, the Company is subject to a proportionate  share
         of any increase in real estate taxes and operating costs over a certain
         amount per square foot.

         For the  years  ended  December  31,  1997,  1996 and 1995 rent expense
         was  $540,000,  $923,000  and  $993,000, respectively.  Additionally, 
         in 1997 $379,000 of rental payments were charged to the exit liability.
         Minimum future rentals are as follows (in thousands):

               Years Ended December 31,                       Amount
               ------------------------                     ----------
               1998                                         $      955
               1999                                              1,028
               2000                                              1,028
               2001                                                931
               2002                                                873
               Thereafter                                          873
                                                            ----------
                                                            $    5,688
                                                            ==========

9.       Income Taxes

         Components  of the  provision (benefit) for income  taxes for the years
         ended  December  31,  1997,  1996 and 1995 consist of (in thousands):

               Current:                        1997         1996         1995
                                             --------     --------     --------
                  Federal                    $ 28,630     $ 20,978     $ 10,906
                  State                         6,228        4,734        2,495
                                             --------     --------     --------
                                               34,858       25,712       13,401
               Deferred                        (1,351)      (3,228)        (462)
                                             --------     --------     --------

               Provision for income taxes    $ 33,507     $ 22,484     $ 12,939
                                             ========     ========     ========

         The current  income tax  liabilities  for 1997 and 1995 were reduced by
         $5,835,000  and  $4,027,000,  respectively,  for tax benefits  recorded
         directly to paid-in  capital  relating to the  exercise  and vesting of
         shares  pursuant to the MPK Stock Option Plan and MPK Restricted  Stock
         Plan.

         The  reconciliation  between  the  statutory  tax rate  expressed  as a
         percentage of income  before income taxes and the actual  effective tax
         rate for 1997, 1996 and 1995 is as follows:

                                                   1997       1996       1995
                                                  ------     ------     ------
         Statutory federal income tax rate        35.0 %     35.0 %     35.0 %
         State taxes, net of federal benefit       4.6        4.7        4.7
         Other                                     0.1       (0.2)      (0.5)
                                                  ------     ------     ------
 
                                                  39.7 %     39.5 %     39.2 %
                                                  ======     ======     ======

<PAGE> 38

         The tax  effect  of  temporary  differences  that  give rise to the net
         deferred  income tax asset at December 31, 1997 and 1996 are  presented
         below (in thousands):

                                                    1997             1996
                                                ------------     ------------
         Current:
            Accounts receivable                 $      1,385     $        993
            Merchandise inventory                        344              181
            Accrued expenses                           1,858            1,084
                                                ------------     ------------
                                                       3,587            2,258
                                                ------------     ------------
         Non-current:
            Employee benefit plans                     3,800            3,682
            Exit charge                                1,322            1,555
            Other                                        508              371
                                                ------------     ------------
                                                       5,630            5,608
                                                ------------     ------------
                                                $      9,217     $      7,866
                                                ============     ============

         The portion of the net deferred tax asset relating to employee  benefit
         plans  results  primarily  from the MPK  Stock  Option  Plan,  which is
         deductible  for income tax purposes based upon the fair market value of
         the stock at the date the options are exercised.

         Although realization is not assured,  management  believes,  based upon
         historical taxable income,  that it is more likely than not that all of
         the deferred tax asset will be realized.

10.      Stock-Based Compensation

         CDW Stock Option Plans

         The Company has established certain stock-based  compensation plans for
         the benefit of its directors and employees. Pursuant to these plans the
         Company  has  reserved  a total of  4,109,377  common  shares for stock
         option grants. The plans generally include vesting  requirements from 3
         to 10 years and  option  lives of 20 years.  Options  may be granted at
         exercise  prices  ranging  from $0.01 to the market price of the common
         stock at the date of grant.

         Option  activity for the years ended  December 31, 1995,  1996 and 1997
         was as follows:

<TABLE>
<CAPTION>
                                                                       Weighted-Average         Options
                                                         Shares         Exercise Price        Exercisable
                                                      ------------     ----------------       -----------

             <S>                                         <C>           <C>                    <C>   
             Balance at January 1, 1995                    240,282     $          21.80                 -

             Options granted                               331,841                26.81
             Options exercised                                   -                    -
             Options forfeited                              34,313                23.02
                                                      ------------     ----------------       -----------

             Balance at December 31, 1995                  537,810                24.81                 -
                                                      ------------     ----------------       -----------

             Options granted                               590,685                56.10
             Options exercised                                   -                    -
             Options forfeited                              74,151                24.93
                                                      ------------     ----------------       -----------

             Balance at December 31, 1996                1,054,344                42.33                 -
                                                      ------------     ----------------       -----------

             Options granted                               859,759                52.33
             Options exercised                                   -                    -
             Options forfeited                              82,184                47.51
                                                      ------------     ----------------       -----------

             Balance at December 31, 1997                1,831,919     $          46.79            44,737
                                                      ============     ================       ===========
</TABLE>

<PAGE> 39

         For  the  years  ended   December   31,  1997,   1996  and  1995,   the
         weighted-average  fair value of options  granted with an exercise price
         equal to market price was $36.18, $41.99 and $13.44, respectively,  and
         the  weighted-average  fair value of options  granted  with an exercise
         price below market price was $52.12, $42.40 and none, respectively.


         The following table summarizes the status of outstanding  stock options
         as of December 31, 1997:
<TABLE>
<CAPTION>


                                             Options Outstanding                         Options Exercisable
                               -------------------------------------------------    -----------------------------
                                              Weighted-Average
                                Number of        Remaining          Weighted-        Number of       Weighted-
              Range of           Options      Contractual Life       Average          Options         Average
           Exercise Prices     Outstanding       (in years)       Exercise Price    Exercisable    Exercise Price
          -----------------    -----------    ----------------    --------------    -----------    --------------
          <S>                    <C>                      <C>     <C>                    <C>                <C>
          $0.01                     23,794                19.6    $         0.01              -                 -
 
          $9.33 - $13.00            16,500                17.0             11.38          3,000              9.33

          $22.75 - $27.00          430,154                18.0             25.31         41,737             22.75

          $40.00 - $59.31        1,361,471                19.5             54.82              -                 - 
          -----------------    -----------    ----------------    --------------    -----------    --------------

          $0.01 - $59.31         1,831,919                19.1    $        46.79         44,737             21.85
          =================    ===========    ================    ==============    ===========    ==============
</TABLE>


         Had the  Company  elected  to apply  the  provisions  of  Statement  of
         Financial  Accounting  Standards No. 123,  "Accounting  for Stock Based
         Compensation" (SFAS 123) regarding  recognition of compensation expense
         to the extent of the calculated  fair value of stock options granted in
         1997,  1996 and 1995,  reported net income and earnings per share would
         have been reduced as follows:
<TABLE>
<CAPTION>


                                                                     (in 000's, except per share amounts)
                                                                  1997               1996               1995
                                                             --------------     --------------     --------------
         <S>                                                 <C>                <C>                <C>  

         Net income, as reported                             $       51,001     $       34,400     $       20,059
         Pro forma net income                                $       48,573     $       33,931     $       20,050

         Basic earnings per share, as reported               $         2.37     $         1.60     $         0.95
         Diluted earnings per share, as reported             $         2.35     $         1.58     $         0.95

         Pro forma basic earnings per share                  $         2.26     $         1.58     $         0.93
         Pro forma diluted earnings per share                $         2.25     $         1.56     $         0.95
</TABLE>


         The effects of applying SFAS 123 in the above pro forma  disclosure are
         not likely to be  representative  of the  effects  disclosed  in future
         years because the proforma  calculations  exclude stock options granted
         before 1995.

<PAGE> 40

         For  purposes  of the SFAS 123 pro forma net  income and  earnings  per
         share calculation,  the fair value of each option grant is estimated as
         of the date of grant using the Black-Scholes  option-pricing model. The
         weighted-average   assumptions   used  in  determining  fair  value  as
         disclosed for SFAS 123 are shown in the following table:

                                                1997         1996         1995
                                               ------       ------       ------
           Risk-free interest rate              5.5 %        6.6 %        6.4 %
           Dividend yield                       0.0 %        0.0 %        0.0 %
           Option life (years)                  9.9         10.3          4.9
           Stock price volatility              51.7 %       48.2 %       48.2 %



         MPK Stock Option Plan

         Effective December 31, 1992, the Company's current majority shareholder
         established  the MPK Stock  Option  Plan  pursuant  to which he granted
         non-forfeitable  options  to certain  officers  to  purchase  4,143,375
         shares of common  stock owned by him at an exercise  price of $.017 per
         share.  Options for approximately  462,000,  338,000 and 337,500 shares
         were exercised and the resulting shares were sold pursuant to secondary
         offerings in June 1994,  August 1995 and February  1997,  respectively.
         Options for 514,207 shares are  exercisable as of December 31, 1997 and
         the remaining  2,693,194 options are exercisable at the rate of 621,506
         on each December 31 hereafter  until all options are  exercisable.  The
         options have a 20 year life. The number of options exercisable increase
         proportionately to shares, if any, sold by the majority shareholder.

         MPK Restricted Stock Plan

         Effective upon the closing of the initial public offering,  the current
         majority  shareholder   established  the  MPK  Restricted  Stock  Plan.
         Pursuant  to this plan,  the  majority  shareholder  allocated  668,604
         shares of his  common  stock to be held in escrow  for the  benefit  of
         those  persons  employed by the Company as of December  31,  1992.  The
         number of shares  allocated  to each  employee was  dependent  upon the
         employee's  years of service and salary  history.  As a result of these
         grants,  which  provided for vesting based upon  continuous  employment
         with the Company or its subsidiary through January 1, 2000, the Company
         recorded  a capital  contribution  and  offsetting  deferred  charge of
         approximately  $2.8  million  for  unearned  compensation  equal to the
         number of shares granted, times $4.17 per share. The deferred charge is
         classified in the equity section of the  consolidated  balance sheet of
         the  Company  as  unearned  compensation  and is being  amortized  on a
         straight-line  basis over the vesting period.  As of December 31, 1997,
         126,237 shares have been forfeited for which the Company has recorded a
         reduction  of  both  unearned  compensation  and  paid-in  capital,  in
         addition  to  reducing  the   amortization  of  unearned   compensation
         accordingly.

         The  Company  filed a  Registration  Statement  on Form S-3,  which was
         effective  on  February  7,  1997,  to  modify  the  terms  of the  MPK
         Restricted Stock Plan and provide participants the option to accelerate
         the vesting on 25% of their shares in exchange for the extension of the
         vesting period on their remaining  shares through 2003. Under the terms
         of this  modification,  participants who elected the acceleration  were
         granted  options by the  Company  equal to the  number of shares  which
         became  vested with an exercise  price of $59.00 per share,  the market
         price  of the  stock on the  acceleration  date.  Participants  elected
         accelerated vesting under this modification for 132,064 shares.

         As of December 31, 1997,  26,535  shares remain  outstanding  under the
         original  terms and vest on January 1, 2000 and 383,768  shares  remain
         outstanding  under the modified  terms and vest 25% each year beginning
         on January 1, 2000.

<PAGE> 41

11.      Earnings Per Share

         The Company has outstanding at December 31, 1997 common shares totaling
         approximately  21,525,000.  The  Company  has also  granted  options to
         purchase  common shares to the coworkers of the Company as discussed in
         Note 10. These  options have a dilutive  effect on the  calculation  of
         earnings per share. The following is a reconciliation of the numerators
         and   denominators  of  the  basic  and  diluted   earnings  per  share
         computations as required by SFAS 128.
<TABLE>
<CAPTION>


                                                                                 Years ended December 31,
                                                                        ----------------------------------------
                                                                           1997           1996           1995
                                                                        ----------     ----------     ----------
           <S>                                                          <C>           <C>            <C> 
           BASIC EARNINGS PER SHARE:
           Income available to
                common shareholders (numerator)                         $   51,001     $   34,400     $   20,059
                                                                        ==========     ==========     ==========
           Weighted average common
                shares outstanding (denominator)                            21,525         21,525         21,026
                                                                        ==========     ==========     ==========
           Basic earnings per share                                     $     2.37           1.60           0.95
                                                                        ==========     ==========     ==========

           DILUTED EARNINGS PER SHARE:
           Income available to
                common shareholders (numerator)                         $   51,001         34,400         20,059
                                                                        ==========     ==========     ==========
           Weighted average common
                shares outstanding                                          21,525         21,525         21,026
           Effect of dilutive securities:
                Options on common stock                                        179            260             54
                                                                        ----------     ----------     ----------
           Total common  shares and  dilutive  securities (denominator)     21,704         21,785         21,080
                                                                        ==========     ==========     ==========
           Diluted earnings per share                                   $     2.35           1.58           0.95
                                                                        ==========     ==========     ==========
</TABLE>




<PAGE> 42



12.      Profit Sharing and 401(k) Plan

         The Company has a profit sharing plan which includes a salary reduction
         feature  established  under the Internal  Revenue  Code Section  401(k)
         covering  substantially all employees.  Contributions by the Company to
         the profit  sharing plan are  determined at the discretion of the Board
         of Directors. For the years ended December 31, 1997, 1996 and 1995, the
         Company's profit sharing expense was approximately $1,066,000, $662,000
         and $560,000, respectively.

13.      Contingencies

         The Company and its majority  shareholder  are  defendants in a lawsuit
         filed by a former  shareholder.  The suit requests  actual and punitive
         damages of which the amount cannot be readily  determined.  The Company
         and its majority  shareholder  believe the suit to be without merit and
         are vigorously  defending against this action. The lawsuit is currently
         pending in the  Federal  District  Court for the  Northern  District of
         Illinois,  after  the  remand  on  Plaintiff's  appeal  of  the  case's
         dismissal  by the trial court for being filed  untimely and the Court's
         lack of jurisdiction.  The outcome of the appeal and the case cannot be
         readily  ascertained at this time. The majority  shareholder has agreed
         to indemnify  and  reimburse  the Company for all damages and expenses,
         net of tax benefits  received by the  Company,  related to this action.
         For the years ended  December 31, 1997,  1996 and 1995, the Company and
         majority  shareholder  have incurred  legal  expenses of  approximately
         $379,000, $133,000 and $140,000,  respectively, which have been assumed
         by the  majority  shareholder.  These legal  expenses are recorded as a
         selling and administrative  expense and the reimbursement,  net of tax,
         is recorded as an increase to paid-in  capital.  Although  the majority
         shareholder  has agreed to  indemnify  the Company for all  expenses or
         settlements,  if any, in  connection  with the suit,  the Company  will
         continue to record such expenses or settlements,  if any, as an expense
         with an offsetting increase to paid-in capital, net of tax effects.


<PAGE> 43



14.      Selected Quarterly Financial Data (Unaudited)

         The following  information is for the years ended December 31, 1997 and
1996 (in thousands, except per share data):


                              First        Second         Third        Fourth
                             Quarter       Quarter       Quarter       Quarter
                            ----------    ----------    ----------    ----------

DECEMBER 31, 1997
Net sales                   $  297,777    $  304,545    $  323,901    $  350,706
Gross profit                    39,943        41,657        42,980        46,225
Income before income taxes      18,822        21,043        21,543        23,100
Net income                      11,359        12,700        13,001        13,941
Earnings per Share:
  Basic                     $     0.53    $     0.59    $     0.60    $     0.65
  Diluted                   $     0.52    $     0.59    $     0.60    $     0.64

DECEMBER 31, 1996
Net sales                   $  206,705    $  218,687    $  240,330    $  262,173
Gross profit                    26,647        29,616        31,586        34,633
Income before income taxes       9,072        13,859        16,132        17,821
Net income                       5,534         8,494         9,679        10,693
Earnings per Share:
  Basic                     $     0.26    $     0.39    $     0.45    $     0.50
  Diluted                   $     0.26    $     0.39    $     0.44    $     0.49


<PAGE> 44



                        REPORT OF INDEPENDENT ACCOUNTANTS





To the Board of Directors
CDW Computer Centers, Inc.

Our report on the  consolidated  financial  statements of CDW Computer  Centers,
Inc. and  Subsidiary  is included on page F-1 of this Form 10-K.  In  connection
with our audits of such financial  statements,  we have also audited the related
financial statement schedule listed in the index on page 19 of this Form 10-K.

In our  opinion,  the  financial  statement  schedule  referred  to above,  when
considered in relation to the basic consolidated financial statements taken as a
whole, presents fairly, in all material respects, the information required to be
included therein.

                                                                     
Coopers & Lybrand L.L.P.

Chicago, Illinois
January 22, 1998



                                      S-1

<PAGE> 45

                           CDW COMPUTER CENTERS, INC.

                 SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS

                  years ended December 31, 1997, 1996 and 1995
                                 (in thousands)

<TABLE>
<CAPTION>



                   Column A                       Column B              Column C               Column D         Column E
                   --------                      ----------     -------------------------     ----------       ----------

                                                 Balance at     Charged to     Charged to                      Balance at
                                                  Beginning     Costs and        Other                             End
                 Description                      of Period      Expenses       Accounts      Deductions        of Period
                 -----------                     ----------     ----------     ----------     ----------       ----------
<S>                                              <C>            <C>            <C>            <C>              <C>
Year ended  December  31, 1997  
  Deducted in the balance  sheet from
  the asset to which it applies:
  Allowance for doubtful accounts                $    1,100     $    1,166     $        -     $      316 (a)   $    1,950
                                                 ----------     ----------     ----------     ----------       ----------

Year ended  December  31, 1996 
  Deducted in the balance  sheet from the
  asset to which it applies:
  Allowance for doubtful accounts                $      625     $      517     $        -     $       42 (a)   $    1,100
                                                 ----------     ----------     ----------     ----------       ----------

Year ended  December  31, 1995
  Deducted in the balance  sheet
  from the asset to which it applies:
  Allowance for doubtful accounts                $      400     $      238     $        -     $       13 (a)   $      625
                                                 ----------     ----------     ----------     ----------       ----------

</TABLE>


Note:

(a) Uncollectible items written off, less recoveries of items previously written
off.


                                      S-2



<PAGE> 1

                                 EXHIBIT 10 (OO)

    PURCHASE/SALE AGREEMENT DATED AND EFFECTIVE DECEMBER 16, 1997 BETWEEN THE
   COMPANY, AS BUYER, AND CONTINENTAL EXECUTIVE PARKE, VERNON HILLS, ILLINOIS,
                              MADE ON MARCH 2, 1998

<PAGE> 2

Daniel B. Zoller
Arnstein & Lehr
120 South Riverside Plaza
Suite 1200
Chicago, Illinois 60606-3910


December 22, 1997


Mr. Harry Harczak
CDW Computer Centers, Inc.
200 N. Milwaukee Avenue
Vernon Hills, Illinois 60061


     RE: CONTINENTAL EXECUTIVE PARKE, VERNON HILLS, IL - LOTS 17, 89 AND 90

Dear Mr. Harczak:

         Enclosed for your files is a fully  executed  copy of the  Agreement of
Purchase and Sale and Joint Escrow Instructions for Parcel 17 and Parcels 89 and
90.

         Please note,  the Agreements  are  incorrectly  dated November 16, 1997
instead of December 16, 1997,  but the Seller has  confirmed in writing that the
correct  effective date for both Agreements is December 16, 1997. A copy of said
letter agreement is also enclosed for your files.

         Of course,  should you have any questions or comments,  please  contact
me.

                                                            Very truly yours,

                                                            /s/ Daniel B. Zoller
                                                            --------------------
                                                            Daniel B. Zoller

DBZ/ncr
Enclosure
Cc:      Mr. Tim Thompson (w/enclosures)
         Michael S. Tepper
221339_1

<PAGE> 3

Daniel B. Zoller
Arnstein & Lehr
120 South Riverside Plaza
Suite 1200
Chicago, Illinois 60606-3910


December 19, 1997


VIA FACSIMILE: (503) 624-7755
Nancy B. Murray, Esq.
c/o Pacific Realty Associates, L.P.
15350 S.W. Sequoia Pkwy.
Suite 300
Portlland, Oregon 97224


  RE:    AGREEMENT OF PURCHASE AND SALE AND JOINT ESCROW INSTRUCTIONS FOR LOTS 
         89 & 90, CONTINENTAL EXECUTIVE PARKE, VERNON HILLS,  IL; AND AGREEMENT
         OF PURCHASE AND SALE AND JOINT ESCROW INSTRUCTIONS FOR LOT 17 IN 
         CONTINENTAL EXECUTIVE PARKE, VERNON HILLS, IL


Dear Ms. Murray:

         Pursuant to our  telephone  conversation  this  afternoon,  while I was
reviewing  the  above-referenced  fully-executed  Agreements  that  we  received
yesterday  afternoon,  I noticed  that both  Agreements  are  erroneously  dated
November  16, 1997  instead of December  16,  1997.  Obviously  this was just an
oversight,  as your letter to Chicago Title dated  December 17, 1997  references
that the Agreements are dated December 16, 1997.

         The  purpose of this letter is to confirm  that the parties  agree that
the correct effective date for both Agreements is December 16, 1997 and that all
dates, including, but not limited to, the contingency dates set forth in Section
3 of each Agreement,  shall be based on the Agreements  being dated December 16,
1997.

         If the foregoing states your client's  understanding  and agreement,  I
would  appreciate  you  executing  a copy of this letter on behalf of the Seller
below,  and  returning  the same to me by  facsimile  today with the original to
follow by regular  mail.  If the  foregoing  is  inaccurate,  please  contact me
immediately.

         Your execution of this letter  agreement  shall be your  affirmation of
your  authority to act on behalf of your client to  effectuate  and confirm this
matter.

         Of course,  should you have any questions or comments,  please  contact
me.

                                                            Very truly yours,

                                                            /s/ Daniel B. Zoller
                                                            --------------------
                                                            Daniel B. Zoller

DBZ/ncr
Cc:      Michael S. Tepper


AGREED:

By: /s/ Nancy B. Murray
    ------------------- 
    Attorney for Seller

Date: December 19, 1997
221034_1

<PAGE> 4

                           Continental Executive Parke
                        Parcels 89 & 90, Vernon Hills, IL


                         AGREEMENT OF PURCHASE AND SALE
                          AND JOINT ESCROW INSTRUCTIONS


         THIS AGREEMENT OF PURCHASE AND SALE AND JOINT ESCROW INSTRUCTIONS (this
"AGREEMENT") is made and entered into as  of  this 16  day of November, 1997, by
and between CONTINENTAL  EXECUTIVE PARKE,  L.L.C., an Illinois limited liability
company  ("SELLER"),  and CDW COMPUTER  CENTERS,  INC., an Illinois  corporation
("BUYER").

1.       AGREEMENT OF PURCHASE AND SALE; DESIGNATION OF ESCROW HOLDER.

1.1. Subject to and on the terms and conditions herein set forth,  Seller hereby
agrees to sell,  assign and convey to Buyer, and Buyer hereby agrees to purchase
and acquire from Seller,  that real property  located in  Continental  Executive
Parke,  Village of Vernon Hills, Lake County,  Illinois,  known as Lots 2 and 3,
Continental  Executive Parke  Resubdivision  No. 17, including all appurtenances
thereto and improvements thereon (the "Property").

1.2.  The purchase and sale of the  Property  shall be  accomplished  through an
escrow (the  "ESCROW")  which  Seller has  established  or will  establish  with
Chicago Title  Insurance  Company (the "ESCROW  HOLDER") at 888 SW Fifth Avenue,
Portland, Oregon 97204, Attention: Diane Petterson (503 248-0955).

2.       CONSIDERATION; METHOD OF PAYMENT.

         The  purchase  price which  Buyer shall pay to Seller for the  Property
shall be Four Million Three Hundred Thousand  Sixty-Three  Dollars  ($4,300,063)
through Escrow at the Closing as follows:

2.1. Concurrently with its execution of this Agreement, Buyer shall deposit with
the Escrow  Holder a certified or  cashier's  check in the amount of Two Hundred
Fifteen  Thousand Dollars  ($215,000) (the "EARNEST MONEY DEPOSIT").  The Escrow
Holder   shall   immediately   deposit   the   Earnest   Money   Deposit   in  a
federally-insured  financial  institution  reasonably  satisfactory to Buyer and
Seller in an account in the name of Buyer.  All  interest  earned on the Earnest
Money  Deposit shall be and become a part of the Earnest Money Deposit and shall
be handled in the same  manner as the  Earnest  Money  Deposit as  provided  for
herein.

2.2.  Subject to the  provisions  of Section  3.4.6  hereof,  the balance of the
purchase  price  shall be  deposited  by Buyer in  Escrow  strictly  as and when
required under Section 10 hereof.

2.3. In the event Buyer  fails to deposit  the Earnest  Money  Deposit in Escrow
strictly as and when contemplated under Section 2.1 above, Seller shall have the
right at any time  thereafter to terminate this Agreement and all further rights
and obligations hereunder by giving written notice to Buyer.

                                       1

<PAGE> 5

2.4. In the event that Buyer fails to deposit the balance of the purchase  price
in Escrow  strictly as and when  contemplated  under  Section 2.2 above,  Seller
shall be entitled to retain the Earnest Money  Deposit as liquidated  damages as
more fully provided in Section 15 hereof.

3. CONDITIONS PRECEDENT TO BUYER'S AND SELLER'S OBLIGATIONS TO CLOSE.

3.1.  Set forth in Section 3.4 below are  certain  conditions  precedent  to the
obligation  of  Buyer  to  consummate  the  transaction   contemplated  by  this
Agreement.  Each such  condition must be satisfied or waived in writing by Buyer
or  deemed  satisfied  as  provided  in this  Section  3 before  Buyer  shall be
obligated to consummate this transaction.

3.2. Within the period specified below for each condition precedent, Buyer shall
give  written  notice to Seller  stating,  with  respect to each such  condition
precedent,  whether such condition is satisfied or remains  unsatisfied,  in the
reasonable  opinion of Buyer,  or is waived by Buyer.  With  respect to any such
condition  which  remains  unsatisfied,  Buyer  shall  specify in such notice in
reasonable  detail the reason therefor.  In the event that Buyer fails timely to
give such notice with respect to any such  condition,  such  condition  shall be
deemed to be satisfied.

3.3. In the event that Buyer gives timely notice that any condition precedent is
unsatisfied  as  provided  above,  Seller  shall  have  the  right,  but not the
obligation,  for a period  of ten (10)  days  after  receipt  of such  notice to
attempt to bring about the satisfaction of the specified condition. In the event
that Buyer fails  timely to give such  notice,  such  condition  shall be deemed
satisfied.  In the event that any condition  remains  unsatisfied as of the time
period  specified  below  with  respect  to such  condition  (or ten  (10)  days
thereafter  in the event  that  Seller  elects  to  attempt  to bring  about the
satisfaction  of such  condition  after notice from Buyer that such condition is
unsatisfied  as provided  above)  either party may terminate  this  Agreement by
giving  written  notice to the other party and the Escrow Holder  specifying the
unsatisfied  condition  or  conditions.  In the event of such  termination,  the
Escrow Holder shall terminate the Escrow and return the Earnest Money Deposit to
Buyer, and, except as otherwise  expressly  provided in this Agreement,  neither
party shall have any further rights or obligations  under this Agreement.  Buyer
and  Seller  shall each be  responsible  for  payment  to the  Escrow  Holder of
one-half of the Escrow fees and charges related to termination, if any.

3.4.  The  conditions   precedent  to  Buyer's  obligation  to  consummate  this
transaction are the following:

3.4.1.  Within ten (10) days after receipt of a current Preliminary Title Report
or Commitment for the Property (the "TITLE  REPORT") and copies of all documents
constituting  exceptions to title of record which are specified in Schedule B of
the Title Report, Buyer shall have approved or disapproved title to the Property
as shown in the Title  Report.  Unless  Seller has already done so, Seller shall
order the Title  Report and  documents  promptly  after full  execution  of this
Agreement.

3.4.2.  Within  twenty (20) days after  receipt of a current  ALTA survey of the
Property,  Buyer shall have approved or  disapproved  the survey and all matters
disclosed  thereby.  Unless  Seller has already done so,  Seller shall order the
survey promptly after full execution of this Agreement.

                                       2

<PAGE> 6

3.4.3. Within sixty (60) days after the date of this Agreement, Buyer shall have
conducted or obtained,  at its sole cost and expense,  all feasibility  analyses
and surveys (in  addition to the survey  provided by Seller  pursuant to Section
3.4.2 above),  tests,  audits and studies and shall have conducted such physical
and other  inspections  as Buyer deems  necessary to enable Buyer to approve the
purchase of the property and the physical  condition of the Property,  including
without limitation the structural condition of any improvements,  all zoning and
land use  matters,  and the soils and ground water  conditions  in and about the
Property.

                           IN THIS REGARD,  SELLER HEREBY  REPRESENTS THAT THERE
MAY  BE   ON  THE  PROPERTY   UNDERGROUND  STORAGE   TANKS,  ASBESTOS-CONTAINING
MATERIALS,  AND/OR  TRANSFORMERS  OR OTHER EQUIPMENT CONTAINING  POLYCHLORINATED
BIPHENYLS  (PCB's), AND/OR  OTHER HAZARDOUS MATERIALS  (AS  DEFINED  IN  SECTION
4.3  BELOW),  ANY OF  WHICH  MAY  EXIST IN  CONJUNCTION  WITH  ATTENDANT SOIL OR
GROUND WATER CONTAMINATION.

                           Buyer and its agents  may  enter  onto  the  Property
to make such  inspections,  audits, studies,  tests and surveys thereof as Buyer
deems reasonably necessary to bring about the  satisfaction  of  this condition;
provided,  however,  that no grading shall be done, no trees or bushes  shall be
cut and  Buyer  shall not  conduct  any  drilling  or  install any wells without
Seller's  prior  written  consent;  and provided, further, that Buyer shall have
provided Seller with a certificate of  liability  insurance  naming  the  Seller
as an  additional  insured  and  with coverages of not less than  $3,000,000 for
property  damage and death or injury (combined  single limit).  Buyer shall keep
in strict confidence the results of any such inspections, audits, studies, tests
and surveys, and shall disclose the results  thereof  only if and as required by
law or legal process.  Buyer shall keep the Property free and clear of any liens
resulting  from any such entry onto the Property;  Buyer shall repair any damage
to the Property resulting from such entry;  and Buyer  shall defend  Seller with
counsel  reasonably  satisfactory  to  Seller and  protect,  hold  harmless  and
indemnify  Seller  from  and against  any  and  all  claims,  demands,  damages,
liabilities or costs of any kind  whatsoever (including attorneys' fees) arising
out of or connected with any such entry onto the Property or  the  disclosure of
the results of any such  inspections,  audits, studies,  tests  and  surveys  in
contravention  of  Buyer's confidentiality obligations contained in this Section
3.4.3. In the event Buyer terminates this  Agreement  for failure of a condition
precedent  as provided in this Section 3, Buyer shall deliver a copy of all such
surveys,  tests,  audits and studies and  the  results  of any and all  physical
inspections  to  Seller  as a  condition  precedent  to Buyer's  right to obtain
disbursement  of Buyer's  Earnest  Money Deposit.  The  foregoing  covenants  of
Buyer shall  survive and be enforceable following consummation or termination of
this Agreement.

3.4.4.  As of the Closing (as  defined in Section 8 hereof),  Seller  shall have
given no notice to Buyer stating that Seller has obtained knowledge or notice of
any fact or facts which would make any  representation or warranty of Seller set
forth in Section 5 hereof untrue or misleading in any material respect.

                                       3

<PAGE> 7

3.4.5.  As of the Closing (as  defined in Section 8 hereof),  Seller  shall have
performed  each and all of the  obligations to be performed by Seller under this
Agreement prior to the Closing.

3.4.6.  A  condition   precedent  to  Seller's   obligation  to  consummate  the
transaction contemplated by this Agreement shall be that We'll Take Care of You,
L.L.C.,  Buyer or an affiliate of Buyer shall have entered into a separate  sale
agreement for the purchase  from Seller of the real property  known as Parcel 17
in Continental Executive Parke, the closing on which the parties anticipate will
occur simultaneously with or after Closing under this Agreement.  Seller, in its
sole discretion, may elect to waive this condition prior to or at Closing.

4.       SELLER'S DISCLAIMER WITH RESPECT TO PHYSICAL CONDITION OF PROPERTY  AND
         APPLICABLE  LAWS  AND  REGULATIONS;  BUYER  TO  TAKE  PROPERTY "AS IS";
         RESTRICTIVE USE; BUYER'S RELEASE AND INDEMNITY RE: ENVIRONMENTAL HAZARD
         RISKS.

4.1. Except as provided in Section 3.4.3 above and Section 5 below, Seller makes
no representation or warranty  whatsoever with respect to the physical condition
of the Property. Buyer acknowledges that:

4.1.1.  Buyer  has  entered  into this  Agreement,  and if Buyer  purchases  the
Property  Buyer  will do so,  on the basis of its own  investigation  of the all
aspects of the Property  including  without  limitation all physical  conditions
thereof,  including any building and other improvements and the soils and ground
water conditions of the Property and its immediate environs; and

4.1.2.  Buyer will acquire the Property in an "AS IS" condition and shall assume
the risks that adverse  physical or other  conditions may not have been revealed
by its investigation.

4.2.  Seller makes no  representation  or warranty  whatsoever as to existing or
proposed governmental laws or regulations applicable to the Property,  including
without  limitation  laws  or  regulations  concerning  zoning  or  land  use or
Hazardous  Materials (as defined in Section 4.3 below).  Buyer acknowledges that
it has entered into this  Agreement,  and if Buyer  purchases the Property Buyer
will  do  so,  on  the  basis  of  its  own  review  and  investigation  of  the
applicability  and effect of such laws and  regulations,  and Buyer  assumes the
risks that adverse matters may not have been revealed by its investigation.

4.3.  Effective  as of Close of Escrow (as  defined  in Section 8 below),  Buyer
hereby waives, releases, acquits and forever discharges Seller and its officers,
directors, partners, employees, agents, and any other person acting on behalf of
Seller, from and against any and all claims, actions, causes of action, demands,
rights, damages, costs, expenses or compensation whatsoever, direct or indirect,
known or unknown, foreseeable or unforeseeable, which Buyer now has or which may
arise in the future on account of or in any way growing out of or connected with
the  presence  in or on the  Property,  or any  building  or  other  improvement
thereon,  or under the surface of the Property,  of  underground  storage tanks,
asbestos-containing  materials,   transformers  or  other  equipment  containing
polychlorinated  biphenyls,  or any  hazardous  or  toxic  waste,  substance  or
material  as defined in any  Federal,  State or Local law,  rule,  ordinance  or

                                       4

<PAGE> 8

regulation  which  may  now  or  hereafter  be  applicable  (collectively,   the
"HAZARDOUS MATERIALS").  Buyer hereby agrees to protect,  defend,  indemnify and
hold Seller and its officers,  directors,  partners,  employees, agents, and any
other person acting on behalf of Seller,  free and harmless from and against any
and all losses,  actual or  consequential  damages  whether  foreseeable or not,
punitive  damages,  fines,  liabilities,  costs  (including costs of clean-up or
other remediation and required  studies),  interest,  attorneys' fees (including
such fees and expenses incurred in enforcing this indemnity),  suits,  causes of
action,  legal or administrative  proceedings,  demands,  or claims  (including,
without limitation,  claims for personal injury) made, threatened or asserted by
any person,  party or  governmental  entity or agency by reason of or in any way
connected  with the  presence in or on the  Property,  or any  building or other
improvement  thereon,  or  under  the  surface  of the  Property,  of  Hazardous
Materials.  The foregoing covenants of Buyer shall survive and be enforceable in
accordance with their terms following the  consummation of this  transaction and
shall not be merged with or into the deed  delivered by Seller to Buyer  through
Escrow at Close of Escrow.

4.4.  Promptly after the mutual  execution of this  Agreement,  Seller will make
available to Buyer,  for Buyer's  review and  photocopying  at its sole expense,
during normal business hours, all environmental and engineering documents in the
possession of Seller relating to the Property (excluding  appraisals,  financial
information  confidential  to  Seller  and  its  partners,  and  attorney-client
privileged  communications,  if any).  Such  file  review  may  take  place at a
mutually-convenient  location  to be  coordinated  at  Buyer's  request by Stout
Development  (Robert  Guarnaccio) at 847-247-1183.  Seller does not warrant (and
Buyer releases  Seller from any  responsibility  or liability for) the accuracy,
fitness or  reliability  of any such  documentation  or any  recommendations  or
conclusions  contained therein. All documentation copied from Seller's files and
the information contained therein shall be treated as confidential and shall not
be revealed or otherwise  disclosed  by Buyer except (i) with the prior  written
consent of Seller,  (ii) as required  pursuant to law,  court order or subpoena,
(iii) as may be  reasonably  required by Buyer's  lender  [provided  such lender
treats  such  documentation  and  information  as  confidential,  subject to the
exceptions  stated  in the  foregoing  clauses  (i) and  (ii)],  or (iv) for the
exercise  by Buyer of any  remedy  hereunder.  In  addition,  in the  event  the
transaction  contemplated by this Agreement does not close, Buyer shall promptly
return to Seller all such  documentation  without  keeping  any  copies  thereof
except  to  the  extent  reasonably  necessary  in  connection  with  any  legal
proceeding pertaining to the Property involving Buyer.

5.       REPRESENTATIONS AND WARRANTIES OF SELLER.

5.1. Seller makes the following representations and warranties, each of which is
true in all  respects  as of the date hereof and shall be true as of the Closing
except to the extent  that  Seller  obtains  knowledge  or notice of any fact or
facts that would make any representation or warranty untrue or misleading in any
material  respect and discloses  such fact or facts to Buyer in writing prior to
the Closing:

5.1.1. Seller is duly organized, validly existing and in good standing under the
laws of the State of Illinois.  


                                       5

<PAGE> 9

5.1.2. This Agreement has been duly executed and  delivered by  Seller  and is a
valid and binding obligation of Seller, enforceable against Seller in accordance
with its terms.

5.1.3. To Seller's actual knowledge,  without inquiry,  there is no condemnation
or eminent domain proceeding pending or threatened against the Property.

5.1.4. To Seller's actual  knowledge,  without  inquiry,  there is no litigation
pending or  threatened  which affects the Property or that would or might affect
the transaction  contemplated  hereby or the ability of Seller to satisfy all of
its obligations hereunder.

5.1.5.  Seller has not  received  any written  notification  from any  insurance
company,   Board  of  Insurance   Underwriters  or  any  governmental  authority
specifying  any  non-compliance  of the  Property  or any portion  thereof  with
applicable codes, statutes, ordinances or regulations that remains uncured.

5.1.6.  Seller is not a foreign  person as  defined  in  Internal  Revenue  Code
Section 1445(f)(3).

5.1.7.  There are no leases or  tenancies  or service  contracts  affecting  the
Property that will not be terminated prior to or as of Closing.

5.1.8.  There are no  outstanding  contracts for the purchase of the Property or
any portion thereof, and neither the Property nor any portion thereof is subject
to any other contracts of sale or option.

5.2.  Buyer  and  Seller  each  specifically  acknowledge  and  agree  that  all
references  contained  in this  Agreement to  "Seller's  knowledge"  or words of
similar  import (i) shall refer to the actual  personal  knowledge of F. Michael
Nugent ("Mr. Nugent"); (ii) shall in no case refer to the actual or constructive
knowledge   of  any  other   employee,   agent,   officer,   director  or  other
representative of Seller or any investment advisor, attorney or other contractor
or   representative   of  Seller   (together  with  Mr.   Nugent,   the  "Seller
Representatives");  and (iii)  shall in no case impose upon Seller or any Seller
Representative any duty or obligation to verify any representation,  warranty or
statement contained in this Agreement,  in any exhibit attached hereto or in any
document, certificate or statement to be delivered by Seller to Buyer hereunder,
or to otherwise  investigate  the facts or  circumstances  relating or otherwise
pertinent thereto.

5.3.  In the  event  of a breach  of any of the  foregoing  representations  and
warranties,  Buyer's  sole right and remedy  with  respect  to such  breach,  in
addition to the right to attorney fees as allowed by Section 18 hereof, shall be
to compel Seller to take such action at Seller's  expense as may be necessary to
cure the breach  (and in no event  will  Buyer  have any right to  rescind  this
transaction  or seek  consequential  damages).  Said  right  of  Buyer  (and the
concomitant obligation of Seller) following any such breach of representation or
warranty shall survive the consummation of this Agreement.

                                       6

<PAGE> 10

6.       REPRESENTATIONS AND WARRANTIES OF BUYER.

         Buyer hereby makes the following  representations and warranties,  each
of which is true in all  respects  as of the date hereof and shall be true as of
the Closing  except to the extent that Buyer obtains  knowledge or notice of any
fact or facts  that  would  make  any  representation  and  warranty  untrue  or
misleading in any material respect and discloses such fact or facts to Seller in
writing prior to the Closing:

6.1. Buyer is duly  organized,  validly  existing and in good standing under the
laws of the State of Illinois.

6.2. The persons  executing  this Agreement on behalf of Buyer are authorized to
do so and, upon execution by such parties,  this Agreement  shall be a valid and
binding  obligation of Buyer,  enforceable  against Buyer in accordance with its
terms.

7.       BUYER'S TITLE INSURANCE POLICY.

         Buyer's  title to the Property at Close of Escrow shall be evidenced by
the issuance of a standard (or, at Buyer's option, an extended coverage) owner's
policy of title insurance (the "BUYER'S TITLE INSURANCE  POLICY") at the Closing
in favor of Buyer or its nominee  insuring that fee simple title to the Property
is  vested  in  Buyer or its  nominee,  subject  only to (a) the lien to  secure
payment of real estate taxes and assessments not delinquent;  (b) the exceptions
to title  approved  by Buyer  pursuant to Section 3 of this  Agreement;  (c) all
matters  that  would be  disclosed  by a  physical  inspection  or survey of the
Property  (provided  that  this  exception  shall be  deleted  from an  extended
coverage  owner's title  insurance  policy) or that are actually known to Buyer;
(d) any additional exceptions or matters created by Buyer, its agents, employees
or  authorized  representatives;   (e)  the  printed  conditions,  restrictions,
exceptions,  stipulations  and  other  provisions  contained  in  Buyer's  Title
Insurance  Policy;  and  (f)  such  other  exceptions  as  Buyer,  in  its  sole
discretion, may approve in writing. All matters concerning title to the Property
shall  merge in the deed to be  delivered  by  Seller  to Buyer at the  Closing.
Seller's  obligation  with respect to the  condition of title to the Property at
the Closing shall be completely satisfied and fulfilled upon the issuance by the
Escrow Holder of Buyer's  Title  Insurance  Policy.  Absent fraud on the part of
Seller, in the event of any defect in or other matter adversely  affecting title
to the Property which appears following the Closing,  Buyer shall look solely to
Buyer's Title  Insurance  Policy to obtain any redress or relief for any damages
incurred by Buyer as a result of said defect or matter and Buyer hereby releases
Seller from any and all cost, damage, claim or liability arising out of any such
defect or matter.

8.       CLOSING DATE; CLOSE OF ESCROW.

8.1. Unless this Agreement has been terminated  pursuant to Section 3 hereof and
unless  deferred  as  provided  in Section 13 hereof,  the  consummation  of the
purchase  and sale of the  Property  in  accordance  with  this  Agreement  (the
"CLOSING")  shall  take place as soon as  possible  on the date which is fifteen
(15) days after the last of the  conditions  precedent  set forth in Section 3.4
hereof has been  satisfied  or waived by Buyer,  unless such date is a Saturday,

                                       7

<PAGE> 11

Sunday or business  holiday,  in which event the Closing shall take place on the
next regularly  scheduled business day (the "CLOSING DATE") at the office of the
Escrow Holder or as otherwise agreed to by the parties.  "CLOSE OF ESCROW" shall
mean the  recordation of the deed vesting title to the Property in Buyer and the
disbursement  to Seller in accordance  with its  instructions of the proceeds in
Escrow in Seller's account at the Closing. 8.2. At the Closing the Escrow Holder
shall  disburse to Seller,  in such manner and to such  account as Seller  shall
specify in a separate  written  instruction  to the Escrow  Holder,  immediately
available  funds in the  amount  of the  purchase  price  paid by Buyer  for the
Property as specified in Section 2 hereof  (increased or decreased,  as the case
may be, by the net  amount of the  credits  and  debits to  Seller's  account at
Closing  made  by the  Escrow  Holder  in  accordance  with  Section  11 of this
Agreement).

9.       SELLER'S CLOSING OBLIGATIONS.

9.1.  By such time and date as may be  required  by the Escrow  Holder to permit
Closing to occur on or by the Closing Date, Seller shall deposit in Escrow:  (i)
a duly executed and  acknowledged  special  warranty deed or equivalent  for the
conveyance of the Property to Buyer in accordance  with this  Agreement;  (ii) a
quitclaim and/or  assignment of any licenses and permits affecting the Property;
(iii) a certification executed by Seller confirming that the representations and
warranties  contained  in Section 5 above are true and correct as of the date of
Closing;  (iv) any  disclosure  document  as defined in and if  required  by the
Illinois Responsible Property Transfer Act; (v) any other documents, instruments
or things  required  by this  Agreement  to be  delivered  by Seller to Buyer or
deposited  by Seller  into  Escrow  at the  Closing;  and (vi) any  supplemental
instructions  which the Escrow  Holder may require for the  consummation  of the
transaction in accordance with this Agreement.

9.2.  By such time and date as may be  required  by the Escrow  Holder to permit
Closing  to  occur on or by the  Closing  Date,  Seller  shall  deposit  cash or
immediately  available  funds  in  Escrow  in  such  amount  as (or  make  other
arrangements  satisfactory to the Escrow Holder) to cover any net obligations of
Seller  arising out of the  prorations  and  apportionment  of Closing  costs as
specified in Section 11 of this Agreement as may be reasonably  estimated by the
Escrow Holder.

10.      BUYER'S CLOSING OBLIGATIONS.

10.1.  By such time and date as may be required  by the Escrow  Holder to permit
Closing to occur on or by the Closing Date,  Buyer shall deposit in Escrow:  (i)
any instruments,  documents or things required by this Agreement to be delivered
by Buyer to  Seller  or  deposited  into  Escrow  at the  Closing;  and (ii) any
supplemental  instructions  which the Escrow Holder may  reasonably  require for
consummation of the transaction in accordance with this Agreement.

10.2.  By such time and date as may be required  by the Escrow  Holder to permit
Closing to occur on or by the  Closing  Date,  Buyer shall  deposit  immediately
available funds (e.g., by cashier's check or wire transfer) into such account of
the Escrow  Holder as shall be specified by the Escrow  Holder in the sum of the
following amounts:

                                       8

<PAGE> 12

10.2.1.  The balance of the purchase price as specified in Section 2.2 hereof; 
and

10.2.2. Such amount as may be reasonably estimated by the Escrow Holder to cover
any net obligations of Buyer arising out of the prorations and  apportionment of
closing costs pursuant to Section 11 of this Agreement.

11.      CLOSING PRORATIONS; APPORTIONMENT OF CLOSING COSTS.

         Current real property taxes and assessments,  any rents,  utilities and
common  area  maintenance  charges  shall be  prorated as of midnight of the day
preceding the Closing Date. If the amount of the current real property  taxes is
not then  ascertainable,  the  proration  thereof  shall be on the  basis of the
amount of 110% of the most recent  ascertainable  real  estate tax bill.  Seller
shall pay any state or county  transfer taxes,  the title insurance  premium for
the  Buyer's  Title  Insurance  Policy  and the  cost for the  survey  delivered
pursuant to Section 3.4.2 above.  Buyer shall pay the cost of recording the Deed
and any of Buyer's  financing  documents and the cost of all endorsements to the
Buyer's Title  Insurance  Policy beyond those  customarily  given in an extended
coverage  owner's title  insurance  policy.  All other Closing costs,  including
without  limitation  the escrow  fee,  shall be  apportioned  to and paid by the
parties equally.

12.      COMMISSIONS.

12.1.  Seller shall pay through Escrow at the Close of Escrow and conditional on
the Close of Escrow a  commission  in the  amount  of two and  one-half  percent
(2.5%) of the purchase  price payable to  Paine/Wetzel  Associates,  Inc., and a
commission  in the amount of two and  one-half  percent  (2.5%) of the  purchase
price payable to Korman & Lederer.

12.2.  Buyer and  Seller  hereby  acknowledge  that no  broker's  commission  or
finder's  fee other than that  referred  to Section  12.1 above is payable  with
regard to the transaction  contemplated by this Agreement;  and Buyer and Seller
(each being hereinafter referred to in this Section 12 as the "Indemnitor") each
agrees to defend with  counsel  reasonably  satisfactory  to the other party and
indemnify  the other  party from and  against all  liability,  claims,  actions,
causes of action, suits, demands,  damages, or costs of any kind arising from or
connected  with any broker's or finder's fee or commission or charge  claimed to
be due any person  arising  from the  Indemnitor's  conduct with respect to said
transaction,  other than the commission provided for in Section 12.1 above. This
obligation shall survive and be enforceable following the Closing or termination
of this Agreement.

13.      DAMAGE OR DESTRUCTION; CONDEMNATION.

         In the event of loss or of damage to the building improvements included
within  the  Property  by fire or other  casualty  prior to Close of  Escrow  (a
"Casualty"),  or in the event a proceeding is instituted or threatened  prior to
Close of Escrow for the taking of all or any portion of the  Property  under the
power of  eminent  domain (a  "Taking"),  Buyer  shall  have the right by giving

                                       9

<PAGE> 13

written notice to Seller and the Escrow Holder within thirty (30) days after the
date of receipt of written notice of any such Casualty or Taking,  either to (i)
consummate  the  purchase  and sale of the  Property  in  accordance  with  this
Agreement  (in which event Seller  shall  deliver to Buyer at Close of Escrow an
assignment reasonably  satisfactory in form and substance to Buyer of all of the
right,  title and interest,  if any,  which Seller may have in (A) the insurance
payable under all insurance policies kept or maintained by Seller as a result of
or in  connection  with such Casualty and (B) the award payable by reason of the
Taking  and,  concurrently  therewith,  deposit  cash in Escrow for Buyer in the
amount of any and all such proceeds and award  theretofore  received by Seller);
or (ii)  terminate  this  Agreement  effective  as of the date  such  notice  of
termination  is given  to  Seller.  The  Closing  Date  shall  be  deferred,  if
necessary,  to permit  Buyer to have the  thirty  (30)-day  period  following  a
Casualty or Taking to make the election specified hereinabove.

         In the event of any such  termination the Escrow Holder shall forthwith
terminate the Escrow.  Seller and Buyer shall each be responsible for payment to
the Escrow  Holder of one-half  (1/2) of the Escrow fees and charges  related to
termination, if any. Provided Buyer shall have given a copy to Seller of any and
all surveys,  tests, audits and studies made by or for Buyer pursuant to Section
3.4.3 of this Agreement, upon termination of this Agreement as provided above in
this Section 13, the Escrow  Holder shall  forthwith  disburse  Buyer's  Earnest
Money Deposit (and any interest earned thereon) to Buyer (less Buyer's share, if
then unpaid, of the Escrow fees and charges related to termination, if any).

14.      NOTICES.

         Any notice, demand, approval,  consent, or other communication required
or desired to be given  under this  Agreement  shall be in writing  and shall be
given  personally,  by messenger  (including  overnight  delivery service) or by
certified  mail,  return receipt  requested,  in each case with postage or other
charges prepaid, directed to the party involved at the address indicated below:

To Seller:         Continental Executive Parke, L.L.C.
                   c/o Pacific Realty Associates, L.P.
                   Attn:  Nancy B. Murray, Esq.
                   15350 S.W. Sequoia Pkwy., #300
                   Portland, OR  97224

                                       10

<PAGE> 14

To Buyer:          CDW Computer Centers, Inc..
                   Attn:  Mr. Michael P. Krasny
                   1020 East Lake Cook Road
                   Buffalo Grove, IL 60087-7193

                   And To:

                   Michael Tepper, Esq.
                   Arnstein & Lehr
                   120 Riverside Plaza, Suite 1200
                   Chicago, IL 60606-3913

         Any notice,  demand,  approval,  consent or other  communication  given
personally  or by  messenger  shall be  deemed  to have  been  given on the date
delivered and any notice, demand, approval, consent or other communication given
by mail shall be deemed to have been given when three (3) days have elapsed from
the date it was sent by certified United States mail, return receipt  requested,
postage prepaid,  addressed to the party to be served at said address or at such
other address of which that party may have given notice under the  provisions of
this Section.

15.      LIQUIDATED DAMAGES.

15.1.  SELLER AND BUYER  ACKNOWLEDGE THAT SELLER IS VERY DESIROUS OF CLOSING THE
TRANSACTION  CONTEMPLATED  HEREBY  WITHIN  THE TIME  FRAME  ESTABLISHED  BY THIS
AGREEMENT,  AND THAT SUBSTANTIAL DAMAGES WILL BE SUFFERED BY SELLER IN THE EVENT
THAT THE PURCHASE AND SALE OF THE PROPERTY  PROVIDED FOR IN THIS  AGREEMENT DOES
NOT CLOSE WITHIN SUCH TIME FRAME DUE TO BUYER'S  DEFAULT  UNDER THIS  AGREEMENT.
SELLER  AND  BUYER  FURTHER   ACKNOWLEDGE   THAT  SELLER  WILL  BE  ENTITLED  TO
COMPENSATION  IF THE  PURCHASE  AND SALE OF THE  PROPERTY  DOES NOT CLOSE DUE TO
BUYER'S DEFAULT. WITH THE FLUCTUATION IN LAND VALUES, THE UNPREDICTABLE STATE OF
THE ECONOMY AND OF GOVERNMENTAL  REGULATIONS,  THE  FLUCTUATING  MARKET FOR REAL
ESTATE AND REAL ESTATE  LOANS OF ALL TYPES,  AND OTHER  FACTORS  WHICH  DIRECTLY
AFFECT THE VALUE AND MARKETABILITY OF THE PROPERTY,  THE PARTIES REALIZE THAT IT
WOULD BE EXTREMELY  DIFFICULT AND  IMPRACTICABLE,  IF NOT IMPOSSIBLE,  AS OF THE
SIGNING OF THIS AGREEMENT,  TO ASCERTAIN WITH ANY DEGREE OF CERTAINTY THE EXTENT
OF  DAMAGES  TO  SELLER  IN THE  EVENT  OF  BUYER'S  DEFAULT  OR THE  AMOUNT  OF
COMPENSATION  SELLER  SHOULD  RECEIVE IN THE EVENT THAT THE PURCHASE AND SALE OF
THE PROPERTY  PROVIDED IN THIS AGREEMENT DOES NOT CLOSE DUE TO BUYER'S  DEFAULT.
ACCORDINGLY, THE PARTIES HEREBY AGREE THAT A REASONABLE ESTIMATE OF SUCH DAMAGES
OR SUCH  COMPENSATION,  AS THE CASE MAY BE, IS THE AMOUNT OF THE  EARNEST  MONEY
DEPOSIT, NAMELY, $215,000, AND ANY INTEREST EARNED THEREON.

                                       11

<PAGE> 15

15.2. THE PARTIES HEREBY AGREE THAT IF BUYER DEFAULTS UNDER THIS AGREEMENT, THEN
SELLER SHALL BE ENTITLED TO RECOVER  FROM BUYER THE AMOUNT OF THE EARNEST  MONEY
DEPOSIT, NAMELY THE SUM OF $215,000, PLUS ADDITIONAL AMOUNTS REQUIRED BY SECTION
3.4.6  ABOVE  WITH  ALL  INTEREST  EARNED  THEREON,  AS  LIQUIDATED  DAMAGES  OR
COMPENSATION,  AS THE CASE MAY BE,  UNDER THIS  AGREEMENT  AND SUCH  RECOVERY OF
$215,000,  WITH ALL  INTEREST  EARNED  THEREON  SHALL BE THE SOLE AND  EXCLUSIVE
REMEDY OF OR COMPENSATION TO SELLER,  AS THE CASE MAY BE, AS A RESULT OF BUYER'S
DEFAULT UNDER THIS  AGREEMENT,  EXCEPT AS SET FORTH IN THE LAST SENTENCE OF THIS
SECTION 15. NOTWITHSTANDING THE FOREGOING,  NOTHING CONTAINED HEREIN SHALL LIMIT
THE REMEDIES  SELLER SHALL HAVE TO ENFORCE ANY RIGHTS IT HAS AGAINST BUYER UNDER
THE PROVISIONS OF SECTIONS 3.4, 12 or 18.

                          /s/DWR
- --------------            --------------
Buyer's initials          Seller's initials


15.3.  In the event of Seller's  default  hereunder  after the  satisfaction  or
waiver of all  conditions  precedent  set forth in  Section 3 hereof,  Buyer may
either (i) terminate  this  Agreement,  in which event the Earnest Money Deposit
shall be immediately refunded to Buyer, or (ii) enforce the specific performance
of this Agreement,  including  Seller's  obligation to transfer ownership of the
Property  to Buyer,  but in no event  will  Buyer be  entitled  to  punitive  or
consequential damages, if any, resulting from such default.

16.      INTEGRATED AGREEMENT; MODIFICATIONS; WAIVERS.

         This Agreement  constitutes  the entire  agreement  between the parties
hereto with  respect to the subject  matter  hereof and  supersedes  any and all
prior representations,  understandings and agreements,  whether written or oral.
No supplement,  modification  or waiver of any provision of this Agreement shall
be binding  unless  executed  in writing  by the party to be bound  thereby.  No
waiver  of any of the  provisions  of this  Agreement  shall be  deemed or shall
constitute a waiver of any other provision hereof (whether or not similar),  nor
shall such waiver  constitute a continuing  waiver  unless  otherwise  expressly
provided.

17.      TIME OF ESSENCE AND HOLIDAYS.

         Time is of the essence of each and every provision hereof. If the final
date of any  period of time set forth  herein  occurs on a  Saturday,  Sunday or
legal holiday,  then in such event,  the expiration of such period of time shall
be postponed to the next day which is not a Saturday, Sunday or legal holiday.

                                       12

<PAGE> 16

18.      ATTORNEYS' FEES.

         In the  event  either  party  brings  an  action at law or in equity to
enforce  or  interpret  or  seek  redress  for  breach  of this  Agreement,  the
prevailing party in such action shall be entitled to its litigation expenses and
reasonable  attorneys'  and witness  fees in  addition to all other  appropriate
relief,  at trial, on appeal,  or on any petition for review.  The provisions of
this Section 18 shall survive Closing.

19.      ASSIGNMENT; INUREMENT.

         Either party hereto may assign its  respective  rights and  obligations
hereunder,  in whole or in part,  without the prior written consent of the other
party hereto,  provided that such  assignment  shall be in writing and a copy of
such assignment shall be delivered  promptly to the other party hereto, any such
assignee shall asume all  obligations of the assignor  arising after the date of
the  assignment,  and the  assignor  of such  interest  shall not be released of
liability  hereunder.  Any assignment  without meeting such conditions  shall be
deemed  null and  void.  Subject  to and  without  limiting  the  preceding  two
sentences, this Agreement and every provision hereof shall bind and inure to the
benefit  of  the   parties   hereto  and  their   respective   heirs,   personal
representatives, successors and assigns.

20.      GOVERNING LAW.

         This Agreement shall be construed and interpreted and the rights of the
parties determined in accordance with the laws of the State of Illinois.

21.      COVENANTS OF COOPERATION.

         Seller and Buyer each agree to cooperate with each other and to execute
such  additional  documents  and  instruments,   including  supplemental  escrow
instructions,  as may be  reasonably  required  to  consummate  the  transaction
contemplated hereby.

22.      HEADINGS AND CAPTIONS.

         The headings and  captions of the  sections of this  Agreement  are for
convenience of reference only and shall not affect the meaning or interpretation
of this Agreement or any provision hereof.

23.      CONDITION TO EFFECTIVENESS OF AGREEMENT.

         This  Agreement  shall  not be  binding  or  effective  until  properly
executed and delivered by both Seller and Buyer.

                                       13

<PAGE> 17

24.      GENDER AND NUMBER.

         As used in this  Agreement,  the neuter shall  include the feminine and
masculine,  the singular shall include the plural,  and the plural shall include
the singular, except where expressly provided to the contrary.

25.      SEVERABILITY.

         In the event that any paragraph,  section,  sentence,  clause or phrase
contained  in  this  Agreement  becomes  or is held by any  court  of  competent
jurisdiction to be illegal, null or void or against public policy, the remaining
paragraphs,  sections, sentences, clauses or phrases contained in this Agreement
shall not be affected thereby.

26.      COUNTERPARTS.

         This  Agreement  may be executed in one or more  counterparts,  each of
which shall be deemed an original,  but all of which together  shall  constitute
one and the same  instrument.  This Agreement or any counterpart may be executed
and delivered by facsimile transmission with an executed hard copy to follow.

27.      EXHIBITS.

         All Exhibits  attached to, and  referenced in this Agreement are hereby
incorporated into, and shall be deemed a part of this Agreement.

28.      JOINT AND SEVERAL OBLIGATIONS.

         If more  than one  person  or  entity  is  included  within  the  party
designated  hereinabove as Buyer,  each and all of the obligations  imposed upon
such party under this  Agreement  shall be the joint and several  obligations of
each of such persons or entities.

29.      EVIDENCE OF DUE AUTHORIZATION.

         Each party  hereby  agrees,  within  ten (10) days  after  receipt of a
written  request  from the other  party,  to  furnish  to the other  party  such
evidence as shall  reasonably  establish that the execution of this Agreement by
the party  furnishing  such  evidence and the  performance  by such party of its
obligations  hereunder have been duly  authorized and that the person or persons
executing  this  Agreement  and any  document  or  instrument  pursuant  to this
Agreement has been duly authorized and empowered to do so.

30.      NO RECOURSE.

         Notwithstanding  anything to the contrary set forth in this  Agreement,
Buyer  shall  look  solely  to the  assets  of Seller  for  satisfaction  of any
liability  of Seller in respect  hereof and will not seek  recourse  against the
partners of Seller, or either of them, or their respective officers,  directors,
shareholders, employees, agents, or any of them, or any of their personal assets
for such satisfaction.

                                       14

<PAGE> 18

31.      ROADWAY IMPROVEMENTS; MUTUAL RELEASE

         Buyer and Seller are parties to that  Purchase/Sale  Agreement dated as
of February 12, 1996, pursuant to which Buyer purchased from Seller the property
known as Parcels 72, 73, 80 and 81 within Continental  Executive Parke (the "CDW
Contract").  Part of the consideration for the purchase and sale of the Property
pursuant  to this  Agreement  is a mutual  release of Buyer and Seller  from the
obligation to construct  certain Roadway  Improvements and other  obligations as
described  in  Section  18 and  any  related  provisions  of the  CDW  Contract.
Accordingly,  upon Closing under this Agreement, Buyer and Seller agree that the
obligations  of the parties in Section 18 and any related  provisions of the CDW
Contract shall terminate and be of no further force and effect,  and the parties
shall be deemed to have  released  each  other  from all such  obligations.  The
parties  agree  that  the CDW  Contract  is  hereby  modified  by the  foregoing
termination  and  release and agree to execute  such  additional  documents  and
instruments  as  either  may  reasonably   require  to  further   evidence  such
modification  and release.  In addition,  effective at Closing,  Buyer expressly
assumes  and  agrees to  satisfy,  at its sole  expense,  any  requirements  for
development  on the  Property  imposed by the  Village of Vernon  Hills or other
governmental   agency  with  jurisdiction,   including  without  limitation  the
requirements  under that  planned  unit  development  approved by the Village of
Vernon Hills as Ordinance  No. 639 dated March 10, 1988 and any other  ordinance
or  resolution  of the  Village of Vernon  Hills  affecting  the  Property,  and
including  without  limitation the construction of Parkeview Drive and/or a pond
on that  portion of the  Property  known as Parcel 90 (also  described as Lot 3,
Continental  Executive  Parke  Resubdivision  No. 17) and any other  storm water
management  requirements for the Property.  This provision shall survive Closing
under this Agreement.

                                       15

<PAGE> 19


         IN WITNESS WHEREOF,  the parties hereto have executed this Agreement on
the respective dates set opposite their signatures  below, but this Agreement on
behalf of such  party  shall be deemed to have been  dated as of the date  first
above written.

                                     SELLER:

                      CONTINENTAL EXECUTIVE PARKE, L.L.C.,
                      an Illinois limited liability company

                      By:  THE PRENTISS/COPLEY INVESTMENT
                           GROUP, a Delaware joint venture

                           By:  PAC/SIB L.L.C., a Washington limited
                                liability company, Managing General Partner

                                By:  Pacific Realty Associates, L.P.,
                                     a Delaware limited partnership,
                                     Managing Member

                                     By:  PacTrust Realty, Inc.,
                                          a Delaware corporation,
                                          General Partner

Date:     12/16  , 1997                   By:   /s/David W. Ramus
     ------------                               ----------------------
                                          Name: David W Ramus
                                                ---------------------- 
                                          Its:  Vice President
                                                ----------------------



                                    BUYER:

                                    CDW COMPUTER CENTERS, INC.,
                                    an Illinois corporation


Date:            , 1997             By  /s/Michael P. Krasny
     ------------                       ---------------------------
                                        Michael P. Krasny 
                                        ---------------------------
                                        (typed or printed name)

                                        Its:
                                            ------------------------



                                       16



<PAGE> 1

                                EXHIBIT 10 (pp)

                          CDW 1997 OFFICER AND MANAGER
                                   BONUS PLAN

<PAGE> 2

                     CDW 1997 OFFICER AND MANAGER BONUS PLAN


         The purpose of the CDW 1997 Officer and Manager Bonus Plan (the "Plan")
is  to  provide  CDW  Computer  Centers,  Inc.,  an  Illinois  corporation  (the
"Company"),  with a means of retaining and motivating  the management  personnel
designated by the Committee,  as defined below ("Participating  Employees"),  by
offering them bonus compensation.

         The terms and provisions of the Plan are as follows:

         1.   Administration.   The  Plan  shall  be  administered  by  the  CDW
Compensation and Stock Option Committee (the "Committee") of the Company's Board
of  Directors.  All  questions  arising  under the Plan  shall be decided by the
Committee and its determination shall be conclusive.

         2. Bonus Grants. Bonuses shall be awarded under the Plan as follows:

                  (a) A  Participating  Employee's  bonus  will  equal  100%  of
         his/her  aggregate  bonus under the CDW 1996 Officer and Manager  Bonus
         Plan (on a dollar basis) plus fifteen percent (15%).  The dollar amount
         of the  aggregate  bonus  equal to the  aggregate  1996 bonus  shall be
         payable in the same  proportion  of cash and options to acquire  common
         stock of the Company as were paid for 1996.

                  (b) For each dollar that is over 1996's bonus,  the 1997 bonus
         will be paid one-third (1/3) in cash and the other  two-thirds (2/3) in
         options to acquire common stock of the Company.

                  (c) All  options  granted  pursuant to (a) and (b) above shall
         have an  exercise  price of $.01 per share and vest on  January 1, 2002
         subject to continuous employment with the Company.

         3.  Amendment and  Termination  of Plan. The Committee may from time to
time amend,  suspend or  terminate  the Plan in whole or in part as necessary to
comply with applicable laws and governing bodies.

         4. Shareholder  Approval.  If necessary to conform with applicable laws
and governing  rules and  regulations,  or any  requirements of the Nasdaq Stock
Market or the Company's transfer agent, the Plan shall be submitted for approval
of the Company's  shareholders prior to any shares of Company common stock being
issued.

         5. Death or Disability. Notwithstanding the provisions of Section 2(c);

                  (a)  if  cessation  of  employment  occurs  by  reason  of the
         Disability   of  the   Participating   Employee,   all  options   shall
         automatically vest immediately upon the issuance of a Final Certificate
         (as hereinafter defined); and

                  (b) if cessation of employment occurs by reason of death while
         in the employ of the  Company,  all options  shall  automatically  vest
         immediately.

                  (c) "Disability" for purposes of this Plan shall be defined as
         follows:


                           (i)  If a  Participating  Employee  becomes  disabled
                  during the term of his/her  employment and prior to January 1,
                  2002 by reason of illness,  accident or any other  cause,  the
                  Company  shall  have  the  right to  appoint  a  physician  or
                  physicians  to  (A)  examine  the  Participating  Employee  at
                  reasonable intervals from time to time in connection with such
                  disability  and (B) deliver to the  Company (1) a  certificate
                  ("Initial   Certificate")   certifying  whether  or  not  such
                  disability occurred and, if so, the date on which it commenced
                  ("Onset  Date");  and  (2)  if  the  condition  or  disability
                  continues uninterrupted for a one (1) year period beginning on
                  the  Onset  Date and  ending  on the one (1) year  anniversary
                  thereof, a certificate ("Final  Certificate")  certifying that
                  fact. The  Participating  Employee shall  cooperate fully with
                  the   physician(s)   as  set  forth  in  either  the   Initial
                  Certificate   or  the  Final   Certificate  or  both  and  the
                  Participating Employee shall have the right to appoint another
                  physician to examine the Participating  Employee and determine
                  the same matters.  If the physicians  appointed by the Company
                  and  by  the   Participating   Employee  do  not  agree,  such
                  physicians  shall jointly appoint a third physician to examine
                  the Participating Employee and determine the same matters. The
                  determination  of the third  physician shall be binding on the
                  Company and the Participating Employee; and


                                       1

<PAGE> 3

                           (ii)  In   determining   whether  the   Participating
                  Employee is disabled for purposes of the Initial  Certificate,
                  the  standard  to be applied  by any  physician  appointed  in
                  accordance  with this  Paragraph  shall  be, at the  Company's
                  election,  either of the following: the Participating Employee
                  will be deemed disabled if on the applicable Onset Date (A) he
                  or  she  is  unable  to  render  to the  Company  services  of
                  substantially  the kind and nature,  and to substantially  the
                  extent,  being  rendered  by him or her  pursuant to this Plan
                  during the fiscal  quarter next  preceding such Onset Date, or
                  (B) his or her medical condition satisfies such other standard
                  of total  disability  as is to be applied  under any policy of
                  insurance,  the  proceeds  of which would be payable to fund a
                  claim  or   claims  of   disability   with   respect   to  the
                  Participating  Employee.  If more  than one such  policy is in
                  effect  at the  time of such  physician's  determination,  the
                  Company shall designate which policy standard shall apply. The
                  standard  used for purposes of the Initial  Certificate  shall
                  also be used for purposes of the Final Certificate.

         6. Restrictive Covenants.  In the event that any Participating Employee
becomes employed by, receives  compensation from or otherwise is associated with
or has agreed in principle to be employed by or to receive  compensation from or
otherwise be associated as an officer, agent, director,  employee,  shareholder,
consultant,  or otherwise  with a Competitor of the Company at any time prior to
January 1, 2003:  (i) all  unexercised  Options  shall be forfeited and (ii) any
Option  Proceeds  shall be  immediately  due and  payable  by the  Participating
Employee.  For purposes of this Paragraph,  "Option Proceeds" shall mean (i) the
difference between (A) the per share closing price of the Company's Common Stock
as  reported  on the Nasdaq  Stock  Market or such other  reported  value of the
Common Stock as shall be specified by the  Committee at the date of exercise and
(B) the per share exercise price of the option, multiplied by (ii) the number of
shares acquired  pursuant to any exercise of options issued under this Agreement
which  occurs  after  the date 12  months  prior to the date of  termination  of
employment with the Company. For purposes of this Paragraph,  "Competitor" shall
be any entity or person  which  engages for any  portion of its  business in the
direct marketing of personal computer products to residents of the United States
including,  but not limited to, sale by mail order.  The remedy provided by this
Paragraph  shall be in  addition  to and not in lieu of any  rights or  remedies
which Company may have against the Participating Employee in respect of a breach
by the Participating Employee of any duty or obligation to the Company.

         7.  Effective  Date.  This Plan shall be  effective  as of December 31,
1997.

                                       2



<PAGE> 1

                                   EXHIBIT 23
                       CONSENT OF INDEPENDENT ACCOUNTANTS
                              DATED MARCH 20, 1998

<PAGE> 2



                       CONSENT OF INDEPENDENT ACCOUNTANTS

We consent to the  incorporation by reference in the  registration  statement of
CDW Computer Centers, Inc. on Form S-8 (File No. 333-XXXXX) of our reports dated
January 22, 1998, on our audits of the  consolidated  financial  statements  and
financial  statement  schedule of CDW Computer Centers,  Inc. as of December 31,
1997 and 1996, and for the years ended December 31, 1997,  1996, and 1995, which
reports are included in the Annual Report on Form 10-K.





Coopers & Lybrand L.L.P.

Chicago, Illinois
March 20, 1998



<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
This schedule contains summary financial information extracted from Form 10-K
dated December 31, 1997 and is qualified in its entirety by reference to such 
financial statements.
</LEGEND>                               
<MULTIPLIER>   1,000 
<CURRENCY>     U.S. Dollar
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                              DEC-31-1997
<PERIOD-START>                                 JAN-01-1997
<PERIOD-END>                                   DEC-31-1997
<EXCHANGE-RATE>                                          1
<CASH>                                              18,233
<SECURITIES>                                        61,192
<RECEIVABLES>                                       87,524
<ALLOWANCES>                                         1,950
<INVENTORY>                                         61,941
<CURRENT-ASSETS>                                   237,196
<PP&E>                                              30,145
<DEPRECIATION>                                       3,892
<TOTAL-ASSETS>                                     269,641 
<CURRENT-LIABILITIES>                               69,775
<BONDS>                                                  0
                                    0
                                              0
<COMMON>                                               215 
<OTHER-SE>                                         199,651
<TOTAL-LIABILITY-AND-EQUITY>                       269,641
<SALES>                                          1,276,929
<TOTAL-REVENUES>                                 1,276,929
<CGS>                                            1,106,124
<TOTAL-COSTS>                                    1,106,124
<OTHER-EXPENSES>                                    90,315
<LOSS-PROVISION>                                         0
<INTEREST-EXPENSE>                                       0
<INCOME-PRETAX>                                     84,508
<INCOME-TAX>                                        33,507
<INCOME-CONTINUING>                                 51,001
<DISCONTINUED>                                           0
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                        51,001
<EPS-PRIMARY>                                         2.37
<EPS-DILUTED>                                         2.35
        

</TABLE>


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