CDW COMPUTER CENTERS INC
10-Q, 1999-04-30
CATALOG & MAIL-ORDER HOUSES
Previous: TRINET CORPORATE REALTY TRUST INC, DEFA14A, 1999-04-30
Next: SUNGLASS HUT INTERNATIONAL INC, 10-K, 1999-04-30



<PAGE> 1



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    Form 10-Q
 (Mark One)

 X  QUARTERLY REPORT  PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
- --- ACT OF 1934 FOR THE QUARTERLY - PERIOD ENDED MARCH 31, 1999 OR

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

COMMISSION  FILE  NUMBER  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.                                    60061
       VERNON HILLS, ILLINOIS                                 (Zip Code)
(Address of principal executive offices)

                                 (847) 465-6000
              (Registrant's telephone number, including area code)


- --------------------------------------------------------------------------------
   (Former name, former address and former fiscal year, if changed since last
                                    report)

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

APPLICABLE  ONLY TO  ISSUERS  INVOLVED  IN  BANKRUPTCY  PROCEEDINGS  DURING  THE
PRECEDING FIVE YEARS:

Indicate  by check mark  whether  the  registrant  has filed all  documents  and
reports  required  to be filed by  Sections  12,  13 or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court.

YES                                               NO
    --------------                                   --------------           

APPLICABLE ONLY TO CORPORATE ISSUERS:
Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.
   
         AS OF  APRIL  28,  1999,  21,602,789  COMMON  SHARES  WERE  ISSUED  AND
21,552,789 WERE OUTSTANDING.
    


<PAGE> 2



                           CDW COMPUTER CENTERS, INC.

                                TABLE OF CONTENTS

                                                                       Page No.
                                                                     -----------

PART I.    Financial Information

        Item 1.    Financial Statements (unaudited):

                   Condensed Consolidated Balance Sheets -
                   March 31, 1999 and  December 31, 1998                  1

                   Condensed Consolidated Statements of Income -
                   Three months ended  March 31, 1999 and 1998            2

                   Condensed Consolidated Statement of Shareholders'
                   Equity - Three months ended March 31, 1999             3

                   Condensed Consolidated Statements of Cash Flows -
                   Three months ended March 31, 1999 and 1998             4

                   Notes to Condensed Consolidated Financial
                   Statements                                           5 - 8


        Item 2.    Management's Discussion and Analysis of
                   Financial Condition and Results of Operations        9 - 14


PART II.   Other Information

        Item 1.    Legal Proceedings                                      15
        Item 6.    Exhibits and Reports on Form 8-K                       15

                   Signatures                                             16

                                       ii
<PAGE> 3
ITEM I. FINANCIAL STATEMENTS

                  CDW COMPUTER CENTERS, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                 (in thousands)
                                   (unaudited)


<TABLE>
<CAPTION>

                                                                March 31,             December 31,
                                                                  1999                    1998
                                                              -------------           ------------
ASSETS
<S>                                                             <C>                    <C>
Current assets:
      Cash and cash equivalents                                 $   8,545              $   4,230
      Marketable securities                                        59,445                 66,458                    
      Accounts receivable, net of allowance for doubtful
        accounts of $3,485 and $3,185, respectively               187,468                152,308 
      Miscellaneous receivables                                     6,401                  5,896
      Merchandise inventory                                        80,463                 64,392
      Prepaid expenses and other assets                             1,357                  1,423
      Deferred income taxes                                         5,081                  5,081
                                                                ---------              ---------
     
         Total current assets                                     348,760                299,788 

Property and equipment, net                                        38,203                 37,056
Deferred income taxes and other assets                              4,869                  4,977    
                                                                ---------              ---------

          TOTAL ASSETS                                          $ 391,832              $ 341,821 
                                                                =========              =========

LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
      Accounts payable                                          $  63,669              $  41,358
      Accrued expenses:                                             
         Compensation                                              14,871                 16,279
         Income taxes                                               9,816                  5,146
         Exit costs                                                 2,600                  2,715                             
         Other                                                      5,912                  5,560
                                                                ---------              ---------

          Total current liabilities                                96,868                 71,058
                                                                ---------              ---------

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; 21,591 and 21,571 shares issued 
         respectively                                                 216                    216          
      Paid-in capital                                              85,700                 81,352
      Retained earnings                                           211,957                192,259 
      Unearned compensation                                          (820)                  (975)
                                                                ---------              ---------
         Total shareholders' equity                               297,053                272,852
                                                                ---------              ---------
      Less cost of common shares in treasury, 50 shares            (2,089)                (2,089)
                                                                ---------              ---------
         Total shareholders' equity                               294,964                270,763  
                                                                ---------              ---------   

          TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY            $ 391,832              $ 341,821 
                                                                =========              =========
</TABLE>

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

                                       1


<PAGE> 4

                   CDW COMPUTER CENTERS, INC. AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
                      (in thousands, except per share data)
                                   (unaudited)


                                                         Three Months Ended
                                                             March 31
                                                   -----------------------------
                                                        1999           1998
                                                   -------------   -------------

 Net sales                                           $ 539,406       $ 384,591
 Cost of sales                                         471,500         335,444
                                                     ---------       ---------

 Gross profit                                           67,906          49,147

 Selling and administrative expenses                    36,221          25,792
                                                      ---------      ---------

 Income from operations                                 31,685          23,355
  
 Interest income                                         1,042           1,169
 Other expense                                            (113)            (71)
                                                     ---------       ---------

 Income before income taxes                             32,614          24,453
 
 Income tax provision                                   12,916           9,683
                                                     ---------       ---------

 Net income                                          $  19,698       $  14,770
                                                     =========       =========
 
 Earnings per share
    Basic                                            $    0.91       $     .69
                                                     =========       =========
    Diluted                                          $    0.90       $     .68
                                                     =========       =========

 Weighted average number of
 common shares outstanding
    Basic                                               21,535          21,546
                                                     =========       =========
    Diluted                                             21,941          21,753
                                                     =========       =========

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

                                       2

<PAGE> 5

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

<TABLE>
<CAPTION>

                                                                                                                           Total
                                              Common Stock     Paid in    Retained      Unearned    Treasury Shares    Shareholders'
                                             Shares  Amount    Capital    Earnings    Compensation  Shares   Amount        Equity
                                             --------------------------------------------------------------------------------------
<S>                                          <C>     <C>      <C>         <C>         <C>           <C>      <C>       <C>
BALANCE AT DECEMBER 31, 1998                 21,571  $  216   $  81,352   $ 192,259   $    (975)        50   $(2,089)  $  270,763

MPK Restricted Stock Plan forfeitures                              (44)                                                       (44) 

Amortization of unearned compensation                                                       155                               155  

Exercise of Stock Options                        20                501                                                        501

Tax Benefit from stock option transactions                       3,891                                                      3,891 

Net income                                                                   19,698                                        19,698  
                                             --------------------------------------------------------------------------------------
BALANCE AT MARCH 31, 1999                    21,591  $  216   $ 85,700    $ 211,957   $    (820)        50   $(2,089)  $  294,964  
                                             ======================================================================================

</TABLE>


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

                                       3

<PAGE> 6


                  CDW COMPUTER CENTERS, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)
                                   (unaudited)

<TABLE>
<CAPTION>

                                                                                 Three Months Ended March 31,
                                                                               -------------------------------
                                                                                 1999                   1998
                                                                               --------               --------
<S>                                                                            <C>                    <C>
Cash flows from operating activities:

Net income                                                                     $ 19,698                $ 14,770

Adjustments  to reconcile net income to net cash used in operating
activities:

        Depreciation                                                              1,500                   1,059  
        Accretion of marketable securities, net                                    (762)                   (746)
        Allowance for doubtful accounts                                             300                     225
        Stock-based compensation expense                                            111                     119  
        Legal fees assumed by majority shareholder, net of tax                        -                      65 
        Deferred income taxes                                                       112                       -
        Tax benefit from stock option exercises                                   3,891                     351 


        Changes in assets and liabilities:
            Accounts receivable                                                 (35,460)                (10,926)                   
            Miscellaneous receivables                                              (505)                 (1,472)
            Merchandise inventory                                               (16,071)                 (8,221)
            Prepaid expenses and other assets                                        63                    (186)
            Accounts payable                                                     22,311                  (4,892)
            Accrued compensation                                                 (1,408)                 (2,697)
            Accrued income taxes and other expenses                               5,021                   6,035
            Accrued exit costs                                                     (115)                   (178)  
                                                                               --------                --------

        Net cash used in operating activities                                    (1,314)                 (6,694)
                                                                               --------                --------

Cash flows from investing activities:

        Purchases of available-for-sale securities                              (32,244)                 (6,000) 
        Redemptions of available-for-sale securities                             13,090                   7,250
        Purchases of held-to-maturity securities                                      -                 (20,843)
        Redemptions of held-to-maturity securities                               26,929                  23,055
        Purchase of property and equipment                                       (2,647)                 (5,961)
                                                                               --------                --------

        Net cash provided by / (used in) investing activities                     5,128                  (2,499)
                                                                               --------                --------

Cash flows from financing activities:

        Proceeds from exercise of stock options                                     501                     440
                                                                               --------                --------

        Net cash provided by financing activities                                   501                     440  
                                                                               --------                --------

Net increase / (decrease) in cash                                                 4,315                  (8,753)

Cash and cash equivalents - beginning of period                                   4,230                  18,233
                                                                               --------                --------

Cash and cash equivalents - end of period                                      $  8,545                $  9,480   
                                                                               ========                ========
</TABLE>


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

                                       4


<PAGE> 7

                   CDW COMPUTER CENTERS, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (unaudited)


1.  Description of Business

     CDW  Computer  Centers,   Inc.  and  its  subsidiaries   (collectively  the
"Company") are 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,  warehouse and showroom  facility  located in
Vernon Hills,  Illinois.  The Company also operates a telemarketing  facility in
Buffalo Grove, Illinois, a retail showroom in Chicago, Illinois and a government
sales office in Chantilly, Virginia.

     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

Basis of Presentation

     The  accompanying  unaudited  financial  statements  have been  prepared in
conformity with generally accepted accounting  principles.  Such principles were
applied on a basis  consistent with those reflected in the 1998 Annual Report on
Form 10-K and documents  incorporated  therein as filed with the  Securities and
Exchange  Commission.   The  accompanying  financial  data  should  be  read  in
conjunction with the notes to consolidated financial statements contained in the
1998  Annual  Report on Form 10-K and  documents  incorporated  therein.  In the
opinion  of  management,   the  accompanying  unaudited  condensed  consolidated
financial  statements  contain  all  adjustments  (consisting  solely  of normal
recurring  accruals)  necessary to present fairly the financial  position of the
Company as of March 31, 1999 and December 31,1998, the results of operations for
the three  months  ended March 31,  1999 and 1998,  the cash flows for the three
months ended March 31, 1999 and 1998,  and the changes in  shareholders'  equity
for the three months ended March 31, 1999. The unaudited condensed  consolidated
statements of income for such interim periods are not necessarily  indicative of
results for the full year.

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

     A reconciliation  of basic and diluted earnings  per-share  computations in
accordance  with  Financial  Accounting  Standards  No. 128 "Earnings Per Share"
(SFAS 128) is included in Note 6 to the financial statements.

                                       5

<PAGE> 8

     On April 20,  1999,  the  Board of  Directors  of the  Company  approved  a
two-for-one  stock split to be effected in the form of a stock dividend  payable
on May 19, 1999 to all common shareholders of record at the close of business on
May 5,  1999.  Footnote  6  presents  the  number  of basic and  diluted  shares
outstanding  as of March 31, 1999 and 1998, and earnings per share for the three
months ended March 31, 1999 and 1998 adjusted for the impact of the stock split.


3.  Marketable Securities

     The amortized cost and estimated  fair values of the Company's  investments
in marketable securities at March 31, 1999, were (in thousands):

<TABLE>
<CAPTION>

                                                                                  Gross
                                                                                Unrealized
                                                                                 Holding           
                                                                         -----------------------
                                                              Estimated                           Amortized
                                                             Fair Value     Gains    (Losses)       Cost
                                                             ----------   ---------  ----------   ---------
<S>                                                          <C>         <C>         <C>          <C>             
Security Type
Available-for-sale:
      U.S. Government and Government Agency Securities       $   21,279  $        -  $     (25)   $  21,304 
                                                             -------------------------------------------------
      Total available-for-sale                                   21,279           -        (25)      21,304  
                                                             -------------------------------------------------

Held to maturity:
      Bonds of states, municipalities, and political       
      subdivisions                                                  457           1           -         456  
      U.S. Government and Government Agency Securities           37,650           1         (36)     37,685 
                                                             -------------------------------------------------
      Total held-to-maturity                                     38,107           2         (36)     38,141
                                                             -------------------------------------------------
Total marketable securities                                  $   59,386  $        2  $      (61)  $  59,445
                                                             =================================================

</TABLE>

     The Company's investments in securities  held-to-maturity at March 31, 1999
were all due in one year or less by contractual maturity.  Estimated fair values
of marketable securities are based on quoted market prices.

4.  Facilities & Exit Accrual

     In July 1997, the Company relocated to its current facility in Vernon Hills
and  vacated  its  Buffalo  Grove  facility.  The  Company  recorded  a  pre-tax
non-recurring charge to operating results for exit costs 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 the three months ended March 31, 1999 and
1998 the Company  charged  approximately  $115,000 and  $178,000,  respectively,
against  the exit  accrual in cash  payments  for rent,  real  estate  taxes and
maintenance of the facility.


     The  Company  reopened  the office  portion of the Buffalo  Grove  facility
during the fourth quarter of 1998 as a telemarketing facility.  Accordingly, the
Company records a  proportionate  share of the rent and other operating costs to
selling and  administrative  expenses.  The Company  plans to occupy the Buffalo
Grove office  facility while it finalizes  future long term growth plans for its
Vernon  Hills  campus and is  continuing  its effort to sublease  the  warehouse
portion of the Buffalo Grove facility.  There is no assurance that the remaining
exit  liability  of $2.6  million at March 31,  1999 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.

                                       6

<PAGE> 9

5.  Financing Arrangements

     The Company has an aggregate  $50 million  available  pursuant to unsecured
lines of credit with two financial  institutions expiring in June 1999, at which
time the Company intends to renew the lines.  Borrowings under one of the credit
facilities  bear interest at the prime rate less 2 1/2%,  LIBOR 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 plus
 .45% or the federal funds rate plus .45%, as determined by the Company. At March
31, 1999, there were no borrowings against either of the credit facilities.

     In October 1998, the Company  established an unsecured  stand-by  letter of
credit for  approximately  $160,000  related to improvements to the Vernon Hills
facility which expires in June 1999.
                                    
 6.  Earnings Per Share

     The Company has approximately  21,591,000  shares  outstanding at March 31,
1999.  The Company has also  granted  options to purchase  common  shares to the
directors and  coworkers of the Company under several stock option plans.  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>

                                                               Three Months Ended March 31,

                                                    As Presented on                 
                                                     Consolidated                    Adjusted for 2-for-1
                                                 Statements of Income                    Stock Split
                                              ----------------------------       ----------------------------
                                                 1999            1998               1999            1998
                                            ------------    ------------       ------------    ------------
    <S>                                          <C>             <C>                <C>             <C>
     Basic earnings per share:
     Income available to
          common shareholders (numerator)        $ 19,698        $ 14,770           $ 19,698        $ 14,770
                                              ------------    ------------       ------------    ------------
     Weighted average common
          shares outstanding (denominator)         21,535          21,546             43,070          43,092
                                              ------------    ------------       ------------    ------------
    Basic earnings per share                     $   0.91        $   0.69           $   0.46        $   0.34
                                              ============    ============       ============    ============

     Diluted earnings per share:
     Income available to
          common shareholders (numerator)        $ 19,698        $ 14,770           $ 19,698        $ 14,770
                                              ------------    ------------       ------------    ------------
     Weighted average common
          shares outstanding                       21,535          21,546             43,070          43,092
     Effect of dilutive securities:
          Options on common stock                     406             207                812             414
                                              ------------    ------------       ------------    ------------
     Total common shares and dilutive
     securities (denominator)                      21,941          21,753             43,882          43,506
                                              ------------    ------------       ------------    ------------
     Diluted earnings per share                  $   0.90         $  0.68           $   0.45        $   0.34
                                              ============    ============       ============    ============

</TABLE>
                                        7
 <PAGE> 10                                    

7. Leasing Joint Venture

     In April 1999, CDW Capital Corporation,  a wholly-owned  subsidiary of CDW,
and  First  Portland  Corporation   ("FIRSTCORP")  formed  CDW  Leasing,  L.L.C.
("CDW-L"), a 50/50 joint venture. CDW-L will provide captive leasing services to
CDW  customers.  FIRSTCORP  is a  full-service  leasing  organization  that  has
provided  third party  leasing  solutions to CDW  customers  for more than three
years. Under the terms of an operating agreement, FIRSTCORP will provide leasing
management  services to CDW-L, with net earnings of the venture allocated 50% to
CDW and 50% to FIRSTCORP.  CDW Capital  Corporation  has committed to loan up to
$10 million to CDW-L on a secured  basis to fund new leases  initiated by CDW-L.
The investment in CDW-L will be accounted for using the equity method.

                                       
                                       8

<PAGE> 11

ITEM 2.        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
UNAUDITED  CONDENSED  CONSOLIDATED  FINANCIAL  STATEMENTS  AND THE NOTES THERETO
INCLUDED ELSEWHERE HEREIN.

RESULTS OF OPERATIONS

     The  following  table sets forth  financial  information  derived  from the
Company's  statements  of income  expressed  as a percentage  of net sales,  and
certain operating statistics.

<TABLE>
<CAPTION>


FINANCIAL INFORMATION                                         Percentage of Net Sales
                                                                Three Months Ended
                                                                     March 31,
                                                   ------------------------------------------------
                                                           1999                     1998
                                                           ----                     ----
<S>                                                       <C>                      <C>

Net sales                                                 100.0%                   100.0%
Cost of sales                                              87.4                     87.2
                                                          ------                   ------
Gross profit                                               12.6                     12.8
Selling and administrative expenses                         6.7                      6.7
                                                          ------                   ------
Income from operations                                      5.9                      6.1
Other income, net                                           0.2                      0.3
                                                          ------                   ------
Income before income taxes                                  6.1                      6.4
Income tax provision                                        2.4                      2.6
                                                          ------                   ------
Net income                                                  3.7%                     3.8%
                                                          ======                   ======
</TABLE>



OPERATING STATISTICS                                       Three Months Ended
                                                                March 31,
                                                       -------------------------
                                                         1999             1998
                                                       --------         --------

Number of orders shipped                                624,152          578,249
Average order size                                     $    864         $    665
Number of account managers, end of period                   630              476
Customers serviced - commercial                         117,000          100,000
Customers serviced - consumer                           107,000          129,000
Annualized inventory turns                                   26               20


                                       9

<PAGE> 12

     The following  table  presents net sales by product line as a percentage of
total net sales.  Product  classifications  are based upon internal product code
classifications  and  are  retroactively   adjusted  for  the  addition  of  new
categories but not for changes in individual product categorization.



PRODUCT MIX
                                          Three Months Ended
                                               March 31,
                                          1999         1998
                                        --------     --------

Notebooks & Laptops                        19.0%        20.2%
Desktop Computers & Servers                15.8         15.6
Software                                   13.0         12.8
Printers                                   12.1         13.4
Data Storage Devices                       10.0         11.2
Network & Communication Products            9.4          8.5
Monitors and Video Products                 7.3          8.3
Add-On Boards & Memory                      4.7          4.5
Supplies                                    3.7          N/A
Input Devices                               2.4          2.9
Multi-Media Devices                         1.6          2.1
Other Accessories                           1.0          0.5
                                        --------     --------  
Total                                     100.0%       100.0%
                                        ========     ========



Three months ended March 31, 1999 compared to three months ended March 31, 1998


     Net sales in the first quarter of 1999  increased  40.3% to a record $539.4
million  compared to $384.6  million in the first quarter of 1998. The Company's
average order size increased  29.9% to $864 from $665 in the prior year quarter.
The growth in net sales is primarily  attributable to a higher  concentration of
commercial  accounts, a higher level of sales per active account and an increase
in the  number of orders  processed.  Sales to  commercial  accounts,  including
business, government,  educational and institutional customers, increased to 90%
of net sales in the first  quarter of 1999 from  approximately  83% in the first
quarter of 1998.  The number of active  commercial  customers  increased  17% to
117,000 in the first  quarter of 1999 from 100,000 in the first quarter of 1998.
For the three months ended March 31, 1999 the number of orders shipped increased
7.9% to over  624,000.  Notebook  computers  continue to  represent  the largest
portion of the Company's sales at 19.0%, with dollar volume increasing more than
32% from the first quarter of 1998.

     The average  selling price of desktop and server CPU's  increased 10.0% and
the average selling price of notebook CPU's declined 4.6% from the first quarter
of 1998.  The  Company  believes  there may be future  decreases  in prices  for
personal  computers and related products.  Such decreases require the Company to
sell more  units in order to  maintain  or  increase  the  level of  sales.  The
Company's sales growth rate and operating results could be adversely affected if
future  manufacturer  price  reductions  or the  Company's  sales and  marketing
efforts  fail to  increase  the level of unit  sales.  Sales of Compaq,  Hewlett
Packard,  IBM, Microsoft and Toshiba products comprise a substantial  portion of
the Company's 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 statement
concerning future prices,  sales and results from operations are forward looking
statements that involve certain risks and uncertainties such as stated above.

                                       10

<PAGE> 13

     The fastest growing product categories in terms of sales dollars during the
first quarter of 1999 were network and communication  products at 55.7%,  memory
at 45.2%,  software  at 43.3%,  desktop  computers  and  servers  at 42.5%,  and
notebook computers at 31.6%. 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.

     Gross profit  decreased as a percentage of net sales to 12.6% for the three
months ended March 31, 1999, compared to 12.8% in the first quarter of 1998. The
decrease in gross profit as a percentage of net sales is primarily the result of
lower selling margins  achieved on certain  product lines. On a  forward-looking
basis,  it is likely that the gross profit margin  achieved will  fluctuate from
quarter  to  quarter  and  could be less than the  12.6%  achieved  in the first
quarter of 1999.  The  statement  concerning  future  gross  profit is a forward
looking  statement  that involves  certain risks and  uncertainties  such as the
continued  participation  by vendors in inventory  price  protection  and rebate
programs,  pricing strategies,  product mix, market conditions and other factors
which could result in a fluctuation  of gross  margins below recent  experience.
Certain manufacturers may make additional changes that limit the amount of price
protection for which the Company is eligible. Such changes could have a negative
impact on gross  margin in future  periods.  Vendor  rebate  programs are at the
discretion  of the vendor and many of these  programs are dependent on achieving
certain  goals and  objectives.  Accordingly,  there is no  certainty  that such
programs will continue at their current levels or that the established goals and
objectives will be attained.

     Selling and administrative expenses, which include net advertising expense,
other selling  administrative  expenses and the executive  incentive  bonus pool
remained  flat at 6.7% of net sales in the three months ended March 31, 1999 and
1998.

     Net  advertising  expense  increased as a percentage  of net sales to 0.79%
from 0.75% for the three  months  ended March 31,  1999 and 1998,  respectively.
Gross advertising expense decreased to 2.8% of net sales in the first quarter of
1999 versus 3.3% in the first  quarter of 1998.  The Company  decreased  catalog
circulation and the number of national  advertising pages versus the prior year,
while  expanding  its spending on  branding.  Based upon the  Company's  planned
marketing  initiatives,   future  levels  of  gross  advertising  expense  as  a
percentage  of net sales are likely to be relatively  consistent  with or higher
than the level  achieved in the first quarter of 1999.  Cooperative  advertising
reimbursements  as a percentage of net sales  declined to 2.0% of net sales from
2.5% in the first quarter of 1998. The decline in  cooperative  advertising as a
percentage  of sales is  partially  due to fixed fund  market  development  fund
programs,  as well as normal  variation  in  programs  offered by  vendors.  The
cooperative  advertising  reimbursement  rate may  fluctuate in future  quarters
depending  on the  level of vendor  participation  achieved,  changes  in vendor
programs and collection experience. The statements concerning future advertising
expense  and  cooperative   advertising   reimbursements   are  forward  looking
statements that involve 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.

     Other selling and  administrative  costs  decreased to 5.7% of net sales in
1999 from 5.8% in the prior  year.  Increases  in coworker  productivity  offset
increased payroll and associated costs related to our sales force expansion.  As
of March 31, 1999,  there were 630 account  managers,  an increase of 32.4% from
476  account  managers  as of  March  31,  1998.  Of the 630  account  managers,
approximately  74% had fewer than 24 months experience and 55% had fewer than 12
months, as compared to 86% and 62% at March 31, 1998.

     The executive  incentive  bonus pool increased to $1.4 million in the first
quarter  of 1999 from  $546,000  in the first  quarter  of 1998.  For 1999,  the
Compensation and Stock Option Committee established the bonus pool at 15% of the
increase in operating  income over the prior year. 


                                       11

<PAGE> 14

     Interest income, net of other expenses,  decreased to $929,000 in the first
quarter of 1999  compared to $1.1 million in the first  quarter of 1998,  due to
both lower levels of available cash and reduced interest rates.

     The effective  income tax rate,  expressed as a percentage of income before
income taxes, was 39.6% for the three months ended March 31, 1999 and 1998.

     Net income for the three months ended March 31, 1999, was $19.7  million, a
33.4%  increase  over $14.8  million for the three  months ended March 31, 1998.
Diluted  earnings per share was $0.90 and $0.68 for the three months ended March
31, 1999 and 1998, respectively, an increase of 32.4%.


LIQUIDITY AND CAPITAL RESOURCES

WORKING CAPITAL

     The  Company  has   historically   financed  its   operations  and  capital
expenditures primarily through cash flow from operations,  short-term borrowings
and public offerings of common stock.

     At March 31, 1999, the Company had cash,  cash  equivalents  and marketable
securities of $68.0 million and working capital of $251.9 million,  representing
a decrease of $2.7 million in cash, cash  equivalents and marketable  securities
and an increase of $23.2 million in working capital from December 31, 1998.

     As of March 31, 1999, the Company had an aggregate $50.0 million  available
pursuant to unsecured credit facilities with two financial institutions expiring
in June 1999.  Borrowings under one of the lines bear interest at the prime rate
less 2.5%, LIBOR plus 0.5% or the federal funds rate plus 0.5%, as determined by
the Company.  Borrowings  under the second credit  facility bear interest at the
prime rate less 2.5%,  LIBOR plus 0.45% or the federal funds rate plus 0.45%, as
determined by the Company.  At March 31, 1999, there were no borrowings  against
either of the  credit  facilities.  The  Company  intends  to renew  the  credit
facilities   upon  expiration  in  June  1999.  In  October  1998,  the  Company
established an unsecured  stand-by letter of credit for  approximately  $160,000
related to improvements to the Vernon Hills facility which expires in June 1999.

     The Company's  current  primary and  anticipated use of cash is to fund the
growth in working capital and capital  expenditures.  The Company  believes that
the funds held in cash, cash  equivalents and marketable  securities,  and funds
available  under the credit  facilities will be sufficient to fund the Company's
working capital and cash requirements at least through March 31, 2000.

CASH FLOWS FOR THE THREE MONTHS ENDED MARCH 31, 1999

     Net cash used in operating  activities for the three months ended March 31,
1999,  was $1.3  million.  The primary  factors  which  historically  affect the
Company's  cash flows  from  operations  are  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  commercial  accounts with open credit terms to 67.3% and changes
in the timing of payments by certain  customers.  Annualized  inventory turnover
increased to  approximately  26 times for the three months ended March 31, 1999.
Inventory  turnover  in 1999 has been  positively  impacted  by a  reduction  in
inventory levels resulting from the implementation of build to order programs by
the major  hardware  manufacturers.  The increase in accounts  payable  reflects
timing of payments to vendors at the end of the respective periods.

                                       12

<PAGE> 15

     Cash provided by operating  activities for the three months ended March 31,
1999,  was  positively  impacted  by a $3.9  million  tax  benefit  recorded  to
paid-in-capital,  relating to the  exercise of shares  pursuant to the MPK Stock
Option Plan.

     Net cash provided by investing  activities for the three months ended March
31,  1999,  was $5.1  million,  including  approximately  $2.6  million used for
capital  expenditures.  The  capital  expenditures  made  by  the  Company  were
primarily  related to the purchase of  machinery  and  equipment  for the Vernon
Hills facility.

LEASING JOINT VENTURE

     In April 1999, CDW Capital Corporation,  a wholly-owned  subsidiary of CDW,
and  First  Portland  Corporation   ("FIRSTCORP")  formed  CDW  Leasing,  L.L.C.
("CDW-L"), a 50/50 joint venture. CDW-L will provide captive leasing services to
CDW  customers.  FIRSTCORP  is a  full-service  leasing  organization  that  has
provided  third party  leasing  solutions to CDW  customers  for more than three
years. Under the terms of an operating agreement, FIRSTCORP will provide leasing
management  services to CDW-L, with net earnings of the venture allocated 50% to
CDW and 50% to FIRSTCORP.  CDW Capital  Corporation  has committed to loan up to
$10 million to CDW-L on a secured  basis to fund new leases  initiated by CDW-L.
The investment in CDW-L will be accounted for using the equity method.

YEAR 2000 READINESS DISCLOSURE

General
     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,  receive or
ship products, send invoices, or engage in similar normal business activities.

     The Company has established a Y2K project designed to make all its hardware
and software  systems Y2K compliant by December 31, 1999. The Company intends to
contract an outside organization to review its project methodology and status to
ensure all aspects of the Y2K issue have been addressed.

Project
     CDW's Y2K project  consists of two components,  internal and external.  The
internal  section has been  divided  into five steps which are  currently  being
completed by the Y2K Team: 

1.   Awareness -   Awareness  includes  evaluating  industry  best    practices,
     generating management and employee  awareness,  establishing communications
     methods and establishing the project team.
2.   Assessment  -  This  phase  includes   hardware  and  software   compliance
     assessment,   establishment   of  the  size  and  scope  of  the   project,
     establishment of a project timeline,  priorities,  budgeting and allocation
     of resources.
3.   Renovation - Renovation consists of establishing a detailed  implementation
     plan, the design of new systems and system  corrections,  writing of system
     code and software and hardware testing.
4.   Validation - Validation includes testing new systems and system corrections
     to ensure they will function properly in operation.
5.   Implementation  - Final  certification  of the new and  corrected  systems,
     implementation  of the systems and  monitoring  to ensure they  continue to
     function.

                                       13

<PAGE> 16

     All phases of the project as they relate to internal systems were completed
as of March 31, 1999. The Company plans to focus the majority of its efforts for
the remainder of 1999 on the external portion of the project while continuing to
validate  and test its  internal  systems to ensure  those  systems are properly
converted.

     The external  portion of the project focuses on assessing the Y2K readiness
of  product  and  service  vendors  and its  potential  impact on the  Company's
operations.  The  Company  began  communications  with its  vendors in the first
quarter of 1999 to assess the status of the vendors' Y2K  projects.  The Company
will work  through  issues with its  business  partners  to  minimize  potential
business interruptions during the remainder of 1999. This portion of the project
is expected to be completed prior to December 31, 1999.

Costs
     The  Company  estimates  that  total  costs  for the Y2K  project,  through
December 31, 1999, will range between  $750,000 and $1 million.  As of March 31,
1999 the Company has incurred, and recorded as operating expenses, approximately
$370,000 in costs related to the project, of which  approximately  $130,000 were
incurred  during the three months ended March 31, 1999.  Essentially  all of the
Company's  expenditures  to date are for internal  payroll  costs related to the
assessment and correction of internal systems.  Of the estimated remaining costs
of $380,000 to $630,000,  approximately  75% relate to the cost of assessing and
communicating with vendors and 25% relate to the correction of internal systems.

     Risks The  failure to correct a material  Y2K  problem  could  result in an
interruption  in,  or a  failure  of,  certain  normal  business  activities  or
operations.  Such failures could  materially and adversely  affect the Company's
results of operations and financial  condition.  Due to the general  uncertainty
inherent in the Y2K problem,  resulting in part from the  uncertainty of the Y2K
readiness of third-party  suppliers,  the Company is unable to determine at this
time whether the consequences of Y2K failures will have a material impact on the
Company's  results of  operations  and  financial  condition.  The Company's Y2K
project is expected to  significantly  reduce the Company's level of uncertainty
about the Y2K problem and, in particular, about the Y2K compliance and readiness
of its material  vendors.  The Company believes that, with the completion of the
project as scheduled,  the  possibility of significant  interruptions  of normal
operations should be minimized.

     The  statements  concerning  future  impact of the Y2K  issue  are  forward
looking  statements  that involve certain risks and  uncertainties,  such as the
inability to receive  products on a timely basis from vendors,  ship products to
customers,receive  payments from  customers and other factors which could have a
material impact on the Company's  results from  operations.  Certain vendors may
fail to adequately  prepare their  information  systems or the Company's own Y2K
project may not correct all Y2K issues. Accordingly,  there is no certainty that
either the Company or its vendors  will  complete  their Y2K  projects  prior to
December 31, 1999.

     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 the  potential  impact on operations of the Y2K
issue  are   forward-looking   statements   that  involve   certain   risks  and
uncertainties, as specified herein.



                                       14
<PAGE> 17                       

PART II       Other Information

ITEM 1.       Legal Proceedings

   The Company is currently not a party to any material legal proceedings.

ITEM 6.       Exhibits and Reports on Form 8-K

   (a)        Exhibits:

              10 (uu)  CDW 1998 Officer and Manager Bonus Plan
              10 (vv)  Operating agreement of CDW Leasing, L.L.C.
              10 (ww)  Loan and  Security  Agreement  Between CDW Capital  Corp.
                       and CDW Leasing, L.L.C.
              10 (xx)  First  Amendment  to  CDW  1996, 1997  and  1998  Officer
                       Manager Bonus Plans
              21       Subsidiaries of the Registrant
              27 (a)   Financial Data Schedule (for the three months ended March
                       31, 1999)

   (b)        Reports on Form 8-K:

              There were no reports on Form 8-K filed for the three months ended
              March 31, 1999.










                                       15

<PAGE> 18



                                   SIGNATURES


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


                                                    CDW Computer Centers, Inc.
                                                    (Registrant)


          Date   April 30, 1999                      /s/ Harry J. Harczak, Jr.
                 ---------------------               ---------------------------
                                                     Harry J. Harczak, Jr.
                                                     Chief Financial Officer

          Date   April 30, 1999                      /s/ Sandra M. Rouhselang
                 ---------------------               ---------------------------
                                                     Sandra M. Rouhselang
                                                     Controller

                                     


                                       16

<PAGE> 19


                                Index to Exhibits

10 (uu)  CDW 1998 Officer and Manager Bonus Plan
10 (vv)  Operating Agreement of CDW Leasing, L.L.C.
10 (ww)  Loan and Security Agreement Between CDW Capital Corp. and CDW Leasing,
         L.L.C. 
10 (xx)  First Amendment to 1996, 1997 and 1998 Officer Manager Bonus Plan
21       Subsidiaries of the Registrant
27       Financial Data Schedule





                                       17





<PAGE> 1

                                EXHIBIT 10 (uu)

                      CDW 1998 OFFICER AND MANAGER BONUS PLAN

  The purpose of the CDW 1998 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  bonus grant under the CDW 1997 Officer and Manager  Bonus Plan
         (on a dollar basis) plus [fifteen percent (15%)].

                  (b) For each dollar that is over 1997's bonus,  the 1998 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, at an exercise price
         of $.01 per share,  which  vest on  January  1, 2003  after  continuous
         employment with the Company, subsequent to December 31, 1998.

         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:

<PAGE> 2

                           (i)  If a  Participating  Employee  becomes  disabled
                  during the term of his/her  employment and prior to January 1,
                  2003 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

                           (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, 2004:  (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,
1998.





<PAGE> 1


                                EXHIBIT 10 (vv)

                   OPERATING AGREEMENT OF CDW LEASING, L.L.C.

                    
THE MEMBERSHIP  INTERESTS  EVIDENCED BY THIS AGREEMENT HAVE NOT BEEN  REGISTERED
WITH THE SECURITIES AND EXCHANGE  COMMISSION,  BUT HAVE BEEN ISSUED  PURSUANT TO
EXEMPTIONS  UNDER THE  SECURITIES  ACT OF 1933,  AS AMENDED.  FURTHERMORE,  SUCH
MEMBERSHIP  INTERESTS HAVE NOT BEEN REGISTERED WITH THE SECURITIES  COMMISSIONER
OF THE STATE OF ILLINOIS OR ANY OTHER STATE.  ACCORDINGLY,  THE SALE,  TRANSFER,
PLEDGE,  HYPOTHECATION  OR OTHER  DISPOSITION  OF SUCH  MEMBERSHIP  INTERESTS IS
RESTRICTED AND MAY NOT BE  ACCOMPLISHED  EXCEPT IN ACCORDANCE WITH ARTICLE 7 AND
OTHER APPLICABLE  PROVISIONS OF THIS AGREEMENT,  AND AN APPLICABLE  REGISTRATION
STATEMENT  OR  AN  OPINION  OF  COUNSEL  SATISFACTORY  TO  THE  COMPANY  THAT  A
REGISTRATION STATEMENT IS UNNECESSARY.

THIS  OPERATING  AGREEMENT  SETS FORTH  SOME,  BUT NOT  NECESSARILY  ALL, OF THE
MATERIAL  RIGHTS AND  OBLIGATIONS  OF, AND PROVISIONS  WHICH MAY HAVE A MATERIAL
EFFECT ON, BEING A MEMBER OF THE COMPANY.  THE ILLINOIS  LIMITED  LIABILITY  ACT
SETS FORTH  NUMEROUS  OTHER  PROVISIONS  WHICH MAY HAVE A  MATERIAL  IMPACT ON A
PERSON'S  MEMBERSHIP  INTEREST  IN THE  COMPANY,  INCLUDING,  BUT  NOT BY WAY OF
LIMITATION, PROVISIONS CONCERNING ADDITIONAL RIGHTS, OBLIGATIONS AND LIABILITIES
THAT MAY BE ASSOCIATED WITH SUCH MEMBERSHIP  INTEREST.  ANY PERSON CONTEMPLATING
BECOMING A MEMBER IN THE COMPANY IS  CAUTIONED  TO REFER TO AND BECOME  FAMILIAR
WITH  THE  ACT IN ITS  ENTIRETY  AND TO  CONSULT  LEGAL  COUNSEL  REGARDING  ANY
QUESTIONS PRESENTED THEREBY OR ADVICE SOUGHT IN CONNECTION THEREWITH.


<PAGE> 2


                                 April 27, 1999

THIS OPERATING  AGREEMENT (this  "Agreement")  of CDW LEASING,  LLC, an Illinois
limited  liability  company (the "Company"),  is made and entered into as of the
27th day of April,  1999,  by and among those  persons whose names and addresses
are set forth on Exhibit A attached hereto.

                                R E C I T A L S:

         A. The  parties  hereto  desire  to form a  limited  liability  company
pursuant to the terms of the Act, for the purposes  and in  accordance  with the
provisions hereof.

         B. The parties  hereto  have  caused the  Articles to be filed with the
Secretary of State of Illinois.

         C. The Company will be managed by a Manager.

         D. The  terms  used  in  this  Agreement  with  their  initial  letters
capitalized shall,  unless the context otherwise  requires,  or unless otherwise
expressly provided for herein,  have the meanings ascribed to them in Article 12
hereof.

                                A G R E E M E N T

         NOW,  THEREFORE,  in  consideration  of the  foregoing  and the  mutual
covenants and agreements set forth below, the parties hereto agree as follows:

                                    ARTICLE 1

                                    FORMATION

         1.1  Organization.  The  Company  is and shall be a  limited  liability
company organized under the Act.

         1.2. Purpose  and  Authority.  The  purpose  of  the  Company  is  the
transaction  of  any  or all  lawful  businesses  for  which  limited  liability
companies may be organized under the Act. To carry out its purpose,  the Company
is authorized in  furtherance  of the Company  business and subject to the other
provisions  of  this  Agreement  to do any and all  acts  or  take  any  actions
necessary therefor.

         1.3  Registered Agent;  Registered  Office.  The name of the registered
agent and the address of registered office of the Company shall be

                                    Michael S. Tepper
                                    Arnstein & Lehr
                                    120 South Riverside Plaza
                                    Suite 1200
                                    Chicago, Illinois 60606


<PAGE> 3


                                                               
The registered  office and registered agent may be changed by filing the address
of the new registered  office and/or the name of the new  registered  agent with
the Illinois Secretary of State pursuant to the Act.

         1.4  Principal Place of Business.  The office of the principal place of
business of the Company shall be:

                                    200 North Milwaukee Avenue
                                    Vernon Hills, Illinois 60061

or such other  location as may  hereafter be  determined by the Manager with the
approval of the Members if and as required  pursuant to Section 3.2 hereof.  The
records of the Company shall be  maintained  at such office.  Upon any change in
the principal place of business or registered office of the Company, the Manager
shall promptly notify the Members of any such change and shall file an amendment
to the Articles  stating the address of the new  principal  place of business or
registered office, as the case may be.

         1.5  Term.  The term of the Company  shall commence  upon the filing of
Articles with the Illinois  Secretary of State and shall continue  thereafter in
perpetuity unless a specific date by which termination shall sooner occur is set
forth in the Articles,  or unless sooner  terminated as provided by the terms of
this Agreement or applicable law.

         1.6  Filing of Articles  and Other Documents. Corp-Link Services,  Inc.
is designated to act as organizer of the Company,  on behalf of the Members, for
purposes  of filing the  Articles  with the  Illinois  Secretary  of State.  The
Members  agree to execute or cause to be executed such further  certificates  or
documents and to do or cause to be done such filings,  recordings  and all other
acts,  including the recording of the Articles and any assumed name certificates
in the  appropriate  offices in the State of Illinois  and any other  applicable
jurisdictions,  as may be required to comply with applicable law. To the fullest
extent  permitted  by law, the Company  shall  indemnify,  defend,  and hold the
organizer and his or her employees and agents, and their respective  successors,
executors,  administrators or personal representatives harmless from and against
any loss,  liability,  damage, cost or expense (including  reasonable attorneys'
fees) sustained or incurred in connection  with the  organization of the Company
pursuant to the authority granted herein.



<PAGE> 4


         1.7  Federal Income Tax Status and Matters. The Members intend that the
Company qualify to be treated as a partnership  for, but only for,  federal (and
where applicable, state) income tax purposes. The Members do not intend that the
Company be  operated or treated as a  partnership  for any  purposes  other than
federal (and where applicable state) income tax purposes, including for purposes
of Section 303 of the federal  Bankruptcy Code. The Manager shall act as the tax
matters partner  ("TMP"),  as that term applies under Section  6231(a)(7) of the
Code,  and  shall  have all the  powers  and  duties  assigned  to the TMP under
Sections  6221-6233 of the Code and the  Treasury  Regulations  thereunder.  The
Company shall not be obligated to pay any fees or other  compensation to the TMP
in his or her capacity as such,  provided that the Company  shall  reimburse the
TMP for any and all  reasonable  out-of-pocket  costs  and  expenses  (including
reasonable  attorneys' and other  professional  fees) incurred by such Person in
his or her capacity as TMP. The Company shall  indemnify,  defend,  and hold the
TMP harmless  from and against any loss,  liability,  damage,  cost,  or expense
(including  reasonable attorneys' fees) sustained or incurred as a result of any
act or  decision  concerning  Company  tax  matters  and within the scope of the
Manager's responsibilities as TMP.


                                    ARTICLE 2

                MEMBERS; MEMBERS' INTERESTS AND CAPITAL ACCOUNTS

         2.1  Members.The names, addresses, Capital Contributions and Percentage
Interests  of the  initial  Members  shall be as set forth on Exhibit A attached
hereto. The obligation of an initial Member to make the Capital Contribution set
forth on Exhibit A for such Member shall not be excused by the  Member's  death,
disability or other inability to perform  personally.  After the organization of
the Company,  any Person approved by the Members, as provided for in Section 3.2
hereof, may become an Additional Member of the Company for such consideration as
the  Members  shall  determine,  whereupon  Exhibit A attached  hereto  shall be
amended to reflect the Capital  Contributions  and  Percentage  Interests of the
Members after the admission of the new Member or Members.  Any Additional Member
must  acknowledge  in writing all of the terms and  provisions of this Agreement
and agree to be bound thereby.

         2.2  Invested  Capital.  No certificates or other evidence of ownership
need be issued with  respect to the  Capital  Contributions,  Invested  Capital,
Percentage Interests or Distributional Interests of the Members, except for this
Agreement,  which shall fully represent and evidence the Interest in the Company
owned by each Member. Each Member's Percentage Interest shall be as set forth in
Exhibit A, as amended from time to time if and as new Members are admitted.  The
Invested  Capital and the  Percentage  Interests  of the  Members  shall also be
adjusted from time to time as provided in Section 2.3 below.  No Member shall be
entitled to interest on any of his or her Invested Capital.  Loans by any Member
to the Company,  if made as provided for under  Section 2.3 hereof or otherwise,
shall not be considered as Invested Capital.



<PAGE> 5


         2.3  Additional Capital or Loans.  Unless  otherwise  specifically  set
forth in this Agreement,  no Member shall be required to make any  contributions
to the  capital  of the  Company  other  than as set forth on Exhibit A attached
hereto (or as the same may be amended as  provided  for  herein),  or to lend or
advance funds to the Company for any purpose. If the Manager determines it to be
necessary or appropriate  for Members to make  additional  contributions  to the
capital of the  Company,  or to lend or  advance  funds to the  Company  for any
purpose,  the Members may  contribute  in  proportional  amounts any  additional
capital,  or may lend or advance funds to the Company,  in  accordance  with the
following:  (a) if any Member fails to contribute  that Member's share of any or
all of the  additional  capital,  the  other  Members  or any  one of  them  may
contribute the additional  capital not paid by such refusing Member(s) and shall
receive  therefore  an  increase  in the  Interest  in  the  Company  in  direct
proportion  to the total  capital  contributed,  as equitably  determined by the
Manager,  and (b) if any Member fails to lend or advance that Member's  share of
any or all the funds,  the other  Members or any one of them may loan or advance
the additional  funds not provided by such refusing  Member(s) and those Members
who have so elected to loan or advance funds to the Company shall be entitled to
receive  interest  on said  loans  at the rate and  upon  the  other  terms  and
conditions as mutually  agreed  between such Members and the Manager.  Exhibit A
attached hereto shall be amended from time to time to appropriately  reflect any
additional capital contributed to the Company pursuant to the provisions of this
Section 2.3.

         Notwithstanding  anything contained herein to the contrary, at any time
the Company fails to maintain a "positive net worth", the Manager shall have the
right to require  additional  capital from the Members,  on a pro rata basis, in
relationship  to its  ownership  interest,  for the  operation of the  Company's
business.  Additionally,  the  Manager can  require  Members to make  additional
capital  contributions  upon  dissolution,  liquidation  or  termination  if the
Company  has  "negative"  capital  or  negative  net worth in order to fund such
shortfall or deficit.  For purposes of this  Agreement  the term  "positive  net
worth" means assets greater than  liabilities  as determined in accordance  with
generally  accepted  accounting  principles.  If the  Manager  elects to require
additional capital from the Members, the Manager shall notify each Member of (i)
the amount  its pro rata  share of  additional  capital  required,  and (ii) the
deadline for the  contribution of same,  which shall be no more than thirty (30)
days from the date of receipt of said notice.  Each Member shall contribute such
additional  capital in its pro rata share,  as  determined  by Exhibit A. In the
event  that any  Member  shall  fail to make such  contribution  within the time
period set forth in the Manager's  notice,  (i) the Manager shall have the right
to raise  additional  capital by admitting  Additional  Members or by collecting
additional  funds from existing  Members,  (ii) the  Percentage  Interest of any
non-contributing Member shall be diluted  proportionately,  and (iii) such event
shall be deemed an event of dissociation.



<PAGE> 6


         2.4  Capital  Accounts. There shall be  established on the books of the
Company  a  Capital  Account  for  each  Member  which  shall be  maintained  in
accordance with the Code and the regulations promulgated thereunder,  including,
but not  limited  to,  the  applicable  rules set forth in  Treasury  Regulation
Section 1.704-1.  Subject to the immediately preceding sentence,  there shall be
credited to each Member's  Capital  Account (i) the amount of money and the fair
market value of any property  (net of related  liabilities)  contributed  by the
Member to the Company as capital,  and (ii) the Member's share of income or gain
(or items  thereof) of the Company,  including  income and gain exempt from tax.
There shall be charged  against each Member's  Capital Account (i) the amount of
money and the fair market  value of any  property  (net of related  liabilities)
distributed to the Member by the Company and (ii) the Member's share of loss and
deductions (or items thereof) of the Company.  If property is contributed to the
capital of the Company or if there is a revaluation  of any Company  property so
that the book value of such  Company  property  differs  from its  adjusted  tax
basis, the Members' Capital Accounts shall be appropriately adjusted for income,
gain,   loss  and   deduction  as  required  by  Treasury   Regulation   Section
1.704-1(b)(2)(iv)(g).  To the extent a Member's  Capital Account is greater than
zero,  such excess is  hereinafter  referred to as a "positive  balance." To the
extent  that a  Member's  Capital  Account  is less than  zero,  said  amount is
hereinafter  referred to as a "negative balance" or "deficit balance." Except as
is  specifically  provided  otherwise in this Agreement or in the Act, no Member
shall have any liability or obligation to restore a negative or deficit  balance
in such Member's Capital  Account,  nor shall any negative balance in a Member's
Capital  Account  create  any  liability  on the part of the Member to any third
party.

         2.5  Interpretation  and  Changes.  The  foregoing  provisions  of this
Article 2 and the other provisions of this Agreement relating to the maintenance
of Capital Accounts are intended to comply with the Code and applicable Treasury
Regulations  and  shall  be  interpreted  and  applied  in a  manner  consistent
therewith.  In the event the Manager shall determine,  after  consultation  with
Company  counsel,  that it is prudent to modify the manner in which the  Capital
Accounts,  or any debits or credits thereto are allocated or computed,  in order
to comply  with  such  applicable  federal  law,  the  Manager  shall  make such
modification  without  the  consent of any other  Member,  provided  the Manager
determines in good faith that such modification is not likely to have a material
adverse  effect on the  amounts  properly  distributable  to any Member upon the
dissolution  of the Company and that such  modification  will not  increase  the
liability of any Member to third parties.  The Manager shall give written notice
to each of the Members of any actions taken  pursuant to the  provisions of this
Section 2.5.

                                    ARTICLE 3

                        RIGHTS AND OBLIGATIONS OF MEMBERS

         3.1  No Management  Rights.  Except  insofar  as the vote,  consent  or
approval of the Members shall be otherwise expressly required or provided for by
this  Agreement  or the Act,  (i) no  Member,  as such,  shall have any power or
authority with respect to the  management,  operation or control of the business
or affairs of the Company,  or transact any business in the name,  or on behalf,
of the Company,  and (ii) no Member,  as such, shall have the power or authority
to bind the Company or to sign any agreement, document or other legal instrument
in the name,  or on  behalf,  of the  Company.  The  foregoing  shall not apply,
however,  to a Member who is also a Manager  with  respect to acts in his or her
capacity as a Manager.



<PAGE> 7


         3.2  Right to Vote on or Approve Certain  Actions.  For purposes of the
actions with  respect to which the Act or this  Agreement  requires,  permits or
otherwise  provides  for the vote,  consent or  approval  of the  Members,  or a
requisite  percentage of the Percentage  Interests of the Members, the following
provisions shall apply (unless otherwise  expressly  provided to the contrary in
this  Agreement)  and, to the extent  permitted by law, take precedence over any
provisions in the Act to the contrary:

         (a)  The unanimous vote,  consent or approval of  all  of  the  Members
shall be required for any of the following actions:

                  (i)      the amendment of this Agreement in any respect;

                  (ii)     the amendment of the Articles;

                  (iii)    the  determination  not to make mandatory  income tax
                           payment  Distributions as provided for in Section 6.1
                           hereof;

                  (iv)     the  use  of  the  Company's  property  to  redeem  a
                           Distributional  Interest subject to a charging order,
                           as restricted pursuant to Section 4.10(g) hereof;

                  (v)      the  approval of the  Company's  recognition  of, and
                           giving effect to, an assignment or other  transfer of
                           a Distributional  Interest under any of the otherwise
                           restrictive circumstances set forth in Section 7.1(a)
                           hereof;

                  (vi)     the  waiver  of  the  right  to  have  the  Company's
                           business  wound  up  after  the  dissolution  of  the
                           Company, as provided for in Section 9.2 hereof; and

                  (vii)    the  approval  of  any  actions  of the  Manager,  as
                           restricted pursuant to Section 4.10(k) hereof,  which
                           involve any act in contravention of this Agreement.

         (b)  Except for those matters for which the unanimous vote,  consent or
approval of the Members  shall be required,  as provided  for in Section  3.2(a)
above, the affirmative vote, consent or approval of the Members representing not
less  than a  majority  of the  Percentage  Interests  shall  be  sufficient  to
authorize  all other acts or actions for which the vote,  consent or approval of
the Members shall be required under the Act or this Agreement.  Set forth below,
by way of  example  and not by way of  limitation,  are  certain  of the acts or
actions for which such majority approval shall be required, and sufficient:



<PAGE> 8


                  (i)      the  compromise  of the  obligation to make a capital
                           contribution  by a Member who dies or becomes legally
                           incompetent   or   otherwise    unable   to   perform
                           personally,   as  provided  for  in  Section  4.10(c)
                           hereof, or otherwise;

                  (ii)     the compromise, as among Members, of an obligation of
                           a Member  to make a  capital  contribution  or return
                           money  or  other  property  paid  or  distributed  in
                           violation  of this  Agreement or the Act, as provided
                           for in Section 4.10(d), or otherwise;

                  (iii)    the  making  of a  Distribution,  other  than  a  tax
                           payment  Distribution  as provided for in Section 6.1
                           hereof,  prior to the  dissolution  and winding up of
                           the Company,  including a Distribution  in redemption
                           of a  Distributional  Interest,  as  provided  for in
                           Section 4.10(e) hereof or otherwise;

                  (iv)     the admission of a Person as an Additional  Member or
                           Substitute  Member, by the Manager as provided for in
                           Section 4.10(f) hereof,  or otherwise as provided for
                           in Section 2.1;

                  (v)      the voluntary  dissolution and winding up the affairs
                           of the  Company,  as  provided  for  Section  4.10(h)
                           hereof or as otherwise provided for in Section 9.1(a)
                           hereof;

                  (vi)     the  merger of the Company with  any other entity, as
                           provided for in Section 4.10(i) hereof or otherwise;

                  (vii)    the  sale,   lease  or  other   disposal  of  all  or
                           substantially  all of the assets or the  business  of
                           the Company,  with or without  goodwill,  as provided
                           for in Section 4.10(j) hereof or otherwise;

                  (viii)   the  purchase  of the  Distributional  Interest  of a
                           Dissociated Member as provided for in Section 4.10(l)
                           hereof, or otherwise;

                  (ix)     the  determination of the consideration to be paid by
                           an  Additional  Member  for  his  or  her  Percentage
                           Interest,  as provided for in Section  4.10(m) hereof
                           or as otherwise provided for in Section 2.1 hereof

                  (x)      the  approval of the  compensation  to be paid to the
                           Manager,  as provided  for in Section 4.3 hereof,  or
                           otherwise;

                  (xi)     the  removal of   the  Manager, as  provided  for  in
                           Section 4.4 hereof, or otherwise;


<PAGE> 9


                  (xii)    the appointment of a new Manager, except as otherwise
                           provided for in Section 4.4 hereof, or otherwise;

                  (xiii)   the consent to an  effective  date which is less than
                           thirty  (30)  days  from  the  date  of a  notice  of
                           resignation  by a Manger,  as provided for in Section
                           4.4 hereof;

                  (xiv)    the   determination  of  the  fair  market  value  of
                           Property  contributed to the Company, as provided for
                           in Section 5.5 hereof;

                  (xv)     the release of a transferor Member in connection with
                           the  transfer of his or her  Distributional  Interest
                           pursuant to Section 7.6 hereof;

                  (xvi)    payment  provisions  other  than as  provided  for in
                           Exhibit   E   hereto   for   the   purchase   of  the
                           Distributional   Interest  of  a  Dissociated  Member
                           pursuant to the provisions of Section 8.2(d) hereof;

                  (xvii)   payment  provisions  other  than as  provided  for in
                           Exhibit   F   hereto   for   the   purchase   of  the
                           Distributional  Interest of a  Dissociated  Member if
                           the Company is  obligated to purchase  such  interest
                           pursuant to the  provisions of Section  8.2(e) hereof
                           or otherwise;

                  (xviii)  the  keeping of any  applicable  books and records of
                           the Company on a basis other than in accordance  with
                           generally accepted principles of accounting;

                  (xix)    the holding of a meeting of the Members at a location
                           outside the state of  Illinois,  as  provided  for in
                           Section 11.2(a) hereof; and

                  (xx)     the  locating  the office of the  principal  place of
                           business of the  Company,  as provided for in Section
                           1.4 hereof, outside the state of Illinois.

         3.3  Distributional  Interest. A  Member (or  Member Transferee)  shall
have  an  interest in  the  Distributions  provided for in  this Agreement  with
respect to such Member's   Percentage   Interest  thereof.  Such  Distributional
Interest   is  personal  property  and,  subject   to the Act  and  the  further
limitations  and restrictions  contained herein, may  be transferred in whole or
in part. A Member is not a co-owner  of, and has no  transferable  interest  in,
the assets of the Company.



<PAGE> 10


         3.4  Limitation  on Liability of Member.  Except as otherwise  provided
herein,  the liability of each Member shall be limited to the amount required to
be paid or the contribution of capital to be made by such Member as set forth on
Exhibit A hereto,  as amended from time to time as provided in Article 2. Except
as  expressly  provided  to the  contrary  in this  Agreement,  or as  otherwise
provided in the Act or by other  applicable law, (a) a Member shall not have any
liability to contribute money or make loans to the Company nor shall a Member be
liable for any  obligations or liabilities of the Company,  and (b) a Member who
has fully paid or made the Capital  Contribution  required of such Member as set
forth on Exhibit A hereto,  as amended  from time to time as provided in Article
2, shall have no liability to restore his or her Capital  Account balance to the
amount set forth on Exhibit A hereto,  as amended  from time to time as provided
in Article 2, notwithstanding  that such Member has received  Distributions from
the Company as authorized and provided for herein.

         3.5 Other Activities.  Neither the Company nor any of the Members shall
have any rights by virtue of this  Agreement  with  respect to Members  that may
engage in or possess  interests  in other  business  ventures,  including  those
engaged in the same  business as that of the Company,  and,  except as otherwise
provided  by the Act or  applicable  law,  neither  the  Company  nor any of the
Members shall have any rights by virtue of this Agreement in or to such business
ventures or to the income or profits derived therefrom.

         3.6  Good  Faith  and  Fair  Dealing.  In  discharging  any  duties  or
exercising  any rights a Member may have  under the Act or this  Agreement,  the
Member shall comply with the obligation of good faith and fair dealing  pursuant
to the Act.

                                    ARTICLE 4

                             RIGHTS, OBLIGATIONS AND
                              POWERS OF THE MANAGER



<PAGE> 11


         4.1  Management of Company Affairs. The management of the Company shall
be vested in the Manager.  The initial  Manager shall be HARRY HARCZAK,  GREGORY
ZEMAN, JOHN ESTOK and LEONARD LUDWIG. The Manager shall have full, exclusive and
complete discretion in the management and control of the business and affairs of
the Company and shall make all decisions  affecting  the Company's  business and
affairs,  and any action taken by the Manager  shall  constitute  the act of and
serve to bind the  Company.  The Manager may  designate  one or more  employees,
agents or Affiliates to carry out his or her duties and  responsibilities to the
Company.  The officers  designated by the Manager  pursuant to Sections 4.12 and
4.13 hereof shall have full day to day power and authority to make all decisions
based upon the authority granted to each  officership.  Persons dealing with the
Company shall be entitled to rely conclusively on the power and authority of the
Manager as set forth in this Agreement. The Manager shall execute and place with
the records of the Company, and deliver a copy thereof to each Member, a written
acceptance  of his or her  appointment  hereunder  wherein  he or she  agrees to
become  bound by and observe the terms and  conditions  of this  Agreement.  The
failure of the Manager to execute and maintain such written  acceptance with the
Company records,  and deliver a copy thereof to each Member, shall not be deemed
to be or constitute a waiver or release of any rights the Company or the Members
may otherwise  have against the Manager nor of any  obligations  the Manager may
otherwise  have to the Company and its Members,  and the  Manager,  by acting as
such,  shall be deemed to have become bound by the terms and  conditions of this
Agreement  whether  or  not  he or  she  executes  and  maintains  such  written
acceptance with the Company records, and delivers a copy thereof to the Members.

         4.2 Annual and Tax  Information.  The Manager shall use his or her best
efforts to deliver to each  Member  within 60 days after the end of each  fiscal
year all  information  necessary for the  preparation  of such Member's  federal
income tax  return.  The Manager  shall use his or her best  efforts to provide,
within 60 days after the end of each  fiscal  year,  each  Member  with  audited
financial  statements  of the Company for such  period.  The Manager  shall also
provide each Member (and former  Member if and as required  under the Act),  and
his or her agents and attorneys,  such  information  and access to the Company's
books and records,  and in the manner,  as is otherwise  provided for in the Act
and Section 9.1 of this Agreement.

         4.3 Fees;  Reimbursement of Expenses.  The Manager shall be entitled to
reasonable fees or other  compensation for the performance of duties as mutually
agreed among the Manager and the Members, as provided for in Section 3.2 hereof.
The Company shall  reimburse the Manager for all direct costs incurred by him or
her on behalf of the Company.

         4.4  Resignation,  Removal and Replacement of a Manager.  A Manager may
resign as Manager upon  written  notice to the Members  specifying  an effective
date for the resignation which shall be not less than thirty (30) days after the
date of such notice unless a shorter notice period shall be otherwise  consented
to by Members possessing the requisite percentage of the Percentage Interests as
provided  for in Section  3.2 hereof.  For  purposes of this  Section  4.4,  any
Manager who is also a Member and becomes  Dissociated as provided for in Section
8.1 hereof, or any Manager who is not a Member but with respect to whom an event
occurs which would have resulted in such Person's becoming Dissociated had he or
she also been a Member, shall be deemed to have resigned as Manager. Members may
remove a Manager  with or  without  cause by the  requisite  vote or  consent as
provided  for in Section  3.2 hereof.  If at any time the Person  serving as the
Manager ceases to be the Manager for any reason, the Members shall appoint a new
Manager by the requisite  vote or consent as provided for in Section 3.2 hereof;
provided  however,  that the Member  entity  from whom the  person  serving as a
Manager  ceases  to be that  Manager  shall  have the first  right to  identify,
appoint and elect the new Manager from such Member entity group.



<PAGE> 12


         4.5  Fiduciary  Duties  of the  Manager.  The  Manager  shall  have the
fiduciary  obligations  imposed by the Act with  respect to the duty of loyalty,
the duty of care and the  obligation to discharge his or her duties and exercise
any rights he or she may have under the Act or this  Agreement  consistent  with
the obligation of good faith and fair dealing.  As provided in the Act, the duty
of loyalty  includes  the duty to account to the  Company and to hold as trustee
for it any property,  profit, or benefit derived in the conduct or winding up of
the  Company's  business  or  derived  from  a use of  the  Company's  property,
including  the  appropriation  of a  company's  opportunity;  to act fairly when
dealing with the Company in the conduct or winding up of the Company's  business
as or on behalf of a party  having an interest  adverse to the  Company;  and to
refrain from competing with the Company in the conduct of the Company's business
before  dissolution of the Company.  As provided in the Act, the duty of care is
limited to refraining  from engaging in grossly  negligent or reckless  conduct,
intentional  misconduct,  or a knowing  violation of law. As further provided in
the Act, the Manager is not regarded as violating a duty or obligation under the
Act or this Agreement  merely because his or her conduct furthers his or her own
interest. This Agreement may not be amended or modified to eliminate or vary the
Manager's  fiduciary  duties  and  obligations  as set  forth  in the  preceding
sentences of this Section 4.5 except for amendments or  modifications  which (a)
delegate  managerial  authority  to the  Members  (in which case the  Manager is
relieved of liability imposed by law for violations of the standards  prescribed
on the Manager) or (b) identify  specific types or categories of activities that
do not violate  these duties,  if not  manifestly  unreasonable,  or specify the
number or percentage of Members or disinterested Managers, if there be more than
one Manager, that may authorize or ratify, after full disclosure of all material
facts, a specific act or transaction  that otherwise would violate these duties,
or determine the standards by which the  performance  of the  obligation of good
faith and fair dealing is to be measured, if not manifestly unreasonable, or (c)
are  otherwise  permitted by the Act or by law. For purposes of this Section and
clarification  of the  duties  hereunder,  the  Company  shall from time to time
promulgate various duties,  responsibilities and obligations in a written policy
established from time to time.  Without limiting anything  contained herein, the
Manager and Members  shall not  otherwise  compete with the Company in a fashion
which  otherwise  would cause or create a conflict of interests with the Company
or with any  affiliate or related  entity of any Member of the Company.  Nothing
contained  herein or in Section 4.6 hereof  shall  restrict,  limit or otherwise
prevent FPC, or any affiliate of FPC, from  operating its equipment  leasing and
financing  business,  except  that FPC shall  not,  during  such time as it is a
member  hereof,  form or enter into any joint  venture or like entity to provide
services  which are similar or  substantially  similar to those set forth in the
Servicing  Agreement  between  FPC  and  Company  that  competes,   directly  or
indirectly, with CDW Computer Centers, Inc. or CDW Government, Inc.



<PAGE> 13


         4.6 Devotion of Time by the Manager. The Manager shall devote such time
to the business and affairs of the Company as he or she may reasonably determine
to be necessary to manage and supervise  the Company in an efficient  manner and
to accomplish the purposes of the Company.  Subject to the provisions of Section
4.5  hereof,  the  Manager  shall be free to engage in other  business  ventures
whether or not  directly  competing  with the  Company,  or to exploit  business
opportunities whether or not arising from the conduct of Company business.

         4.7  Liability of the Manager. Subject to the provisions of Section 4.5
hereof,  no Manager shall be liable,  responsible  or  accountable in damages or
otherwise to the Company or any of the Members for any acts performed or omitted
within  the  scope  of  his or  her  authority,  including  the  results  of any
investment  made by the  Manager  on behalf of the  Company,  provided  that the
Manager shall have acted in good faith.

         4.8  Company Indemnification of the Manager.  Provided that the actions
of  such  Person  were  within  the  scope  of his or her  authority  and not in
violation of the duties and  obligations  imposed by this  Agreement or the Act,
the  Company  shall  indemnify,  defend,  and  hold the  Manager  and his or her
employees and agents, and their respective successors, executors, administrators
or personal  representatives  harmless  from and  against  any loss,  liability,
damage,  cost or expense  (including  reasonable  attorneys'  fees) sustained or
incurred  as a  result  of any  act  or  omission  concerning  the  business  or
activities of the Company to the fullest extent permitted by law.

         4.9  Manager's Specific  Authority.  Without limiting the generality of
the powers of the Manager as set forth in Section 4.1 above,  the Manager shall,
exercising sole discretion,  have the following rights and powers, except to the
extent  such  rights  and powers  may be  limited  by other  provisions  of this
Agreement or provisions of the Act with respect to which this Agreement does not
provide otherwise:

         (a)  The making of any  expenditures incurred  in connection  with  the
              business of the Company.

         (b)  The use of the  assets  of the  Company  in  connection  with  the
business of the Company.

         (c)  The  negotiation,  execution  and  performance  of any  contracts,
conveyances or other instruments or documents.

         (d) The selection,  on behalf of and at the expense of the Company, and
the dismissal of, employees and such persons,  firms or corporations  (including
Affiliates of Members) as the Manager in his or her  reasonable  judgment  shall
deem  advisable  for the conduct and  operation  of the business of the Company,
including brokers, agents, lawyers,  accountants,  consultants,  contractors and
providers of other services or materials for the Company,  on such terms and for
such  compensation or costs as the Manager,  in his or her reasonable  judgment,
shall determine.



<PAGE> 14


         (e)  The maintenance  of insurance for  the benefit of the Company  and
its Members.

         (f)  If reasonably  required  by any  lender  providing  a loan  to the
Company,  the making of modifications to this Agreement,  without the consent of
but with notice to the Members,  so as to comply with the  requirements  of such
lender, provided that such amendments do not adversely affect the Members in any
material manner.

         (g)  The control of any matters affecting the rights and obligations of
the Company,  including  the conduct of  litigation  and the  incurring of legal
expense and the settlement of claims and pending or threatened litigation.

         (h)  The filing on behalf of the Company of all  required local,  state
and  federal tax  returns  and other  documents  relating to the Company and the
making or revoking of any  applicable  elections  with  respect  thereto or with
respect to the status of the Company thereunder.

         (i)  The filing of such amendments to the  Articles as may be  required
or as the Manager may reasonably  deem necessary from time to time provided that
unless otherwise  approved by the Members as provided for in Section 3.2 hereof,
no such  amendment  shall be made which  involves  (i) the purpose for which the
Company has been organized, (ii) a change in any of the events of dissolution in
a manner that is inconsistent  with the provisions of this Agreement,  (iii) the
term of the  Company's  existence,  (iv) a change with respect to any  fiduciary
duties of the  Manager  or any  Member,  (v) an  increase  in any  rights of the
Manager or a waiver,  release or discharge of any  obligation  of the Manager to
the Company or a Member, (vi) any indemnification of the Manager by the Company,
or (vii) any of the other  provisions for the regulation of the internal affairs
of the  Company in a manner that is  inconsistent  with the  provisions  of this
Agreement.

         4.10 Limitations on the Authority of  the Manager.  Except as otherwise
provided for or authorized in this Agreement,  the Manager shall not take any of
the following actions unless specifically  authorized by the Members as provided
for in Section 3.2 hereof:

         (a)  The amendment of this Agreement;

         (b)  The amendment of the Articles;

         (c)  The compromise the obligation to make a capital contribution  by a
Member who dies or becomes  legally  incompetent or otherwise  unable to perform
personally;

         (d)  The compromise,  as among Members, of an obligation of a Member to
make  a  capital  contribution  or  return  money  or  other  property  paid  or
distributed in violation of this Agreement or the Act;


<PAGE> 15


         (e)  The   making  of  a  Distribution,  other   than  a  tax   payment
Distribution as provided for in Section 6.1 hereof, prior to the dissolution and
winding up of  the Company,   including a   Distribution  in   redemption  of  a
Distributional Interest;

         (f)  The admission of a Person as an Additional Member or  a Substitute
Member;

         (g)  The  use  of   any  of  the  Company's   property   to   redeem  a
Distributional Interest that is subject to a charging order;

         (h)  The taking of any voluntary action to dissolve the Company;

         (i)  The merger of the Company with any other entity;

         (j)  The taking of any act in contravention of this Agreement;

         (k)  The  purchase  of  the  Distributional  Interest of any Member  or
Member Transferee; and

         (l)  The determination of the consideration to be paid by an Additional
Member for his or her  Percentage  Interest,  as  provided  for in  Section  2.1
hereof, or otherwise.

         (m)  The incurring  of  indebtedness  or the  pledging of assets of the
Company  where such  actions  are either  financially  material  or outside  the
ordinary course of business.  This  subsection is  specifically  governed by the
fiduciary  duties of the  Manager  as set forth in  Section  4.5  hereof and the
duties, responsibilities and authorizations from time to time promulgated by the
Company.

         4.11 Requisite Vote for Multiple Managers. If at any time there are two
or more Persons  acting as Manager,  all  references to the Manager herein shall
include each of such Persons,  jointly and severally, but any action or decision
which is necessary, required, or appropriate of the Manager shall be pursuant to
the  determination  or approval  thereof by a majority of the Persons  acting as
Manager.  If at any time there are two or more Persons  acting as Manager of the
Company,  at least two (2)  Manager  signatures  shall be  required  to take any
action which requires the authorized signature of a Manager of the Company.

         4.12 Appointment of Officers by Manager.  The Manager hereby  appoints
the  following  slate of initial  officers  of the  Company to serve until their
respective  successors  are duly  designated or until their  respective  earlier
death, resignation or removal:  Gregory Zeman - President,  Daniel Callen - Vice
President Finance and  Administration,  Craig Shipley - Vice President Sales and
Marketing.  The  Company  shall  from time to time  promulgate  written  duties,
responsibilities and authorizations of the various officers.



<PAGE> 16


         4.13 Officers of the  Company.  The   officers of the Company  shall be
President,  Vice President Finance and Administration,  Vice President Sales and
Marketing,  and such other officers as may be appointed by the Manager from time
to time. Any two or more offices may be held by the same person.

         4.14 Appointment and Term of Office.  The officers of the Company shall
be appointed  periodically by the Manager and such individuals shall continue to
serve unless and until specific  action is taken to the contrary by the Manager.
Vacancies may be filled or new offices  created and filled at the  discretion of
the Manager.

                                    ARTICLE 5

                               PROFITS AND LOSSES

         5.1  Allocations of Profits and Losses.  Unless  otherwise  provided in
Exhibit B attached  hereto,  Profits  and Losses  are  intended  to and shall be
allocated  among  the  Members  (and  Member  Transferees,   as  applicable)  in
accordance with their respective Percentage Interests.  In those instances where
the Code and applicable  Treasury  Regulations are reasonably  determined by the
Manager to require either  contrary or more specific  profit and loss allocation
provisions due to applicable circumstances,  the following additional provisions
shall apply:

         (a)  Profits   shall  be  allocated   among  the  Members  (and  Member
Transferees, as applicable) in the following order of priority:

                  (1)      first,  to those Persons having  deficit  balances in
                           their Capital  Accounts,  in proportion to and to the
                           extent of such deficit balances;

                  (2)      second, to those Persons, in proportion to and to the
                           extent  of  the  respective   amounts   necessary  to
                           increase  the  Capital  Account  balance of each such
                           Person  to an  amount  equal  to his or her  Invested
                           Capital;

                  (3)      third,  to those  Persons in proportion to and to the
                           extent of the  amounts,  if any,  necessary  to cause
                           their Excess  Balances to be in  proportion  to their
                           respective Percentage Interests; and

                  (4)      fourth,    in   accordance  with   their   respective
                           Percentage Interests;

         (b)  Losses   shall  be   allocated   among  the  Members  (and  Member
Transferees, as applicable) in the following order of priority:



<PAGE> 17


                  (1)      first,  in  proportion  to and to the  extent  of the
                           amounts,  if any,  necessary  to cause the  excess of
                           each Person's  positive  Capital Account balance over
                           such Person's  Invested Capital (such excess amounts,
                           if  any,  are  referred  to in  this  Section  5.1 as
                           "Excess  Balances"),  to be in  proportion  to  their
                           respective Percentage Interests;

                  (2)      second, to those  Persons having  Excess Balances  in
                           proportion  to  and  to  the extent  of  such  Excess
                           Balances;

                  (3)      third, to those Persons,  in proportion to and to the
                           extent of their  respective positive  Capital Account
                           balances; and

                  (4)      fourth,   in   accordance   with   their   respective
                           Percentage Interests.

         5.2  Allocations With Respect to Transferred  Distributional Interests.
Unless otherwise required by the Code or agreed to by the Manager, any Profit or
Loss allocable to a Member (or Member Transferee) whose Distributional  Interest
has been  transferred  during any year shall be allocated  among the Persons who
were the holders of such  interest  during such year in proportion to the number
of days during such year that each  holder was  recognized  as the holder of the
interest,  without regard to the results of Company operations during the period
the holder was recognized as the owner thereof.

         5.3  Tax  Credits.  Unless  otherwise  required by  the  Code, any  tax
credit  of  the  Company shall  be  allocated among  the  Members  (and   Member
Transferees,  as applicable)  in  accordance  with their  respective  Percentage
Interests. Any recapture  of tax credits shall be  allocated  among the  Members
(and Member Transferees, as applicable) in the same ratio as the applicable  tax
credits were allocated to the Members (and Member Transferees, as applicable).

         5.4  Regulatory  Allocations.  If and to the extent  reasonably  deemed
necessary  by the Manager to satisfy the  requirements  of the Code and Treasury
Regulations,  the provisions set forth in Exhibit C attached  hereto shall apply
and take precedence over any other provisions of this Agreement.



<PAGE> 18


         5.5  Section   704(c)   Allocation.   Notwithstanding   the   foregoing
allocations  of Profits and Losses,  if any property  contributed to the Company
has a fair  market  value (as agreed by the  Members as  provided in Section 3.2
hereof) that differs from its adjusted  basis for federal income tax purposes at
the  time of such  contribution,  or if there is a  revaluation  of any  Company
Property  such that the book value of such  property  differs  from its adjusted
basis for  federal  income  tax  purposes,  items of  income,  gain,  loss,  and
deduction with respect to any such property shall be allocated among the Members
(and  Member  Transferees,  as  applicable)  so  as  to  take  account  of  such
difference,  in the  manner  intended  by  Section  704(c)  of the  Code and the
Treasury Regulations from time to time promulgated thereunder, using such method
permitted by such Treasury Regulations as the Manager may determine.




                                    ARTICLE 6

                                  DISTRIBUTIONS

         6.1  Mandatory Tax Payment Distributions. Unless otherwise consented to
or  acquiesced  in by the  Members as provided  for in Section  3.2 hereof,  the
Manager  shall use his or her  reasonable  good faith  efforts to see to it that
Distributions  are made  annually to the Members  (and  Member  Transferees,  as
applicable),  on a consistent basis, as reasonably determined to be necessary to
enable such Persons to pay the federal income taxes on the Profits  allocated to
them pursuant to this  Agreement.  For purposes of determining the amount of the
tax payment  Distributions  provided for in this Section 6.1, the Manager  shall
select what he or she reasonably  believes to be the most equitable  single rate
to be applied uniformly to all Members  regardless of the fact that some Members
(and Member Transferees, as applicable) may be subject to different effective or
marginal tax rates than others. The Manager shall use his or her reasonable good
faith  efforts to see to it that such  Distributions  are made in such a fashion
that the Persons  receiving the same may use such  Distributions to satisfy in a
timely manner their income tax payment obligations.

         6.2  Interim  Operating  Distributions.  Unless  otherwise  provided in
Exhibit D attached hereto, all Distributions  prior to liquidation shall be made
to the Members (and Member Transferees, as applicable) pro rata in proportion to
their respective  Percentage Interests on the record date of such Distributions.
Unless otherwise provided in Section 6.1 hereof, all such Distributions shall be
made at such time as determined by the Manager.

         6.3  Liquidating  Distributions. Unless otherwise provided in Exhibit D
attached  hereto,  upon the  liquidation  and  termination of the Company,  Cash
Available for Distribution shall be distributed on the same basis as is provided
for in Section 6.2 hereof with respect to Distributions prior to liquidation and
termination of the Company.



<PAGE> 19


         6.4  Limitations on Distributions. Notwithstanding the provisions of
the other Sections of this  Article  6, a  Distribution shall not be made if the
Company  would not be able to pay its debts as they  become due in the  ordinary
course of business or the  Company's  total assets would be less than the sum of
its total  liabilities plus the amount that would be needed, if the Company were
to be dissolved,  wound up and  terminated at the time of the  Distribution,  to
satisfy  the  preferential  rights of  Members  whose  preferential  rights  are
superior to those receiving the Distribution. A payment of principal or interest
on the Company's indebtedness issued or created in connection with the purchase,
redemption or other acquisition of a Distributional Interest is considered to be
a  Distribution  for  purposes  of this  Agreement  and the  effect of each such
payment  shall be measured on the date the payment is made.  In all other cases,
the effect of a Distribution  shall be measured as of the date the  Distribution
is authorized if payment occurs within 120 days after the date of  authorization
or as of the date payment is made if it occurs more than 120 days after the date
of authorization.  Members (and Member Transferees) who receive Distributions in
violation of the  provisions  of this Section 6.4 or the Act may be compelled to
return the amount wrongfully received.  The Manager and any Member who votes for
or assents to a Distribution  in violation of the provisions of this Section 6.4
or the Act may be personally liable to the Company,  as provided for in the Act,
for the amount in excess of that which could have been rightfully distributed if
such Person fails to perform the duties of loyalty,  due care and good faith and
fair dealing as imposed by this Agreement or the Act.

                                    ARTICLE 7

                             TRANSFERS OF INTERESTS

         7.1  General Provisions Regarding Transfers.

         (a)  Except  to the  extent  otherwise  required  by  law or  otherwise
directed  pursuant to the  affirmative  vote of the  Members as provided  for in
Section  3.2  hereof,  the  Company  need not  recognize  or give  effect to any
transfer,  in whole or in part, of a  Distributional  Interest  under any of the
following circumstances: (i) if such transfer will, in the opinion of counsel to
the Company,  result in a termination of certain  elections or tax treatments of
the Company for federal income tax purposes;  (ii) if such transfer will, in the
opinion of counsel to the Company,  result in the  Company's  failure to qualify
for,  or the  loss by the  Company  or any  Member  of,  an  exemption  from the
registration  requirements  of the federal or any  applicable  state  securities
laws;  (iii) if such transfer would otherwise result in adverse tax consequences
to the  Company  or the other  Members;  (iv) if such  transferee  is a "foreign
person" as that term is defined in the Foreign  Investment  in Real Property Tax
Act of 1980, as amended; or (v) if such transfer will, in the opinion of counsel
to the Company, result in a default under any loan agreement,  contract or other
agreement  to which the  Company or any of its  assets are bound,  unless if the
only default is due to not obtaining a valid consent, for which the Company will
then seek such consent.



<PAGE> 20


         (b)  Except as otherwise expressly  provided for in this Agreement,  no
Person  to whom  all or any  part  of a  Member's  Interest  in the  Company  is
transferred (by sale,  assignment or other transfer,  whether  voluntarily or by
operation of law) shall become a Substitute  Member  without  complying with the
other  requirements  set forth in this Article 7. Any Person who acquires all or
any part of a Member's  Interest in the Company without complying with the other
requirements set forth in this Article 7 shall obtain thereby only the rights of
an assignee or  transferee  as provided  for in this  Agreement.  Subject to the
satisfaction of the conditions set forth herein,  each Member hereby consents to
the  admission  of any  assignee  or  transferee  of a Member's  Interest in the
Company as a Substitute Member.

         (c)  No Person  shall be  admitted  as a Substitute  Member  under this
Agreement unless and until:

                  (1)      such  admission  has  been approved  by  the Members,
                           other than the  transferring  Member, as provided for
                           in Section 3.2 hereof;

                  (2)      a  duplicate  original  of a  written  instrument  of
                           assignment  or  transfer,  in form and  substance  as
                           reasonably  required  by the  Manager,  signed by the
                           assigning  Member  if  applicable,  and  accepted  in
                           writing by the assignee or  transferee,  is delivered
                           to the Manager;

                  (3)      the Company receives an opinion of counsel,  by legal
                           counsel  and  in  form  and of  substance  reasonably
                           satisfactory  to it,  to the  effect  that any of the
                           adverse  consequences,  if  applicable,  referred  to
                           Section  7.1(a)(i),  Section  7.1(a)(ii)  or  Section
                           7.1(a)(v)   will  not  in  fact   result   from  such
                           assignment or other  transfer,  or the Company waives
                           this requirement; and

                  (4)      the  prospective  new Member executes and delivers to
                           the Company a written  agreement,  in form reasonably
                           satisfactory  to the Manager,  pursuant to which said
                           Person  agrees  to  be  bound  by  and  confirms  the
                           agreements,  representations,   warranties,  and  any
                           power of attorney,  if applicable,  contained in this
                           Agreement.

         (d)  In the event an  assignment of any  portion  or all of a  Member's
Interest  in the  Company  is  made  or a  transfer  thereof  otherwise  occurs,
regardless  of whether the assignee or transferee  becomes a Substitute  Member,
then unless otherwise required by the Code:

                  (1)      the  effective  date of such  assignment  or transfer
                           shall  be  the  date  the   written   instrument   of
                           assignment  or transfer is  delivered  to the Company
                           or,  if  applicable,   such  other  date  as  may  be
                           specified in such written instrument as the effective
                           date thereof  provided  that such date is approved as
                           such by the Manager; and



<PAGE> 21


                  (2)      the Company,  the Manager and the other Members shall
                           be entitled to treat the  assignor or  transferor  of
                           the assigned or transferred  interest as the absolute
                           owner  thereof  in all  respects  and shall  incur no
                           liability for  allocations  of Profits and Losses and
                           Distributions  made in good faith to such assignor or
                           transferor until such time as the written  instrument
                           of  assignment or transfer has actually been received
                           and a reasonable  time has been  afforded the Manager
                           to  have  the  same  recorded  in  the  books  of the
                           Company.

         (e)  The cost of processing and perfecting an admission contemplated by
this  Section  7.1  (including  reasonable  attorneys'  fees  and  out-of-pocket
expenses  incurred by the Company) shall be borne by the party seeking admission
as a Member to the Company.

         (f)  Notwithstanding any of the provisions of Sections 7.2,7.3, 7.4 and
7.5  below to the  contrary,  if at any time  when  there is only one  remaining
Member  such  Member dies or becomes  legally  incompetent  or, in the case of a
Member who is a partnership,  limited liability company,  corporation,  trust or
other   entity,   such   entity   terminates,   the  legal   representative   or
successor-in-interest  of such terminated Member shall have the right, by filing
a  written   instrument  with  the  records  of  the  Company  so  stating,   to
automatically  become a  substituted  Member for the  deceased,  incompetent  or
terminated  Member  for  purposes  of  waiving  the right to have the  Company's
business wound up and the Company  terminated by reason of the  Dissociation  of
the  deceased,  incompetent  or  terminated  Member,  as provided for in Section
35-3(b) of the Act. In such  circumstances,  it shall not be necessary to comply
with  such of the  other  provisions  of this  Section  7.1 as the  Manager  may
reasonably determine to be unnecessary for purposes of such legal representative
or  successor-in-interest   becoming  a  Substitute  Member  for  the  deceased,
incompetent or terminated  Member,  but the Manager may require  compliance with
those  provisions,  and  such  other or  additional  procedures,  as  reasonably
determined to be necessary or appropriate to evidence the legal effectiveness of
such  transfer.  If the deceased or incompetent  Member was also the Manager,  a
replacement   Manager  may  be  designated  by  such  legal   representative  or
successor-in-interest  and an amendment  to the Articles  shall be filed by such
replacement Manager as required by the Act.

         (g)  Notwithstanding the other provisions of Section 7.1(b) and Section
7.1(c) of this  Agreement  to the  contrary,  a Member  shall  have the right to
transfer  his or her  Interest in the Company to a grantor  trust of which he or
she is and remains the trustee  (or a  co-trustee)  and sole income  beneficiary
during his or her lifetime,  retaining the full and unrestricted  power to amend
and revoke such trust agreement during his or her lifetime, provided the trustee
of said grantor trust complies with the provisions of Section 7.1(c)(2), Section
7.1(c)(4),  Section 7.1(d) and Section 7.1(e) of this  Agreement.  In such case,
the grantor trust shall automatically become a Substitute Member.



<PAGE> 22


         7.2  Involuntary  Transfers.  Except as  otherwise  provided in Section
7.1(f) hereof,  in the event (i) of the death or  incompetency  of an individual
Member,  or (ii) any Member shall be the subject of a  Bankruptcy,  the personal
representative  or  trustee  (or   successor-in-interest)  of  the  deceased  or
incompetent  Member or Bankrupt  Member  shall be an  assignee of such  Member's
Distributional Interest having the rights set forth in Section 7.5 and shall not
become a Substitute  Member unless and until the conditions set forth in Section
7.1 are satisfied; and any such Member's estate (or successor-in-interest) shall
be, and continue to be, liable for all of the obligations of such Member.

         7.3  Dissolution or Termination of Members.Except as otherwise provided
in Section 7.1(f) hereof,  in the event of the  dissolution or  termination,  as
applicable,  of a  Member  that is a  partnership,  limited  liability  company,
corporation,   trust  or  other  entity,  the  successor(s)-in-interest  to  the
dissolved or terminated Member shall, for the purposes of winding up the affairs
of the  dissolved or terminated  Member,  have the rights of an assignee of such
Member's  Interest in the  Company,  as  described in Section 7.5, and shall not
become a Substitute  Member unless and until the conditions set forth in Section
7.1 are satisfied.

         7.4  Transfers of Ownership Interests in Members.  For purposes of this
Article 7, any  transfer or  assignment  of any direct or indirect  ownership or
other  interests in a Member that (taking into account any prior such  transfers
or assignments)  results in such Member being  controlled by a Person or Persons
other  than the  Person  or  Persons  that  control  such  Member on the date of
becoming a Member shall be deemed an assignment of such Member's  Distributional
Interest and therefore subject to all of the restrictions and provisions of this
Article 7; however,  such transferor may seek consent for such transfer from the
Company and such consent shall not be unreasonably withheld.

         7.5  Status of Member  Transferee. Unless and until the  conditions  of
Section 7.1 hereof are satisfied, no Person who acquires all or any portion of a
Member's Interest in the Company shall become a Member of the Company,  but such
Person shall,  to the extent of the interest  acquired,  be entitled only to the
transferor  Member's rights, if any, in the Profits and Losses and Distributions
provided  for  with  respect  to the  transferor  Member's  Percentage  Interest
pursuant to this  Agreement,  subject to the  liabilities and obligations of the
transferor Member hereunder;  and such Person shall have no right to participate
in the  management  of the  business  and  affairs of the  Company  and shall be
disregarded in determining whether the approval, consent or any other action has
been given or taken by the Members.  Any such Member  Transferee  shall have the
same right, subject to the same limitations,  as the transferor Member had under
the provisions of this Article 7 to assign such  transferred  interest,  but any
such further assignee or transferee  thereof shall likewise have only the rights
set forth in this Section 7.5, shall be subject to the provisions of Section 7.1
hereof, and shall not become a Substitute Member of the Company unless and until
the conditions of Section 7.1 have been satisfied.



<PAGE> 23


         7.6  Transferor Not Released. Whether or not a transferee of a Member's
Distributional  Interest  becomes a Member,  the transferor  Member shall not be
released from  liability to the Company  under this  Agreement or the Act unless
otherwise  consented to or acquiesced in by the other Members as provided for in
Section 3.2 hereof.

         7.7  Unilateral Right to Purchase Ownership  Interest.  Notwithstanding
anything to the contrary  contained herein,  CDW Capital Corp., or its successor
or assign,  shall have the  unilateral  right to purchase all of an other Member
interest upon thirty (30) days prior written notice at price consistent with the
terms and conditions set forth of Exhibit E hereof.

                                    ARTICLE 8

                            DISSOCIATION OF A MEMBER

         8.1  Events of  Dissociation.  A Member  shall be dissociated  from the
Company upon the occurrence of any of the following events:

         (a)  The  Company's  having  notice  of the  Member's  express  will to
withdraw upon the date of notice or on a later date specified by the Member.

         (b)  The transfer of all of a Member's  Distributional  Interest, other
than a transfer  for  security  purposes or a court order  charging the Member's
Distributional Interest that has not been foreclosed.

         (c)  The Member's expulsion by unanimous  vote of the other Members  if
it is unlawful to carry on the Company's business with the Member.

         (d) On  application  by the  Company or another  Member,  the  Member's
expulsion by judicial  determination  because the Member (i) engaged in wrongful
conduct that adversely and materially affected the Company's  business,  or (ii)
willfully or  persistently  committed a material  breach of this  Agreement or a
duty owed the Company or the other Members under Section 15-3 of the Act.

         (e)  The  Member's  becoming  a  debtor  in  Bankruptcy;  executing  an
assignment for the benefit of creditors;  seeking, consenting to, or acquiescing
in the appointment of a trustee, receiver, or liquidator of the Member or of all
or substantially all of the Member's property; or failing,  within 90 days after
the  appointment,  to have  vacated  or stayed  the  appointment  of a  trustee,
receiver,  or  liquidator  of the  Member  of all  or  substantially  all of the
Member's  property  obtained without the Member's  consent or  acquiescence,  or
failing  within 90 days after the  expiration of a stay to have the  appointment
vacated.

         (f)  In the case of a Member who is an individual:


<PAGE> 24


                  (1)      The Member's death;

                  (2)      The appointment of a guardian or general  conservator
                           for the Member; or

                  (3)      A   judicial   determination   that  the  Member  has
                           otherwise become incapable of performing the Member's
                           duties under this Agreement.

         (g)  In the case of a Member that is a  trust or is acting as a  Member
by virtue of being a trustee  of a trust,   distribution  of the trust's  entire
rights to  receive  Distributions  from the  Company,  but not  merely by reason
of the substitution of a successor trustee.

         (h) In the case of a Member  that is an estate or is acting as a Member
by virtue of being a personal  representative of an estate,  distribution of the
estate's entire rights to receive Distributions from the Company, but not merely
the substitution of a successor personal representative.

         (i)  Termination  of the existence of a  Member if the Member is no  an
individual,  estate or trust other than a business trust.

         (j) In the  case of  First  Portland  Corporation  ("FPC"),  which is a
Member of the Company as set forth on Exhibit A:


                  (1)      FPC actions or  omissions  cause the Company to be in
                           breach  or  default   under  that  certain  Loan  and
                           Security Agreement (the "Loan Agreement") dated April
                           27,  1999 by and  between the Company and CDW Capital
                           Corp.   ("CDWCC")   or  any  future   agreements   or
                           amendments  thereto and such breach or default is not
                           cured within  fifteen (15) days after written  notice
                           to FPC;

                  (2)      FPC  is in  breach  or  default  under  that  certain
                           Servicing Agreement dated (the "Servicing Agreement")
                           April 27,  1999 by and between FPC and the Company or
                           any  amendments  thereto  and such  breach or default
                           results  in an  early  termination  of the  Servicing
                           Agreement;



<PAGE> 25


                  (3)      The  occurrence  of any one or more of the  following
                           without  the prior  written  consent of the  Company,
                           which consent shall not be unreasonably withheld: (A)
                           any  person  or  entity,   other  than  the  existing
                           shareholders  of FPC or a trustee or other  fiduciary
                           holding  securities under an employee benefit plan of
                           FPC, or a corporation owned directly or indirectly by
                           the  stockholders  of FPC in  substantially  the same
                           proportions  as  their  ownerships  of  stock in FPC,
                           becomes the beneficial owner, directly or indirectly,
                           of securities of FPC,  representing  more than 50% of
                           the combined  voting power of FPC's then  outstanding
                           securities; (B) the individuals who as of the date of
                           this Agreement  compose the Board of Directors of FPC
                           cease  for  any  reason  to   constitute  a  majority
                           thereof;  (C) the  stockholders  of FPC approve (i) a
                           plan  of  complete   liquidation   of  FPC,  (ii)  an
                           agreement  for  the  sale  or  disposition  of all or
                           substantially all of FPC's assets, or (iii) a merger,
                           consolidation,  or  reorganization  of  FPC  with  or
                           involving any other corporation, other than a merger,
                           consolidation, or reorganization that would result in
                           the voting securities of FPC outstanding  immediately
                           prior  thereto  continuing  to  represent  (either by
                           remaining  outstanding  or by  being  converted  into
                           voting  securities of the surviving  entity) at least
                           51% of  the  combined  voting  power  of  the  voting
                           securities   of  FPC  (or  such   surviving   entity)
                           outstanding    immediately    after   such    merger,
                           consolidation, or reorganization;  (D) failure by FPC
                           to file any tax returns; or




<PAGE> 26


                  (4)      No  earlier  than  one  year  after  the date of this
                           Agreement,  and at anytime  thereafter,  CDWCC  shall
                           have the right to dissociate FPC by purchasing  FPC's
                           entire Interest in the Company by delivering  written
                           notice to the  Manager  and FPC.  If CDWCC so elects,
                           the  closing  of such  purchase  shall  take place no
                           later  than  thirty  (30)  days from the date of said
                           notice, and the purchase price CDWCC shall pay to FPC
                           for FPC's  entire  Interest in the  Company  shall be
                           equal  to  FPC's  capital   account,   determined  in
                           accordance   with   generally   accepted   accounting
                           principles, as adjusted to record the Company's lease
                           portfolio and related  accounts at fair market value,
                           as  hereafter  defined.  The fair market value of the
                           lease  portfolio shall be determined in good faith by
                           CDWCC and FPC,  collectively,  by obtaining three (3)
                           independent  and bona  fide  offers  to  acquire  the
                           entire lease portfolio.  CDWCC may, entirely at their
                           option,  utilize  the  middle  value of the three (3)
                           offers  to  determine  the  purchase  price  of FPC's
                           proportionate interest or accept one of the bona fide
                           offers,  sell the  lease  portfolio  and  accordingly
                           adjust FPC's  capital  account to reflect the sale of
                           the lease  portfolio  and final  purchase  price.  If
                           CDWCC is the purchaser hereunder, simultaneously with
                           CDWCC's  delivery  of the  purchase  price to FPC for
                           FPC's  entire  Interest  in the  Company,  FPC  shall
                           deliver a duly executed assignment agreement in favor
                           of CDWCC which assigns the  portfolio of leases,  and
                           all rights and interests  related thereto,  to CDWCC,
                           and  FPC  and  CDWCC  shall   execute  an   Agreement
                           terminating the Servicing  Agreement as of such date;
                           however,  CDWCC  shall  have the right to extend  the
                           Servicing Agreement month to month, for up to six (6)
                           months  consistent  with Section 10 of the  Servicing
                           Agreement.


         (k)  In the case of CDWCC, which is a Member as set forth on Exhibit A,
CDWCC  breaches  or is in default  under the Loan Agreement.


         (l)  If a Member fails to contribute additional capital pursuant to the
terms of Section 2.3.


         8.2. Consequences of a Member's  Dissociation.  A Member's Dissociation
shall not cause  dissolution of the Company.  Upon a Member's  Dissociation  the
following shall apply:


         (a)  The  Dissociated  Member shall cease to be a Member. Any right the
Dissociated  Member  previously had to participate in the management and conduct
of the Company's business shall terminate,  including, but not limited to , that
Member's  right to determine any value or continuing  interest in the Portfolio,
except as otherwise  provided in Section 35-4 of the Act. The Dissociated Member
shall  have no right to be  provided  with  access  to the  Company's  books and
records with respect to any of the Company's business or affairs occurring after
the  date  of  the  Dissociation  except  insofar  as it  may  be  necessary  to
appropriately  address or dispose of matters  related to the period during which
such Person was a Member.


         (b)  The Dissociated  Member's fiduciary  duties shall terminate except
that the  Dissociated  Member's duty of loyalty and duty of care, as provided in
this Agreement and the Act,  shall  continue with regard to matters  arising and
events  occurring  before the  Dissociation as and to the extent provided for in
the Act.


         (c)  The  transferee  or  successor(s)-in-interest  to the  Dissociated
Member's Distributional  Interest, and any Dissociated Member who retains his or
her Distributional Interest, shall be a Member Transferee, and be subject to the
provisions of Section 7.5


<PAGE> 27


hereof,  unless,  in the case of a  transferee  or  successor-in-interest,  such
Person is accepted  as or deemed to be a  Substitute  Member as provided  for in
Article 7 hereof  or, if  Article 7 fails to so  provide  or the  provisions  of
Article 7 are  judicially  determined  to be invalid,  as provided by the Act. A
Member  Transferee  (including a Person who  withdraws  as a Member  pursuant to
Section  8.1(a)  hereof) shall be subject to all of the terms and  provisions of
this Agreement that pertain to a Member  Transferee's  Distributional  Interest,
including  the Company's  right to purchase,  or cause its designee to purchase,
such Distributional Interest as provided for in Section 8.2(d) hereof.

         (d)  The  Company  shall  have the  right  (but not the  obligation) to
purchase,  or cause its designee to purchase,  the Distributional  Interest of a
Dissociated  Member or Member  Transferee  as provided for in Exhibit E attached
hereto.

         (e)  The    Company   shall  have  an   obligation   to  purchase   the
Distributional Interest of a  Dissociated Member  or  Member  Transferee  unless
otherwise expressly so provided for in Exhibit F attached hereto.

         (f)  If the Dissociated Member's  Dissociation is wrongful, as provided
in Section 8.3 hereof,  such  Dissociated  Member shall be liable to the Company
and the other Members for damages caused by the Dissociation,  which shall be in
addition to any other  obligation of the  Dissociated  Member to the Company and
the other  Members.  If the Company  does not  dissolve and wind up its business
following a Member's wrongful Dissociation, damages sustained by the Company for
the wrongful Dissociation must be offset against Distributions otherwise due the
Dissociated Member after the Dissociation.

         8.3  Wrongful  Dissociation.  A Member's  Dissociation from the Company
shall be deemed to be wrongful  unless such  Dissociation is by reason of any of
the following:

         (a)  The  Member's  death or legal  disability  or physical  or  mental
inability to perform his or her duties under this Agreement;

         (b)  The transfer of a Member's Distributional Interest to a Person who
is a Member or who  thereafter  becomes an additional  or  substitute  Member in
compliance with the provisions of Article 7 hereof; or

         (c)  A Dissociation  pursuant to the provisions  of Section  8.1(g)  or
Section 8.1(h) hereof.


<PAGE> 28

                                    ARTICLE 9

                           DISSOLUTION AND LIQUIDATION


         9.1  Events of  Dissolution. The following  shall be events which shall
cause the  dissolution of the Company and,  unless  continued as provided for in
Section 9.2 hereof, the winding up of the Company's business:

         (a)  The  determination by  the Members  to  dissolve  and wind up  the
affairs of the Company,  as provided for in Section 3.2 hereof;

         (b)  An event that makes  it unlawful for all or  substantially all  of
the business  of the  Company  to be  continued,  except  to  the  extent  that 
any illegality can be and is cured  within 90 days after  notice to the  Company
of such event, in which case such cure shall be considered effective retroactive
to the date of the event;

         (c) On application by a Member or Dissociated  Member,  upon entry of a
judicial decree that

                  (i)      The  economic purpose of the  Company is likely to be
                           unreasonably frustrated;

                  (ii)     Another Member has engaged in conduct relating to the
                           Company's  business  that  makes  it  not  reasonably
                           practicable  to carry on the Company's  business with
                           that Member;

                  (iii)    It is not otherwise  reasonably  practicable to carry
                           on the  Company's  business  in  conformity  with the
                           Articles and this Agreement;

                  (iv)     The Company has failed to purchase  the  petitioner's
                           Distributional Interest as required by Section 8.2(c)
                           hereof or the Act; or

                  (v)      The Manager or Members in control of the Company have
                           acted,  are  acting,  or will act in a manner that is
                           illegal, oppressive or fraudulent with respect to the
                           petitioner.

         (d)  On application  by a Member  Transferee,  a judicial determination
that it is equitable to wind up the Company's business; or

         (e)  Administrative  action by the  Secretary  of State of  Illinois as
provided for under Section 35-23 of the Act except and to the extent provided in
connection with reinstatement following such action as provided for in the Act.



<PAGE> 29


         9.2  Continuation After  Dissolution. At any time after the dissolution
of the  Company  and before the winding up of its  business  is  completed,  the
Members,   including  a  Dissociated  Member  whose   Dissociation   caused  the
dissolution,  if applicable,  may waive the right to have the Company's business
wound up and the Company  terminated,  as provided for in Section 3.2 hereof. In
such  event,  the  Company  shall  resume  carrying  on its  business  as if the
dissolution  had never  occurred and any liability  incurred by the Company or a
Member after the dissolution and before the waiver shall be determined as if the
dissolution  had never  occurred  but the rights of a third  party  pursuant  to
Section  35-7(a)  of the  Act or  arising  out of  conduct  in  reliance  on the
dissolution  before the third party knew or received  notice of the waiver shall
not be adversely affected.

         9.3  Winding Up of Affairs. Except as otherwise provided in Section 9.2
hereof,  in the event of the  dissolution  of the Company  for any  reason,  the
Manager shall promptly  commence to wind up the affairs of the Company and shall
convert  all of the  Company's  assets to cash or cash  equivalents  within such
reasonable  period of time as may be  required to receive  fair value  therefor.
During the period of winding up the affairs and  business  of the  Company,  the
rights and  obligations  of the  Manager set forth  herein  with  respect to the
management of the Company shall continue.  The Manager retains the right to "run
out" the existing  Portfolio during any wind up period. In the event the Manager
ceases  or  fails  to act,  a  Member  who has not  wrongfully  Dissociated  may
participate  in  the  winding  up  of  the  Company's  business,  or  the  legal
representative of the last surviving Member may wind up the Company's  business.
On  application  of  any  Member,   Member's  legal   representative  or  Member
Transferee,  the court, for good cause shown, may order judicial  supervision of
the winding up. A Person  winding up the  Company's  business may  prosecute and
defend  actions and  proceedings,  whether  civil,  criminal or  administrative,
settle and close the Company's  business,  dispose of and transfer the Company's
property,  discharge the Company's liabilities,  distribute the Company's assets
as provided for herein, settle disputes by mediation or arbitration, and perform
other  necessary  acts.  The  Company  shall be bound by a  Person's  act  after
dissolution  that is appropriate for winding up the Company's  business or would
have bound the Company under Section 13-5 of the Act before  dissolution  if the
other party to the transaction did not have notice of the dissolution.  A Person
who, with knowledge of the dissolution,  subjects the Company to liability by an
act that is not  appropriate  for  winding up the  Company's  business  shall be
liable to the Company for any damage caused to the Company from such  liability.
The assets of the Company shall be applied or  distributed in liquidation in the
following  order of  priority:  (1) in payment of debts and  obligations  of the
Company owed to third party creditors  (including Members who are creditors) and
(2) to  Members in the manner  set forth in  Section  6.3  hereof.  All items of
income,  gain, loss, deduction and credit during the period of liquidation shall
be allocated among the Members in the same manner as before the dissolution.

         9.4  Accounting.  In the case of the dissolution and termination of the
Company, prior to any distributions to Members pursuant to Section 6.3, a proper
accounting  shall be made of the  Capital  Accounts  of the  Members  and Member
Transferees, and of each item of income, gain, loss, deduction and credit of the
Company  from  the  date  of  the  last  previous  accounting  to  the  date  of
dissolution.  The Manager shall provide a copy of such accounting to all Members
and Member Transferees.


<PAGE> 30


         9.5  No  Right  to Partition. Each  Member hereby  waives  any and  all
rights to partition  the interest of the Company in  the Property,  or any other
asset  of the Company,  or any  part thereof,  or otherwise  to divide  (whether
through  an  action  in equity or  through  some  other  means) the   beneficial
interest in any nominee holding title to any such assets.

         9.6  No Personal Liability for Return of Capital. The Manager shall not
be liable  personally  for the return or  repayment of all or any portion of the
capital of any Member,  or for the  repayment  of all or any portion of any loan
made by any Member to the Company,  it being expressly  understood that any such
return of capital or  repayment  of any such loan shall be made  solely from the
assets (which shall not include any right of  contribution  from the Manager) of
the Company.

         9.7  Articles  of   Dissolution.   When  all  debts,   liabilities  and
obligations of the Company have been paid and  discharged or adequate  provision
has been made  therefor  and all of the  remaining  property  and  assets of the
Company have been distributed to the Members,  Articles of Dissolution  shall be
filed by the Manager as required  under the Act,  whereupon the existence of the
Company shall terminate. Thereafter, the Manager and any remaining Members shall
be trustee for the Members and creditors of the terminated  Company and, in that
capacity,  shall have  authority to convey or  distribute  any Company  property
discovered after  termination and take any other action that may be necessary on
behalf of and in the name of the terminated Company.

                                   ARTICLE 10

                         BOOKS AND RECORDS; ACCOUNTING;
                         TAX ELECTIONS AND OTHER MATTERS

         10.1 Books and Records. Except to the extent otherwise acquiesced in by
the Members as provided for in Section 3.2 hereof,  the books and records of the
Company shall be maintained in accordance  with  generally  accepted  accounting
principles.  Within ninety (90) days after each respective  fiscal year end, the
Company  shall cause  audited  annual  financial  statements to be prepared by a
reputable  certified public  accounting firm, with delivery of a copy thereof to
each Member. These and all other records of the Company,  including  information
relating to the status of the Property and information  with respect to the sale
by the Manager or any  Affiliate of goods or services to the  Company,  shall be
kept  at the  principal  office  of the  Company  or at  such  other  reasonable
locations as determined by the Manager  provided that written notice of any such
other location,  and the books and records maintained at such other location, is
given to the Members. The books and records of the Company shall include but not
be limited to the following:



<PAGE> 31


         (a)  A list of the full name and the last known address of each  Member
setting forth the amount of cash each Member has contributed,  a description and
statement of the agreed value of the other  property or services each Member has
contributed  or has agreed to  contribute  in the future,  and the date on which
each became a Member.

         (b)  A copy of the Articles  and all  amendments  thereto, and executed
copies of any powers of attorney  pursuant to which the Articles,  any amendment
to or restatement of the Articles, or any application or certificate,  have been
executed.

         (c)  Copies of the  Company's  federal,  state and local  income tax or
information  returns and reports,  if any, for the three (3) most recent taxable
years.

         (d)  Copies  of  the  original  Agreement  and  all  amendments  to the
Agreement.

         (e)  A  binder  or  file  which  contains,  in chronological  or  other
reasonable  order,  a record of all actions  taken by the Members in the form of
voting at a  meeting,  written  consent or other  approval  or  acquiescence  as
provided for herein.

         (f)  Financial  statements of the Company for the three (3) most recent
fiscal years, if applicable.

Each Member,  and his or her agents and attorneys,  shall have a right of access
to the Company's books and records, from time to time and during normal business
hours at the  Company's  principal  place of business  or such other  reasonable
location as may be designated by the Manager,  for inspection  and copying.  The
Company  may impose a  reasonable  charge  for the  expenses,  including  labor,
associated with providing such inspection and copying,  except that upon written
request by a Member a copy of the Agreement,  and all amendments thereto,  shall
be provided  at the  expense of the  Company.  A former  Member,  and his or her
agents and  attorneys,  and the legal  representative  of a  deceased  Member or
Member  under a legal  disability,  shall  have the same  rights  as a Member to
access to the Company's books and records,  for proper  purposes,  pertaining to
the period during which such former Member was a Member.

         10.2 Company Funds; Bank Accounts; Investments.

         (a)  The funds of the Company shall not be commingled with the funds of
any other  Person and the Manager  shall not use, or permit any other  Person to
use, such funds in any manner except for the benefit of the Company.

         (b)  All funds of the Company not otherwise invested shall be deposited
in the name of the Company in one or more accounts  maintained in such financial
institutions as the Manager shall reasonably determine.



<PAGE> 32


         10.3 Section 754  Elections.  In the  event of a transfer of all or any
part of the interest of a Member permitted by this Agreement,  the Company, with
the approval of the Manager, may elect,  pursuant to Section 754 of the Code (or
any  corresponding  provision  of  succeeding  law),  to adjust the basis of the
Company  Property.  All costs  incurred by the  Company in making such  election
shall be borne  prorata by the  Members  benefitting  from such  election.  Each
Member  agrees to furnish the Company  with all  information  necessary  to give
effect to such election.

         10.4 Fiscal Year. The fiscal year of the Company shall be the  calendar
year.

                                   ARTICLE 11

                          CONSENTS, MEETINGS AND VOTING

         11.1 Consents.

         (a)  Any request for consent of the Members pursuant to this  Agreement
shall be made by delivery of a written  request to each Member whose  consent or
approval is requested.

         (b)  Each Member who  receives a request for consent or approval  shall
respond  by  delivery  of a written  consent,  approval  or  declination  to the
requesting  party  within  fifteen  (15) days of the delivery of the request for
consent or approval  unless another time period is specified in this  Agreement.
Failure to respond as  provided  in this  Section  11.1(b)  shall  constitute  a
consent or approval for all purposes of this Agreement.

         (c)  Any action which could otherwise be taken by vote of  the  Members
at a meeting  may be taken by the  Members without a  meeting  and by means of a
written  consent  to such  action  signed  by  those  Members  representing  the
Percentage  Interests  necessary  to take or approve  such  action at a meeting,
provided such written consent is filed with the records of the Company. Any such
consent may be executed in counterparts and each counterpart  shall constitute a
single consent of the Members.

         11.2 Meetings of Members.

         (a)  Meetings of Members shall be held at such location in Illinois, or
such  location  outside the state of Illinois as approved or consented to by the
Members as provided for in Section 3.2 hereof,  as provided in any proper Notice
of meeting.  A Notice of a meeting shall state,  with reasonable  particularity,
the  purposes  of the meeting and shall be sent to all Members not more than 30,
nor less than 10, days before the date scheduled for the meeting.  Attendance at
a meeting by a Member (in person or by proxy or by telephone)  shall  constitute
waiver of Notice of such meeting as well as a waiver of such  Member's  right to
contest to the  location of such  meeting,  if outside the state of Illinois and
not otherwise  approved as provided for in Section 3.2 hereof.  Waiver of Notice
of a meeting may also be given by written waiver by the Member.


<PAGE> 33


         (b)  Meetings shall be held only when called by the Manager or by those
Members possessing the requisite  percentage of the Percentage  Interests of the
Members,  as provided for in Section 3.2 hereof,  but in no event any less often
than one (i) time per year.

         (c)  The presence (in person or by proxy)at a meeting, for which proper
Notice has been given or waivers of Notice have been received,  of those Members
possessing a majority of the Percentage Interests shall constitute a quorum.

         (d)  Voting at any  meeting  at which a quorum is  present  shall be by
written  ballot  (including  proxies)  unless  otherwise  agreed by all  Members
present.  The Manager (or in his or her  absence,  the Member  selected by those
Members in attendance possessing a majority of the Percentage Interests of those
Members  in  attendance)  shall  record  all votes and  maintain  or cause to be
maintained with the Company records an accurate record of the voting results and
actions agreed upon at the meeting.

         (e)  All matters which may or are required to be submitted to a vote of
the Members shall be determined by the affirmative vote,  consent or approval of
those Members representing the Percentage Interests required therefor as set for
in Section 3.2 hereof.

         11.3 Dispute Resolution. The Members retain the right to adjudicate any
and all disputes in any court of competent jurisdiction subject to the governing
law  principles  contained  herein and further  whereas  venue shall lie in Cook
County, Illinois and/or in the Northern District of Illinois with respect to any
federal action.

                                   ARTICLE 12

                                   DEFINITIONS

         As used  in this  Agreement,  the  terms  with  their  initial  letters
capitalized,  shall,  unless the context otherwise  requires or unless otherwise
expressly provided herein, have the meanings specified below:

         "Act" means the Limited Liability Company Act of the state of Illinois.

         "Additional Member" means any Person, other than an Initial Member, who
by  contributing to the capital of the Company and by being approved as such, in
the manner herein provided, becomes a Member.



<PAGE> 34


         "Affiliate"  means any Person that directly or indirectly,  through one
or more intermediaries,  controls,  is controlled by, or is under common control
with any other Person, with "control" meaning the power, directly or indirectly,
to direct the management or policies of such Person, whether by the ownership of
voting securities, by contract or otherwise.

         "Agreement" or "Operating  Agreement" means this Operating Agreement as
initially  executed,  or as  amended  from  time to  time,  unless  the  context
otherwise requires.

         "Articles"  means the Articles of  Organization  of the Company and any
amendment to such Articles  filed in the Office of the Secretary of State of the
State of Illinois.

         "Bankruptcy"  of a Member means the  occurrence of any of the following
events:  (i) the filing by such  Person of a  voluntary  case or the  seeking of
relief  under  any  chapter  of  Title  11 of the  United  States  Code,  as now
constituted or hereafter amended  ("Bankruptcy  Code"),  (ii) the making by such
Person of a general  assignment  for the  benefit  of its  creditors,  (iii) the
admission in writing by such Person of the  inability to pay his or her debts as
they mature,  (iv) the filing by such Person of an  application  for, or consent
to, the  appointment  of any receiver or a permanent or interim  trustee of such
Person  or of all or any  portion  of his or her  property,  including,  without
limitation,  the appointment or authorization of a trustee,  receiver,  or agent
under  applicable  law or under a contract to take charge of his or her property
for the purposes of enforcing a lien against such property or for the purpose of
general administration of such property for the benefit of his or her creditors,
(v) the filing by such Person of a petition seeking a  reorganization  of his or
her financial  affairs or to take advantage of any  bankruptcy,  reorganization,
insolvency, readjustment of debt, dissolution, or liquidation law or statute, or
an answer  admitting the material  allegations  of a petition filed against such
Person in any proceeding under any such law or statute, (vi) an involuntary case
is commenced  against such Person by the filing of a petition  under any chapter
of the  Bankruptcy  Code and within  sixty  (60) days after  filing of such case
either the petition is not dismissed or an order for relief is entered  therein;
(vii) an order,  judgment,  or decree is  entered  appointing  a  receiver  or a
permanent  or interim  trustee of such Person or of all or any portion of his or
her property,  including, without limitation, the entry of an order, judgment or
decree appointing or authorizing a trustee, receiver, or agent to take charge of
the  property of such Person for the purpose of  enforcing a lien  against  such
property or for the purpose of general  administration  of such property for the
benefit of the  creditors  of such  Person,  and such order,  judgment or decree
shall continue unstayed and in effect for a period of sixty (60) days; or (viii)
an order,  judgment,  or decree is entered,  without the  approval or consent of
such  Person,   approving  or  authorizing   the   reorganization,   insolvency,
readjustment  of debt,  dissolution or liquidation of such Person under any such
law or statute,  and such  order,  judgment or shall  continue  unstayed  and in
effect for a period of sixty (60) days.

         "Book Value" means the present  value of cash flows  discounted  at the
inherent rate of the lease less the cost of ongoing maintenance of the lease.



<PAGE> 35


         "Capital Account" means the account established and maintained for each
Member  (and  Member  Transferee,  as  applicable)  on the books of the  Company
pursuant to Article 2 hereof.

         "Cash  Available for  Distribution"  means (i) all cash received by the
Company from sources including, but not limited to, (a) Company operations,  (b)
sales or other dispositions of Company Property and (c) financing or refinancing
proceeds,  condemnation awards, insurance proceeds, or proceeds derived from the
disposition  of other  Company  assets;  less (ii) all  out-of-pocket  costs and
expenses of the Company  incurred in connection  with such events,  and all debt
service on all third-party loans and reasonable  reserves to pay for anticipated
expenses  and  obligations  of the  Company  as  determined  in  the  reasonable
discretion  of the  Manager,  and  all  amounts  previously  distributed  to the
Members.

         "Capital  Contribution" means (i) the amount of cash contributed and/or
(ii) the fair market value of property  contributed.  Such Capital  Contribution
shall be  reflected  on Exhibit A as amended  from time to time as provided  for
herein.

         "Code" means the Internal Revenue Code of 1986, as amended.

         "Company  Property" or "the Property" means all property,  whether real
or personal,  tangible or  intangible,  now owned or  hereafter  acquired by the
Company.

         "Dissociation"  means,  with  respect  to a  Person  who  was a  Member
immediately preceding,  the occurrence of any of the events set forth in Section
8.1 of this  Agreement  pursuant to which such  Person  ceases to be a Member as
provided in this Agreement and by applicable law.

         "Dissociated  Interest"  means the interest of a Dissociated  Member in
the payments owing with respect to such Person's  Distributional Interest in the
Company as provided for in this Agreement and by applicable law.

         "Dissociated  Member"  means a Person  who has ceased to be a Member by
reason  of the  occurrence  of an  event of  Dissociation  as  provided  in this
Agreement and by applicable law.

         "Distributional   Interest"   means  all  of  a  Member's   (or  Member
Transferee's,  as applicable) interest in and right to receive the Distributions
to be made by the Company with  respect to the  Percentage  Interest  associated
therewith.



<PAGE> 36


         "Distribution"  means any money,  property or other  benefit,  from any
source, transferred by the Company to a Member in the capacity as a Member or to
a Member  Transferee,  but shall not  include any  payments  made to a Member on
account of any indemnity contained herein.

         "Event of  Dissociation" means the  occurrence of any of the events set
forth in Section  8.1 hereof  which give rise to the dissociation of a Member.

         "Initial  Member"  means each of the Persons  listed on Exhibit A as of
the time of the filing of the Articles  with the  Illinois  Secretary of State's
Office.

         "Interest  in the  Company"  means for each  Member  all of a  Member's
right,  title and  interest in and to the  Company  and its  assets,  including,
without  limitation,  such  Member's  Capital  Account,  the  right  to  receive
Distributions,  such Member's allocable share of Company Profits and Losses, and
such  Member's  right to manage  the  Company  as  provided  for  herein  and by
applicable law.

         "Invested Capital" means, with respect to any Member, the amount of the
Capital  Contributions made by such Member to the Company as provided in Article
2 hereof less  Distributions made to such Member pursuant to Article 6 hereof in
payment of all or any  portion of the  previously  existing  amount of  Invested
Capital,  but not less than zero. In the case of a Member Transferee,  such term
shall mean the transferor  Member's  Invested Capital  immediately prior to such
transfer,  less Distributions made to such Member Transferee  subsequent to such
transfer in payment of all or any portion of such previously  existing  Invested
Capital.

         "Manager"  means one or more  managers as  appointed  in or pursuant to
Article 3 hereof.  References to the Manager in the singular or as him, her, it,
itself or other like references  shall also,  where the context so requires,  be
deemed to include the plural or the neuter,  masculine or feminine reference, as
the case may be.

         "Market  Value" means the bona fide fair market value of the  portfolio
of leases which an unrelated third party would pay the Company in a lump sum and
on a non-recourse basis for the Company's entire portfolio of leases.

         "Member  Transferee" means a Person to whom the interest of a Member in
Profits and Losses and Distributions has been transferred but who has not become
an  additional  or  substitute  Member  pursuant  to the  provisions  hereof and
applicable law.

         "Members"  means those  Persons  designated as Members on Exhibit A and
each Person who may become an additional or  substitute  Member  pursuant to the
provisions hereof and applicable law.



<PAGE> 37


         "Notice" means a written statement  containing the information required
by this  Agreement  to be  communicated  to a Person and sent to such  Person in
accordance with Section 13.9.

         "Percentage Interest" means for each Member (and Member Transferee,  as
applicable),  the percentage set forth opposite such Member's name on Exhibit A,
as the same may be  adjusted  from time to time  pursuant  to  Article 2 hereof,
which  shall  be  represent  the pro rata  share of  Profits  and  Losses  to be
allocated,  and Distributions to be made, to such Person as provided for in this
Agreement or otherwise by applicable law.

         "Person" means any  individual,  company,  limited  liability  company,
corporation, unincorporated association, partnership, trust or other entity.

         "Profits" and "Losses" mean the net profits or losses of the Company as
determined by the Company's  accountants  in accordance  with federal income tax
accounting principles as of the close of each fiscal year of the Company.

         "Substitute  Member"  means  any  Person  to  whom  the  Distributional
Interest of a Member has been  transferred  and who is approved as such,  in the
manner herein provided, and thereby becomes a Member.

         "Treasury   Regulations"  means  the  federal  income  tax  regulations
promulgated under the Code, as such regulations may be amended from time to time
(including corresponding provisions of succeeding regulations).

                                   ARTICLE 13

                               GENERAL PROVISIONS

         13.1 Burden and Benefit. Subject to the provisions of Article 7 hereof,
the covenants and agreements contained herein shall be binding upon and inure to
the benefit of the heirs, executors,  administrators,  successors and assigns of
the respective  parties hereto.  Any Person acquiring or claiming an interest in
the  Company,  in any  manner  whatsoever,  shall be subject to and bound by all
terms,  conditions and obligations hereof to which such Person's  predecessor in
interest  was  subject or bound,  without  regard to  whether  such a Person has
executed a counterpart  hereof or any other  document  contemplated  hereby.  No
Person,  including  the legal  representatives,  heirs or legatees of a deceased
Member, shall have any rights or obligations greater than those set forth herein
and no Person  shall  acquire  an  Interest  in the  Company  or become a Member
thereof except as permitted hereby.



<PAGE> 38


         13.2 Applicable Law. This Agreement shall be construed and enforce  in
accordance with the laws of the State of Illinois,  without giving effect to the
principles of conflicts of law thereof.

         13.3 Counterparts.   This    Agreement  may  be   executed  in  several
counterparts,  each of which shall be deemed to be an original  and all of which
together  shall  constitute  one  agreement   binding  on  all  parties  hereto,
notwithstanding that all the parties shall not have signed the same counterpart,
and the  original of this  Agreement  shall be a  counterpart  signed by all the
Members.

         13.4 Separability of Provisions. Each provision of this Agreement shall
be  considered  separable  and if for any  reason  any  provision  which  is not
essential  to the  effectuation  of the  basic  purposes  of  the  Agreement  is
determined  to be invalid  and  contrary to any  existing  or future  law,  such
invalidity  shall not impair the operation of or affect those provisions of this
Agreement which are valid.

         13.5 Entire  Agreement.  This  Agreement,  together with  schedules and
exhibits attached hereto and any other documents executed concurrently herewith,
sets forth all (and is intended by all parties to be an  integration  of all) of
the  promises,  agreements  and  understandings  among the  parties  hereto with
respect to the  Company,  the Company  business and the property of the Company,
and there are no  promises,  agreements,  or  understandings,  oral or  written,
express or implied, among them other than as set forth or incorporated herein.

         13.6 Additional  Requirements.  Each  Member  agrees to do all acts and
things to make, execute and deliver such written instruments as may from time to
time be reasonably required by the Manager to carry out the terms and provisions
hereof,  including,  but not limited to, any assignments or amendments hereto as
may be required by any lender providing financing.

         13.7 Creditors.  None  of the provisions of this Agreement shall be for
the  benefit of or  enforceable  by any of the  creditors  of the Company or the
Members.

         13.8 Gender and Captions.  Wherever the context so requires, the use of
the singular  number shall be deemed to include the plural and vice versa.  Each
gender  shall be deemed to include any other  gender,  and each shall  include a
Person  wherever  the context so  requires.  The  captions  and  headings of the
various Articles and Sections of this Agreement are intended only as a matter of
reference and convenience and in no way define,  limit or prescribe the scope or
intent of this Agreement or any Article or Section.

         13.9 Notice. All  notices required  or permitted  to be  given shall be
sufficient if and when given in the following manner:



<PAGE> 39


If to the Company: to the attention of the Manager, at the address or fax number
of the principal office of the Company

If to a Member:  at the  address  or fax number of the  Member as  indicated  on
Exhibit A, as amended  from time to time or to such other  address or fax number
as may be specified in a written  notice as conforming  hereto.  A notice may be
given by personal delivery, by certified U.S. Mail, return receipt requested, or
by fax the receipt of which is confirmed by printed report acknowledging receipt
at the  receiving  fax  machine.  A notice given by personal  delivery  shall be
deemed  given when  delivered.  A notice  given by certified U. S. mail shall be
deemed given on the third day following  deposit with the sending post office. A
notice  given by fax shall be deemed  given as of the date and time shown on the
delivery confirmation report.

         13.10 Amendments.  Except as otherwise  provided herein, any amendments
hereto  shall  require  the written  consent of the  Members as provided  for in
Section 3.2 hereof.

         13.11  Jurisdiction;  Prevailing  Party  Expenses.  Each  party  hereto
consents  and  submits  to (i) the  jurisdiction  of the  courts of the state of
Illinois and of the courts of the United States for a judicial  district  within
the  territorial  limits  of the  state of  Illinois  for all  purposes  of this
Agreement and any  ancillary  document to which it is a party and (ii) the venue
of any action or proceeding  arising out of or relating to this Agreement  being
Cook County,  Illinois or, if such  proceeding  cannot be lawfully  held in such
location,  as near thereto as applicable law permits.  The  prevailing  party or
parties in any such action or  proceeding  arising  shall be  reimbursed  by the
party or parties who do not prevail for the  reasonable  fees and costs of their
attorney,  accountants and experts and for the costs of such proceeding.  In the
event that two or more parties are deemed liable for a specific  amount  payable
or  reimbursable  under this Section  13.11,  such parties  shall be jointly and
severally liable.

         13.12  Members'    Investment   Representations.   Each  Member  hereby
represents  that, with respect to his or her interest in the Company:  (i) he or
she is or has acquired such interest for purposes of investment only, for his or
her own account (or a trust account if such Member is a trustee), and not with a
view to resell or  distribute  the same or any part  thereof,  and (ii) no other
Person has any  interest in such  interest or in the rights of such Member under
this Agreement other than a spouse who may have rights as provided by applicable
law. Each Member also represents to the Company and the other Members that he or
she has the business and financial knowledge and experience necessary to acquire
an interest in the Company on the terms  contemplated  herein and that he or she
has the  ability  to bear the risks of such  investment  (including  the risk of
sustaining a complete  loss of all its capital  contributions)  without the need
for the investor  protections  provided by the registration  requirements of the
Securities Act of 1933, as amended.


<PAGE> 40


         13.13 Set-off.  In the event any Member owes any amount to the Company,
by reason of a breach of such Member's obligations  hereunder or otherwise,  the
Company  may  set-off  and deduct the amount so owing from such  Member from any
Distributions   otherwise  required  to  be  made  to  such  Member  (or  Member
Transferee, as applicable).

         13.14  Company  Deemed a Party to this  Agreement.  All Members and the
Manager  hereby  intend and agree that the Company shall be deemed to be a party
to this  Agreement  and bound by the terms hereof.  The Manager  shall  promptly
execute, place on file with this Agreement and maintain with the Company's books
and records a written  acknowledgment  of the  provisions of this Section 13.14,
evidencing the Company's becoming a party hereto and being bound hereby, but the
failure to do so shall not be deemed to be a release,  waiver or other act which
results in the Company's not being deemed to be a party hereto or bound hereby.

         IN WITNESS WHEREOF, the parties hereto have agreed to the terms of this
Agreement as of the day and date first written above.

CDW CAPITAL CORP.                           FIRST PORTLAND CORPORATION


By: ___________________________             By: ___________________________
Name: ________________________              Name: ________________________
Its: ___________________________            Its: ___________________________


<PAGE> 41



                                    EXHIBIT A

                      MEMBERS, INTERESTS AND CONTRIBUTIONS

                                                   Percentage       Capital
Member                                             Interest         Contribution


Name              CDW Capital Corp.                50%              $100,000.00
Street            200 North Milwaukee Avenue
City              Vernon Hills
State, ZIP        Illinois 60061
FEIN              36-4272428
Telephone #       800-800-4239
Fax #             847-465-3838


Name              First Portland Corporation       50%              $100,000.00
Street            7145 South West Varns Street
City              Portland
State, ZIP        Oregon 97223
FEIN              93-0870892
Telephone #       800-247-3722
Fax #             503-620-7677


















                                       A-1


<PAGE> 42


                                    EXHIBIT B

                        ALLOCATIONS OF PROFITS AND LOSSES

Profits and Losses  shall be  allocated  prorata  among the Members  (and Member
Transferees,  as  applicable)  in  proportion  to  their  respective  Percentage
Interests.



































                                       B-1



<PAGE> 43


                                    EXHIBIT C

                             REGULATORY ALLOCATIONS

As provided in Section 5.4 of the  Agreement,  the  following  provisions  shall
apply and take precedence  over any other  provisions in the Agreement if and to
the  extent   reasonably   deemed  necessary  by  the  Manager  to  satisfy  the
requirements of the Code and applicable Treasury Regulations:

         (a) Minimum Gain Chargeback. If there is a net decrease in Minimum Gain
(as  defined  below)  for  a  Company  taxable  year,  each  Member  (or  Member
Transferee,  as applicable)  shall be allocated,  before any other allocation of
Company  items for such  taxable  year,  items of gross income and gain for such
year (and,  if necessary,  for  subsequent  years) in proportion  to, and to the
extent of, the amount of such Person's share of the net decrease in Minimum Gain
during such year,  as required by and in  accordance  with  Treasury  Regulation
Sections 1.704-2(f)(1) and 1.704-2(i)(4).  The income allocated pursuant to this
paragraph in any taxable year shall consist first of gains  recognized  from the
disposition of property  subject to one or more  nonrecourse  liabilities of the
Company, and any remainder shall consist of a pro rata portion of other items of
income  or  gain of the  Company.  The  allocation  otherwise  required  by this
paragraph  shall  not  apply to a Member  to the  extent  provided  in  Treasury
Regulation Sections 1.704-2(f)(2) through (5).

         (b)  Qualified  Income  Offset.  If a Person  unexpectedly  receives an
adjustment,  allocation or distribution described in Treasury Regulation Section
1.704-l(b)(2)(ii)(d)(4),  (5) or (6) that causes or increases an excess  deficit
Capital  Account  balance with respect to such  Person,  items of Company  gross
income and gain shall be specifically  allocated to such Person in an amount and
manner  sufficient to eliminate such excess deficit  Capital  Account balance as
quickly as possible.

         (c) Gross Income Allocation. If at the end of any Company taxable year,
a Person has an excess deficit  Capital  Account  balance,  such Person shall be
specially  allocated  items of  Company  income or gain in an amount  and manner
sufficient to eliminate such excess deficit  Capital  Account balance as quickly
as possible.

         (d) Nonrecourse Deductions.  Any deductions attributable to partnership
nonrecourse  liabilities (as determined  pursuant to Treasury Regulation Section
1.704-2(c))  of the Company  shall be  allocated  among the Members  (and Member
Transferees, as applicable) in accordance with their Percentage Interests.


                                       C-1


<PAGE> 44


         (e)  Definitions Regarding Regulatory Allocations.

                  (1) "Minimum  Gain" shall have the meaning  given such term in
         Treasury  Regulation Section  1.704-2(d),  and shall generally mean the
         amount by which the  nonrecourse  liabilities  secured by any assets of
         the Company exceed the adjusted tax basis of such assets as of the date
         of  determination.  A  Person's  share  of  Minimum  Gain  (and any net
         decrease  thereof) at any time shall be determined  in accordance  with
         Treasury Regulation Section 1.704-2(g).

                  (2) The "excess deficit Capital Account balance" of any Person
         shall be the  Capital  Account  balance  of such  Person,  adjusted  as
         provided in the immediately  following sentence, to the extent, if any,
         that such  balance is a deficit  (after  adjustment).  For  purposes of
         determining  the  existence  and  amount of an excess  deficit  Capital
         Account  balance,  the  Capital  Account  balance of a Person  shall be
         adjusted  by: (i)  crediting  thereto  (A) that  portion of any deficit
         Capital  Account  balance that such Person is required to restore under
         the terms of this Agreement,  and (B) the amount of such Person's share
         of Minimum Gain,  including any "partner nonrecourse debt minimum gain"
         (as  defined  in  Treasury  Regulation  Section  1.704-2(i));  and (ii)
         charging  thereto the items  described in Treasury  Regulation  Section
         1.704-1(b)(2)(ii)(d)(4),  (5) and (6) that  apply to such  Person.  The
         existence and amount of any excess deficit  Capital  Account balance at
         the end of any year shall be  determined  before any other  allocations
         provided for in this Exhibit C for such year have been made.

         (f)  Nonrecourse   Debt.  Any  item  of  Company  Loss,   deduction  or
expenditures  described in Code Section  705(a)(2)(B)  that is attributable to a
partner   nonrecourse   debt  (as   defined  in  Treasury   Regulation   Section
1.704-2(b)(4))  of a Person shall be  allocated  to those  Persons that bear the
economic risk of loss for such partner  nonrecourse debt, and among such Persons
in accordance with the ratios in which they share such economic risk, determined
in accordance with Treasury  Regulation  Section  1.704-2(i).  If there is a net
decrease for a Company taxable year in any partner nonrecourse debt minimum gain
of the  Company,  each  Person  with a share of such  partner  nonrecourse  debt
minimum gain as of the beginning of such year shall be allocated  items of gross
income and gain in the manner and to the extent provided in Treasury  Regulation
Section 1.704-2(i)(4).

         (g)  Interpretation.  The  foregoing  provisions  of this Exhibit C are
intended to comply with  Treasury  Regulation  Sections  1.704-1 and 1.704-2 and
shall be interpreted  consistently  with this intention.  Any terms used in such
provisions  that are not  specifically  defined in this Agreement shall have the
meaning, if any, given such terms in the Regulations cited above.




                                       C-2


<PAGE> 45


         (h)  Curative  Allocations. If any  allocation of gain,  income,  loss,
expense or any other item is made  pursuant to this  Exhibit C (the  "Regulatory
Allocations") with respect to one or more Persons (the "Deficit Persons"),  then
the Regulatory Allocations shall be taken into account in allocating Profits and
Losses and other items of income,  gain,  loss and  deduction  among the Persons
such that,  to the extent  possible  (taking into account the  provisions of the
applicable Treasury Regulations),  the net amount of such allocations of Profits
and Losses and other items, and the Regulatory Allocations, to each Person shall
be equal to the net amount that would have been allocated to each such Person if
the Regulatory Allocations had not been made.


































                                       C-3


<PAGE> 46


                                    EXHIBIT D

                                  DISTRIBUTIONS

To the extent  necessary to comply with any applicable  requirements of the Code
and Treasury  Regulations,  Cash Available for Distribution shall be distributed
first to those Persons having positive balances in their Capital Accounts (after
giving  effect  to  allocations  of  Profits  and  Losses  as  provided  in this
Agreement) in proportion to and to the extent of such positive balances.

All  other  Distributions  shall be made  prorata  to the  Members  (and  Member
Transferees,  as  applicable)  in  proportion  to  their  respective  Percentage
Interests as of the record date of such Distributions.





























                                       D-1


<PAGE> 47


                                    EXHIBIT E

                  CALL RIGHTS OF THE COMPANY UPON DISSOCIATION

In the event  the  Company  becomes  entitled  to  purchase  the  Distributional
Interest of a Dissociated Member or Member Transferee pursuant to the provisions
of  Section 8 of this  Agreement,  the price to be paid for such  Distributional
Interest  shall be the  greater  of (i) the  amount of the  Member  Transferee's
Capital Account as of the date of Dissociation or (ii) the  Transferee's  actual
or pro-forma  capital account  calculation as described and set forth in Section
8.1(j)(4).  The amount so determined as above provided shall be herein  referred
to as the "Purchase Price."

The Purchase  Price shall be paid at such time, in full or in  installments,  as
the Company and the Member Transferee shall, each acting in good faith, mutually
agree  within a  reasonable  period of time  after the  Purchase  Price has been
determined, not to exceed fully amortizable quarterly payments not to exceed two
(2) years in total from the date of the Dissociation  unless otherwise  mutually
agreed.

Any amount of the Purchase Price that is paid in installments shall be evidenced
by the promissory  note of the Company which shall bear interest at such rate as
is mutually agreed between the Member Transferee and the Company, each acting in
good faith,  or if the parties cannot agree on such interest  rate,  then at the
current  prime rate being  charged by the Company's  commercial  lender,  or, if
none, then by such commercial banking  institution as the Company may reasonably
designate.  Such promissory note shall be  subordinated,  without  affecting any
payments due thereon,  to (i) any  indebtedness  of the Company then existing to
the  Company's  commercial  lender if a lender other than a Member if and to the
extent that such  subordination  is required to prevent such  commercial  lender
from calling due such indebtedness, if entitled to do so, under the terms of any
applicable loan documentation, and (ii) any refinancing of any such indebtedness
referred  to in (i) above  undertaken  by the  Company in good faith and without
unduly  causing the  deferral of payment of the unpaid  balance of the  Purchase
Price owing to the Member Transferee.









                                       E-1


<PAGE> 48


                                    EXHIBIT F

                           FAIR VALUE AND PAYMENT FOR 

                 A DISSOCIATED MEMBER'S DISTRIBUTIONAL INTEREST


In the case of a Dissociated Member who has withdrawn pursuant to Section 8.1 of
this Agreement, if such Person has indicated clearly and unequivocally in his or
her notice of withdrawal that he or she elects to have the Company  purchase his
or her Distributional  Interest as provided for in this Exhibit F, the following
shall apply.

The price to be paid for such  Distributional  Interest  shall be the greater of
(i) the amount of the  Dissociated  Member's  Capital  Account as of the date of
Dissociation  or (ii) the  Dissociated  Member's  actual  or  pro-forma  capital
account calculation as described and set forth in Section 8.1(j)(4).  The amount
so determined  as above  provided  shall be herein  referred to as the "Purchase
Price."

The Purchase  Price shall be paid at such time, in full or in  installments,  as
the  Company  and the  Dissociated  Member  shall,  each  acting in good  faith,
mutually  agree within a reasonable  period of time after the Purchase Price has
been  determined,  not to exceed  fully  amortizable  quarterly  payments not to
exceed two (2) years in total from the date of the Dissociation unless otherwise
mutually agreed.

Any amount of the Purchase Price that is paid in installments shall be evidenced
by the promissory  note of the Company which shall bear interest at such rate as
is mutually agreed between the Dissociated  Member and the Company,  each acting
in good faith, or if the parties cannot agree on such interest rate, then at the
current  prime rate being  charged by the Company's  commercial  lender,  or, if
none, then by such commercial banking  institution as the Company may reasonably
designate.  Such promissory note shall be  subordinated,  without  affecting any
payments due thereon,  to (i) any  indebtedness  of the Company then existing to
the Company's  commercial lender if and to the extent that such subordination is
required to prevent such commercial  lender if a lender other than a Member from
calling due such  indebtedness,  if  entitled  to do so,  under the terms of any
applicable loan documentation, and (ii) any refinancing of any such indebtedness
referred  to in (i) above  undertaken  by the  Company in good faith and without
unduly  causing the  deferral of payment of the unpaid  balance of the  Purchase
Price owing to the Dissociated Member.


                                       F-1



<PAGE> 1


                                EXHIBIT 10 (ww)

                      LOAN AND SECURITY AGREEMENT BETWEEN
                             CDW CAPITAL CORP. AND
                              CDW LEASING, L.L.P.

                           LOAN AND SECURITY AGREEMENT

         THIS LOAN AND SECURITY  AGREEMENT (this  "Agreement"),  made as of this
27th  day of  April,  1999,  by and  between  CDW  CAPITAL  CORP.,  an  Illinois
corporation  ("CDWCC"),  with its  principal  place  of  business  at 200  North
Milwaukee Avenue, Vernon Hills, Illinois 60061 and CDW LEASING, LLC, an Illinois
limited liability company ("Borrower"),  with its principal place of business at
200 North Milwaukee Avenue, Vernon Hills, Illinois 60061.

         WHEREAS,  Borrower  has  requested,  and CDWCC has  agreed to provide a
secured revolving credit facility to Borrower in the aggregate  principal amount
not to exceed the sum of Ten Million and No/100  Dollars  ($10,000,000.00)  (the
"Loan") to be made in one or more Advances (as hereinafter defined); and

         WHEREAS,  the purpose of the Loan is to enable  Borrower to finance the
purchase  of certain  equipment  and enter into  leases  with end users for such
equipment; and

         WHEREAS,  CDWCC is  prepared to make such Loan on the terms and subject
to the conditions set forth in this Agreement.

         NOW,  THEREFORE,  in  consideration  of the mutual  promises  set forth
herein, and for other good and valuable consideration, the receipt, adequacy and
sufficiency of which are hereby acknowledged, the parties agree as follows:

1.       DEFINITIONS AND TERMS; INCORPORATION

         1.1 The following  words,  terms and/or phrases shall have the meanings
set forth  thereafter  and such meanings shall be applicable to the singular and
plural form thereof,  giving effect to the  numerical  difference;  whenever the
context  so  requires,  the use of "it" in  reference  to  Borrower  shall  mean
Borrower as identified at the beginning of this Agreement;

                  A. "Advance":   means  an  advance,  in  minimum  amounts   of
$25,000.00.

                  B. "Book Value":  means the remaining gross  investment in the
Eligible Leases less unearned income plus the present value of any residual.

                  C. "Borrower's  Liabilities":  all obligations and liabilities
of  Borrower to CDWCC  (including  without  limitation  all debts,  claims,  and
indebtedness)  whether  primary,   secondary,   direct,  contingent,   fixed  or
otherwise,  heretofore,  now and/or from time to time  hereafter  owing,  due or
payable,  however evidenced,  created,  incurred,  acquired or owing and however
arising,  whether under this  Agreement or the "Other  Agreements"  (hereinafter
defined) or operation of law or otherwise.



<PAGE> 2


                  D. "Charges":  all national,  federal,  state,  county,  city,
municipal and/or other governmental (or any instrumentality,  division,  agency,
body or department thereof) taxes, levies,  assessments,  charges, liens, claims
or  encumbrances  upon  and/or  relating  to the  "Collateral"  (as  hereinafter
defined),  Borrower's  Liabilities,  Borrower's  business,  Borrower's ownership
and/or use of any of its assets, and/or Borrower's income and/or gross receipts.

                  E. "Eligible  Leases":  all leases,  instruments and documents
which have been approved by Borrower consistent with all credit,  management and
administrative policies relating thereto.

                  F. "Indebtedness":  (i) indebtedness for borrowed money or for
the deferred purchase price of property or services,  (ii) obligations as lessee
under leases which shall have been or should be, in  accordance  with  generally
accepted accounting  principles,  recorded as capital leases,  (iii) obligations
under direct or indirect  guaranties in respect of, and obligations  (contingent
or  otherwise)  to purchase  or  otherwise  acquire,  or  otherwise  to assure a
creditor  against loss in respect of,  indebtedness  or obligations of others of
the kinds  referred  to in clauses (i) or (ii) above,  and (iv)  liabilities  in
respect of  unfunded  vested  benefits  under  plans  covered by Title IV of the
Employee  Retirement Income Security Act of 1974, as the same may be amended and
in effect from time to time.

                  G. "Obligor":  any Person  (as  hereinafter  defined)  who  is
and/or may  become  obligated  to  Borrower  under or on  account  of  "Eligible
Leases".

                  H. "Other  Agreements":   all  agreements,   instruments   and
documents,  including without limitation guaranties,  mortgages, deeds of trust,
notes, pledges, powers of attorney, consents,  assignments,  contracts, notices,
security  agreements,   leases,  financing  statements  and  all  other  written
materials heretofore,  now and/or from time to time hereafter executed by and/or
on behalf of Borrower and delivered to CDWCC.

                  I. "Persons":    any    individual,    sole    proprietorship,
partnership,  joint venture, trust,  unincorporated  organization,  association,
corporation,   institution,  entity,  party  or  government  (whether  national,
federal,  state,  county,  city,  municipal  or  otherwise -  including  without
limitation, any instrumentality, division, agency, body or department thereof.)

                  J. "Subordinated  Indebtedness":  all indebtedness of Borrower
to its members, which indebtedness has been and remains subordinated in right of
payment to the prior payment in full of the principal of and interest on any and
all  indebtedness  of Borrower  to CDWCC,  whether  now  existing  or  hereafter
arising.



<PAGE> 3


                  K. "Total  Debt":  as of any time the same is to be determined
the  aggregate of all  liabilities,  reserves and any other items which would be
listed  as a  liability  on a  balance  sheet of  Borrower  in  accordance  with
generally accepted accounting principles  consistently applied, and in any event
including all indebtedness or liabilities of any other Person which Borrower may
guaranty or otherwise  be  responsible  or liable for (other than the  liability
arising out of the endorsement for commercial paper for deposit or collection in
the ordinary course of business),  all indebtedness  and liabilities  secured by
any lien or any security interest on any property or assets of Borrower, whether
or not the same would be  classified  as a  liability  on a balance  sheet,  the
liability of Borrower in respect of banker's  acceptance  and the aggregate over
the remaining unexpired term of all leases which should have been or must be, in
accordance with generally accepted  accounting  principles,  recorded as capital
leases in respect of which Borrower is liable as lessee.

         1.2 Except as  otherwise  defined  in  this  Agreement  or by the Other
Agreements,  all words,  terms and/or  phrases used herein and therein  shall be
defined by the applicable definition therefor (if any) in the Uniform Commercial
Code of the State of Illinois.

         1.3 The Recitals set forth above and the Exhibits  attached  hereto are
true and correct and are  incorporated  into this Agreement by this reference as
if they were fully set forth herein.

2.       LOANS

         2.1 Note. The Loan made by CDWCC to Borrower pursuant to this Agreement
shall be  evidenced  by a  revolving  line of  credit  note  (which  note may be
modified,  renewed  and/or  extended),  substantially  in the form of  Exhibit A
attached  hereto,  or other  instruments  issued or made by  Borrower  to CDWCC.
Except as  otherwise  provided in this  Agreement  or in any notes  executed and
delivered by Borrower to CDWCC in connection herewith,  the principal portion of
Borrower's  Liabilities  shall be payable by Borrower  to CDWCC on the  maturity
date(s)  described  in any such  note(s) (as the same may be amended or renewed)
and  all  costs,  fees  and  expenses  payable  hereunder  or  under  the  Other
Agreements,  shall be payable by Borrower to CDWCC on demand,  in either case at
CDWCC's  principal  place of business or such other place as CDWCC shall specify
in writing to Borrower.

         2.2 Single Obligation.  All of Borrower's  Liabilities shall constitute
one loan secured by CDWCC's security interest in the Collateral and by all other
security interests,  liens, claims and encumbrances heretofore,  now and/or from
time to time hereafter granted by Borrower to CDWCC.

         2.3 Continuing Warranty and  Representation.  The Loan made by CDWCC to
Borrower  pursuant to this Agreement or the Other Agreements shall constitute an
automatic  warranty and  representation by Borrower to CDWCC that there does not
then  exist an "Event  of  Default"  (as  hereinafter  defined)  or any event or
condition which with notice,  lapse of time and/or the making of such loan would
constitute an Event of Default.



<PAGE> 4


         2.4 Term of Agreement.  This Agreement  shall be in effect until all of
Borrower's  Liabilities  have been paid in full and any and all  commitments  of
CDWCC to make loans have terminated.

         2.5 Borrowing Base Certificate.  Provided that an Event of Default does
not then  exist or would not then be  created  thereby  or any event  which with
notice or lapse of time or both would  constitute  an Event of Default  does not
then exist, CDWCC, for such period of time as this Agreement shall be in effect,
shall loan to  Borrower an amount (the  "Borrowing  Base")  equal to one hundred
three  percent  (103%) of the Book Value (which  includes  equipment,  taxes and
shipping) of all  Eligible  Leases that are  scheduled on the initial  Borrowing
Base  Certificate,  in the form attached hereto as Exhibit B, delivered to CDWCC
at Closing,  and subsequent  Borrowing Base  Certificates,  in the form attached
hereto as Exhibit B, to be  delivered  by Borrower to CDWCC by the tenth  (10th)
day of each  month  thereafter.  If the Book  Value of the  Eligible  Leases  as
indicated on the Borrowing  Base  Certificate  must be one hundred three percent
(103%) of the loan  outstanding or the difference  between the loan  outstanding
and one hundred  three percent  (103%) of the Book Value of the Eligible  Leases
shall be required to be repaid to CDWCC. Upon CDWCC's request therefor, Borrower
shall attach to each Borrowing Base  Certificate a true and correct copy of such
leases and other documents  relating to the Eligible Leases  scheduled  thereon.
Borrower's  failure to maintain the  collateral  advance rates set forth in this
Paragraph 5 shall be deemed to be an Event of Default hereunder.

         2.6 Loan Advance Requests.  On a periodic basis,  Borrower shall submit
funding  requests  (the "Loan  Advance  Request")  to CDWCC.  Each Loan  Advance
Request  shall consist of new Eligible  Leases  entered into by the Borrower and
various lessees during the most recent previous periods.  CDWCC shall advance to
Borrower the amount  requested in each Loan Advance Request subject to the total
loan limit set forth in the  Borrowing  Base as set forth in Section 2.5 herein.
CDWCC  shall  advance  such funds under each Loan  Advance  Request in an amount
equal to one hundred  three  percent  (103%) of the Book Value  (which  includes
equipment,  taxes and shipping) of all Eligible Leases that are scheduled on the
Loan  Advance  Request,  in the form  attached  hereto  attached  as  Exhibit C,
delivered to CDWCC at the time of each periodic Loan Advance  Request.  All Loan
Advance  Requests are subject to the  Borrowing  Base  limitations  set forth in
Section 2.5 herein.

         2.7 Termination  of Lending  Obligations.  CDWCC's  commitment to  loan
funds  hereunder  shall  expire on the  earlier  of (i) the date on which  CDWCC
demands repayment of Borrower's Liabilities under the terms of any note given by
Borrower to CDWCC,  or (ii) the  occurrence  of an Event of Default  pursuant to
Section 6 hereof.

<PAGE> 5

3.       COLLATERAL: GENERAL TERMS

         3.1 To secure the prompt payment to CDWCC of Borrower's Liabilities and
the prompt,  full and faithful  performance by Borrower of all of the provisions
to be kept,  observed or performed by Borrower under this  Agreement  and/or the
Other  Agreements,  Borrower grants to CDWCC a security  interest in and to, and
collaterally  assigns to CDWCC, all of Borrower's  property,  wherever  located,
whether now or hereafter  existing,  owned,  licensed,  leased (to the extent of
Borrower's  ownership  interest  therein),  arising and/or  acquired,  including
without limitation all of Borrower's:  goods, chattels and intangibles now owned
or hereafter acquired,  including,  without  limitation,  all present and future
accounts  receivable,  all  inventory now owned or hereafter  acquired,  chattel
paper,  general tangibles,  all office furniture and fixtures,  office machines,
all  equipment  now owned or  hereafter  acquired,  including  data  processing,
computer and telecommunication systems, all other tangible property now owned or
hereafter  acquired,  and all proceeds of the  foregoing  collateral,  all other
goods,  machinery,  equipment,  tools and  dies,  accounts  receivable,  general
intangibles,  fixtures, leases, deposits,  customer's lists, routes, patents and
patent  applications,   trade  marks  and  trade  names,  franchises,  licenses,
insurance policies, return insurance premiums, inventory, raw materials, work in
process,  finished goods,  products of goods,  returned and  repossessed  goods,
documents,  instruments  and chattel  paper now owned or  hereafter  acquired by
Borrower, by way of addition,  accession,  substitution,  renewal or replacement
and the proceeds of any sale,  exchange,  collection or other disposition of all
inventory,  raw  materials,  work  in  process,  finished  goods,  returned  and
repossessed goods, accounts receivable contract rights and chattel paper (herein
collectively  called the  "Collateral"),  and all  proceeds  and products of the
Collateral of every kind and description, including insurance proceeds.

         3.2 Borrower  shall  execute and  deliver to CDWCC,  at the request of
CDWCC,  all  agreements,  instruments  and documents  that CDWCC  reasonably may
request,  in form and  substance  acceptable  to CDWCC,  to perfect and maintain
perfected  CDWCC's  security  interest in the  Collateral  and to consummate the
transactions  contemplated  in or by this  Agreement  and the Other  Agreements.
Borrower  agrees  that a carbon,  photographic  or  photostatic  copy,  or other
reproduction,  of  this  Agreement  or of  any  financing  statement,  shall  be
sufficient as a financing statement.

         3.3 CDWCC  shall have the right,  at any time during  Borrower's  usual
business  hours, on a monthly basis,  upon reasonable  notice to Borrower of not
less than two (2) business days, to conduct a field collateral audit which shall
consist of inspecting the  Collateral and all related  records (and the premises
upon which it is located),  and to verify the amount and  condition or any other
matter relating to the Collateral. The cost of all field collateral audits shall
be borne by Borrower.



<PAGE> 6


         3.4 Borrower  warrants and represents to and covenants with CDWCC that:
(a)  CDWCC's  security  interest  in  the  Collateral  is now  and at all  times
hereafter  shall be perfected and have a first  priority;  (b) the office and/or
locations  where  Borrower keeps the Collateral are specified at the end of this
Paragraph and Borrower shall not remove such Collateral  therefrom and shall not
keep any of such  Collateral  at any other  office or location  unless  Borrower
gives CDWCC written  notice  thereof at least thirty (30) days prior thereto and
the same is  within  the  continental  United  States  of  America;  and (c) the
addresses  specified  at  the  end  of  this  Paragraph  include  and  designate
Borrower's chief executive office, chief place of business and other offices and
places of business,  including  inventory  locations,  and are  Borrower's  sole
offices and places of business.  Locations of Collateral,  Borrower's  principal
place of business and all other offices and places of business: 200 N. Milwaukee
Avenue,  Vernon  Hills,  Illinois  60061;  and 7145  South  West  Varns  Street,
Portland, Oregon 97223.

         3.5 At the request of CDWCC,  Borrower shall  receive,  as the sole and
exclusive property of CDWCC and as trustee for CDWCC, all monies, checks, notes,
drafts and all other payment for and/or  proceeds of Collateral  which come into
the  possession  or under the  control of Borrower  and  promptly  upon  receipt
thereof,  Borrower  shall remit the same (or cause the same to be remitted),  in
kind, to CDWCC or at CDWCC's direction.

         3.6 Upon demand or an Event of Default or event or condition which with
notice of lapse of time would  constitute  an Event of  Default,  CDWCC may take
control of, in any manner,  and may endorse  Borrower's name to any of the items
of payment or proceeds  described  in Paragraph  3.5 above and,  pursuant to the
provisions  of this  Agreement,  CDWCC shall apply the same to and on account of
Borrower's Liabilities.

         3.7 CDWCC, at its option, may at any time or times hereafter, but shall
be under no  obligation  to, pay,  acquire  and/or  accept an  assignment of any
security interest, lien, encumbrance or claim asserted by any Person against the
Collateral.

         3.8 Regardless of the adequacy of  any Collateral  securing  Borrower's
Liabilities  hereunder,  any  deposits or other sums at any time  credited by or
payable or due from CDWCC to Borrower,  or any monies,  cash, cash  equivalents,
securities,  instruments, documents or other assets of Borrower in possession or
control of CDWCC or its bailee for any purpose  may,  upon demand or an Event of
Default  or  event or  condition  which  with  notice  or  lapse  of time  would
constitute  an Event of  Default,  be reduced to cash and applied by CDWCC to or
set off by CDWCC against Borrower's Liabilities hereunder.

         3.9 Upon CDWCC's  election and only after reasonable  notice,  Borrower
shall instruct the Obligors of its accounts to make payments  directly to a lock
box or cash collateral  account maintained by CDWCC in Borrower's name. All such
collections  shall  be  CDWCC's  property  to  be  applied  against   Borrower's
Liabilities,  at CDWCC's option, and not Borrower's property.  CDWCC may endorse
Borrower's  name to any of the items of payment or  proceeds  described  herein.
CDWCC shall notify Borrower, within three (3) business days after its receipt of
any  payment,  of the payment  amount,  lessee's  name,  date of receipt and any
instructions, invoices or correspondence accompanying such payment.


<PAGE> 7

4.       ELIGIBLE LEASES

         4.1 With   respect  to  Eligible   Leases,   applying  a   standard  of
reasonableness  and good faith,  except as  otherwise  disclosed  by Borrower to
CDWCC in writing,  Borrower  warrants and represents to and covenants with CDWCC
that: (a) they are genuine,  in all respects what they purport to be and are not
evidenced by a judgment;  (b) they represent undisputed,  bona fide transactions
completed in accordance  with the terms and provisions  contained in such leases
and other  documents  delivered to CDWCC with respect  thereto;  (c) the amounts
thereof,  which  may be shown  on any  Borrowing  Base  Certificate  and/or  all
invoices and statements  delivered to CDWCC with respect  thereto,  are actually
and  absolutely  owing to Borrower and are not  contingent  for any reason;  (d)
Borrower knows of no basis for any set offs,  counterclaims or disputes existing
or asserted with respect  thereto and Borrower has not made any  agreement  with
any Obligor thereof for any deduction therefrom; (e) Borrower knows of no facts,
events or  occurrences  which in any way  impair  the  validity  or  enforcement
thereof or tend to reduce the amount payable thereunder from the amount thereof,
which may be shown on any  Borrowing  Base  Certificate  and on all  leases  and
statements  delivered  to  CDWCC  with  respect  thereto;  (f)  to the  best  of
Borrower's knowledge, all Obligors thereof have the capacity to contract and are
solvent;  (g) the services  furnished  and/or goods sold giving rise thereto are
not subject to any lien, claim,  encumbrance or security interest except that of
CDWCC;  (h) Borrower has no  knowledge of any fact or  circumstance  which would
impair the validity or collectability thereof; and (i) to the best of Borrower's
knowledge,  there are no  proceedings or actions which are threatened or pending
against any Obligor thereof which might result in any material adverse change in
its financial condition. The representations and warranties set forth herein are
qualified  and  limited  to the  extent of  applicable  bankruptcy,  insolvency,
reorganization of other laws of general application relating to or affecting the
rights of creditors and to the extent  enforceability may be limited by rules of
law  governing  specific  performance,  injunctive  relief  or  other  equitable
remedies.

         4.2 At any time or times hereafter, any of CDWCC's officers,  employees
or agents  shall have the right,  in CDWCC's name or in the name of a nominee of
CDWCC,  to verify  the  validity,  amount or any other  matter  relating  to any
Eligible Leases by mail, telephone,  telegraph or otherwise. All costs, fees and
expenses  relating  thereto  incurred  by  CDWCC  (or for  which  CDWCC  becomes
obligated) shall be part of Borrower's Liabilities, payable by Borrower to CDWCC
on demand.

         4.3 Unless CDWCC  notifies  Borrower in writing that CDWCC suspends any
one or more of the following  requirements,  Borrower  shall:  (a) promptly upon
Borrower's learning thereof,  inform CDWCC, in writing, of any material delay in
Borrower's  performance  of any of its  obligations  to any  Obligor  and of any
assertion of any material claims, offsets or counterclaims by any Obligor and of
any material allowances,  credits and/or other monies granted by Borrower to any
Obligor; and (b) not permit or agree to any extension,  compromise or settlement
with respect to Eligible Leases except in the ordinary course of business.



<PAGE> 8


         4.4 Upon an Event of Default hereunder,  CDWCC shall have the right, at
its  option,  without  notice  thereof  to  Borrower:  (a) to notify  any or all
Obligors that the Eligible Leases and Collateral have been assigned to CDWCC and
CDWCC has a security interest  therein;  (b) to direct such Obligors to make all
payments  due from them to  Borrower  upon the  Eligible  Leases and  Collateral
directly  to  CDWCC;  and  (c) to  enforce  payment  of and  collect,  by  legal
proceedings  or  otherwise,  the Eligible  Leases and  Collateral in the name of
CDWCC and Borrower.

         4.5 Borrower,  irrevocably,  hereby designates,  makes, constitutes and
appoints  CDWCC (and all Persons  designated  by CDWCC) as  Borrower's  true and
lawful  attorney (and  agent-in-fact),  with power,  upon an Event of Default or
event or condition which with notice or lapse of time would  constitute an Event
of Default, without notice to Borrower and in Borrower's or CDWCC's name: (a) to
enforce payment of the Eligible Leases by legal proceedings or otherwise; (b) to
exercise all of Borrower's rights and remedies with respect to the collection of
the Eligible Leases;  (c) to settle,  adjust,  compromise,  discharge,  release,
extend or renew the Eligible  Leases;  (d) to settle,  adjust or compromise  any
legal proceedings  brought to collect the Eligible Leases; (e) to sell or assign
the Eligible Leases upon such terms,  for such amounts and at such time or times
as CDWCC deems advisable;  (f) to prepare,  file and sign Borrower's name on any
Notice of Lien,  Assignment  or  Satisfaction  of Lien or  similar  document  in
connection with the Eligible Leases and Special  Collateral;  or (g) to prepare,
file and sign  Borrower's  name on any Proof of Claim in  Bankruptcy  or similar
document against any Obligor.

5.       WARRANTIES, REPRESENTATIONS AND COVENANTS:  GENERAL

         5.1 Borrower warrants and represents to and covenants with CDWCC that:

                  (a) Borrower is a limited  liability  company duly  organized,
validly  existing and in good standing  under the laws of the State of Illinois,
with full and  adequate  power to carry on and conduct its business as presently
conducted,  and is duly  licensed  or  qualified  in all  foreign  jurisdictions
wherein the nature of its activities require such qualification or licensing;

                  (b) Borrower has obtained all  licenses,  permits and the like
required by any jurisdiction where Borrower currently conducts its business;

                  (c) Borrower  has the right,  power  and  capacity and is duly
authorized  and  empowered  to enter into,  execute,  deliver  and perform  this
Agreement and Other Agreements and all necessary and appropriate action has been
taken on the part of Borrower to authorize  the  execution  and delivery of this
Agreement and the Other Agreements;

                  (d) the execution,  delivery and/or performance by Borrower of
this Agreement and Other  Agreements shall not, by the lapse of time, the giving
of notice or otherwise,  (i)  constitute a violation of any  applicable law or a
breach of any provision  contained in Borrower's  Articles of  Organization,  or
similar document, or contained in any agreement, instrument or document to which
Borrower  is now or  hereafter a party or by which it is or may be bound or (ii)
contravene or conflict  with any provision of any law,  statute or regulation or
any judgment, decree or order;



<PAGE> 9


                  (e) that there is no  litigation  or  governmental  proceeding
pending or to the knowledge of Borrower threatened,  against Borrower, which, if
adversely  determined,  would  result  in any  material  adverse  change  in the
financial condition or properties, business or operations of Borrower;

                  (f) Borrower has duly filed all applicable income or other tax
returns (including  extensions) and has paid all income or other taxes when due.
There is no  controversy or objection  pending,  or to the knowledge of Borrower
threatened in respect of any tax returns of Borrower;

                  (g) Borrower is and shall continue to be solely responsible to
(i)  properly  complete  and  file on a timely  basis  and in  correct  form all
material  tax  returns  (federal,   state,  county,  local  and  other,  excise,
franchise,   payroll,  capital  stock,  intangible,   sales  and  use,  service,
employment,  property and,  without  limitation by specific  enumeration  of the
foregoing,  all other  material tax returns of every kind and nature) which have
heretofore  been  required or are  required  to be filed by  Borrower  and which
relate to tax liabilities of Borrower and (ii) pay, on a timely basis, all taxes
reflected on such tax returns,  including all deficiency assessments,  additions
to tax, penalties and interest related thereto;

                  (h) Borrower  is now  and at  all  times  hereafter  shall  be
solvent and generally  paying its debts as they mature and Borrower now owns and
shall at all times  hereinafter  own property  which,  at a fair  valuation,  is
greater than the sum of its debts;

                   (i)Borrower is not and will  not be during the term hereof in
violation of any  applicable  federal,  state or local  statute,  regulation  or
ordinance,  in any respect  materially  and  adversely  affecting  its business,
property, assets, operations or condition, financial or otherwise; and

                  (j) Borrower is not in default with respect to any  indenture,
loan  agreement,  mortgage,  deed or other  similar  agreement  relating  to the
borrowing of monies to which it is a party or by which it is bound.

         5.2 Borrower  warrants and  represents to and covenants with CDWCC that
Borrower shall not, without CDWCC's prior written consent thereto, which consent
shall not be unreasonably withheld:

                  (a) grant a security interest in, assign, sell or transfer any
of the  Collateral  to any  Person or permit,  grant or suffer a lien,  claim or
encumbrance  upon any of the  Collateral or upon  Borrower's  assets,  excluding
liens, claims or encumbrances suffered by a lessee;

                  (b) enter into any  transaction  not in the ordinary course of
business which  materially  and adversely  affects  Borrower's  ability to repay
Borrower's Liabilities or Indebtedness, or a material portion of the Collateral;



<PAGE> 10


                  (c) other than as specifically permitted in or contemplated by
this Agreement,  encumber, pledge, mortgage, sell, lease or otherwise dispose of
or  transfer,  whether  by sale,  merger,  consolidation  or  otherwise,  any of
Borrower's assets including the Collateral;

                  (d) incur  indebtedness,  except  renewals  or  extensions  of
existing  Indebtedness and interest  thereon,  and except  Indebtedness  that is
unsecured  and is to  Persons  who  execute  and  deliver  to  CDWCC in form and
substance  acceptable  to  CDWCC  and  its  counsel   subordination   agreements
subordinating   their  claims  against  Borrower  therefor  to  the  payment  of
Borrower's Liabilities;

                  (e) make any  acquisition   or  divestiture  of a  company  or
business of any kind or nature for an aggregate  amount in excess of Twenty-five
Thousand and No/100 Dollars ($25,000.00) within any fiscal year of Borrower;

                  (f) distribute  income in excess of  the  amounts  required to
satisfy that  portion of the current  income tax  obligations  of the members of
Borrower or which arise as a result of the  election by the Borrower to be taxed
as a partnership under the Internal Revenue Code, if applicable;

                  (g) make or have  outstanding  any  new  investments  (whether
through purchase of stocks or obligations or otherwise) in, or loans or advances
to, any other person,  firm or  corporation,  or acquire all or any  substantial
part of the assets or business of any other person, firm or corporation;

                  (h) Issue o r  distribute  additional  shares  or options   to
purchase the capital stock; or

                  (i) make any loan or credit facility  available to any Person,
excluding lease transactions which may be characterized as a loan.

         5.3 Borrower  warrants and represents to and covenants with CDWCC that:
no condition, circumstance, event, agreement, document, instrument, restriction,
litigation  or  proceeding  (or  threatened  litigation  or  proceeding or basis
therefore)  exists  wherein  there is a reasonable  likelihood  to (i) adversely
affect the  validity or priority of the liens and security  interest  granted to
CDWCC under the Other Agreements;  (ii) materially  adversely affect the ability
of  Borrower  to  perform  its  obligations  under the Other  Agreements;  (iii)
constitute  an Event of  Default  under  any of the  Other  Agreements;  or (iv)
constitute  such an Event of Default  with the giving of notice or lapse of time
or both.



<PAGE> 11


         5.4 Borrower covenants with CDWCC that Borrower shall furnish to CDWCC:
(a) as soon as  possible  but not later than ninety (90) days after the close of
each fiscal year of Borrower,  annual audited financial  statements of Borrower;
(b) as soon as  available  but not later than  thirty (30) days after the end of
each quarter hereafter,  financial  statements of Borrower certified by Borrower
to be prepared in accordance with generally accepted  accounting  principles and
to present  fairly the financial  position and results of operations of Borrower
for  such  period  including  aged  accounts  receivable  certified  as true and
complete by an officer of the Borrower;  and (c) such other data and information
(financial and otherwise) as CDWCC, from time to time, may request.

         5.5 Borrower  covenants with CDWCC that it will not make any payment on
account of any Subordinated  Indebtedness except interest and ordinary operating
expenses without the prior written consent of CDWCC,  which consent shall not be
unreasonably withheld.

         5.6 Borrower  covenants  with CDWCC that it warrants and  represents to
and  covenants  with CDWCC that this  Agreement  and all  financial  statements,
schedules,  certificates,   confirmations,   agreements,  contracts,  and  other
materials  submitted  to  CDWCC in  connection  with or in  furtherance  of this
Agreement  by or on behalf of Borrower  fully and freely  state the matters with
which  they  purport  to deal,  and  neither  misstate  any  material  fact nor,
separately or in the aggregate fail to state any material fact necessary to make
the statements made not misleading.

         5.7 Borrower  warrants and  represents to and covenants with CDWCC that
the Loan made pursuant to the terms of this Agreement and the Other  Agreements,
including interest rate, fees and charges as contemplated  hereby, is a business
loan within the purview of 815 ILCS 205 14, the Loan is an exempted  transaction
under the Truth in Lending  Act, 12 U.S.C.  1601 et seq.;  and the Loan does not
and when disbursed shall not, violate the provisions of the Illinois usury laws,
any  consumer  credit  laws  or the  usury  laws of any  state  which  may  have
jurisdiction over this transaction, Borrower or any property securing the Loan.

         5.8 Borrower  covenants  with CDWCC that it will allow CDWCC  access to
its books and  records,  as CDWCC may  reasonably request.

         5.9 Borrower   covenants  with  CDWCC   that   immediately   after  the
commencement  thereof,  it will give notice to CDWCC in writing of all  actions,
suits and proceedings before any court or governmental  department,  commission,
board or other  administrative  agency  which may have a material  effect on the
operations of Borrower.

         5.10 Borrower  represents  and warrants to CDWCC that Borrower does not
have any  obligation  to pay any Person in respect of any  finder's,  brokers or
similar fee in connection with the Loan or this Agreement.



<PAGE> 12


         5.11 Borrower  represents  and warrants to CDWCC that neither  Borrower
nor any other Person employed by Borrower has ever used,  generated,  processed,
stored,  disposed of,  released or discharges  any  Hazardous  Materials in, on,
under or about any real property (the "Real Property") heretofore,  presently or
hereafter  leased or owned by Borrower or transported any Hazardous  Material to
or  from  such  locations.  Borrower  does  not  have  any  knowledge  of  other
contamination  or non-complying  conditions or use of Hazardous  Material on the
Real  Property or any property now or hereafter  owned or used by Borrower.  For
purposes  of  this  Agreement,  the  term  "Hazardous  Material"means  petroleum
products,  asbestos,  and any other  hazardous or toxic  substance,  material or
waste,  which is or becomes regulated by any local governmental  authority,  the
State or  Commonwealth  in which the Real  Property  is  located,  or the United
States  government,  whether  originating from the Real Property,  or migrating,
flowing,  percolating,  diffusing  or in any way  moving  onto or under the Real
Property.  Borrower agrees to indemnify and hold CDWCC harmless from and against
all liabilities,  claims, actions,  foreseeable and unforeseeable  consequential
damages, costs and expenses (including sums paid in settlement of claims and all
consultant,  expert and legal fees and  expenses  of  CDWCC's  counsel)  or loss
directly or indirectly arising out of or resulting from any Hazardous Material.

         5.12 The  representations, warranties and  covenants  set forth in this
Section 5  shall survive  until  all of  Borrower's Liabilitie  have  been fully
satisfied.

         For  purposes  of  this  Agreement,  unless  otherwise  specified,  all
accounting terms used herein shall be interpreted, all accounting determinations
and  computations  hereunder  or  thereunder  shall be made,  and all  financial
statements  required to be delivered  hereunder  shall be prepared in accordance
with, those generally  accepted  accounting  principles  applied on a consistent
basis in the preparation of the financial statements referenced to herein.

6.       DEFAULT

         6.1 The occurrence of any one of the following  events shall constitute
a default ("Event of Default") by Borrower under this Agreement:

         (a) if Borrower fails or neglects to perform, keep or observe any term,
provision,  condition,  covenant,  warranty or representation  contained in this
Agreement or in the Other Agreements, which is required to be performed, kept or
observed by Borrower;  provided,  however,  Borrower  shall have a period not to
exceed thirty (30) days after written  notice of said failure of  performance or
observance to cure the same;

         (b) if Borrower fails to  pay any of Borrower's Liabilities  within ten
(10) business days of the date when due;

         (c)  subject  to a good faith  dispute  and the  Borrower's  ability to
reasonably  contest such matter,  if the  Collateral  or any other of Borrower's
assets are attached,  seized,  subjected to a writ of distress  warrant,  or are
levied upon, or become subject to any lien, or come within the possession of any
receiver, trustee, custodian or assignee for the benefit of creditors;



<PAGE> 13


         (d) if Borrower becomes  insolvent or generally fails to pay, or admits
in writing its  inability  to pay debts as they become due, if a petition  under
title 11, United States Code or any similar law or regulation  shall be filed by
or against  Borrower or if Borrower  shall make an assignment for the benefit of
its creditors or if any cause or proceeding is filed by or against  Borrower for
its dissolution of liquidation, or if Borrower is enjoined, restrained or in any
way  prevented by court order from  conducting  all or any material  part of its
business affairs;

         (e) subject  to a good  faith  dispute  and the  Borrower's  ability to
reasonably contest such matter, if a notice of lien, levy or assessment is filed
of record or given to Borrower with respect to all or any of  Borrower's  assets
by any  federal,  state or local  department  or agency and such  lien,  levy or
assessment is not cured to the  reasonable  satisfaction  of CDWCC within thirty
(30) days of the date of such notice;

         (f) if a  contribution  failure occurs with respect to any pension plan
maintained  by Borrower or any  corporation,  trades or business  that is, along
with  Borrower,  a member of a controlled  group of  corporations  or controlled
group of tracks or  businesses  (as  described in Section  414(b) and (c) of the
Internal  Revenue Code of 1986,  as amended,  or Section  4001,  of the Employee
Retirement Income Security Act of 1974, as amended ("ERISA")  sufficient to give
rise to a lien under Section 302(f) of ERISA;

         (g) subject  to a good  faith  dispute  and the  Borrower's  ability to
reasonably  contest such matter, if Borrower is in default in the payment of any
obligations,  indebtedness  or other  liabilities  to any third parties and such
Event of Default is declared and is not cured within thirty (30) days;

         (h) the  appointment  of  a  conservator for  all  or  any  portion  of
Borrower's assets;

         (i) the  occurrence  of a  default  or  Event  of  Default  under   any
agreement,  instrument  and/or document  executed and delivered by any person or
entity to CDWCC  pursuant to which such person or entity has guaranteed to CDWCC
the payment or collection of Borrower's  Liabilities and/or has granted to CDWCC
a security  interest or lien in and to some or all of such  person's or entity's
real and/or personal  property to secure the payment of Borrower's  Liabilities;
or

         (j) the occurrence of a default or an Event of Default under any of the
Other Agreements.

         6.2 All of CDWCC's  rights  and remedies under  this Agreement and  the
Other Agreements are cumulative and nonexclusive.

         6.3 Upon an Event of Default or the occurrence of any one of the events
described in  Paragraph  6.1,  without  notice by CDWCC to or demand by CDWCC of
Borrower, CDWCC shall have no further obligation to and may then forthwith cease
advancing  monies or  extending  credit to or for the benefit of Borrower  under
this  Agreement  and the Other  Agreements.  Upon an Event of  Default,  without
notice by CDWCC to or demand by CDWCC of Borrower,  Borrower's Liabilities shall
be due and payable, forthwith.


<PAGE> 14


         6.4 Upon  an  Event  of   Default,  CDWCC,  in its  sole  and  absolute
discretion,  may exercise any one or more of the rights and remedies accruing to
a secured party under the Uniform  Commercial Code of the relevant state and any
other applicable law upon default by a debtor.

         6.5 Upon an Event of  Default,  Borrower,  immediately  upon  demand by
CDWCC,  shall  assemble the Collateral and make it available to CDWCC at a place
or places to be designated by CDWCC which is reasonably  convenient to CDWCC and
Borrower.  Borrower  recognizes  that in the event  Borrower  fails to  perform,
observe or discharge any of its obligations or liabilities  under this Agreement
or the Other Agreements, no remedy of law will provide adequate relief to CDWCC,
and agrees that CDWCC shall be entitled to temporary  and  permanent  injunctive
relief in any such case without the necessity of proving actual damages.

         6.6 Any notice  required to be given by CDWCC of a sale,  lease,  other
disposition of the Collateral or any other intended  action by CDWCC,  deposited
in the United States mail, postage prepaid and duly addressed to Borrower at the
address specified at the beginning of this Agreement not less than five (5) days
prior to such proposed action, shall constitute commercially reasonable and fair
notice to Borrower thereof.

         6.7 Upon an Event of Default,  Borrower agrees that CDWCC may, if CDWCC
deems it reasonable,  postpone or adjourn any such sale of the  Collateral  from
time to time by an announcement at the time and place of sale or by announcement
at the time  and  place of such  postponed  or  adjourned  sale,  without  being
required  to give a new  notice  of sale.  Borrower  agrees  that  CDWCC  has no
obligation to preserve rights against prior parties to the Collateral.

7.       NOTICES.

         Except as otherwise  provided in this  Agreement,  any and all notices,
consents, waivers,  directions,  requests or other instruments or communications
provided for under this Agreement and the Other  Agreements shall be in writing,
signed by the party giving the same, and shall be deemed  properly given only if
delivered in person,  or if sent by registered or certified U.S.  Mail,  postage
prepaid,  or a national express courier,  freight charges paid, and addressed as
follows:

                  If to CDWCC:      CDW Capital Corp.
                                            200 North Milwaukee Avenue
                                            Vernon Hills, Illinois 60061
                                            Attn: Mr. Harry J. Harczak, Jr.

                  If to Borrower:   CDW Leasing, LLC
                                            200 North Milwaukee Avenue
                                            Vernon Hills, Illinois 60061
                                            Attn:  Mr. Daniel F.  Callen


<PAGE> 15



         Any  notice so given  shall be deemed to have been  received  as of the
second (2nd) business day after it was mailed or sent,  provided that the notice
is  actually  received in due course.  Any such  communication  sent by telegram
shall be deemed  properly  given when received by the person to whom it is sent.
Any such  communication  sent by fax or other means of  electronic  transmission
shall not be deemed to have been delivered in person  hereunder.  Any party may,
by written  notice to the other,  specify  any other  address  within the United
States for the receipt of such instructions or communications.

8.       GENERAL

         8.1 Borrower  waives the right to direct the application of any and all
payments  at any time or  times  hereafter  received  by  CDWCC  on  account  of
Borrower's  Liabilities and Borrower agrees that CDWCC shall have the continuing
exclusive right to apply and reapply any and all such payments in such manner as
CDWCC may deem  advisable,  notwithstanding  any entry by CDWCC  upon any of its
books and records.

         8.2 Borrower  covenants,  warrants  and  represents  to CDWCC that  all
representations  and warranties of Borrower  contained in this Agreement and the
Other  Agreements  shall be true from the time of  Borrower's  execution of this
Agreement to the end of the original  term and each renewal term hereof.  All of
Borrower's warranties, representations, undertakings, and covenants contained in
this  Agreement  or the  Other  Agreements  shall  survive  until  such  time as
Borrower's Liabilities to CDWCC have been paid in full.

         8.3 The terms and provisions of this Agreement and the Other Agreements
shall supersede any prior agreement or understanding of the parties hereto,  and
contain the entire  agreement of the parties  hereto with respect to the matters
covered  hereby.  This  Agreement and the Other  Agreements may not be modified,
altered or amended  except by an  agreement  in writing  signed by Borrower  and
CDWCC.  Except for the  provisions of Section 2 hereof which shall  terminate as
provided in  paragraph  2.6,  this  Agreement  shall  continue in full force and
effect so long as any portion or component of  Borrower's  Liabilities  shall be
outstanding.  Should a claim  ("Recovery  Claim") be made upon CDWCC at any time
for  recovery  of  any  amount  received  by  CDWCC  in  payment  of  Borrower's
Liabilities (whether received from Borrower or otherwise) and should CDWCC repay
all or part of said amount by reason of (1) any judgment, decree or order of any
court  or  administrative  body  having  jurisdiction  over  CDWCC or any of its
property;  or (2) any  settlement  or  compromise  of any  such  Recovery  Claim
effected by CDWCC with the claimant (including Borrower), this Agreement and the
security interests granted CDWCC hereunder shall continue in effect with respect
to the  amount  so  repaid  to the  same  extent  as if such  amount  had  never
originally been received by CDWCC, notwithstanding any prior termination of this
Agreement,  the return of this Agreement to Borrower, or the cancellation of any
notice or other instrument evidencing Borrower's  Liabilities.  Borrower may not
sell, assign or transfer this Agreement,  or the Other Agreements or any portion
thereof.


<PAGE> 16


         8.4 CDWCC's  failure to require  strict  performance by Borrower of any
provision  of this  Agreement  shall not waive,  affect or diminish any right of
CDWCC  thereafter to demand strict  compliance and  performance  therewith.  Any
suspension  or waiver by CDWCC of an Event of  Default  by  Borrower  under this
Agreement or the Other Agreements  shall not suspend,  waive or affect any other
Event of  Default by  Borrower  under this  Agreement  or the Other  Agreements,
whether the same is prior or subsequent  thereto and whether of the same or of a
different type. None of the undertakings,  agreements, warranties, covenants and
representations  of Borrower contained in this Agreement or the Other Agreements
and no Event of Default by Borrower under this Agreement or the Other Agreements
shall be deemed to have been suspended or waived by CDWCC unless such suspension
or waiver is by an  instrument  in  writing  signed by an  officer  of CDWCC and
directed to Borrower specifying such suspension or waiver.

         8.5 If any provision of this  Agreement or the Other  Agreements or the
application   thereof  to  any  Person  or   circumstance  is  held  invalid  or
unenforceable,  the remainder of this Agreement and the Other Agreements and the
application  of such  provision to other  Persons or  circumstances  will not be
affected  thereby and the provisions of this Agreement and the Other  Agreements
shall be severable in any such instance.

         8.6 This Agreement and the Other  Agreements  shall be binding upon and
inure to the benefit of the successors  and assigns of Borrower and CDWCC.  This
provision, however, shall not be deemed to modify Paragraph 8.3 hereof.

         8.7 To the fullest extent  permitted by law,  Borrower hereby agrees to
protect, indemnify, defend and save harmless, CDWCC and its directors, officers,
agents and employees from and against any and all  liability,  expense or damage
of any kind or nature and from any suits,  claims,  or demands,  including legal
fees and  expenses on account of any matter or thing or action or failure to act
by CDWCC, whether in suit or not, arising out of this Agreement or in connection
herewith unless such suit, claim or damage is caused solely by any act, omission
or willful malfeasance of CDWCC, its directors,  officers, agents and authorized
employees.  This  indemnity  is not  intended  to excuse  CDWCC from  performing
hereunder.  This obligation on the part of Borrower shall survive the closing of
the  Loans,  the  repayment  thereof  and any  cancellation  of this  Agreement.
Borrower  shall pay,  and hold CDWCC  harmless  from,  any and all claims of any
brokers,  finders  or agents  claiming  a right to any fees in  connection  with
arranging the financing contemplated hereby.

         8.8 Borrower   hereby   appoints   CDWCC   as   Borrower's   agent  and
attorney-in-fact  for  the  purpose  of  carrying  out  the  provisions  of this
Agreement  and taking any action and  executing  any  agreement,  instrument  or
document  which CDWCC may deem necessary or advisable to accomplish the purposes
hereof which appointment is irrevocable and coupled with an interest. All monies
paid for the purposes herein,  and all costs, fees and expenses paid or incurred
in connection  therewith,  shall be part of Borrower's  Liabilities,  payable by
Borrower to CDWCC on demand.



<PAGE> 17


         8.9 This Agreement, or a carbon,  photographic or other reproduction of
this Agreement or of any Uniform  Commercial Code financing  statement  covering
the  Collateral  or any  portion  thereof,  shall  be  sufficient  as a  Uniform
Commercial Code financing statement and may be filed as such.

         8.10 Except as  otherwise  provided   in the Other  Agreements,  if any
provision  contained in this Agreement is in conflict with, or inconsistent with
any provision in the Other Agreements, the provision contained in this Agreement
shall govern and control.

         8.11 Except as  otherwise  specifically  provided  in this   Agreement,
Borrower waives any and all notice or demand which Borrower might be entitled to
receive  by virtue of any  applicable  statute of law,  and waives  presentment,
demand  and  protest  and notice of  presentment,  protest,  default,  dishonor,
nonpayment,  maturity, release, compromise,  settlement, extension or renewal of
any and all  agreements,  instruments  or documents at any time held by CDWCC on
which Borrower may in any way be liable.

         8.12 Until CDWCC is notified by Borrower to the  contrary in writing by
registered or certified  mail directed to CDWCC's  principal  place of business,
the  signature  upon this  Agreement or upon any of the Other  Agreements of any
partner,  manager,  employee or agent of the  Borrower,  or of any other  Person
designated in writing to CDWCC by and of the foregoing,  shall bind Borrower and
be deemed to be the duly authorized act of Borrower.

         8.13 This  Agreement and  the Other  Agreements  shall be  governed and
controlled by the laws of the State of Illinois.

         8.14 If at any  time  or  times  hereafter  whether  or not  Borrower's
Liabilities are outstanding at such time,  CDWCC: (a) employs counsel for advice
or other representation (i) with respect to the Collateral,  this Agreement, the
Other  Agreements  or the  administration  of  Borrower's  Liabilities,  (ii) to
represent  CDWCC  in any  litigation,  arbitration,  contest,  dispute,  suit or
proceeding or to commence, defend or intervene or to take any other action in or
with  respect  to  any  litigation,   arbitration,  contest,  dispute,  suit  or
proceeding  (whether  instituted by CDWCC,  Borrower or any other Person) in any
way or respect relating to the Collateral, this Agreement, the Other Agreements,
or Borrower's  affairs, or (iii) to enforce any rights of CDWCC against Borrower
or any other Person which may be obligated to CDWCC by virtue of this  Agreement
or the Other Agreements,  including,  without limitation, any Obligor; (b) takes
any action  with  respect to  administration  of  Borrower's  Liabilities  or to
protect, collect, sell, liquidate or otherwise dispose of the Collateral; and/or
(c)  attempts  to or  enforces  any of  CDWCC's  rights or  remedies  under this
Agreement or the Other Agreements,  including without limitation, CDWCC's rights
or remedies with respect to the  Collateral,  the reasonable  costs and expenses
incurred by CDWCC,  including attorney's fees, in any matter or way with respect
to the foregoing,  shall be part of Borrower's Liabilities,  payable by Borrower
to CDWCC on demand.



<PAGE> 18


         8.15 BORROWER  IRREVOCABLY  AGREES  THAT,  SUBJECT TO CDWCC'S SOLE AND
ABSOLUTE  ELECTION,  ALL ACTIONS OR PROCEEDINGS  IN ANY WAY,  MANNER OR RESPECT,
ARISING OUT OF OR FROM OR RELATED TO THIS AGREEMENT, THE OTHER AGREEMENTS OR THE
COLLATERAL  SHALL BE  LITIGATED  ONLY IN COURTS  HAVING SITUS WITHIN THE CITY OF
CHICAGO,  STATE  OF  ILLINOIS.  BORROWER  HEREBY  CONSENTS  AND  SUBMITS  TO THE
JURISDICTION  OF ANY LOCAL,  STATE OR FEDERAL COURT LOCATED WITHIN SAID CITY AND
STATE.  BORROWER  HEREBY  WAIVES ANY RIGHT IT MAY HAVE TO TRANSFER OR CHANGE THE
VENUE OF ANY LITIGATION  BROUGHT  AGAINST  BORROWER BY CDWCC IN ACCORDANCE  WITH
THIS PARAGRAPH.

         8.16 BORROWER HEREBY  IRREVOCABLY  WAIVES ANY RIGHT TO TRIAL BY JURY IN
ANY ACTION, SUIT, COUNTERCLAIM OR PROCEEDING (I) TO ENFORCE OR DEFEND ANY RIGHTS
UNDER OR IN  CONNECTION  WITH  THIS  AGREEMENT,  THE  OTHER  AGREEMENTS,  OR ANY
AMENDMENT,  INSTRUMENT,  DOCUMENT  OR  AGREEMENT  DELIVERED  OR WHICH MAY IN THE
FUTURE BE DELIVERED IN CONNECTION  HEREWITH OR  THEREWITH,  OR (II) ARISING FROM
ANY  DISPUTE  OR  CONTROVERSY  ARISING  IN  CONNECTION  WITH OR  RELATED TO THIS
AGREEMENT, THE OTHER AGREEMENTS, OR ANY SUCH AMENDMENT,  INSTRUMENT, DOCUMENT OR
AGREEMENT,  AND AGREES THAT ANY SUCH ACTION,  SUIT,  COUNTERCLAIM  OR PROCEEDING
SHALL BE TRIED BEFORE A COURT AND NOT BEFORE A JURY.

         IN WITNESS WHEREOF, this Agreement has been duly executed as of the day
and year first set forth above.

ATTEST:                                     CDW LEASING , LLC


By: __________________________              By: ________________________ 
Its:__________________________              Its:________________________
                                                          

ATTEST:                                     CDW CAPITAL CORP.


By: __________________________              By: ________________________
Its:__________________________              Its:________________________

<PAGE> 19


                                    EXHIBIT A

                              Revolving Credit Note

$10,000,000.00                                            Vernon Hills, Illinois
                                                          ________________, 1999
                                                                       
         For value  received,  the  undersigned,  CDW LEASING,  LLC, an Illinois
limited liability company (the "Borrower"),  promises to pay to the order of CDW
CAPITAL CORP., an Illinois corporation ("CDWCC"), at its principal office at 200
North Milwaukee Avenue,  Vernon Hills,  Illinois 60061, the principal sum of Ten
Million and No/100  Dollars  ($10,000,000.00),  or such lesser  amount as may be
advanced to the  Borrower,  on the day following  receipt of written  demand for
such payment (the "Demand  Date") from the holder  hereof in lawful money of the
United States of America.

         The Borrower promises to pay interest  (computed on the basis of a year
of three  hundred sixty (360) days for the actual number of days elapsed) on the
principal  amount from time to time remaining unpaid hereon from the date hereof
until the Demand Date at "LIBOR" plus three (3) percentage points, commencing on
__________,  1999, and on the first day of each and every month thereafter until
this Note is paid in full,  except that the final  payment of principal  and all
accrued but unpaid interest, if not sooner paid,
shall be due on the Demand Date.

         For purposes of this Note, "LIBOR" means the rate of interest per annum
(rounded upwards, if necessary,  to nearest 1/8 of 1%) at which deposits in U.S.
dollars in immediately  available  funds are being offered to prime banks in the
London interbank market at 11:00 a.m.  (London,  England time),  using the three
(3) month rate,  as  determined  by reference to  Bloomberg  Financial  Market's
terminal screen entitled  "Official BBA LIBOR Fixings" or such other information
vendor  selected  by the holder of this Note for  determining  British  Bankers'
Association Interest Settlement Rates for U.S. Dollar deposits.  Such rate shall
be set and adjusted on the first business day of each calendar quarter and shall
remain  the same and in  effect  for said  calendar  quarterly,  subject  to the
default rate adjustments as hereinafter set forth.

         The  Borrower  shall  have the  right to  prepay,  without  premium  or
penalty,  and to reborrow the revolving  credit hereunder in accordance with the
terms and conditions of the Loan and Security Agreement between the Borrower and
CDWCC (the "Loan Agreement") of even date herewith.

         Upon the  occurrence  of any Event of Default  (as  defined in the Loan
Agreement),  and continuing until this Note is paid in full, and after maturity,
the principal hereof then outstanding  shall bear interest at the rate per annum
determined by adding three percent (3%) to the LIBOR Rate.



<PAGE> 20


         Upon the  occurrence  of an Event of  Default,  this Note and all other
indebtedness of the Borrower to CDWCC shall immediately  become due and payable,
without notice or demand by CDWCC.

         All payments and prepayments on account of the  indebtedness  evidenced
by this Note shall be first applied to costs of collection and any other charges
due  hereunder,  if any,  then on  accrued  and  unpaid  interest  on the unpaid
principal  balance of this Note and the  remainder,  if any,  to said  principal
balance.

         All loans made by CDWCC  against this Note and all payments made by the
Borrower on account of the unpaid principal amount hereof,  shall be recorded on
the books and  records of the holder  hereof and  endorsed  hereon  prior to any
transfer  hereof,  and the  Borrower  agrees  that in any  action or  proceeding
instituted to collect or enforce  collection  of this Note,  the amount shown as
owing on this Note on the books and records of the holder hereof shall be deemed
prima facie correct.

         This Note and any and all other liabilities and obligations of Borrower
to CDWCC,  howsoever  created,  arising or  evidenced,  whether now or hereafter
existing, are secured, inter alia by the Loan Agreement, and all other documents
and  instruments  evidencing  or securing  the loan  evidenced  by this Note are
hereinafter collectively referred to as the "Loan Documents".

         This Note has been executed and delivered in Vernon Hills, Illinois and
shall be construed in accordance with, and governed by, the laws of the State of
Illinois.

         In the event one or more of the provisions contained in this Note shall
for any reason be held to be invalid, illegal or unenforceable in any respect by
a  court   of   competent   jurisdiction,   such   invalidity,   illegality   or
unenforceability  shall not affect any other  provision  of this Note,  and this
Note shall be construed as if such invalid,  illegal or unenforceable  provision
had never been contained herein.

         The Borrower  hereby  irrevocably  waives any right to trial by jury in
any action, suit, counterclaim or proceeding (i) to enforce or defend any rights
under or in connection with this Note, or any amendment, instrument, document or
agreement  delivered  or which may in the  future  be  delivered  in  connection
herewith or therewith,  or (ii) arising from any dispute or controversy  arising
in connection with or related to this Note, or any such  amendment,  instrument,
document or agreement,  and agrees that any such action,  suit,  counterclaim or
proceeding shall be tried before a court and not before a jury.

         The  Borrower  promises  to  pay  all  reasonable  costs  and  expenses
(including reasonable attorneys' fees suffered or incurred by the holder hereof)
in  collecting  this Note or in enforcing  any rights  under the Loan  Agreement
including any collateral granted  thereunder.  The Borrower hereby waives notice
of nonpayment,  presentment for payment, notice of dishonor, and protest of this
Note.



<PAGE> 21


         If payment hereunder  becomes due and payable on a Saturday,  Sunday or
legal  holiday,  the due date thereof  shall be extended to the next  succeeding
business day and  interest  shall be payable  thereon at the  interest  rate set
forth herein

         IN WITNESS WHEREOF,  this Note has been duly executed as of the day and
year first set forth above.

ATTEST:                                              CDW LEASING , LLC


By: ______________________                           By: _______________________
Its:______________________                           Its:_______________________



<PAGE>


                                    EXHIBIT B

                           Borrowing Base Certificate


         Reference  is made to that certain  Loan and  Security  Agreement  (the
"Agreement") between CDW CAPITAL CORP., an Illinois corporation  ("CDWCC"),  and
CDW LEASING,  LLC, an Illinois limited  liability company  ("Borrower")  dated ,
1999.  Capitalized  terms  used in this  Certificate  shall  have  the  meanings
assigned to them in such agreement.

         The undersigned hereby certifies to CDWCC as follows:

         1. He is a Manager of Borrower.

         2. The Book Value of all  outstanding  Eligible  Leases is one  hundred
         three percent (103%) or less of the loan  outstanding or the difference
         between the loan  outstanding  and one hundred three percent  (103%) of
         the  Book  Value of the  Eligible  Leases  is  hereby  repaid  to CDWCC
         concurrent with the presentation of this Borrowing Base Certificate.

         3. The Eligible Leases and other  contracts,  invoices and accompanying
         documents are complete and authentic and shall be attached hereto if so
         requested by CDWCC and evidence the requested  Advance in the amount of
         $________, and all signatures thereon are genuine. Such Eligible Leases
         arose from bona fide  transactions  and all amounts  represented  to be
         payable on such leases, as indicated on the respective  leases,  are in
         fact, payable in accordance with the provision set forth therein.

         4.  The  notice  will  confirm  that  representations,  warranties  and
         covenants  contained in Section 5 of the Agreement are true and correct
         and  that no  Event  of  Default  exists,  both as of the  date of this
         request.

         IN WITNESS  WHEREOF,  the  undersigned has executed this Borrowing Base
Certificate as of the ____ day of _____________, 19__.


                                       _____________________(signature)

                                       Name: __________________________
                                       Title:__________________________






<PAGE> 22



                                    EXHIBIT C

                              Loan Advance Request


         Reference  is made to that certain  Loan and  Security  Agreement  (the
"Agreement") between CDW CAPITAL CORP., an Illinois corporation  ("CDWCC"),  and
CDW LEASING,  LLC, an Illinois limited  liability company  ("Borrower")  dated ,
1999.  Capitalized  terms  used in this  Certificate  shall  have  the  meanings
assigned to them in such agreement.

         The undersigned hereby certifies to CDWCC as follows:

         1. He is a Manager of Borrower.

         2. Borrower  hereby requests an Advance under the Loan in the amount of
         $_____.00.

         3. The  Eligible  Leases  and other  contracts,  invoices  and  related
         documents,  which are summarized on Schedule 1 attached hereto and made
         a part hereof are complete  and  authentic  and evidence the  requested
         Advance in the amount of  $________,  and all  signatures  thereon  are
         genuine. Such Eligible Leases arose from bona fide transactions and all
         amounts  represented to be payable on such leases,  as indicated on the
         respective  leases,  are  in  fact,  payable  in  accordance  with  the
         provision set forth therein.

         4.  The  notice  will  confirm  that  representations,  warranties  and
         covenants  contained in Section 5 of the Agreement are true and correct
         and  that no  Event  of  Default  exists,  both as of the  date of this
         request.

         IN WITNESS  WHEREOF,  the  undersigned  has executed  this Loan Advance
Request as of the ____ day of _____________, 19__.


                                       _____________________(signature)
                                                
                                       Name: __________________________ 
                                       Title:__________________________







<PAGE> 23



                       SCHEDULE 1 TO LOAN ADVANCE REQUEST


        List of Eligible Leases Relating to Attached Loan Advance Request



<PAGE> 1

                                 EXHIBIT 10 (xx)

                     FIRST AMENDMENT TO 1996, 1997 AND 1998
                           OFFICER MANAGER BONUS PLAN

  This First  Amendment to each of the CDW 1996 Officer and Manager Bonus
Plan,  CDW  1997  Officer  and  Manager  Bonus  Plan and CDW  1998  Officer  and
Management Bonus Plan is made as of this 5th day of April, 1999 with effect from
July 23, 1999.

                              W I T N E S S E T H:

         WHEREAS,  on December 31 of each of 1996,  1997 and 1998,  CDW Computer
Centers,  Inc., an Illinois  corporation (the  "Company"),  adopted the CDW 1996
Officer and Manager  Bonus Plan,  1997  Officer and Manager  Bonus Plan and 1998
Officer and Manager Bonus Plan,  respectively (each a "Plan" and,  collectively,
the  "Plans"),  pursuant  to  which  the  Company,  as  designated  by  the  CDW
Compensation  and Stock Option  Committee  (the  "Committee"),  is authorized to
grant  bonuses  to  management  personnel  for the  year in  which  the Plan was
implemented;

         WHEREAS, the  Committee  deems it to  be in  the best interests of  the
Company that the Plans be amended as reflected herein; and

         WHEREAS,  the  Committee  is vested  with the ability to amend the Plan
pursuant to Section 3 thereof.

         NOW,  THEREFORE,  in accordance with the powers vested in the Committee
under the Plans, the Plans shall each be amended as follows:

1. The first sentence of Section 5 shall be deleted in its entirety.

         2. The  heading in  Section  5 shall be restated  as  follows:  "Death,
Disability or Retirement."

         3. Section 5 shall be amended by restating the existing  subsection (c)
as subsection (d) thereof and by adding the following as the new subsection (c):

                  "(c) if  cessation  of  employment  occurs  by  reason  of the
                  Retirement  (as  hereinafter  defined)  of  the  Participating
                  Employee,  the options granted to such Participating  Employee
                  shall  continue  to vest in  accordance  with  their  original
                  vesting  schedule  and the  Participating  Employee  shall  be
                  entitled  to  exercise  said  options as if the  Participating
                  Employee were still employed by the Company."

<PAGE> 2


         4. A new subsection 5(e) shall be added as follows::

                  "(e)  "Retirement"  for purposes of this Plan shall be defined
                  as   the   voluntary   termination   of   employment   by  the
                  Participating  Employee at any time after attaining age 62 and
                  provided   that   said   Participating   Employee   has   been
                  continuously  employed by the Company for a period of not less
                  than  ten  (10)  years  at  the  time  of  the   Participating
                  Employee's voluntary termination."

         5. This  Amendment  shall be  incorporated  into and made a part of the
Plan.

         6. All terms and provisions of the Plan,  except as expressly  modified
herein,  shall continue in full force and effect, and the parties hereby confirm
each and every one of their obligations under the Plan as amended herein.

         7. This Amendment shall be governed by and construed in accordance with
the internal laws of the State of Illinois.

         IN WITNESS WHEREOF,  the undersigned have executed this First Amendment
to the 1996 Officer and Manager Bonus Plan,  1997 Officer and Manager Bonus Plan
and 1998 Officer and Manager  Bonus Plan as of this 5th day of April,  1999,  in
Vernon Hills, State of Illinois.



                  Signature                               Title
                  ---------                               -----


         ____________________                    Director and Member of 
         Michelle L. Collins                     Compensation  and  Stock Option
                                                 Committee

         ____________________                    Director  and  Member  of  
         Joseph Levy Jr.                         Compensation  and  Stock Option
                                                 Committee









<PAGE> 1

                                   EXHIBIT 21

                         SUBSIDIARIES OF THE REGISTRANT


CDW Capital Corporation 
CDW Leasing, L.L.C.







<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
This schedule  contains summary financial  information extracted from  Form 10-Q
dated  March 31, 1999 and  is qualified  in its  entirety by reference  to  such
financial statements
</LEGEND>
<MULTIPLIER>  1,000
<CURRENCY>    U.S. Dollar
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              DEC-31-1999
<PERIOD-START>                                 JAN-01-1999
<PERIOD-END>                                   MAR-31-1999
<EXCHANGE-RATE>                                          1
<CASH>                                               8,545
<SECURITIES>                                        59,445
<RECEIVABLES>                                      187,468
<ALLOWANCES>                                         3,485
<INVENTORY>                                         80,463
<CURRENT-ASSETS>                                   348,760
<PP&E>                                              48,324 
<DEPRECIATION>                                      10,121
<TOTAL-ASSETS>                                     391,832
<CURRENT-LIABILITIES>                               96,868
<BONDS>                                                  0
                                    0
                                              0
<COMMON>                                               216
<OTHER-SE>                                         294,748
<TOTAL-LIABILITY-AND-EQUITY>                       391,832
<SALES>                                            539,406
<TOTAL-REVENUES>                                   539,406
<CGS>                                              471,500
<TOTAL-COSTS>                                      471,500
<OTHER-EXPENSES>                                    36,221
<LOSS-PROVISION>                                         0
<INTEREST-EXPENSE>                                       0
<INCOME-PRETAX>                                     32,614
<INCOME-TAX>                                        12,916
<INCOME-CONTINUING>                                 19,698
<DISCONTINUED>                                           0
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                        19,698
<EPS-PRIMARY>                                         0.91
<EPS-DILUTED>                                         0.90
        


</TABLE>


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