MERISEL INC /DE/
S-4, 1997-05-19
COMPUTERS & PERIPHERAL EQUIPMENT & SOFTWARE
Previous: REAL ESTATE ASSOCIATES LTD VII, 10-Q, 1997-05-19
Next: MERISEL INC /DE/, 10-Q/A, 1997-05-19



<PAGE>

     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON MAY 19, 1997

                                                    Registration No. 333-
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                                    FORM S-4
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

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

                                  MERISEL, INC.
             (Exact name of registrant as specified in its charter)

           DELAWARE                         5045                  95-4172359
(State or other jurisdiction of (Primary Standard Industrial  (I.R.S. Employer
incorporation or organization)  Classification Code Number)  Identification No.)

                            200 CONTINENTAL BOULEVARD
                          EL SEGUNDO, CALIFORNIA 90245
                                 (310) 615-3080
 (Address, including zip code, and telephone number, including area code, of
                   registrant's principal executive offices)

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

                                 JAMES E. ILLSON
                          SENIOR VICE PRESIDENT, CHIEF
                         FINANCIAL OFFICER AND SECRETARY
                                  MERISEL, INC.
                            200 CONTINENTAL BOULEVARD
                          EL SEGUNDO, CALIFORNIA 90245
                                 (310) 615-3080
 (Name, address, including zip code, and telephone number, including area code,
                              of agent for service)

                                  -----------

                                   Copies to:
                             JOSEPH J. GIUNTA, ESQ.
                    SKADDEN, ARPS, SLATE, MEAGHER & FLOM LLP
                             300 SOUTH GRAND AVENUE
                           LOS ANGELES, CA 90071-3144
                                 (213) 687-5000

APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: The expiration
date of the Exchange Offer of the Registrant described in the Prospectus
included as a part of this Registration Statement.

If the securities being registered on this Form are being offered in connection
with the formation of a holding company and there is compliance with General
Instruction G, check the following box. [ ]
<TABLE>
<CAPTION>
                                          CALCULATION OF REGISTRATION FEE
====================================================================================================================================
                                                                     Proposed Maximum      Proposed Maximum
       Title of Each Class              Amount to be                  Offering Price           Aggregate             Amount of
  of Securities to be Registered         Registered                    Per Unit/Share        Offering Price       Registration Fee
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                     <C>                           <C>                  <C>                    <C>   
Common Stock, par value
   $0.05 per share...............       35,342,232 shares (1)(2)            --                    (3)                    --
- ------------------------------------------------------------------------------------------------------------------------------------
Warrants to purchase
   Common Stock..................        5,263,736 warrants (2)             --                    (3)                    --
- ------------------------------------------------------------------------------------------------------------------------------------
     Total                                                                                  $168,307,254(3)            51,003
====================================================================================================================================
</TABLE>

(1)      Maximum number of shares of common stock, par value $.05 per share (the
         "New Common Stock"), (i) to be issued initially by Merisel, Inc. (the
         "Company") pursuant to this Registration Statement and (ii) to be
         issued subsequently upon the exercise of each of two series of newly
         created warrants, including warrants (the "Series A Warrants") issued
         pursuant to the Series A Warrant Agreement (as defined herein) and
         warrants (the "Series B Warrants" and, together with the Series A
         Warrants, the "Warrants") issued pursuant to the Series B Warrant
         Agreement (as defined herein), to purchase New Common Stock also being
         registered hereby. Such number reflects a one-for-five reverse stock
         split (the "Reverse Split") as further described herein.
(2)      Each $1,000 principal amount of 12.5% Senior Notes due 2004 (the "12.5%
         Notes") will be exchanged for 192.5 shares of New Common Stock,
         representing an aggregate of 24,062,796 shares. Each share of the
         Company's previously issued and outstanding common stock, par value
         $.01 per share (the "Old Common Stock"), will receive one-fifth of a
         share of New Common Stock (representing, in the aggregate, 6,015,699
         shares of New Common Stock) and one each of Series A Warrants and
         Series B Warrants to purchase, in the aggregate, 5,263,736 shares of
         New Common Stock. An aggregate of 2,631,868 shares of New Common Stock
         shall be issuable upon the exercise of the Series A Warrants at an
         exercise price of $7.15 per share and an aggregate of 2,631,868 shares
         of New Common Stock shall be issuable upon the exercise of the Series B
         Warrants at an exercise price of $8.68 per share, subject in each case 
         to adjustment.
(3)      The Proposed Maximum Aggregate Offering Price has been calculated
         pursuant to Rule 457(f) as the sum of (i) the aggregate market value of
         the Old Common Stock as of May 9, 1997 ($37,598,119, which is the
         product of (a) $1.25, the average of the high and low prices for the
         Old Common Stock as reported by the Nasdaq National Market as of May 9,
         1997, and (b) 30,078,495, the number of shares of Old Common Stock
         issued and outstanding on such date), and (ii) the aggregate book value
         of the 12.5% Notes (plus accrued and unpaid interest) as of May 9, 1997
         ($130,709,135, or the sum of the aggregate book value of $125,000,000
         and accrued and unpaid interest of $5,709,135).

    THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(a) OF
THE SECURITIES ACT OF 1933, OR UNTIL THIS REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(a),
MAY DETERMINE.
<PAGE>
 
                          [Merisel, Inc. Letterhead]



                                                   [  ] , 1997



Dear Stockholder:

     You are cordially invited to attend a special meeting (the "Stockholders
Meeting") of the stockholders of Merisel, Inc. (the "Company") to be held at the
Company's headquarters located at 200 Continental Boulevard, El Segundo,
California on [         ], 1997, at 10:00 a.m., Los Angeles time.  At the
Stockholders Meeting, you will be asked to consider and vote on certain
proposals relating to the financial restructuring (the "Exchange Restructuring")
of the Company whereby holders of 12 1/2% Senior Notes due 2004 ("12.5% Notes")
would exchange their 12.5% Notes for shares of common stock of the Company and
stockholders immediately prior to the Exchange Restructuring would receive
shares of common stock, par value $.05 per share, of the Company ("New Common
Stock") as well as warrants (the "Warrants") to purchase additional shares of
New Common Stock.

     Stockholders will be asked to consider and vote upon proposals (the
"Proposals") to implement the Exchange Restructuring, consisting of (a) an
amendment (the "Charter Amendment") of the Company's Restated Certificate of
Incorporation, as amended, to effect a one-for-five reverse stock split
(the"Reverse Split") of each outstanding share of Common Stock par value $.01
per share (the "Old Common Stock") into one-fifth of a share of New Common
Stock; (b) authorization for the issuance of New Common Stock to holders of
12.5% Notes in exchange for their 12.5% Notes upon consummation of the Exchange
Restructuring (the "New Common Stock Issuance"); and (c) the adoption of the
Merisel, Inc. 1997 Stock Award and Incentive Plan (the "Stock Award and
Incentive Plan").  The Charter Amendment would have the effect of increasing the
number of shares of common stock of the Company authorized but not issued or
reserved for issuance to a level sufficient for the New Common Stock Issuance
and the issuance of New Common Stock in exchange for the Warrants upon their
exercise.

     Assuming all of the conditions to the consummation of the Exchange
Restructuring are fulfilled, the New Common Stock Issuance will result in the
holders of the 12.5% Notes (the "Noteholders") receiving approximately 80% of
the outstanding shares of New Common Stock (excluding the Warrants) would be
issued to Noteholders in the Exchange Restructuring.  Stockholders would receive
20% of the outstanding New Common Stock upon exchange of their Old Common Stock
and would receive Warrants which, upon exercise, would represent approximately
17.5% of the New Common Stock outstanding immediately after giving effect to the
Exchange Restructuring and the Reverse Split.  Each holder of Old Common Stock
would receive, for each share of Old Common Stock held, .0875 Series A Warrants
and .0875 Series B Warrants in addition to retaining his current stock interest
as adjusted for the Reverse Split equal to one-fifth of a share of New Common
Stock for each share of Old Common Stock.  The Warrants would be exercisable for
seven years from the date of the Exchange Restructuring and would be issued in
two separately traded series.  The Warrants would have an exercise price
("Exercise Price") of $7.15, in the case of the Series A Warrants, and $8.68, in
the case of the Series B Warrants, and each Warrant would be exercisable for one
share of New Common Stock.  Stockholders will not be entitled to receive
Warrants unless and until they exchange their certificates of Old Common Stock
for certificates of New Common Stock.

     The accompanying Proxy Statement/Prospectus serves as a prospectus for the
New Common Stock and Warrants (and the New Common Stock issuable upon exercise
of the Warrants) to be issued to Stockholders in the Exchange Restructuring, and
will also serve as the Company's Annual Report to Stockholders.

     The stockholder votes with respect to the Charter Amendment and the New
Common Stock Issuance will not be effective unless both are approved at the
Stockholders Meeting and unless and until the Exchange Restructuring has been
consummated.  If approved, the Stock Award and Incentive Plan will be effective
immediately, regardless of whether the Exchange Restructuring is consummated.

     The Exchange Restructuring is conditioned, among other things, on
acceptance by holders of all of the outstanding 12.5% Notes.  Should less than
100% of the holders tender their 12.5% Notes pursuant to the Exchange
Restructuring, the Company intends instead to pursue the financial restructuring
of the Company by means of the filing of a "prepackaged plan" (the "Prepackaged
Plan") of reorganization under Chapter 11 of the U.S Bankruptcy Code (the
"Prepackaged Restructuring" and, together with the Exchange Restructuring, the
"Restructuring").  The
<PAGE>
 
Prepackaged Restructuring may be effected with a minimum of two-thirds approval
of the principal amount and a majority in number of the holders of the 12.5%
Notes voting on the Prepackaged Plan, and would also require the approval by
holders of at least two-thirds in amount of the shares of Old Common Stock
voting on the Prepackaged Plan.  If the Prepackaged Restructuring is pursued and
a petition is filed under the Bankruptcy Code, the Company expects that the New
Common Stock Issuance, the issuance of Warrants to holders of Old Common Stock
and an amendment to the Company's Certificate of Incorporation substantially
similar to the Charter Amendment will be implemented pursuant to the Prepackaged
Plan.

     NEITHER OF THE COMPANY'S WHOLLY OWNED OPERATING SUBSIDIARIES, MERISEL
AMERICAS, INC. NOR MERISEL CANADA, INC. (COLLECTIVELY, THE "OPERATING
COMPANIES") WOULD BE A PARTY TO THE PREPACKAGED PLAN AND THE COMPANY'S BUSINESS
WOULD THEREFORE CONTINUE TO BE OPERATED IN THE ORDINARY COURSE.  AS SUCH THE
PREPACKAGED PLAN WOULD NOT AFFECT THE CONTINUING AND TIMELY PAYMENT IN FULL OF
THE OPERATING COMPANIES' OBLIGATIONS TO SUPPLIERS, EMPLOYEES, AND OTHER
CREDITORS.

     The purpose of the Restructuring is to enhance the long-term viability and
to contribute to the success of the Company by adjusting the Company's
capitalization, including reduction of debt levels, extension of principal
repayments and relaxation of operating covenants, to reflect current and
expected operating performance levels.  Specifically, the Restructuring is
designed to reduce the Company's outstanding debt obligations by $125 million,
to levels which the Company believes can be supported by its projected cash
flow, to replace a significant portion of the Company's indebtedness with New
Common Stock and to amend the covenants and final maturity on its Operating
Companies' indebtedness.  Interest charges will be substantially reduced and
stockholders' equity will be substantially increased as a result of the
Restructuring.

     In addition, implementation of the Restructuring will enable the Company to
avoid certain significant amortization payments in June 1997 under the Operating
Companies' senior debt obligations if the Company pays interest on the 12.5%
Notes next due in June 1997.  During the period that the Restructuring is being
implemented, such interest payments have been waived by in excess of 75% of the
holders of 12.5% Notes and the holders of the Operating Companies' indebtedness
have waived any cross-default arising from the non-payment of such interest.
Failure to consummate the Restructuring could result in such amortization
payments becoming due as well as interest payment obligations on the 12.5% Notes
being reinstated.  ABSENT THE RESTRUCTURING, THE COMPANY DOES NOT BELIEVE IT
WILL BE ABLE TO SATISFY SUCH OBLIGATIONS WITHOUT A REFINANCING OF THE COMPANY'S
INDEBTEDNESS UNDER THE OPERATING COMPANIES' LOAN AGREEMENTS OR OBTAINING
ADDITIONAL WAIVERS OR AMENDMENTS TO SUCH AGREEMENTS, AND THERE CAN BE NO
ASSURANCE THAT THE COMPANY WILL BE ABLE TO OBTAIN SUCH REFINANCING, WAIVERS OR
AMENDMENTS.

     Should the Stock Award and Incentive Plan be approved by the Stockholders,
the Company intends to issue options or stock appreciation rights (together,
"New Options") for up to 10% of the Company's shares of New Common Stock to be
outstanding immediately following the Restructuring.  All options outstanding
prior to the Restructuring ("Old Options") would be cancelled in exchange for
New Options exercisable for the same or a greater number of shares (after
adjustment for the Reverse Split) of New Common Stock.  New Options would be
priced at the market price on the date of issuance subsequent to the
Restructuring.  Holders of Old Options will not be entitled to receive Warrants
pursuant to the Restructuring unless such holders exercise their Old Options
prior to the consummation of the Restructuring.

     IN ORDER TO EXPEDITE THE SOLICITATION OF ACCEPTANCES UNDER THE PREPACKAGED
PLAN, SHOULD IT BE NECESSARY, THE COMPANY IS CONCURRENTLY SOLICITING SUCH
ACCEPTANCES TOGETHER WITH PROXIES FOR THE STOCKHOLDERS MEETING.  ACCORDINGLY,
THIS PROXY STATEMENT/PROSPECTUS ALSO SERVES AS A SOLICITATION OF ACCEPTANCES BY
THE COMPANY FOR ACCEPTANCE OF THE PREPACKAGED PLAN.  Stockholders may vote in
favor of the Prepackaged Plan by signing, marking and returning the enclosed
ballot for that purpose in the enclosed envelope.  Unlike the proxy, the ballot
must be marked FOR or AGAINST acceptance for it to be counted for any purpose.

     IF STOCKHOLDERS DO NOT APPROVE THE CHARTER AMENDMENT AND THE NEW
<PAGE>
 
COMMON STOCK ISSUANCE, OR DO NOT EXECUTE THE REQUISITE ACCEPTANCES OF THE
PREPACKAGED PLAN, THEN, UNDER THE TERMS OF THE AGREEMENT REACHED WITH CERTAIN
HOLDERS OF 12.5% NOTES, SUCH NOTEHOLDERS WILL NO LONGER BE BOUND TO THE TERMS OF
THE RESTRUCTURING.  ANY SUBSEQUENT RESTRUCTURING OF THE COMPANY COULD RESULT IN
STOCKHOLDERS OF THE COMPANY RETAINING OR RECEIVING SUBSTANTIALLY LESS THAN THE
CONSIDERATION PROVIDED FOR IN THE RESTRUCTURING.  ACCORDINGLY, YOUR BOARD OF
DIRECTORS BELIEVES THE PROPOSALS AND THE PREPACKAGED PLAN ARE IN THE BEST
INTERESTS OF THE COMPANY'S STOCKHOLDERS AND UNANIMOUSLY RECOMMENDS THAT
STOCKHOLDERS VOTE FOR THE APPROVAL OF THE PROPOSALS AND FOR THE ACCEPTANCE OF
THE PREPACKAGED PLAN.

     REGARDLESS OF THE SIZE OF YOUR HOLDINGS, IT IS IMPORTANT THAT YOUR SHARES
BE VOTED AT THE STOCKHOLDERS MEETING AND WITH RESPECT TO THE PREPACKAGED PLAN.
WHETHER OR NOT YOU PLAN TO ATTEND THE STOCKHOLDERS MEETING, PLEASE SIGN AND
RETURN BOTH YOUR PROXY AND BALLOT IN THE ENCLOSED ENVELOPE BY NO LATER THAN
[_____________] TO ASSURE THAT YOUR SHARES WILL BE VOTED  WITH RESPECT TO THE
EXCHANGE RESTRUCTURING AND THE PREPACKAGED PLAN.  YOUR VOTE ON THE PREPACKAGED
PLAN WILL NOT BE COUNTED UNLESS YOU RETURN A PROPERLY COMPLETED BALLOT.

                                  Sincerely,



                                  Dwight A. Steffensen
                                  Chairman of the Board and
                                  Chief Executive Officer
<PAGE>
 
                                 MERISEL, INC.

                   NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                         TO BE HELD ON [      ], 1997

     NOTICE IS HEREBY GIVEN that a special meeting of stockholders of Merisel,
Inc. (the "Company") will be held at the Company's headquarters located at 200
Continental Boulevard, El Segundo, California on       [  ], 1997, at 10:00
a.m., Los Angeles time (the "Stockholders Meeting"), for the purpose of
implementing a financial restructuring (the "Exchange Restructuring") of the
Company whereby holders (the "Noteholders") of 12 1/2% Senior Notes due 2004
("12.5% Notes") would exchange their 12.5% Notes for shares of Common Stock, par
value $.01 per share ("Old Common Stock"), of the Company and stockholders
immediately prior to the Exchange Restructuring would receive shares of common
stock, par value $.05 per share, of the Company ("New Common Stock") as well as
warrants ("Warrants") to purchase additional shares of New Common Stock.
Specifically, stockholders will be asked to consider and vote upon the
following, all of which are more fully described in the accompanying Proxy
Statement/Prospectus:

     1.   An amendment (the "Charter Amendment") of the Company's Restated
          Certificate of Incorporation, as amended (the "Charter"), which would
          authorize (i) a one-for-five reverse stock split of the Company's
          outstanding shares of Old Common Stock (the "Reverse Split") and (ii)
          the simultaneous increase of the par value of the authorized common
          stock of the Company from $.01 per share to $.05 per share.

     2.   The issuance of New Common Stock (the "New Common Stock Issuance") to
          Noteholders in exchange for their 12.5% Notes in the Exchange
          Restructuring.

     3.   The Merisel, Inc. 1997 Stock Award and Incentive Plan (the "Stock
          Award and Incentive Plan").

     4.   Such other business as may properly come before the Stockholders
          Meeting or any adjournments or postponements thereof.

     The proposed text of the Charter Amendment is set forth in Annex I of the
accompanying Proxy Statement/Prospectus.  The text of the Exchange Restructuring
Prospectus under which, if consummated, the New Common Stock Issuance would take
place is set forth in Annex IV to the accompanying Proxy Statement/Prospectus.
The proposed text of the Stock Award and Incentive Plan is set forth in Annex
III of the accompanying Proxy Statement/Prospectus.

     Approval of proposals 1 and 2 will also constitute approval of the issuance
of New Common Stock upon exercise of the Warrants and such proposals will only
be implemented if both are approved by the requisite vote of stockholders, and
notwithstanding such approval neither Proposal will be implemented pursuant to
this stockholder vote if the Exchange Restructuring described in the Exchange
Restructuring Prospectus is not implemented.

     The Board of Directors of the Company has fixed the close of business on 
[           ], 1997 as the record date ("Record Date") for the determination of
stockholders entitled to notice of and to vote at the Stockholders Meeting and
any adjournments or postponements thereof.  Only stockholders of record at the
close of business on such date are entitled to notice of and to vote at the
Stockholders Meeting.

     Common Stock, par value, $.01 per share, of the Company is the only
security of the Company whose holders are entitled to vote upon the proposals to
be presented at the Stockholders Meeting.

     Your vote is important regardless of the number of shares you own.  Each
Stockholder, even though he or she now plans to attend the Stockholders Meeting,
is requested to sign, date and return the enclosed proxy, without delay in the
enclosed postage-paid envelope.  You may revoke your proxy at any time prior to
its exercise.
<PAGE>
 
Any stockholder present at the Stockholders Meeting or at any adjournments or
postponements thereof may revoke his or her proxy and vote personally on each
matter brought before the Stockholders Meeting.

                                  By Order of the Board of Directors,



                                  James E. Illson
                                  Senior Vice President, Finance,
                                  Chief Financial Officer and Secretary

[         ], 1997

                    THE BOARD OF DIRECTORS RECOMMENDS THAT
                      YOU VOTE FOR EACH OF THE PROPOSALS
                               ---                      

                  PLEASE DATE AND SIGN THE ENCLOSED PROXY AND
                       MAIL IT PROMPTLY IN THE ENCLOSED
                         POSTAGE-PAID RETURN ENVELOPE
<PAGE>
 
INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT.  A
REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION.  THESE SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT BECOMES
EFFECTIVE.  THIS PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE SECURITIES
IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.

                   Subject to Completion as of May 16, 1997

                                 MERISEL, INC.

                          PROXY STATEMENT/PROSPECTUS
               AND SOLICITATION OF PREPACKAGED PLAN ACCEPTANCES

     This Proxy Statement/Prospectus (this "Proxy Statement/Prospectus") is
being furnished to holders ("Stockholders") of common stock, par value $.01 per
share ("Old Common Stock"), of Merisel, Inc., a Delaware corporation (the
"Company"), in connection with (A) the solicitation of proxies by the Board of
Directors of the Company (the "Board") for use at a special meeting of
Stockholders to be held on [________], 1997  at 10:00 a.m., Los Angeles time, at
the Company's headquarters located at 200 Continental Boulevard, El Segundo,
California, and any adjournments or postponements thereof (the "Stockholders
Meeting") and (B) the solicitation of acceptances of a prepackaged plan of
reorganization of the Company under Chapter 11 of the United States Bankruptcy
Code (the "Prepackaged Plan").  References herein to the "Company" shall, unless
the context otherwise require, refer to Merisel, Inc. and its operating
subsidiaries.  References to the "Holding Company" shall refer only to Merisel,
Inc. and not to its subsidiaries.  References to the "Operating Companies" shall
mean the operating subsidiaries of the Company.

     The Board is soliciting proxies to be voted at the Stockholders Meeting,
which will be held to consider the proposals (the "Proposals") described herein
to implement a financial restructuring (the "Exchange Restructuring") of the
Company whereby holders (the "Noteholders") of 12 1/2% Senior Notes due 2004
("12.5% Notes") would exchange their 12.5% Notes for shares of Old Common Stock
of the Company and Stockholders immediately prior to the Exchange Restructuring
would receive shares of common stock, par value $.05 per share, of the Company
("New Common Stock") as well as warrants (the "Warrants") to purchase additional
shares of New Common Stock.  Specifically, the Proposals seek Stockholder
approval (A) to amend the Corporation's Certificate of Incorporation to effect a
one-for-five reverse stock split (the "Reverse Split") of each outstanding share
of Old Common Stock into one-fifth of a share of New Common Stock, (the "Charter
Amendment"), (B) to approve the issuance (the "New Common Stock Issuance") of
New Common Stock, pursuant to the Exchange Restructuring, and (C) to approve the
Merisel, Inc. 1997 Stock Award and Incentive Plan, (the "Stock Award and
Incentive Plan").  If the Prepackaged Restructuring (as herein defined) is
pursued and a petition is filed under the Bankruptcy Code, the Company expects
that actions similar to those proposed for the Stockholders Meeting will be
implemented pursuant to the Prepackaged Plan.  The Company's executive officers
and directors, as a group, own 458,672 shares of the outstanding Old Common
Stock and have advised the Company that they intend to vote in favor of each of
the Charter Amendment, the New Common Stock Issuance, the Stock Award and
Incentive Plan and the Prepackaged Plan.

     Assuming all of the conditions to the consummation of the Exchange
Restructuring are fulfilled, the New Common Stock Issuance will result in the
holders of the 12.5% Notes (the "Noteholders") receiving an aggregate of
24,062,796 shares of New Common Stock.  Based upon the current number of shares
of Old Common Stock outstanding, approximately 80% of the outstanding shares of
New Common Stock (excluding the Warrants) would be issued to Noteholders in the
Exchange Restructuring, and stockholders would receive 20% of the outstanding
New Common Stock upon exchange of their Old Common Stock and would receive
Warrants which, upon exercise, would represent approximately 17.5% of the New
Common Stock outstanding immediately after giving effect to the Exchange
Restructuring and the Reverse Split.  The Warrants would be exercisable for
seven years from the date of the Exchange Restructuring and would be issued in
two separately traded series.  Each holder of Old Common Stock would receive,
for each share of Old Common Stock held, .0875 Series A Warrants and .0875
Series B Warrants in addition to retaining his current stock interest as
adjusted for the Reverse Split to equal one-fifth of a share of New Common Stock
for each share of Old Common Stock.  The Warrants would have an exercise price
("Exercise Price") of $7.15, in the case of the Series A Warrants, and $8.68, in
the case of the Series B Warrants, and each Warrant would be exercisable for one
share of New Common Stock.

          The Company's obligation to accept 12.5% Notes tendered pursuant to
the Exchange Restructuring is conditioned, among other things, on (a) 100% of
the 12.5% Notes being validly tendered and not withdrawn prior to the Expiration
Date (the "Minimum Tender Condition"), and (b) approval by the Stockholders of
the Charter Amendment and the New Common Stock Issuance and (c) consent of 100%
of certain debtholders of the Operating Companies to an extension of their
indebtedness, or a refinancing of such indebtedness on terms reasonably
acceptable to the Noteholders and the Company.  The Company reserves the right
to waive any of the conditions to the Exchange Restructuring but does not
currently intend to waive any condition.  The Charter Amendment and the New
Common Stock Issuance will not become effective unless the Exchange
Restructuring is consummated.  If the Minimum Tender Condition and the other
conditions to the consummation of the Exchange Restructuring are satisfied or
waived, the Holding Company intends to consummate the Exchange Restructuring.

     Should less than 100% of the holders tender their 12.5% Notes pursuant to
the Exchange Restructuring, the Company intends that it will instead pursue the
financial restructuring of the Company by means of the filing of a "prepackaged
plan" (the "Prepackaged Plan") of reorganization under Chapter 11 of the U.S
Bankruptcy Code (the "Prepackaged Restructuring" and, together with the
Exchange Restructuring, the "Restructuring").  The Company's ability to seek
confirmation of the Prepackaged Plan depends upon certain minimum levels of
acceptance thereof, as further set forth in this Proxy Statement/Prospectus.  In
the event that the requisite percentage and number of Noteholders and
Stockholders have executed acceptances of the Prepackaged Plan, but the Minimum
Tender Condition has not been satisfied or the Company determines in its sole
discretion that it is unlikely to be satisfied at or prior to the Expiration
Date, the Company may elect to terminate the Exchange Offer at or prior to its
scheduled expiration, and proceed directly to the Prepackaged

                                       i
<PAGE>
 
Plan.

     THE OPERATING COMPANIES (INCLUDING MERISEL AMERICAS AND MERISEL CANADA,
WHICH ARE SUBSIDIARIES THROUGH WHICH THE HOLDING COMPANY'S DISTRIBUTION BUSINESS
IS CONDUCTED) WOULD NOT BE A PARTY TO THE PREPACKAGED PLAN, AND WOULD THEREFORE
CONTINUE TO OPERATE IN THE ORDINARY COURSE OF BUSINESS.  AS SUCH, THE
PREPACKAGED PLAN WOULD NOT AFFECT THE CONTINUING AND TIMELY PAYMENT IN FULL OF
THE OPERATING COMPANIES' OBLIGATIONS TO SUPPLIERS, EMPLOYEES, OR OTHER
CREDITORS.  IN ADDITION, THE PREPACKAGED PLAN PROVIDES FOR ALL PREPETITION
UNSECURED CREDITORS OF THE HOLDING COMPANY, INCLUDING, WITHOUT LIMITATION, TRADE
CREDITORS OF THE HOLDING COMPANY, TO BE PAID IN FULL IN ACCORDANCE WITH THEIR
TERMS, AND SUCH CREDITORS WILL NOT, THEREFORE, BE IMPAIRED AND WOULD BE DEEMED
TO ACCEPT THE PREPACKAGED PLAN.

     The purpose of the Restructuring is to enhance the long-term viability and
to contribute to the success of the Company by adjusting the Company's
capitalization (including debt levels, principal repayment schedules) to reflect
current and expected operating performance levels.  Specifically, the
Restructuring is designed to reduce the Company's debt obligations by $125
million, to levels which the Company believes can be supported by its projected
cash flow and to replace a significant portion of the Company's indebtedness
with New Common Stock.  Interest charges will be substantially reduced and
stockholders' equity will be substantially increased as a result of the
Restructuring.

     In addition, implementation of the Restructuring will enable the Company to
avoid certain significant amortization payments in June 1977 under the Operating
Companies' senior debt obligations if the Company becomes required to pay
interest on the 12.5% Notes due in June 1997.  During the period that the
Restructuring is being implemented, such interest payments have been waived by
in excess of 75% of the holders of 12.5% Notes and the holders of the Operating
Companies' indebtedness have waived any cross-default arising from the non-
payment of such interest.  Failure to consummate the Restructuring could result
in such amortization payments becoming due as well as interest payments on the
12.5% Notes being reinstated.  ABSENT THE RESTRUCTURING, THE COMPANY DOES NOT
BELIEVE IT WILL BE ABLE TO SATISFY SUCH OBLIGATIONS WITHOUT A REFINANCING OF THE
COMPANY'S INDEBTEDNESS UNDER THE OPERATING COMPANIES' LOAN AGREEMENTS OR
OBTAINING ADDITIONAL WAIVERS OR AMENDMENTS TO SUCH AGREEMENTS, AND THERE CAN BE
NO ASSURANCE THAT THE COMPANY WILL BE ABLE TO OBTAIN SUCH REFINANCING WAIVERS OR
AMENDMENTS.

     A copy of the proposed text of the Charter Amendment is attached hereto as
Annex I and is incorporated herein by reference.  A copy of the Exchange
Restructuring Prospectus under which, if consummated, New Common Stock will be
issued to holders of 12 1/2% Notes is attached hereto as Part A to Annex IV.  A
copy of the Stock Award and Incentive Plan is attached hereto as Annex III.  A
copy of the Disclosure Statement with respect to the Prepackaged Plan is
attached hereto as Part B to Annex IV.  A copy of the Prepackaged Plan is
attached as Appendix I to Annex IV.

     This Proxy Statement/Prospectus also constitutes the Company's Prospectus,
filed with the Securities and Exchange Commission as part of a Registration
Statement on Form S-4 under the Securities Act of 1933, as amended
("Registration Statement"), with respect to the New Common Stock and Warrants
(and the New Common Stock issuable upon exercise of the Warrants) to be issued
to holders of Old Common Stock in the Exchange Restructuring.

     The Old Common Stock is listed for trading on the Nasdaq National Market.
Application will be made to list (i) the New Common Stock to be issued to
Noteholders and holders of Old Common Stock, and (ii) Warrants to be issued in
two series as separately traded securities, to the holders of Old Common Stock
pursuant to the Restructuring (as defined herein) for trading on the Nasdaq
National Market.  On [      ], 1997, the closing sale price for the Old Common
Stock on the Nasdaq National Market was $[   ] per share.

     THE SOLICITATION PERIOD FOR ACCEPTANCES OF THE PREPACKAGED PLAN WILL EXPIRE
AT 5:00 P.M., NEW YORK CITY TIME, ON FRIDAY, [DATE], 1997, UNLESS EXTENDED (THE
"EXPIRATION DATE").  VOTES ON THE PREPACKAGED PLAN MAY BE REVOKED, SUBJECT TO
THE PROCEDURES DESCRIBED HEREIN, AT ANY TIME PRIOR TO THE EXPIRATION DATE.  IF A
BANKRUPTCY CASE HAS BEEN COMMENCED, REVOCATIONS OF SUCH VOTES THEREAFTER MAY BE
EFFECTED ONLY WITH THE APPROVAL OF THE APPROPRIATE BANKRUPTCY COURT.

     The record date for purposes of determining which holders of Old Common
Stock are eligible to vote on the Prepackaged Plan and at the Stockholders
Meeting is [DATE], 1997 (the "Record Date").  Stockholders are not required to
vote at the Stockholders Meeting in order to vote on the Prepackaged Plan.  It
is important that all Stockholders vote to accept or to reject the Prepackaged
Plan because, under the Bankruptcy Code, for purposes of determining whether the
requisite acceptances have been received, only holders who vote will be counted.
Failure by a holder to send a duly completed and signed Ballot will be deemed to
constitute an abstention by such holder with respect to a vote on the
Prepackaged Plan. Abstentions as a result of not submitting a duly completed and
signed Ballot will not be counted as votes for or against the Prepackaged Plan.
Any Ballot which is executed by a holder but does not indicate an acceptance or
rejection of the Prepackaged Plan will not be counted as a vote for or against
the Prepackaged Plan.  See "TENDERING AND VOTING PROCEDURES" in Part A to the
Exchange Restructuring Prospectus, attached hereto as Annex IV and "VOTING
PROCEDURES AND REQUIREMENTS" in Part B to the Exchange Restructuring Prospectus,
attached hereto as Annex IV.

     STOCKHOLDERS WHO COMPLETE A PROXY ("PROXY") WITH RESPECT TO THE
STOCKHOLDERS MEETING SHOULD ALSO DULY COMPLETE AND SIGN A BALLOT ("BALLOT") IN
ORDER TO VOTE ON THE PREPACKAGED PLAN.

     SEE "RISK FACTORS"  FOR A DISCUSSION OF CERTAIN RISK FACTORS WHICH SHOULD
BE CONSIDERED IN CONNECTION WITH THE EXCHANGE RESTRUCTURING AND A DISCUSSION OF
CERTAIN

                                      ii
<PAGE>
 
CONSEQUENCES OF THE EXCHANGE RESTRUCTURING TO HOLDERS OF OLD COMMON STOCK.  SEE
"RISK FACTORS" IN PART B TO THE EXCHANGE RESTRUCTURING PROSPECTUS, ATTACHED
HERETO AS ANNEX IV,  FOR A DISCUSSION OF CERTAIN RISK FACTORS WHICH SHOULD BE
CONSIDERED IN CONNECTION WITH THE PREPACKAGED RESTRUCTURING.

     NEITHER THE SECURITIES OFFERED HEREBY NOR THE PREPACKAGED PLAN HAS BEEN
APPROVED OR DISAPPROVED BY THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE
SECURITIES COMMISSION NOR HAS THE SECURITIES AND EXCHANGE COMMISSION OR ANY
STATE SECURITIES COMMISSION PASSED UPON THE FAIRNESS OR MERITS OF THESE
TRANSACTIONS OR THE ACCURACY OR ADEQUACY OF THIS PROXY STATEMENT/PROSPECTUS.
ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

     BECAUSE NO PREPACKAGED BANKRUPTCY CASE HAS BEEN FILED, THIS PROXY
STATEMENT/PROSPECTUS AND THE DISCLOSURE STATEMENT ATTACHED HERETO HAVE NOT BEEN
APPROVED BY ANY BANKRUPTCY COURT WITH RESPECT TO THE ADEQUACY OF THE INFORMATION
CONTAINED HEREIN OR THEREIN.  IF SUCH A CASE IS SUBSEQUENTLY COMMENCED, THE
COMPANY INTENDS TO SEEK AN ORDER OF SUCH COURT THAT THE SOLICITATION OF VOTES ON
THE PREPACKAGED PLAN BY MEANS OF THIS PROXY STATEMENT/PROSPECTUS AND THE
DISCLOSURE STATEMENT WAS IN COMPLIANCE WITH SECTION 1126(b) OF THE BANKRUPTCY
CODE WHICH PERMITS VOTES RECEIVED BEFORE THE FILING OF A CHAPTER 11 PETITION TO
BE COUNTED FOR PURPOSES OF CONFIRMATION OF A PLAN IF CERTAIN DISCLOSURE
REQUIREMENTS HAVE BEEN MET.

     This Proxy Statement/Prospectus, the Proxy and the applicable Ballot and
Master Ballot are first being mailed to Stockholders on or about [DATE], 1997.
           THE DATE OF THIS PROXY STATEMENT/PROSPECTUS IS [ ], 1997.

                                      iii
<PAGE>
 
                             AVAILABLE INFORMATION

     The Company has filed a Registration Statement on Form S-4 (the
"Registration Statement") with the Securities and Exchange Commission (the
"Commission") under the Securities Act of 1933, as amended (the "Securities
Act"), with respect to the securities offered hereby.  As permitted by the rules
and regulations of the Commission, this Proxy Statement/Prospectus omits certain
information, exhibits and undertakings contained in the Registration Statement.
Such additional information, exhibits and undertakings can be inspected at and
obtained from the Commission in the manner set forth below.  For further
information with respect to the securities offered hereby and the Company,
reference is made to the Registration Statement, and the financial schedules and
exhibits filed as a part thereof and the exhibits thereto.  Statements contained
in this Proxy Statement/Prospectus as to the terms of any contract or other
documents are not necessarily complete and, in each case, reference is made to
the copy of each such contract or other document that has been filed as an
exhibit to the Registration Statement, each such statement being qualified in
all respects by such reference.

     The Company is subject to the information and reporting requirements of the
Securities Exchange Act of 1934, as amended (the "Exchange Act"), and, in
accordance therewith, files periodic reports, proxy statements and other
information with the Commission.  Such reports and other information filed with
the Commission, as well as the Registration Statement and the exhibits thereto,
can be inspected and copied at the public reference facilities of the Commission
at 450 Fifth Street, N.W., Washington, D.C. 20549, at the Commission's regional
offices located at 500 West Madison Street, Suite 1400, Chicago, Illinois 60661-
2511 and at 7 World Trade Center, 13th Floor, New York, New York 10048.  Copies
of such material can also be obtained by mail from the Public Reference Section
of the Commission at 450 Fifth Street, N.W., Washington, D.C. 20549, at
prescribed rates.  The Commission maintains an Internet Web Site that contains
reports, proxy and information statements, and other information regarding
Merisel and other registrants that file electronically with the Commission.  The
address of such site is: http://www.sec.gov.

     The following documents filed by the Company with the Commission are
incorporated herein by reference and shall be deemed to be a part hereof:

     1.   Annual Report of the Company on Form 10-K for the fiscal year ended
          December 31, 1996;

     2.   Amendment No. 1 to the Annual Report of the Company on Form 10-K/A for
          the year ended December 31, 1996;

     3.   Quarterly Report of the Company on Form 10-Q for the fiscal quarter
          ended March 31, 1997; and

     4.   The description of the Old Common Stock contained in its Registration
          Statement on Form 8-A filed on August 30, 1988 and declared effective
          on October 19, 1988.

     5.   The description of the 12.5% Notes contained in its Registration
          Statement on Form S-3, as amended, filed on August 24, 1994 and
          declared effective on October 17, 1994.

     All documents and reports filed by the Company with the Commission after
the date of this Proxy Statement/Prospectus and prior to the termination of the
Exchange Restructuring shall be deemed incorporated herein by reference and
shall be deemed to be a part hereof from the date of filing of such documents
and reports.  Any statement contained in a document incorporated or deemed to be
incorporated by reference herein shall be deemed to be modified or superseded
for purposes of this Proxy Statement/Prospectus to the extent that a statement
contained herein or in any subsequently filed document or report that also is or
is deemed to be incorporated by reference herein modifies or supersedes such
statement.  Any such statement so modified or superseded shall not be deemed,
except as so modified or superseded, to constitute a part of this Proxy
Statement/Prospectus.

     THIS PROXY STATEMENT/PROSPECTUS INCORPORATES DOCUMENTS BY REFERENCE WHICH
ARE NOT PRESENTED HEREIN OR DELIVERED HEREWITH.  COPIES OF ANY SUCH DOCUMENTS,
OTHER THAN EXHIBITS TO SUCH DOCUMENTS (UNLESS SUCH EXHIBITS ARE SPECIFICALLY
REQUESTED), ARE AVAILABLE WITHOUT CHARGE TO ANY PERSON, INCLUDING ANY BENEFICIAL
OWNER, TO WHOM THIS PROXY STATEMENT/PROSPECTUS IS DELIVERED UPON WRITTEN OR ORAL
REQUEST DIRECTED TO MERISEL, INC., ATTENTION: JAMES E. ILLSON, SENIOR VICE
PRESIDENT, FINANCE, CHIEF FINANCIAL OFFICER, AND SECRETARY, 200 CONTINENTAL
BOULEVARD, EL SEGUNDO, CALIFORNIA 90245; TELEPHONE NUMBER (310) 615-6811.  IN
ORDER TO ASSURE TIMELY DELIVERY OF SUCH DOCUMENTS PRIOR TO THE STOCKHOLDERS
MEETING, ANY REQUEST SHOULD BE RECEIVED BY [    ], 1997.  COPIES OF SUCH
DOCUMENTS WILL ALSO BE AVAILABLE UPON REQUEST THEREAFTER UNTIL THE EFFECTIVE
TIME (AS HEREINAFTER DEFINED).

     No person has been authorized to give any information or to make any
representation in connection with the Proposals, the Restructuring, the
Prepackaged Plan or the solicitation of votes for the Proposal or the
Prepackaged Plan, other than those contained in this Proxy Statement/Prospectus
and the exhibits attached hereto or incorporated by reference or referred to
herein.  If given or made, such other information or representation may not be
relied upon as having been authorized by the Company.  This Proxy
Statement/Prospectus does not constitute an offer to sell or the solicitation of
an offer to buy any securities other than those to which it relates, or an offer
to sell or a solicitation of an offer to buy any securities in any jurisdiction
in which, or to any person to whom, it is unlawful to make such offer or
solicitation.  Neither the delivery of this Proxy Statement/Prospectus nor any
distribution of securities hereunder shall under any circumstances create any
implication that the information contained herein is correct as of any time
subsequent to the date hereof or that there has been no change in the
information set forth herein or in the affairs of the Company since the date

                                      iv
<PAGE>
 
hereof.  Any estimates of Claims (as defined herein) and Interests (as defined
herein) set forth in this Proxy Statement/Prospectus may vary from the final
amounts of Claims or Interests allowed by the Bankruptcy Court.

                          FORWARD LOOKING INFORMATION

          Certain of the financial information contained herein constitutes
forward looking information, and actual results could differ materially from
current expectations.  Factors that could impact actual results include
unanticipated adjustments related to the Company's trade accounts payable,
customer disputes, disruption to the Company's computer systems, adjustments
related to previously disposed assets, or potential restructuring and any
reduction in customer demand or deterioration of margins.

                                       v
<PAGE>
 
                               TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                               PAGE
                                                                               ----
<S>                                                                            <C>
AVAILABLE INFORMATION.........................................................   iv

FORWARD LOOKING INFORMATION...................................................    v

INDEX OF CERTAIN DEFINED TERMS................................................   ix

SUMMARY.......................................................................    1
     The Company..............................................................    1
     The Exchange Restructuring and Prepackaged Restructuring.................    1
     Comparison of Exchange Restructuring and Prepackaged Restructuring.......    5
     Purposes of the Exchange Restructuring...................................    5
     Risk Factors.............................................................    5
     Stockholders Meeting.....................................................    6
     Voting Procedures for the Prepackaged Plan...............................    8
     Description of Warrants..................................................    8
     Summary Historical Consolidated Financial Information....................   10
     Summary Unaudited Pro Forma Financial Information........................   11

RISK FACTORS..................................................................   12
     High Leverage After Exchange Restructuring...............................   12
     Market Factors and Seasonality May Adversely Affect Cash Flow............   12
     Restrictions Under Operating Companies' Loan Agreements..................   13
     Limitation on use of Net Operating Losses................................   13
     Market Value of the Securities May Fluctuate.............................   13
     Capital Expenditures.....................................................   13
     Dividend Restrictions....................................................   13
     Dilution.................................................................   14
     Need for Sustained Trade Support.........................................   14
     New or Intensified Competition...........................................   14
     Lack of Trading Market; Volatility.......................................   14

STOCKHOLDERS MEETING, VOTING RIGHTS AND PROXIES...............................   14
     Date, Time and Place of Stockholders Meeting.............................   14
     Solicitation of Proxies; Record Date.....................................   15
     Purpose of Stockholders Meeting..........................................   15
     The Charter Amendment....................................................   15
     The New Common Stock Issuance............................................   16
     The Stock Award and Incentive Plan.......................................   17
     Voting of Proxies........................................................   17
     Voting Rights; Quorum....................................................   17
     No Dissenters' Rights....................................................   17
     Revocation of Proxies....................................................   17
     Prepackaged Plan.........................................................   18

BACKGROUND OF RESTRUCTURING...................................................   18
     The Limited Waiver Agreement.............................................   19
     The Extension Under the Operating Companies' Loan Agreements.............   20

PURPOSE OF THE RESTRUCTURING..................................................   20
     Restructuring Financial Considerations...................................   21
     Background of the Restructuring Financial Analysis.......................   21
          Restructuring Valuation.............................................   21
     Liquidation Analysis.....................................................   22
</TABLE>

                                      vi
<PAGE>
 
<TABLE>
<S>                                                                            <C>
 DISCUSSION OF PROPOSALS......................................................  22
     Charter Amendment........................................................  22
     New Common Stock Issuance................................................  23
     Stock Award and Incentive Plan...........................................  23
     Purposes of the Stock Award and Incentive Plan...........................  24
     Eligibility..............................................................  24
     Plan Administration......................................................  24
     Shares Subject to the Stock Award and Incentive Plan.....................  25
     Terms and Conditions of Options..........................................  25
     Stock Appreciation Rights and Limited Stock Appreciation Rights..........  25
     Restricted Awards........................................................  26
     Dividend Equivalents.....................................................  26
     Other Stock- or Cash-Based Awards........................................  26
     Death--Termination of Employment--Restrictions on Transfer...............  26
     Amendment; Termination...................................................  26
     Certain Federal Income Tax Considerations................................  27
     Non-Qualified Stock Options..............................................  27
     Incentive Stock Options..................................................  27
     Exercise with Shares.....................................................  27
     Rights...................................................................  28
     Dividend Equivalents.....................................................  28
     Restricted Awards........................................................  28
     Vote.....................................................................  28

DESCRIPTION OF THE EXCHANGE RESTRUCTURING
AND THE PREPACKAGED PLAN......................................................  28

DESCRIPTION OF NEW COMMON STOCK...............................................  28
     Distributions............................................................  29
     Voting...................................................................  29
     Election of Directors....................................................  29

DESCRIPTION OF WARRANTS.......................................................  29
     General..................................................................  30
     Adjustments..............................................................  31
     Reorganizations..........................................................  31
     Amendment................................................................  31
     Governing Law............................................................  31

MARKET AND TRADING INFORMATION................................................  31

SELECTED HISTORICAL FINANCIAL DATA............................................  33

FINANCIAL PROJECTIONS AND PRO FORMA FINANCIAL INFORMATION.....................  33

MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS.................................  33

MANAGEMENT....................................................................  34
     Directors................................................................  35
     Post Restructuring Board Reconfiguration.................................  36
     Executive Officers.......................................................  36
     Section 16 Matters.......................................................  37
</TABLE>

                                      vii
<PAGE>
 
<TABLE>
<S>                                                                       <C>
MANAGEMENT COMPENSATION................................................... 38

OWNERSHIP OF COMMON STOCK................................................. 39

CERTAIN AFFILIATE TRANSACTIONS............................................ 40

CERTAIN FEDERAL INCOME TAX CONSIDERATIONS................................. 40
     Federal Income Tax Consequences to Stockholders...................... 40
     General.............................................................. 40
     Disposition.......................................................... 40
     Exercise or Lapse of Warrants........................................ 40
     Adjustment to Exercise Price......................................... 40
     Federal Income Tax Consequences to the Company....................... 41
     Cancellation of Indebtedness Income.................................. 41
     Limitation on Net Operating Loss Carryovers.......................... 41

ADVISORS AND REPRESENTATIVES.............................................. 41

LEGAL MATTERS............................................................. 41

EXPERTS................................................................... 41

OTHER MATTERS............................................................. 41

ANNEXES
     Proposed Text of the Charter Amendment...............................  I
     Form of Warrant Agreement for Series A and Series B Warrants......... II
     Stock Award and Incentive Plan.......................................III
     The Exchange Restructuring Prospectus................................ IV
</TABLE>

                                     viii 
<PAGE>
 
                        INDEX OF CERTAIN DEFINED TERMS

          CERTAIN DEFINED TERMS NOT LISTED BELOW MAY BE FOUND ON THE
         INDEX OF DEFINED TERMS OF THE DISCLOSURE STATEMENT, ATTACHED
                         HERETO AS PART B TO ANNEX IV.

     As used in this Proxy Statement/Prospectus, the following are the meanings
for the terms set forth below:

"Ad Hoc Noteholders Committee"    means the terms of the committee of holders of
                                  the 12.5% Notes with which, in the course of
                                  negotiations, the Exchange Offer and the
                                  Prepackaged Plan were developed.

"Ballots"                         means ballots to vote on the Prepackaged Plan
                                  included herewith.

"Bankruptcy Code"                 means the United States Bankruptcy Code 11
                                  U.S.C. (S) (S) 101-1330, as amended.

"Board"                           means the Board of Directors of the Company.

"1996 Business Plan"              means the business plan for the remainder of
                                  fiscal 1996 the Company developed and
                                  implemented in connection with negotiations
                                  with the lenders under its various financing
                                  agreements.

"1997 Business Strategy"          means the Company's business strategy for 1997
                                  that builds upon the actions taken under its
                                  1996 Business Plan.

"Certificate of Incorporation"    means the Restated Certificate of
                                  Incorporation of the Company, as amended.

"Charter Amendment"               means the proposed Certificate of Amendment to
                                  the Certificate of Incorporation, as more
                                  fully described herein.

"Claims"                          has the meaning given in the Disclosure
                                  Statement, included as Part B to the Exchange
                                  Restructuring Prospectus, attached hereto as
                                  Annex IV.

"Commission"                      means the Securities and Exchange Commission.

"Company"                         means, unless the context otherwise requires,
                                  Merisel, Inc., a Delaware corporation, and its
                                  operating subsidiaries.

"Depositary"                      means [_________], Depositary for the Exchange
                                  Offer.

"Disclosure Statement"            means Part B of the Exchange Restructuring
                                  Prospectus, entitled "THE PREPACKAGED
                                  RESTRUCTURING DISCLOSURE STATEMENT," including
                                  the appendices attached thereto.

"DLJ"                             means Donaldson, Lufkin & Jenrette Securities
                                  Corporation, financial advisor to the Company
                                  in connection with the Restructuring.

"EML"                             means the European, Mexican and Latin American
                                  businesses formerly of the Company that the
                                  Company sold to CHS.

"Exchange Act"                    means the Securities Exchange Act of 1934, as
                                  amended.

"Exchange Offer"                  means the Company's offer to exchange shares
                                  of New Common Stock for the 12.5% Notes
                                  pursuant to the terms of the Exchange
                                  Restructuring.

"Exchange Restructuring"          means the proposed financial restructuring of
                                  the Company pursuant to the consummation of
                                  the Exchange Offer, as more fully set forth
                                  herein.

"Exercise Price"                  means (i) $7.15, in the case of the Series A
                                  Warrants, and (ii) $8.68, in the case of the
                                  Series B Warrants.

                                      ix
<PAGE>
 
"Expiration Date"                 means, with respect to the Exchange Offer and
                                  the solicitation of acceptances of the
                                  Prepackaged Plan, 5:00 p.m., New York City
                                  time, on [____________], 1997, unless the
                                  Company, in its sole discretion, extends the
                                  Exchange Offer or solicitation period, in
                                  which case the term "Expiration Date" for the
                                  Exchange Offer or solicitation period shall
                                  mean the last time and date to which the
                                  Exchange Offer or solicitation period is
                                  extended.

"Extension"                       means the agreement in principle executed by
                                  100% of the lenders under the Operating
                                  Companies' Senior Debt to an extension of the
                                  maturity of such indebtedness to January 31,
                                  1999 or a refinancing of such indebtedness
                                  prior to October 31, 1997

"F&D Division"                    means the United States Franchise and
                                  Distribution Division of Vanstar Corporation.

"FAB"                             means the ComputerLand Franchise and Datago
                                  Aggregation Business.

"GAAP"                            means generally accepted accounting
                                  principles.

"Holding Company"                 means Merisel, Inc., a Delaware corporation.

"Indenture"                       means the Indenture dated October 15, 1994, as
                                  amended, between the Company and The Bank of
                                  New York, as successor Trustee, relating to
                                  the 12.5% Notes.

"Information Agent"               means [__________], Information Agent in
                                  connection with the Exchange Offer and the
                                  solicitation of acceptances of the Prepackaged
                                  Plan.

"Interests"                       has the meaning given in the Disclosure
                                  Statement, included as Part B to the Exchange
                                  Restructuring Prospectus, attached hereto as
                                  Annex IV.

"Limited Waiver Agreement"        means, the agreement, effective April 14,
                                  1997, by and between the Company and holders
                                  of more than 75% of the outstanding principal
                                  amount of its 12.5% Notes as described in
                                  "BACKGROUND OF RESTRUCTURING".

"Master Ballots"                  means ballots to be voted on behalf of
                                  beneficial owners of Old Common Stock with
                                  respect to the Prepackaged Plan by such
                                  beneficial owners' broker or other record
                                  holder of such shares.

"Merisel Americas"                means Merisel Americas, Inc., a subsidiary of
                                  the Holding Company.

"Merisel Canada"                  means Merisel Canada, Inc., a subsidiary of
                                  Merisel Americas.

"Minimum Tender Condition"        means the condition to the Exchange Offer
                                  requiring 100% of the aggregate principal
                                  amount of the 12.5% Notes to be validly
                                  tendered and not withdrawn prior to the
                                  Expiration Date.

"NASD"                            means the National Association of Securities
                                  Dealers, Inc.

"New Common Stock"                means shares of common stock, par value $.05
                                  per share of the Company.

"New Common Stock Issuance"       means the issuance of New Common Stock
                                  pursuant to the Exchange Offer (including New
                                  Common Stock for issuance upon exercise of the
                                  Warrants).

"Noteholders"                     means the holders of 12.5% Notes.

"Old Common Stock"                means the issued and outstanding common stock,
                                  par value $.01 per share, of the Company
                                  authorized prior to the Restructuring.

"Operating Companies"             means Merisel Americas and its consolidated
                                  subsidiaries (including without limitation
                                  Merisel Canada, Inc.)

"Operating Companies' Loan        means the Subordinated Purchase Agreement, the
                                  Senior Note Purchase

                                       x
<PAGE>
 
Agreements"                       Agreement, and the Revolving Credit Agreement.
                                  
"Operating Companies' Senior      means the indebtedness of the Operating
Debt"                             Companies under the Revolving Credit Agreement
                                  and the Senior Note Purchase Agreement.

"Prepackaged Plan"                means the prepackaged plan of reorganization
                                  of the Company under Chapter 11 of the
                                  Bankruptcy Code.

"Prepackaged Restructuring"       means the proposed financial restructuring of
                                  the Company pursuant to the Prepackaged Plan,
                                  as more fully described herein.

"Proposals"                       means the proposals of the Board that are
                                  described herein (A) to amend the Company's
                                  Certificate of Incorporation, (B) to approve
                                  the New Common Stock Issuance and (C) to
                                  approve the Stock Award and Incentive Plan.

"Proxy"                           means the proxy card mailed to Stockholders
                                  together with the Proxy Statement/Prospectus.

"Proxy Statement/Prospectus"      means the Proxy Statement/Prospectus of the
                                  Company mailed to Stockholders in connection
                                  with the Stockholders Meeting.

"Record Date"                     [_____________], 1997.

"Registration Statement"          means the Registration Statement on Form S-4
                                  the Company filed with the Commission under
                                  the Securities Act, with respect to the
                                  securities offered hereby.

"Reverse Split"                   means the one-for-five reverse stock split of
                                  the Company's common stock pursuant to the
                                  Charter Amendments.

"Revolving Credit Agreement"      means the Amended and Restated Revolving
                                  Credit Agreement, dated as of December 23,
                                  1993, as amended, among Merisel Americas and
                                  Merisel Europe, as borrowers, the Company, as
                                  guarantor, and the lender parties thereto.

"Restructuring"                   means the financial restructuring of the
                                  Company pursuant to either the Exchange
                                  Restructuring or the Prepackaged
                                  Restructuring, as the case may be.

"Securities Act"                  means the Securities Act of 1933, as amended.

"Senior Note Purchase             means the Amended and Restated Senior Note 
Agreement"                        Purchase Agreement, dated as of December 23,
                                  1993, as amended, by and among each of the
                                  purchasers named therein, Merisel Americas, as
                                  issuer, and the Company relating to the 11.5%
                                  Notes.

"Series A Warrants"               means the warrants issued under the Series A
                                  Warrant Agreement, as more fully described
                                  herein.

"Series B Warrants"               means the warrants issued under the Series B
                                  Warrant Agreement, as more fully described
                                  herein.

"Service Agreement"               means, in connection with the ComputerLand
                                  acquisition, the Distribution and Services
                                  Agreement by and between Merisel FAB and
                                  Vanstar.

"Stock Award and Incentive Plan"  means the Merisel, Inc. 1997 Stock Award and
                                  Incentive Plan.

"Stockholders"                    means the holders of Old Common Stock.

"Stockholders Meeting"            means the Special Meeting of Stockholders of
                                  the Company to be held on [_____________],
                                  1997, at 10:00 a.m., Los Angeles time.

"Subordinated Note Purchase       means the Amended and Restated Subordinated
                                  Note Purchase Agreement,

                                      xi
<PAGE>
 
Agreement"                        dated as of December 23, 1993, as amended, by
                                  and among each of the purchasers named
                                  therein and Merisel Americas relating to the
                                  Subordinated Notes.

"Subordinated Notes"              means the subordinated notes issued by Merisel
                                  Americas pursuant to the Subordinated Note
                                  Purchase Agreement.

"Warrant Agreements"              means the Warrant Agreements under which the
                                  Warrants will be issued.

"Warrants"                        means the Series A Warrants and the Series B
                                  Warrants exercisable for shares of New Common
                                  Stock and issued in accordance with the
                                  Warrant Agreements.

"11.5% Notes"                     means the 11 1/2% Senior Notes due 1998 issued
                                  by Merisel Americas.

"12.5% Notes"                     means the 12 1/2% Senior Notes due 2004 issued
                                  by the Holding Company.

                                      xii
<PAGE>
 
- --------------------------------------------------------------------------------
                                    SUMMARY

     The following is a summary of certain information contained elsewhere in
this Proxy Statement/Prospectus.  Reference is made to, and this summary is
qualified in its entirety by, the more detailed information contained in this
Proxy Statement/Prospectus, the Annexes hereto and the documents incorporated by
reference herein. Stockholders are urged to read this Proxy Statement/Prospectus
and the Annexes hereto in their entirety.  Capitalized terms used herein and not
defined shall have the meanings ascribed to them elsewhere in this Proxy
Statement/Prospectus. References herein to the "Company" shall, unless the
context otherwise requires, refer to Merisel, Inc. and its operating
subsidiaries.  References to the "Holding Company" shall refer only to Merisel,
Inc. and not to its subsidiaries. References to the "Operating Companies" shall
mean the operating subsidiaries of the Company.

                                  THE COMPANY

     The Company is a leading distributor of computer hardware, networking
equipment and software products.  Through its main operating subsidiary, Merisel
Americas, Inc. ("Merisel Americas") and its other subsidiaries (collectively the
"Operating Companies"), the Company markets products and services throughout
North America and has achieved operational efficiencies that have made it a
valued partner to a broad range of computer resellers, including value-added
resellers (VARs), commercial resellers/dealers, and retailers.  The Company also
has established the Merisel Open Computing Alliance (MOCA(TM)), a division which
primarily supports Sun Microsystems' UNIX-based product sales and installations.

     The Company was originally incorporated in California in October 1980, was
reincorporated in Delaware in August 1988, and changed its name from Softsel
Computer Products, Inc. to Merisel, Inc. in August 1990.

     The Company's principal executive offices are located at 200 Continental
Boulevard, El Segundo, California  90245.  Its telephone number is (310) 615-
3080.

     For additional information concerning the Company and its business,
financial position and operations, see "SELECTED HISTORICAL CONSOLIDATED
FINANCIAL INFORMATION," "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS" and "BUSINESS AND PROPERTIES OF THE
COMPANY," each in Part A to the Exchange Restructuring Prospectus, attached to
this Proxy Statement/Prospectus as Annex IV.


           THE EXCHANGE RESTRUCTURING AND PREPACKAGED RESTRUCTURING

Consideration Offered:

     To holders of Old Common Stock.....    For each share of Old Common Stock,
                                            holders will retain their common
                                            stock interest and will be entitled
                                            to receive upon exchange of their
                                            Old Common Stock a certificate for
                                            shares of New Common Stock
                                            reflecting the one-for-five reverse
                                            stock split (the "Reverse Split")
                                            together with certificates for .0875
                                            of each of Series A and Series B
                                            Warrants to purchase shares of New
                                            Common Stock. Each Warrant shall be
                                            exercisable for one share of New
                                            Common Stock. As a result,
                                            Stockholders in the aggregate, as of
                                            the Exchange Date, will retain 20%
                                            of the then outstanding common
                                            equity and will receive Warrants to
                                            purchase New Common Stock
                                            constituting approximately 17.5% of
                                            the New Common Stock of the Company
                                            outstanding immediately after giving
                                            effect to the Exchange
                                            Restructuring, in each case based on
                                            the number of shares of outstanding
                                            Old Common Stock as of the Record
                                            Date. The Warrants would be
                                            exercisable for seven years from the
                                            date of the exchange and would be
                                            issued in two separately trading
                                            series, Series A and Series B, of
                                            equal size with exercise prices of
                                            $7.15 and $8.68 per share,
                                            respectively. In lieu of issuing any
                                            fractional shares of New Common
                                            Stock in the Restructuring,
                                            fractional interests in New Common
                                            Stock will be aggregated and sold by
                                            the Company, with the proceeds to be
                                            distributed to the holders in
                                            proportion to the amount of
                                            fractional shares of New Common
                                            Stock such holders
- --------------------------------------------------------------------------------

                                       1
<PAGE>
 
- --------------------------------------------------------------------------------
                                       would otherwise be entitled to receive.
                                       Should the Prepackaged Restructuring be
                                       consummated, the holders of Old Common
                                       Stock and the Noteholders will receive
                                       consideration substantially similar to
                                       that such holders would receive in the
                                       Exchange Restructuring.

     To holders of  12.5%  Notes.....  For each $1,000 principal amount of 12.5%
                                       Notes (plus accrued but unpaid interest),
                                       192.5 shares of New Common Stock. In lieu
                                       of issuing any fractional shares of New
                                       Common Stock in the Restructuring,
                                       fractional interests in New Common Stock
                                       will be aggregated and sold by the
                                       Company, with the proceeds to be
                                       distributed to the holders in proportion
                                       to the amount of fractional shares of New
                                       Common Stock such holders would otherwise
                                       be entitled to receive. As a result of
                                       the Exchange Restructuring, Noteholders
                                       in the aggregate, as of the Exchange
                                       Date, will receive shares of New Common
                                       Stock equivalent to approximately 80% of
                                       the New Common Stock outstanding
                                       immediately after giving effect to the
                                       Exchange Restructuring, based on the
                                       number of shares of outstanding Old
                                       Common Stock as of the Record Date.
                                       Noteholders will not be entitled to
                                       receive Warrants. Should the Prepackaged
                                       Restructuring be consummated, the holders
                                       of Old Common Stock and the Noteholders
                                       will receive consideration substantially
                                       similar to that which such holders would
                                       receive in the Exchange Restructuring.

                          SUMMARY DISTRIBUTION TABLE
                          --------------------------
<TABLE>
<CAPTION>
                                         Existing         New        Series A    Series B
                                         Security     Common Stock   Warrants    Warrants
                                       ------------   ------------   ---------   ---------
<S>                                    <C>            <C>            <C>         <C>
  To holders of Old Common Stock:
       Per 1,000 Shares                       1,000            200        87.5        87.5
       In Aggregate                      30,078,495      6,015,699   2,631,868   2,631,868
 
  To holders of 12.5% Notes:
       Per Note                        $      1,000          192.5          --          --
     In Aggregate                      $125,000,000     24,062,796          --          --
</TABLE>

For more information on consideration offered pursuant to the Restructuring, see
the Exchange Restructuring Prospectus, attached hereto as Annex IV.

Expiration Date...............         With respect to the Exchange
                                       Restructuring and the solicitation of
                                       acceptances of the Prepackaged Plan, the
                                       term "Expiration Date" shall mean 5:00
                                       p.m., New York City time, on
                                       [____________], 1997, unless the Company,
                                       in its sole discretion, extends the
                                       Exchange Restructuring or solicitation
                                       period, in which case the term
                                       "Expiration Date" for the Exchange
                                       Restructuring or solicitation period
                                       shall mean the last time and date to
                                       which the Exchange Offer or solicitation
                                       period is extended.  [See "TENDERING AND
                                       VOTING PROCEDURES" in Part A to the
                                       Exchange Restructuring Prospectus,
                                       attached hereto as Annex IV, and "VOTING
                                       PROCEDURES AND REQUIREMENTS" in Part B to
                                       the Exchange Restructuring Prospectus,
                                       attached hereto as Annex IV.]

Old Common Stock..............         As of the Record Date, there were
                                       50,000,000 shares of Old Common Stock
                                       authorized for issuance, of which
                                       30,078,495 shares were issued and
                                       outstanding (or 6,015,699 shares of New
                                       Common Stock after the giving effect to
                                       the Reverse Split). As part of the
                                       Exchange Restructuring, holders of Old
                                       Common Stock will be asked to consider
                                       and approve the Charter Amendment, the
                                       New Common Stock Issuance and the Stock
                                       Award and Incentive Plan. See "--
- --------------------------------------------------------------------------------

                                       2
<PAGE>
 
- --------------------------------------------------------------------------------
                                       Stockholders Meeting" and "DESCRIPTION OF
                                       THE PROPOSALS."  If the Prepackaged
                                       Restructuring is consummated, the Company
                                       expects that similar actions will be
                                       implemented pursuant to the Prepackaged
                                       Plan.

Conditions to Exchange 
 Restructuring................         The Company's obligation to accept 12.5%
                                       Notes tendered pursuant to the Exchange
                                       Restructuring is conditioned, among other
                                       things, on (a) the Minimum Tender
                                       Condition and (b) approval by the
                                       Company's stockholders of the Charter
                                       Amendment and the New Common Stock
                                       Issuance. The Company has reserved the
                                       right to waive any one or more of these
                                       conditions but does not currently intend
                                       to waive any condition. In the event that
                                       the requisite percentage and number of
                                       Noteholders and Stockholders have
                                       executed acceptances of the Prepackaged
                                       Plan, but the Minimum Tender Condition
                                       has not been satisfied, or the Company
                                       determines, in its sole discretion, it is
                                       not likely to be satisfied at or prior to
                                       the Expiration Date, the Company may
                                       elect to terminate the Exchange Offer at
                                       or prior to its scheduled expiration and
                                       proceed directly to the Prepackaged Plan.
                                       See "TENDERING AND VOTING PROCEDURES" in
                                       Part A to the Exchange Restructuring
                                       Prospectus, attached hereto as Annex IV.

Conditions to Prepackaged
 Restructuring................         The Bankruptcy Code requires that the
                                       Bankruptcy Court determine that the
                                       Prepackaged Plan complies with the
                                       requirements of Section 1129 of the
                                       Bankruptcy Code.  Approval of two-thirds
                                       of the principal amount and a majority in
                                       number of the Noteholders voting on the
                                       Prepackaged Plan, and two-thirds of the
                                       shares of Old Common Stock voting on the
                                       Prepackaged Plan is required for the
                                       consummation of the Prepackaged
                                       Restructuring.  See "SUMMARY OF THE PLAN"
                                       in Part B to the Exchange Restructuring
                                       Prospectus, attached hereto as Annex IV.

Certain Federal Income Tax 
 Considerations...............         For a discussion of certain Federal
                                       income tax consequences of the
                                       Restructuring, see "CERTAIN FEDERAL
                                       INCOME TAX CONSIDERATIONS."

Market and Trading Information:

     Old Common Stock.........         The Old Common Stock is currently traded
                                       on the over-the-counter market and is
                                       quoted on the Nasdaq National Market
                                       under the symbol "MSEL."  See "MARKET AND
                                       TRADING INFORMATION" and "RISK FACTORS".

     Warrants.................         Application will be made to list the
                                       Warrants for trading on the Nasdaq
                                       National Market.  There can be no
                                       assurance that such application will be
                                       approved or that an active market for the
                                       Warrants will develop or as to the prices
                                       at which they might be traded. See "RISK
                                       FACTORS."

Post-Restructuring Board......         The terms of the Limited Waiver Agreement
                                       provide that, upon the consummation of
                                       the Restructuring, the Board will be
                                       comprised of members acceptable to the Ad
                                       Hoc Noteholders Committee and the
                                       Company, and none of the members of the
                                       Board will be financial or legal advisors
                                       of the Company or the members of the Ad
                                       Hoc Noteholders Committee. The Company is
                                       currently in discussions with the Ad Hoc
                                       Noteholders Committee regarding the
                                       identity and composition of the post-
                                       Restructuring Board, and will furnish
                                       information about the proposed members of
                                       the post-Restructuring Board prior to the
                                       effectiveness of the Registration
                                       Statement to
- --------------------------------------------------------------------------------

                                       3
<PAGE>
 
- --------------------------------------------------------------------------------
                                       which this Proxy Statement/Prospectus
                                       relates.



Depositary/Voting Agent/Warrant 
 Agent........................         [_________] has been appointed as
                                       Depositary for the Exchange Restructuring
                                       and for the proxies (the "Depositary")
                                       and as Voting Agent (as defined herein)
                                       for the solicitation of acceptances of
                                       the Prepackaged Plan.  Questions and
                                       requests for assistance may be directed
                                       to the Depositary at one of its addresses
                                       and telephone numbers set forth on the
                                       back cover of this Prospectus.  See
                                       "ADVISORS AND REPRESENTATIVES".

Information Agent.............         [__________] is serving as Information
                                       Agent in connection with the Stockholders
                                       Meeting and the solicitation of
                                       acceptances of the Prepackaged Plan (the
                                       "Information Agent").  Any questions
                                       regarding how to vote at the Stockholders
                                       Meeting and on the Prepackaged Plan, and
                                       any requests for additional copies of the
                                       Proxy Statement/Prospectus, Proxies,
                                       Ballots or Master Ballots should be
                                       directed to the Information Agent at its
                                       address and telephone number set forth on
                                       the back cover of the Exchange and
                                       Reorganization Prospectus.  See "ADVISORS
                                       AND REPRESENTATIVES".
- --------------------------------------------------------------------------------

                                       4
<PAGE>
 
- --------------------------------------------------------------------------------
                     COMPARISON OF EXCHANGE RESTRUCTURING
                         AND PREPACKAGED RESTRUCTURING

     See "Comparison of Exchange Restructuring and Prepackaged Restructuring" in
Part A to the Exchange Restructuring Prospectus, attached hereto as Annex IV.

     STOCKHOLDERS WHO COMPLETE A PROXY WITH RESPECT TO THE STOCKHOLDERS MEETING
SHOULD ALSO DULY COMPLETE AND SIGN A BALLOT IN ORDER TO VOTE ON THE PREPACKAGED
PLAN.

                    PURPOSES OF THE EXCHANGE RESTRUCTURING

     The purpose of the Restructuring is to enhance the long-term viability and
to contribute to the success of the Company by adjusting the Company's
capitalization (including debt levels and principal repayment schedules) to
reflect current and expected operating performance levels. Specifically, the
Restructuring is designed to reduce the Company's debt obligations by $125
million, to levels which the Company believes can be supported by its projected
cash flow and to replace a significant portion of the Company's indebtedness
with New Common Stock.  Interest charges will be substantially reduced as a
result of the Restructuring.  Interest charges will be substantially reduced and
the amount of outstanding capital stock of the Company will be substantially
increased as a result of the Restructuring.

In addition, implementation of the Restructuring will enable the Company to
avoid certain significant amortization payments in June 1997 under the Operating
Companies' senior debt obligations if the Company pays interest on the 12.5%
Notes next due in June 1997.  During the period that the Restructuring is being
implemented, such interest payments have been waived by in excess of 75% of the
holders of 12.5% Notes and the holders of the Operating Companies' indebtedness
have waived any cross-default arising from the non-payment of such interest.
Failure to consummate the Restructuring could result in such amortization
payments becoming due as well as interest payment obligations on the 12.5% Notes
being reinstated.  ABSENT THE RESTRUCTURING, THE COMPANY DOES NOT BELIEVE IT
WILL BE ABLE TO SATISFY SUCH OBLIGATIONS WITHOUT A REFINANCING OF THE COMPANY'S
INDEBTEDNESS UNDER THE OPERATING COMPANIES' LOAN AGREEMENTS OR OBTAINING
ADDITIONAL WAIVERS OR AMENDMENTS TO SUCH AGREEMENTS AND THERE CAN BE NO
ASSURANCE THAT THE COMPANY WILL BE ABLE TO OBTAIN SUCH REFINANCING, WAIVERS OR
AMENDMENTS.

     For additional information on the purposes and effects of the
restructuring, see "PURPOSES OF THE EXCHANGE RESTRUCTURING."

                                 RISK FACTORS

     Under the Restructuring, the holders of Old Common Stock would give up
their shares of Old Common Stock in exchange for New Common Stock and Warrants.
There are certain risks associated with the holding of Warrants. Prior to
deciding whether to (a) vote on the Charter Amendment, the New Common Stock
Issuance and the Stock Award and Incentive Proposal and/or (b) vote on the
Prepackaged Plan, each holder of Old Common Stock should carefully consider all
of the information contained in this Proxy Statement/Prospectus, especially the
factors outlined below and described under "RISK FACTORS."

     Risk Factors Relating to the Exchange Restructuring and the Prepackaged
Restructuring.  Stockholders should consider that (a) the Company is currently
highly leveraged and will continue to have a high level of indebtedness
following the Exchange Restructuring or Prepackaged Restructuring, as
applicable, (b) seasonality and economic, market or other conditions may
adversely affect cash flow and there can be no assurance that such conditions
will not have an adverse effect on the Company's financial projections, (c) the
Operating Companies' Loan Agreements contain restrictions on the Company's
operations and requirements that the Company achieve and maintain certain
financial ratios which the Company may not be able to achieve or maintain, and
which, if not maintained or achieved, may result in a default and could lead to
the acceleration of the Company's obligations under the Operating Companies'
Loan Agreements as well as the acceleration of other indebtedness of the
Company, (d) the Company will be limited in its ability to use its net operating
loss carryovers and certain tax credit carryforwards to offset future taxable
income, (e) market forces, such as interest rates, affect the value of
securities and are influenced by conditions beyond the Company's control, (f)
the Company's capital expenditure levels assumed in preparation of the projected
financial data contained herein may be inadequate to maintain the Company's
long-term competitive position, (g) the Company is and, after consummation of
the Exchange Restructuring or Prepackaged Restructuring, as applicable, will
continue to be, restricted in its ability to declare and pay cash dividends on
the common stock of the Company, (h) the issuance of New Common Stock and
Warrants pursuant to the Exchange Restructuring or the Prepackaged Plan, as
applicable, will result in significant dilution of the equity interests of the
existing holders of Old Common Stock as a percentage of the total number of
outstanding shares of the common stock of the Company, (i) if certain of the
major suppliers and vendors that the Company currently deals with, were to
change the terms or credit limits or
- --------------------------------------------------------------------------------

                                       5
<PAGE>
 
- --------------------------------------------------------------------------------
product availability that they currently extend to the Company, it could have a
significant negative impact on the Company's sales, cash position and liquidity,
(j) the Company is subject to the risk of increased competition, which could
affect its sales volume, pricing and margins, (k) there is currently no trading
market for the Warrants and there is no assurance that a trading market will
develop, and (l) there are certain Federal income tax considerations with
respect to the Restructuring, including limiting the use of, or reducing, the
Company's net operating loss carryovers although such limit would be greater
under the Exchange Restructuring than under the Prepackaged Restructuring.

  Additional Risk Factors Relating to the Prepackaged Restructuring.
Stockholders should consider that (a) commencement of bankruptcy proceedings,
even if only to confirm the Prepackaged Plan could adversely affect the
relationship between the Holding Company, its subsidiaries, and its employees,
customers and suppliers which, in turn, could adversely affect the Company's
ability to complete the Solicitation or obtain confirmation of the Prepackaged
Plan, (b) even if all classes of impaired creditors and equity interest holders
accept the Prepackaged Plan, the Prepackaged Plan may not be confirmed by the
Bankruptcy Court and (c) there can be no assurance that the Bankruptcy Court
will decide that the Proxy Statement/Prospectus and the Disclosure Statement
meets the disclosure requirements of the Bankruptcy Code.


                             STOCKHOLDERS MEETING

DATE, TIME AND PLACE OF
STOCKHOLDERS MEETING..........    The Stockholders Meeting to consider and to
                                  vote upon the Charter Amendment, the New
                                  Common Stock Issuance and the Stock Award and
                                  Incentive Plan will be held at the Company's
                                  headquarters located at 200 Continental
                                  Boulevard, El Segundo, California, on
                                  [____________], 1997 at 10:00 a.m. Los Angeles
                                  time.  The stockholder votes with respect to
                                  the Charter Amendment and the New Common Stock
                                  Issuance will not be effective unless and
                                  until the Exchange Restructuring has been
                                  consummated and the Charter Amendment has been
                                  filed.  If the Prepackaged Restructuring is
                                  pursued and a petition is filed under the
                                  Bankruptcy Code, the Company expects that the
                                  New Common Stock Issuance and an amendment
                                  substantially similar to the Charter Amendment
                                  will be implemented pursuant to the
                                  Prepackaged Plan.

RECORD DATE; STOCKHOLDERS
ENTITLED TO VOTE; QUORUM......    Holders of record of Old Common Stock at the
                                  close of business on the Record Date, will be
                                  entitled to vote at the Stockholders Meeting.
                                  Holders of Old Common Stock will be entitled
                                  to one vote per share with respect to the
                                  Charter Amendment, the New Common Stock
                                  Issuance and the Stock Award and Incentive
                                  Plan.  On the Record Date there were
                                  30,078,495 shares of Old Common Stock
                                  outstanding, of which there were [________]
                                  holders of record.  The presence, either in
                                  person or by properly executed proxy, of the
                                  holders of a majority of the shares of Old
                                  Common Stock outstanding and entitled to vote
                                  is necessary to constitute a quorum at the
                                  Stockholders Meeting.

PURPOSE OF STOCKHOLDERS MEETING   The purpose of the Stockholders Meeting is to
                                  consider the proposals to approve the Charter
                                  Amendment, the New Common Stock Issuance and
                                  the Stock Award and Incentive Plan.  The Board
                                  has unanimously adopted a resolution proposing
                                  that the Company's Charter be amended by the
                                  Charter Amendment to, (i) effect a one-for-
                                  five reverse stock split of the Company's
                                  outstanding shares of Old Common Stock and
                                  (ii) increase the par value of the authorized
                                  common stock of the Company from $.01 per
                                  share to $.05 per share.  The Charter
                                  Amendment is set forth in its entirety in
                                  Annex I to this Proxy Statement/Prospectus.
                                  The Charter Amendment is necessary to permit
                                  the Company to consummate the Exchange
                                  Restructuring on the terms contemplated by the
                                  Exchange Offer and, assuming
- --------------------------------------------------------------------------------

                                       6
<PAGE>
 
- --------------------------------------------------------------------------------
                                  the aggregate market capitalization of the
                                  Company remains constant, to increase the
                                  trading price of the common stock of the
                                  Company from where it would otherwise trade in
                                  the absence of the Reverse Split.  The
                                  approval of the Stock Award and Incentive Plan
                                  by the Stockholders is necessary to provide
                                  appropriate incentives for those eligible to
                                  participate thereunder.  The Board has also
                                  unanimously adopted resolutions approving, as
                                  part of the Exchange Restructuring, the New
                                  Common Stock Issuance and the Stock Award and
                                  Incentive Plan.  The approval of the New
                                  Common Stock Issuance by the Stockholders may
                                  be required by the applicable rules of the
                                  National Association of Securities Dealers,
                                  Inc. (the "NASD").

VOTES REQUIRED................    Under the Delaware General Corporation Law
                                  (the "DGCL") and the Company's Certificate of
                                  Incorporation, the Charter Amendment must be
                                  approved by a majority of the voting power of
                                  the Old Common Stock entitled to vote at the
                                  Special Meeting.  The New Common Stock
                                  Issuance and the Stock Award and Incentive
                                  Plan must be approved by the affirmative vote
                                  of the holders of a majority of the voting
                                  power of the Old Common Stock represented at
                                  the meeting.  As of the record date, the
                                  Company's executive officers and directors, as
                                  a group, beneficially owned approximately
                                  458,700 shares of the outstanding Old Common
                                  Stock.  Such officers and directors have
                                  advised the Company that they intend to vote
                                  in favor of the Charter Amendment, the New
                                  Common Stock Issuance and the Stock
                                  Certificate Plan.  See "OWNERSHIP OF COMMON
                                  STOCK".  The Stockholder votes with respect to
                                  the Charter Amendment and the New Common Stock
                                  Issuance will not be effective unless and
                                  until the Charter Amendment has been filed
                                  with the Secretary of State of Delaware and
                                  the Exchange Restructuring has been
                                  consummated, in which event it will become
                                  effective either immediately prior to or
                                  contemporaneously with the consummation of
                                  the Exchange Restructuring.  The Stock Award
                                  and Incentive Plan will become effective
                                  regardless of whether the Exchange
                                  Restructuring is implemented.  The Board of
                                  Directors has reserved the right, pursuant to
                                  Section 242(c) of the DGCL, to abandon the
                                  Charter Amendment even if the Company's
                                  Stockholders authorize the Charter Amendment.
                                  However, the Board of Directors intends to
                                  file the Charter Amendment with the Secretary
                                  of State of Delaware if the Exchange
                                  Restructuring is consummated.

DISSENTERS' RIGHTS............    Stockholders will not be entitled to
                                  dissenters' rights or rights of appraisal in
                                  connection with the Charter Amendment, the New
                                  Common Stock Issuance or the Stock Award and
                                  Incentive Plan.

DILUTION......................    Assuming 100% acceptance of the Exchange
                                  Offer, the Company expects to issue 24,062,796
                                  shares of New Common Stock directly to
                                  exchanging Noteholders and 5,263,736 
                                  additional shares of New Common Stock
                                  obtainable upon exercise of the Warrants
                                  issued to Stockholders if the Exchange
                                  Restructuring is consummated.  The 24,062,796
                                  shares issued directly to Noteholders will
                                  represent approximately 80% of the total
                                  outstanding shares of New Common Stock after
                                  giving effect to the Exchange Restructuring,
                                  but excluding shares obtainable upon exercise
                                  of Warrants, based on the number of shares of
                                  outstanding Old Common Stock as of the Record
                                  Date.  Upon consummation of the Exchange
                                  Restructuring, the equity
- --------------------------------------------------------------------------------

                                       7
<PAGE>
 
- --------------------------------------------------------------------------------
                                  interests of the existing holders of Old
                                  Common Stock, as a percentage of the total
                                  number of outstanding shares of the common
                                  stock of the Company, will be significantly
                                  diluted.  Consummating the Prepackaged Plan
                                  will have a similar dilutive effect.  See
                                  "PURPOSE OF THE RESTRUCTURING" and "RISK
                                  FACTORS."



                  VOTING PROCEDURES FOR THE PREPACKAGED PLAN

     For a description of the voting procedures for the Prepackaged Plan, see
"VOTING PROCEDURES AND REQUIREMENTS" in Part B to the Exchange Restructuring
Prospectus, attached hereto as Annex IV.


                            DESCRIPTION OF WARRANTS

     The following is a brief description of certain provisions of the Warrants.
The Warrants will be issued under the Warrant Agreements to be dated on or about
the date of consummation of the Restructuring between the Company and the
Warrant Agent (as defined herein).  The following description of such provisions
does not purport to be complete and is subject to, and is qualified in its
entirety by reference to, the detailed provisions of the Warrant Agreements
pursuant to which such securities will be issued.  See  "DESCRIPTION OF
WARRANTS" and the Form of Warrant Agreement, attached hereto as Annex II

ISSUE.........................    Up to 2,631,868 Series A Warrants and
                                  2,631,868 Series B Warrants (together,
                                  "Warrants") will be issued to holders of Old
                                  Common Stock upon consummation of the Exchange
                                  Restructuring and after giving effect to the
                                  Reverse Split.  Each Warrant will be
                                  exercisable for a period of seven years from
                                  the Exchange Date and shall be exercisable for
                                  one share of New Common Stock, subject to
                                  adjustment unless redeemed or exchanged
                                  earlier by the Company.

EXERCISE PRICE................    Each Warrant will be exercisable at an
                                  exercise price ("Exercise Price") of (i)
                                  $7.15, in the case of the Series A Warrants,
                                  and (ii) $8.68, in the case of the Series B
                                  Warrants.  Holders of Old Common Stock will
                                  receive, for each share of Old Common Stock,
                                  .0875 Series A Warrants and .0875 Series B
                                  Warrants exercisable, in the aggregate, for
                                  5,263,736 shares of New Common Stock or
                                  approximately 17.5% of the New Common Stock
                                  immediately after giving effect to the
                                  Exchange Restructuring, based on the number of
                                  shares of outstanding Old Common Stock as of
                                  the Record Date.  The Exercise Price and the
                                  number of shares of New Common Stock
                                  purchasable upon exercise of the Warrants
                                  ("Warrant Shares") are both subject to
                                  adjustment in certain cases referred to below.

NO RIGHTS GENERALLY AS 
 STOCKHOLDERS.................    No holder of Warrants will be entitled to
                                  any rights generally as a stockholder of the
                                  Company until such holder has obtained shares
                                  of New Common Stock upon the exercise of the
                                  Warrants for New Common Stock.  Stockholders
                                  will not be entitled to receive warrants
                                  unless and until they exchange their Old
                                  Common Stock for New Common Stock.

ADJUSTMENT OF EXERCISE PRICE 
AND NUMBER OF SHARES OF 
NEW COMMON STOCK OBTAINABLE 
UPON EXERCISE.................    The number of shares of New Common Stock
                                  obtainable upon exercise of each Warrant and
                                  correspondingly the Exercise Price, will be
                                  proportionately adjusted pursuant to standard
                                  antidilution provisions at any time the
                                  Company pays stock
- --------------------------------------------------------------------------------

                                       8
<PAGE>
 
- --------------------------------------------------------------------------------
                                  dividends, subdivides, combines or
                                  reclassifies its New Common Stock; distributes
                                  evidences of indebtedness or assets of the
                                  Company, or rights for such assets; issues New
                                  Common Stock for less than market value;
                                  issues options, warrants or other securities
                                  convertible for New Common Stock for less than
                                  market value; or effects similar dilutive
                                  transactions.  Upon the consummation of any
                                  Extraordinary Transaction (as defined in the
                                  Warrant Agreements), including a merger or
                                  sale of substantially all of the assets of the
                                  Company, agreed to by the Company, prior to
                                  January 1, 1998, the Warrants must remain
                                  outstanding and be exercisable in exchange for
                                  common stock of the Company or common stock of
                                  the  acquiring company unless such
                                  Extraordinary Transaction is approved by at
                                  least 85% of the outstanding New Common Stock
                                  then outstanding.
- --------------------------------------------------------------------------------

                                       9
<PAGE>
 

             SUMMARY HISTORICAL CONSOLIDATED FINANCIAL INFORMATION

     The following Summary Historical Consolidated Financial Information of the
Company should be read in conjunction with the consolidated financial statements
of the Company and the related notes thereto, and other financial data included
elsewhere herein.   The summary financial information presented below as of and
for the years ended December 31, 1992, 1993, 1994, 1995 and 1996 are derived
from the audited consolidated financial statements of the Company.  The summary
financial information presented below as of and for the three months ended March
31, 1996 and 1997 have been derived from the Company's unaudited financial
statements.  Operating results for the three months ended March 31, 1997 may not
be indicative of the results that may be expected for the year ended December
31, 1997.
<TABLE>
<CAPTION>
 
                                                    Year Ended December 31,                               Three Months Ended
                                   1992          1993          1994          1995           1996         March 31,    March 31, 
                                                                                                          1996          1997
                             -------------------------------------------------------------------------------------------------------
                                                              (In thousands, except per share amounts)
<S>                            <C>           <C>           <C>           <C>            <C>            <C>            <C>        
INCOME STATEMENT DATA: (1)
Net sales                      $ 2,238,715   $ 3,085,851   $ 5,018,687   $ 5,956,967    $ 5,522,824    $ 1,536,589    $ 1,113,100

Cost of sales                    2,036,292     2,827,315     4,676,164     5,633,278      5,233,570      1,449,366      1,048,124
                             -------------------------------------------------------------------------------------------------------


Gross profit                       202,423       258,536       342,523       323,689        289,254         87,223         64,976


Selling, general &
 administrative expenses           150,905       187,152       281,796       317,195        295,021         83,136         51,520


Impairment losses (2)                                                         51,383         42,033                              

Restructuring charge (3)                                                       9,333                                             
                             -------------------------------------------------------------------------------------------------------


Operating income (loss)             51,518        71,384        60,727       (54,222)       (47,800)         4,087         13,456

 Interest expense                   15,742        17,810        29,024        37,583         37,431          9,877          8,623

                            
Loss on sale of European,                                                                    
 Mexican, and Latin American
 operations (4)                                                                              33,455

Other expense                        1,299         2,722        11,752        13,885         20,150          7,238          3,530
                             -------------------------------------------------------------------------------------------------------


Income (loss) before income
 taxes                              34,477        50,852        19,951      (105,690)      (138,836)       (13,028)         1,303

Provision (benefit) for
 income taxes                       14,812        20,413         8,341       (21,779)         1,539            480            173
                             -------------------------------------------------------------------------------------------------------



Net income (loss)              $    19,665   $    30,439   $    11,610   $   (83,911)   $  (140,375)   $   (13,508)   $     1,130
                             =======================================================================================================


SHARE DATA: (5)
 Net income (loss) per share   $      0.67   $      1.00   $      0.38   $     (2.82)   $     (4.68)   $     (0.45)   $      0.04

 Weighted average number of
  shares                            29,274        30,454        30,389        29,806         30,001         29,863         30,078

OTHER DATA:
EBITDA (6)                     $    59,528   $    79,138   $    65,076   $   (47,598)   $   (82,616)   $     2,608    $    13,106

BALANCE SHEET DATA:
Working capital                $   294,626   $   359,765   $   399,848   $   280,864    $   190,544    $   250,442    $   193,512

Total assets                       667,313       936,283     1,191,870     1,230,334        731,039      1,158,676        706,020

Long-term and subordinated
 debt                              153,433       208,500       357,685       356,271        294,763        403,861        288,331

Total debt                         179,124       259,429       395,556       382,395        294,950        409,564        288,331

Stockholders' equity               198,882       223,857       236,164       154,466         14,997        138,794         15,814
</TABLE>

 
(1)   The Company's fiscal year is the 52- or 53-week period ending on the
      Saturday nearest to December 31. For clarity of presentation throughout
      this document, the Company has described year-ends and quarter-ends
      presented as if the period ended on the last day of the month. Except for
      1992, all fiscal years presented were 52 weeks in duration. The summary
      historical consolidated financial information as set forth above includes
      those balances and activities related to the Company's Australian business
      until its disposal on January 1, 1996 and the Company's European, Mexican
      and Latin American businesses until their disposal on October 4, 1996,
      effective as of September 27, 1996. It also includes Merisel FAB from the
      date such business was acquired on January 31, 1994, through the end of
      March 28, 1997, the date of sale of Merisel FAB. (See Note 12 to the
      consolidated financial statements - "Subsequent Events"). See
      "Management's Discussion and Analysis of Financial Condition and Results
      of Operations."

(2)   During 1995 and 1996, the Company determined that the carrying value for
      certain of its capitalized costs relating to the installation of a new
      computer operating system and identifiable intangible assets relating to
      Merisel FAB would not be recovered from their use in future operations.
      Accordingly, these assets were written down to their fair values as of the
      impairment dates.

      Additionally, in 1995 and 1996, the Company recognized impairment losses
      on the assets of Merisel FAB and Merisel Pty Ltd. (a wholly owned
      Australian subsidiary) related to the expected sale of substantially all
      of the assets of such subsidiaries. (See Note 4 to the consolidated
      financial statements - "Impairment Losses").

(3)   During 1995, the Company recorded a restructuring charge associated with
      the resizing of the Company's operations. (See Note 2 to the consolidated
      financial statements - "Restructuring Charge").

(4)   In October 1996, the Company completed the sale of substantially all of
      its European, Mexican, and Latin American businesses to CHS Electronics,
      Inc. A loss of $33,455,000, which includes approximately $7,400,000 of
      direct costs related to the sale, was recorded on such sale. (See Note 5
      to the consolidated financial statements - "Dispositions").

(5)   Net income (loss) per share and weighted average number of shares have not
      been adjusted to reflect the Reverse Split.

(6)   EBITDA is the sum of income before income taxes and interest, depreciation
      and amortization expense. EBITDA should not be considered as an
      alternative to income from operations or to cash flows from operating
      activities (as determined in accordance with generally accepted accounting
      principles) and should not be construed as an indication of a company's
      operating performance or as a measure of liquidity. However, EBITDA is
      presented because it is a widely used financial indicator of a company's
      ability to service indebtedness and other factors.

                                      10
<PAGE>


       SUMMARY UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL DATA

     The following table sets forth the Summary Unaudited Pro Forma Condensed
Consolidated Financial Data for the fiscal year ended December 31, 1996 and the
three months ended March 31, 1997, after giving affect to (i) the issuance of
24.1 million shares of New Common Stock, after reflecting the effect of the
Reverse Split, to the Noteholders, (ii) the extension of the maturity dates of
the Revolving Credit Agreement and the 11.5 % Notes to January 31, 1999, (iii)
the payment of 3.5% modification fees and other fees associated with the
Extension to the holders of the Revolving Credit Agreement and 11.5% Notes, and
(iv) the interest rate increases on the Revolving Credit Agreement, 11.5% Notes,
and Subordinated Notes associated with the Extension, as if each of the
foregoing transactions had occurred on January 1, 1996 with respect to the
statement of operations data and as of March 31, 1997 with respect to the
balance sheet data.  The pro forma data should be read in conjunction with the
"Unaudited Pro Forma Condensed Consolidated Financial Statements," "Management's
Discussion and Analysis of Financial Condition and Results of Operations" and
the historical consolidated financial statements of the Company and related
notes thereto, included elsewhere herein.  The data set forth below is not
necessarily indicative of the results that actually would have been achieved had
such transactions been consummated as of the dates indicated or that may be
achieved in future periods.
<TABLE>
<CAPTION>
 
                                                   Pro Forma
                                          Year Ended      Three Months 
                                          December 31,   Ended March 31,
                                             1996            1997
                                          -----------    ---------------
                                     (In thousands, except per share amounts)
<S>                                        <C>           <C>
 INCOME STATEMENT DATA: (1)
 Net sales                                $ 5,522,824    $ 1,113,100
 Cost of sales                              5,233,570      1,048,124
                                          -----------    -----------
 Gross profit                                 289,254         64,976
 Selling, general & administrative
  expenses                                    295,021         51,520
 Impairment losses (2)                         42,033
                                          -----------    -----------
 Operating (loss) income                      (47,800)        13,456
 Loss on sale of European, Mexican, and        33,455
  Latin American operations (3)
 Interest expense                              27,786          5,794
 Other expense                                 20,150          3,530
                                          -----------    -----------
 (Loss) income before income taxes           (129,191)         4,132
 Provision for income taxes                     1,539            173
                                          -----------    -----------
 Net (loss) income                        $  (130,730)   $     3,959
                                          ===========    ===========

SHARE DATA:
 Net (loss) income per share (4)          $     (4.35)   $      0.13
 Weighted average number of shares (4)         30,063         30,079

OTHER DATA:
EBITDA (5)                                $   (82,616)   $    13,106

BALANCE SHEET DATA:
 Working capital                                         $   187,331
 Total assets                                                695,933
 Long-term and subordinated debt                             163,331
 Stockholders' equity                                        134,633
 
</TABLE>


 
(1)  The Company's fiscal year is the 52- or 53-week period ending on the
     Saturday nearest to December 31. For clarity of presentation throughout
     this document, the Company has described year-ends and quarter-ends
     presented as if the period ended on the last day of the month. The summary
     unaudited condensed consolidated financial data as set forth above includes
     those balances and activities related to the Company's European, Mexican
     and Latin American businesses until their disposal on October 4, 1996,
     effective as of September 27, 1996. It also includes Merisel FAB until its
     disposal on March 28, 1997. (See Note 12 to the accompanying consolidated
     financial statements -"Subsequent Events"). See "Management's Discussion
     and Analysis of Financial Condition and Results of Operations."

(2)  During 1995 and 1996, the Company determined that the carrying value for
     certain of its capitalized costs relating to the installation of a new
     computer operating system and identifiable intangible assets relating to
     Merisel FAB would not be recovered from their use in future operations.
     Accordingly, these assets were written down to their fair values as of the
     impairment dates.

     Additionally, in 1995 and 1996, the Company recognized impairment losses on
     the assets of Merisel FAB and Merisel Pty Ltd. (a wholly owned Australian
     subsidiary) related to the expected sale of substantially all of the assets
     of such subsidiaries. (See Note 4 to the consolidated financial statements
     - "Impairment Losses").

(3)  In October 1996, the Company completed the sale of substantially all of its
     European, Mexican, and Latin American businesses to CHS Electronics, Inc. A
     loss of $33,455,000, which includes approximately $7,400,000 of direct
     costs related to the sale, was recorded on such sale. (See Note 5 to the
     consolidated financial statements - "Dispositions").

(4)  Net income (loss) per share and weighted average number of shares have been
     adjusted to reflect the Reverse Split.

(5)  EBITDA is the sum of income before income taxes and interest, depreciation
     and amortization expense. EBITDA should not be considered as an alternative
     to income from operations or to cash flows from operating activities (as
     determined in accordance with generally accepted accounting principles) and
     should not be construed as an indication of a company's operating
     performance or as a measure of liquidity. However, EBITDA is presented
     because it is a widely used financial indicator of a company's ability to
     service indebtedness and other factors.

 
                         CASH DEBT SERVICE OBLIGATIONS

The following table sets forth certain historical financial information with
respect to the Company's continuing operations for Fiscal 1996 and certain
projected financial information with respect to the Company for Fiscal 1997
through Fiscal 2002 assuming that the Exchange Restructuring is completed.
<TABLE>
<CAPTION>

       Years Ending           Cash Debt              Total Principal            Total Debt               Total Debt
        December 31     Service Obligations (1)        Payments (2)         Interest Expense (3)      (at Year End) (4)
      --------------    -----------------------      ---------------        --------------------      -----------------
      (in thousands)
<S>                     <C>                          <C>                    <C>                       <C>
Historical:
    1996...........           $113,585                  $83,129                   $29,901                 $294,763

Projected:
    1997 (5).......             36,100                   13,483                    22,617                  156,280
    1998...........             33,698                   13,610                    20,088                  142,670
    1999...........             22,346                    6,246                    16,100                  136,424
    2000...........             20,963                    5,511                    15,452                  130,913
    2001...........             18,531                    3,900                    14,631                  127,013

</TABLE>

(1) Cash debt service obligations in 1997 include all cash interest and
scheduled principal payments but exclude accrued but unpaid interest expense on
the 12.5% Notes through July 31, 1997 totaling $9.1 million.  Assuming the
Exchange is consummated, unpaid interest expense on the 12.5% Notes will not
need to be paid.

(2) Included in total principal payments are scheduled net repayments under the
Revolving Credit Agreement, the 11.5% Notes, the Subordinated Debt, and other
promissory notes.

(3) Total debt interest expense excludes interest expense of  $9.1 million for
1997 related to accrued but unpaid interest expense on the 12.5% Notes through
July 31, 1997.

(4) Total debt represents the principal amount of debt outstanding at year end,
assuming that the Exchange Restructuring is consummated on July 31, 1997.

(5) The following table sets forth certain financial information with respect to
1997 assuming the Company does not complete the Exchange Restructuring and thus
is required to make the scheduled $70 million amortization payments on the
Operating Company's Senior Debt, and the $125 million 12.5% Notes would remain
on the balance sheet as debt:
<TABLE>
<CAPTION>
 
      Cash Debt               Total Principal           Total Debt            Total Debt
 Service Obligations             Payments            Interest Expense        (at Year End)
- --------------------          ---------------        ----------------        -------------
 
     <S>                          <C>                     <C>                   <C>
     $116,085                     $83,483                 $32,602               $211,280
 
</TABLE>


                                      11
<PAGE>
 
RISK FACTORS

     Investment in the New Common Stock and Warrants involves a high degree of
risk.  Prior to deciding whether to (a) participate in the Exchange Offer and/or
(b) vote to accept the Prepackaged Plan, each Noteholder should carefully
consider all of the information contained in this Prospectus, especially the
factors described in the following paragraphs.

     High Leverage After Exchange Restructuring

     At March 31, 1997, the Company had $288.3 million in total debt plus $259.8
million of asset securitization and a stockholders' equity of $15.8 million.  On
a pro forma basis at March 31, 1997, the Company would have approximately $163.3
million of total debt plus the same assets securitized following completion of
the Exchange Restructuring and stockholders' equity of $134.6 million.  See
"PURPOSE OF THE  RESTRUCTURING."  While the stockholders' equity would be
substantially increased as a result of the Exchange Restructuring, the continued
high level of the Company's debt following completion of the Exchange
Restructuring will pose substantial risks to holders of the Company's New Common
Stock, including, but not limited to, risks which may adversely affect or impair
the following:  (i) the ability of the Company to pay when due principal of and
cash interest on its debt securities; (ii) the ability of the Company to obtain
additional financing in the future, as needed; (iii) the ability of the Company
to withstand competitive pressures or a continuation or worsening of current
unfavorable economic conditions, to expand its product lines or markets or to
take advantage of significant new business opportunities that may arise; and
(iv) the marketability, price and future value of the Company's securities,
which could result in the loss of a securityholder's entire investment in the
Company.  See "--Market Factors and Seasonality May Adversely Affect Cash Flow."

     Market Factors And Seasonality May Adversely Affect Cash Flow

     Historically, the Company has experienced variability in its net sales and
operating margins on a quarterly basis and expects these patterns to continue in
the future.  Management believes that the factors influencing quarterly
variability include:  (i) the overall growth in the computer industry; (ii)
shifts in short-term demand for the Company's products resulting, in part, from
the introduction of new products or updates of existing products; (iii)
virtually all sales in a given quarter result from orders booked in that
quarter; (iv) changes in short and long term demand for computer products, and
national, regional and local economic conditions; and (v) unfavorable trends or
developments concerning factors such as inflation, increased costs of
components, labor and employees, regional weather or other conditions which
could adversely effect the availability and cost of the Company's inventory.
The factors noted above could result in a failure to achieve the Company's
business plan, which calls for movement toward current market growth levels,
thereby effecting the resulting profitability of the Company and its cash
resources.

     Additionally, in the U.S. and Canada, the Company's net sales in the fourth
quarter have been historically higher than in its other three quarters.
Management believes that the pattern of higher fourth quarter sales is partially
explained by customer buying patterns relating to calendar year-end business and
holiday purchases.  As a result of this pattern, Merisel's working capital
requirements in the fourth quarter have typically been greater than other
quarters.  Net sales in the Canadian operations are also historically strong in
the first quarter of the fiscal year.  This is primarily due to buying patterns
of Canadian government agencies.  The financial results projected herein assume
that seasonality will not have a material adverse affect on the Company's
financial projections.  While the Company believes the consummation of the
Exchange Restructuring will enable it to meet its scheduled interest and
principal payments in the foreseeable period thereafter, there can be no
assurance that the Company will be able to make such payments.  See
"MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS" and "BACKGROUND OF THE RESTRUCTURING," each in the Disclosure
Statement included as Part B to the Exchange Restructuring Prospectus, attached
hereto as Annex IV, and "FINANCIAL PROJECTIONS," "PURPOSE OF THE RESTRUCTURING"
and "UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION."

                                      12
<PAGE>
 
     Restrictions Under Operating Companies' Loan Agreements

     The Operating Companies' Loan Agreements contain certain restrictions on
the Company's operations and contain requirements that the Company achieve and
maintain certain financial ratios.  Such restrictions include, among other
things, limitations on the ability of the Company and its subsidiaries to incur
additional indebtedness, to create, incur or permit the existence of certain
liens, to make certain investments, to make capital expenditures above certain
levels, to make certain sales of assets, to make certain payments with respect
to its outstanding stock, to effect certain fundamental changes and to enter
into certain types of transactions.  There can be no assurance that the Company
will be able to achieve and maintain compliance with the prescribed financial
ratio tests or other requirements of the Operating Companies' Loan Agreements.
Failure to achieve or maintain compliance with such financial ratio tests or
other requirements under the Operating Companies' Loan Agreements would result
in a default and could lead to the acceleration of the Company's obligations
under the Operating Companies' Loan Agreements as well as the acceleration of
other indebtedness of the Company which, by the terms of the instruments
creating, evidencing or governing such indebtedness, would be triggered upon an
acceleration under the Operating Companies' Loan Agreements.  The acceleration
of any such indebtedness would result in its becoming immediately due and
payable and could result in the Company becoming subject to a proceeding under
the Federal bankruptcy laws.  See "DESCRIPTION OF INDEBTEDNESS OF THE COMPANY"
in the Disclosure Statement, included as Part B to the Exchange Restructuring
Prospectus, attached hereto as Annex IV.

     Limitation on Use of Net Operating Losses

     As a result of the receipt by Noteholders of New Common Stock in exchange
for the 12.5% Notes pursuant to the Restructuring, the Company will undergo an
"ownership change" for Federal income tax purposes. Accordingly, the Company
will be limited in its ability to use its net operating loss carryovers and
certain tax credit carryforwards to offset future taxable income.  See "CERTAIN
FEDERAL INCOME TAX CONSIDERATIONS."  Under the Exchange Restructuring, the
limitation imposed upon the Company's use of its net operating loss carryovers
would be more restrictive than under the Prepackaged Restructuring.

     Market Value of the Securities May Fluctuate

     The market value of the securities to be issued in the Exchange
Restructuring will depend on the future performance of the Company and on
factors generally affecting the securities markets (including, for example,
interest rates), which factors are influenced by conditions beyond the Company's
control.

     Capital Expenditures

     During 1996, the Company made capital expenditures totaling approximately
$9,652,000 for the upgrading of the Company's computer systems, expenditures for
a new warehouse management system, and the upgrading of existing facilities and
leasehold improvements.  The Company believes that the capital expenditure
levels assumed in the preparation of the projected financial data contained
herein will be adequate to maintain the Company's long-term competitive
position, but there can be no assurance thereof.  In the event that such capital
expenditure levels are not adequate, the Company's competitive position in its
industry and consequently the Company's results of operations could be adversely
affected.  See "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS" in Part A to the Exchange Restructuring Prospectus,
attached hereto as Annex IV and "FINANCIAL PROJECTIONS."

     Dividend Restrictions

     The Company does not intend to, nor does it expect it to be able to, pay
any cash dividends on the New Common Stock in the foreseeable future, and the
Operating Companies' Loan Agreements currently restrict the payment of cash
dividends on the Old Common Stock by the Company and would similarly restrict
the payment of dividends on the New Common Stock.  For a description of the
limitations contained in the Operating Companies' Loan Agreements, see
"DESCRIPTION OF INDEBTEDNESS OF THE COMPANY" in Part B to the Exchange
Restructuring Prospectus, attached hereto as Annex IV.

                                      13
<PAGE>
 
     Dilution

     Upon completion of the Exchange Offer or the Prepackaged Plan, as
applicable, the Company will issue 24,062,796 shares of New Common Stock and
will reserve 5,263,736 shares of New Common Stock for issuance upon exercise of
the Warrants.  The issuance of such shares upon the New Common Stock Issuance
will result in dilution of the equity interests of the holders of New Common
Stock (as a percentage of outstanding shares of New Common Stock) which could
adversely affect the market price and the value of the New Common Stock.
Immediately following the consummation of the Exchange Restructuring or the
Prepackaged Restructuring, as applicable, the 24,062,796 shares issued directly
to Noteholders will, after giving effect to the Restructuring, represent
approximately 80% of the total outstanding shares of New Common Stock excluding
shares obtainable upon exercise of Warrants, based on the number of shares of
Old Common Stock outstanding as of the Record Date.  If all such Warrants are
exercised, such percentage would be reduced to 68.1%.  See "PURPOSE OF THE
RESTRUCTURING."

     Need for Sustained Trade Support

     The Company's ability to achieve sales growth and profitability includes
significant reliance on continued support from its vendors.  If the Company's
major vendors reduce their credit lines or product availability to the Company,
it could have a material adverse effect on the Company's sales, cash position
and liquidity.

     New or Intensified Competition

     The Company operates in an industry that is made up of several high growth
oriented competitors.  As such the Company is subject to the possibility of new
or intensified competition in the regions in which the Company operates as a
result of efforts by direct competitors to grow, consolidate with other
competitors, or gain market share in those regions.  Such activities may affect
the Company's sales volume, pricing and/or margins.  See "BUSINESSES AND
PROPERTIES OF THE COMPANY" in Part A to the Exchange Restructuring Prospectus,
attached hereto as Annex IV.

     Lack of Trading Market; Volatility

     There can be no assurance that an active market for the Warrants will
develop or, if any such market does develop, that it will continue to exist.
Further, the degree of price volatility in any such market that does develop may
be significant.  Accordingly, no assurance can be give as to the liquidity of
the market for any of the Warrants or the price at which any sales may occur.

     FOR A DISCUSSION OF CERTAIN ADDITIONAL RISK FACTORS THAT SHOULD BE
CONSIDERED IN CONNECTION WITH VOTING ON THE PREPACKAGED PLAN, SEE "RISK FACTORS"
IN PART B TO THE EXCHANGE RESTRUCTURING PROSPECTUS, ATTACHED HERETO AS ANNEX IV.


STOCKHOLDERS MEETING, VOTING RIGHTS AND PROXIES

     DATE, TIME AND PLACE OF STOCKHOLDERS MEETING

     The Stockholders Meeting (the "Stockholders Meeting") will be held at the
Company's headquarters located at 200 Continental Boulevard, El Segundo,
California, on [              ], 1997 at 10:00 a.m., Los Angeles time.  The
Stockholder votes with respect to the Charter Amendment and the New Common Stock
Issuance will not be effective unless and until the Exchange Restructuring has
been consummated and the Charter Amendment has been filed with the Delaware
Secretary of State.  If approved, the stockholder votes with respect to the
Stock Award and Incentive Plan and will be effective regardless of whether the
Exchange Restructuring is consummated or the Charter Amendment is filed.  Should
less than the requisite 100% of the holders of the 12.5% Notes tender their
12.5% Notes pursuant to the Exchange Restructuring, but the Company receives
sufficient acceptances of the Prepackaged Plan to seek confirmation thereof by
the Bankruptcy Court, the Company expects that it will instead pursue the
Prepackaged Restructuring.  If the Prepackaged Restructuring is pursued and a
petition is filed under the Bankruptcy Code, the Company expects that actions
similar to those proposed for the

                                      14
<PAGE>
 
Stockholders Meeting will be implemented pursuant to the Prepackaged Plan.  See
"SUMMARY OF THE PLAN" in Part B to the Exchange Restructuring Prospectus
attached hereto as Annex IV.

     SOLICITATION OF PROXIES; RECORD DATE

     This Proxy Statement/Prospectus is furnished in connection with the
solicitation by the Board of proxies to be voted at the Stockholders Meeting.
In addition, this Proxy Statement/Prospectus is furnished in connection with the
solicitation by the Board of Ballots to be voted in connection with the
Prepackaged Plan.  YOU MUST COMPLETE AND RETURN BOTH THE PROXY AND THE BALLOT IN
ORDER TO VOTE ON BOTH THE PROPOSALS AND THE PREPACKAGED PLAN.  THE BOARD
RECOMMENDS A VOTE "FOR" BOTH THE PROPOSALS AND THE PREPACKAGED PLAN.

     The record date for purposes of determining which holders of Old Common
Stock are eligible to vote on the Prepackaged Plan and at the Stockholders
Meeting is the Record Date.  On the Record Date there were 30,078,495 shares of
Old Common Stock outstanding, of which there were [__________] holders of
record. Stockholders are not required to vote at the Stockholders Meeting in
order to vote on the Prepackaged Plan.  It is important that all Stockholders
vote to accept or to reject the Prepackaged Plan because, under the Bankruptcy
Code, for purposes of determining whether the requisite acceptances have been
received, only holders who vote will be counted.  Failure by a holder to send a
duly completed and signed Ballot will be deemed to constitute an abstention by
such holder with respect to a vote on the Prepackaged Plan. Abstentions as a
result of not submitting a duly completed and signed Ballot will not be counted
as votes for or against the Prepackaged Plan.  Any Ballot which is executed by a
holder but does not indicate an acceptance or rejection of the Prepackaged Plan
will not be counted as a vote for or against the Prepackaged Plan.  See
"TENDERING AND VOTING PROCEDURES" in Part A to the Exchange Restructuring
Prospectus, attached hereto as Annex IV and "VOTING PROCEDURES AND REQUIREMENTS"
in Part B to the Exchange Restructuring Prospectus; attached hereto as Annex IV.

     WHETHER OR NOT YOU ARE ABLE TO ATTEND THE STOCKHOLDERS MEETING, YOUR VOTE
BY PROXY IS VERY IMPORTANT.  STOCKHOLDERS ARE ENCOURAGED TO MARK, SIGN AND DATE
THE ENCLOSED PROXY AND MAIL IT PROMPTLY IN THE ENCLOSED RETURN ENVELOPE.
STOCKHOLDERS WHO COMPLETE A PROXY WITH RESPECT TO THE STOCKHOLDERS MEETING
SHOULD ALSO DULY COMPLETE AND SIGN A BALLOT IN ORDER TO VOTE ON THE PREPACKAGED
PLAN.

     Proxies and Ballots are being solicited by and on behalf of the Board.  All
expenses of this solicitation, including the cost of preparing and mailing this
Proxy Statement/Prospectus, will be borne by the Company.  In addition to
solicitation by use of the mails, proxies may be solicited by directors,
officers and employees of the Company in person or by telephone, telegram or
other means of communication.  Such directors, officers and employees will not
be additionally compensated, but may be reimbursed for out-of-pocket expenses,
in connection with such solicitation.  Arrangements will also be made with
custodians, nominees and fiduciaries for forwarding of proxy solicitation
material to beneficial owners of Old Common Stock held of record by such
persons, and the Company may reimburse such custodians, nominees and fiduciaries
for reasonable expenses incurred in connection therewith.  To assure the
presence in person or by proxy of the largest number of Stockholders possible, 
[        ], the Information Agent, has been engaged to solicit Proxies on behalf
of the Company for a customary fee plus reasonable out-of-pocket expenses.


     PURPOSE OF STOCKHOLDERS MEETING

     The purpose of the Stockholders Meeting is to consider the proposals (the
"Proposals") set forth in this Proxy Statement/Prospectus to approve the Charter
Amendment, to approve the New Common Stock Issuance, and to approve the Stock
Award and Incentive Plan.  Approval of all such matters is a condition to the
consummation of the Exchange Restructuring.

     The Charter Amendment.  The Board has unanimously adopted a resolution
approving, subject to consummation of the Exchange Restructuring, the amendment
of Article IV of the Company's Certificate of Incorporation as more fully
described herein (the "Charter Amendment").  The purposes and effects of the
Charter Amendment are, among other things, to reduce

                                      15
<PAGE>
 
the number of outstanding shares of Old Common Stock in order to have enough
authorized shares to issue shares of New Common Stock in the Exchange
Restructuring in exchange for the 12.5% Notes and the Warrant Shares to be
issued pursuant to the exercise of the Warrants, such Warrants to be issued to
Stockholders on the Restructuring Date.  In order to provide for the
authorization of a sufficient number of shares of New Common Stock that are
unissued (and not reserved for issuance pursuant to stock options or other
rights), the Charter Amendment will effect the Reverse Split.  The Reverse Split
will also have the effect of increasing the trading price of the common stock of
the Company from where it would otherwise trade in the absence of the Reverse
Split assuming the aggregate market capitalization of the Company remains
constant (although there can be no assurance that it will do so).  Such increase
may, although there is no assurance that it will, (i) enhance the attractiveness
of such common stock to certain institutional investors whose investing
guidelines require that the securities that they purchase meet certain minimum
trading price criteria, (ii) permit investors to purchase such common stock from
broker/dealers on margin in accordance with applicable regulations and (iii)
militate in favor of continued listing of such common stock on the Nasdaq
National Market.  In addition, the Charter Amendment will increase the par value
of the authorized common stock of the Company from $.01 per share to $.05 per
share so as to preserve the value of the Company's Stated Capital on the
Company's Balance Sheet.  The Charter Amendment is set forth in its entirety in
Annex I to this Proxy Statement/Prospectus.  The Charter Amendment  is necessary
to permit the Company to consummate the Exchange Restructuring.  The Board has
reserved the right, pursuant to Section 242(c) of the DGCL, to abandon the
Charter Amendment even if the Company's Stockholders authorize the Charter
Amendment.  However, the Board intends to file the Charter Amendment with the
Secretary of State of Delaware if the Exchange Restructuring is consummated.
The Stockholder votes with respect to the Charter Amendment will not be
effective unless and until the Charter Amendment has been filed with the
Secretary of State of Delaware and the Exchange Restructuring has been
consummated, in which event it will become effective either immediately prior to
or contemporaneously with the consummation of the Exchange Restructuring.

     The affirmative vote of the holders of a majority of the outstanding shares
of Old Common Stock is required for approval of the Charter Amendment.
Accordingly, abstentions or broker non-votes will not affect the outcome of the
vote on the proposal.  Unless instructed to the contrary in the Proxy, the
shares represented by the proxies will be voted FOR the proposal to approve the
Charter Amendment.  UNLESS INSTRUCTED TO THE CONTRARY IN THE PROXY, THE SHARES
REPRESENTED BY THE PROXIES WILL BE VOTED FOR THE PROPOSAL TO APPROVE THE CHARTER
AMENDMENT.

     THE BOARD OF DIRECTORS RECOMMENDS A VOTE "FOR" THE CHARTER AMENDMENT.

     The New Common Stock Issuance.  The Board has unanimously adopted a
resolution approving, as part of the Exchange Restructuring, the issuance of up
to 35,342,232 shares of New Common Stock pursuant to the Exchange Restructuring.
Upon exchange of their 12.5% Notes, the Noteholders, in the aggregate and as of
the Exchange Date, would receive 24,062,796 shares of New Common Stock, which
would represent 80% of the outstanding shares of New Common Stock after giving
effect to the Exchange Restructuring, excluding the New Common Stock issuable
upon exercise of the Warrants, based on the number of shares outstanding as of
the Record Date.  The approval by the Stockholders of the New Common Stock
Issuance may be required by the applicable rules of the National Association of
Securities Dealers, Inc. (the "NASD").

     The New Common Stock Issuance will not take effect unless and until the
Exchange Restructuring has been consummated.

THE NEW COMMON STOCK ISSUANCE REQUIRES THE APPROVAL OF A MAJORITY OF THE HOLDERS
OF THE OLD COMMON STOCK REPRESENTED AT THE STOCKHOLDERS MEETING.  ACCORDINGLY,
ABSTENTIONS OR BROKER NON-VOTES WILL NOT AFFECT THE OUTCOME OF THE VOTE ON THE
PROPOSAL.  UNLESS INSTRUCTED TO THE CONTRARY IN THE PROXY, THE SHARES
REPRESENTED BY THE PROXIES WILL BE VOTED FOR THE PROPOSAL TO APPROVE THE NEW
COMMON STOCK ISSUANCE.

     THE BOARD OF DIRECTORS RECOMMENDS A VOTE "FOR" THE NEW COMMON STOCK
ISSUANCE.

                                      16
<PAGE>
 
     The Stock Award and Incentive Plan. Should the Stock Award and Incentive
Plan be approved by the Stockholders, the Company intends to issue options or
stock appreciation rights (together, "New Options") for up to 10% of the
Company's shares of New Common Stock outstanding immediately following the
Restructuring.  Holders of Old Options will not be entitled to receive Warrants
pursuant to the Restructuring unless such holders exercise their Old Options
prior to the consummation of the Restructuring.  Vesting schedules with respect
to New Options are to be determined by the Board.


     Promptly following the consummation of the Restructuring, the Company's
management intends to propose to the reconstituted board of directors a
management incentive plan which will consist primarily of options to purchase
New Common Stock, in accordance with the Stock Award and Incentive Plan.  The
number of new options to be granted under the Stock Award and Incentive Plan,
their strike prices, vesting schedule and term will be determined by the
reconstituted Board after consummation of the Restructuring.

     If approved by a majority of the voting Old Common Stock represented at the
Stockholders Meeting, the Stock Award and Incentive Plan will be effected
regardless of whether or not the Restructuring is effected or the Charter
Amendment is approved and filed.  For more information on the Stock Incentive
and Award Plan, see "STOCK AWARD AND INCENTIVE PLAN."

     THE STOCK AWARD AND INCENTIVE PLAN REQUIRES THE APPROVAL OF A MAJORITY OF
OLD COMMON STOCK REPRESENTED AT THE STOCKHOLDERS MEETING.  ACCORDINGLY,
ABSTENTIONS OR BROKER NON-VOTES WILL NOT AFFECT THE OUTCOME OF THE VOTE ON THE
PROPOSAL.  UNLESS INSTRUCTED TO THE CONTRARY IN THE PROXY, THE SHARES
REPRESENTED BY THE PROXIES WILL BE VOTED FOR THE PROPOSAL TO APPROVE THE CHARTER
AMENDMENT.

     THE BOARD OF DIRECTORS RECOMMENDS A VOTE "FOR" THE STOCK AWARD AND
     INCENTIVE PLAN

     VOTING OF PROXIES

     All shares represented by a properly executed Proxy will be voted at the
Stockholders Meeting in accordance with the directions on such Proxy.  If no
direction is indicated on a properly executed Proxy, the shares covered thereby
will be voted in favor of the Charter Amendment, the New Common Stock Issuance
and the Stock Award and Incentive Plan.

     In the event that sufficient votes in favor of the Charter Amendment and
the New Common Stock Issuance are not received by the time scheduled for the
Stockholders Meeting, or if any of the other conditions to the consummation of
the Exchange Restructuring and the other elements of the Exchange Restructuring
are not satisfied, the persons named as proxies may propose one or more
adjournments of the Stockholders Meeting to permit further solicitation of
Proxies with respect to such proposals or to permit the satisfaction of any such
condition.  Any such adjournment will require the affirmative vote of a majority
of the voting power present or represented at the Stockholders Meeting.

     VOTING RIGHTS; QUORUM

     Pursuant to the Company's Restated Certificate of Incorporation, as
amended, Stockholders will be entitled to one vote per share at the Stockholders
Meeting.  The presence, either in person or by properly executed Proxy, of the
holders of a majority of the shares of Old Common Stock outstanding and entitled
to vote is necessary to constitute a quorum at the Stockholders Meeting.  There
is no quorum or minimum number of votes required to be cast with respect to the
Prepackaged Plan.

     NO DISSENTERS' RIGHTS

     Stockholders have no appraisal or dissenters' rights with respect to the
Charter Amendment, the New Common Stock Issuance or the Stock Award and
Incentive Plan.

     REVOCATION OF PROXIES

                                      17
<PAGE>
 
     A stockholder who has executed and returned a Proxy may revoke it at any
time before it is voted by executing and returning a Proxy bearing a later date,
by giving written notice of revocation to the Secretary of the Company or by
attending the Stockholders Meeting and voting in person.

     PREPACKAGED PLAN

     Should less than 100 percent of the Noteholders tender their 12.5% Notes
pursuant to the Exchange Restructuring, but the Company receives sufficient
acceptances of the Prepackaged Plan to seek confirmation thereof by the
Bankruptcy Court, the Company intends that it will instead pursue the financial
restructuring of the Company by means of the filing of a "prepackaged plan" of
reorganization under Chapter 11 of the U.S Bankruptcy Code.  The Prepackaged
Restructuring would be conditioned upon all of the conditions to the Exchange
Restructuring except that the Prepackaged Plan may be effected with the approval
of two-thirds of the voting principal amount and a majority in voting number of
the Noteholders and two-thirds of the voting outstanding shares of Old Common
Stock.  If the Prepackaged Restructuring is pursued and a petition is filed
under the Bankruptcy Code, the Company expects that the New Common Stock
Issuance and an amendment to the Certificate of Incorporation substantially
similar to the Charter Amendment will be implemented pursuant to the Prepackaged
Plan.  Accordingly, this Proxy Statement/Prospectus also serves as a
solicitation of acceptances by the Company for the acceptance of the Prepackaged
Plan.  See "SUMMARY OF THE PLAN" in Part B to the Exchange Restructuring
Prospectus, attached hereto as Annex IV and Plan of Reorganization of Merisel,
Inc., under Chapter 11 of the Bankruptcy Code, attached to the Exchange
Restructuring Prospectus as Appendix I.

BACKGROUND OF RESTRUCTURING

     Due to substantial losses for the fourth quarter and fiscal year ended
December 31, 1995, the Company was required in April 1996 to negotiate with the
lenders under its various financing agreements to amend such agreements and to
waive certain defaults, which amendments and waivers were obtained.

     In connection with such negotiations, the Company developed and implemented
a business plan for the remainder of fiscal 1996 (the "1996 Business Plan") that
focused on maximizing cash flow by controlling costs, curtailing non-essential
capital expenditures, limiting investments and concentrating on its more
profitable areas of operations and product lines and slowing growth in its less
profitable areas of operations.  The 1996 Business Plan assumed that the Company
would not return to profitability until the fourth quarter of 1996.  At the same
time, the Company recognized that, in order to meet its obligations in 1997, it
needed to engage in some combination of asset sales, refinancing of its
borrowings and obtaining new sources of financing.

     Concurrently with the implementation of the 1996 Business Plan, the Company
actively explored all of its strategic options, including the sale of the
Company, with the assistance of Merrill Lynch & Co.  This ultimately led to the
Company's sale of its European, Mexican and Latin American operations in
September of 1996 after attempts to sell the entire Company proved unsuccessful.
In connection with this sale Merisel Americas and certain of its lenders agreed
in October 1996 to amend (1) the Amended and Restated Revolving Credit
Agreement, dated as of December 23, 1993, as amended, among Merisel Americas and
Merisel Europe as borrowers, the Company as guarantor, and the lenders party
thereto (the "Revolving Credit Agreement"), and (2) the Amended and Restated
Senior Note Purchase Agreement, dated as of December 23, 1993, as amended, by
and among each of the purchasers named therein, Merisel Americas as issuer, and
the Company (the "Senior Note Purchase Agreement, and, together with the
Revolving Credit Agreement, the "Operating Companies' Senior Debt") relating to
the 11.5% Notes to extend the final maturities of such indebtedness until
January 31, 1998.  In connection with such amendments, the Company was required
to obtain, and did obtain an amendment of the Amended and Restated Subordinated
Note Purchase Agreement, dated as of December 23, 1993, as amended, by and among
each of the purchasers named therein and Merisel Americas (the "Subordinated
Note Purchase Agreement" and, together with the Operating Companies' Senior
Debt, the "Operating Companies' Loan Agreements) relating to the Subordinated
Notes.

     These Operating Companies' Loan Agreements permitted the Company to make
interest payments on the 12.5% Notes with the provision that if the interest
payments due on June 30, 1997 and December 31, 1997 were paid, an additional

                                      18
<PAGE>
 
$40,000,000 and $30,000,000 of the indebtedness under the Operating Companies'
Loan Agreements would be required to be amortized in each of these periods,
respectively.  The Company did not believe that it could satisfy these
obligations without a restructuring of the 12.5% Notes and the Operating
Companies' Loan Agreements.

     In January 1997, along with its emphasis on rebuilding profitable sales
growth, the Company retained Donaldson, Lufkin and Jenrette Securities
Corporation ("DLJ") as financial advisor to assist it in restructuring its debt
to acceptable levels and to create a permanent capital structure to support the
Company's future growth.  See "ADVISORS AND REPRESENTATIVES" in Part A of the
Exchange Restructuring Prospectus attached hereto as Annex IV.

     Shortly thereafter, the Company commenced negotiations with an ad hoc
committee of holders of 12.5% Notes (the "Ad Hoc Noteholders Committee").
Effective April 14, 1997, the Company and holders of more than 75% of the
outstanding principal amount of its 12.5% Note entered into the Limited Waiver
Agreement, as described below.  The Ad Hoc Noteholders Committee was assisted in
analyzing and negotiating the Restructuring with the Company by Chanin and
Company LLC ("Chanin").  The Ad Hoc Noteholders Committee did not seek or obtain
any opinion from Chanin as to the fairness of the restructuring or otherwise in
connection with their engagement.  See "ADVISORS AND REPRESENTATIVES" in Part A
to the Exchange Restructuring Prospectus, attached hereto as Annex IV.

     THE LIMITED WAIVER AGREEMENT

     Effective April 14, 1997, the Company entered into an agreement (the
"Limited Waiver Agreement") with holders of more than 75% of the outstanding
principal amount of its 12.5% Notes (the "Consenting Noteholders").  Pursuant to
the terms of the Limited Waiver Agreement, upon the fulfillment of certain
conditions, the Consenting Noteholders would exchange their 12.5% Notes for New
Common Stock in accordance with the terms of the Restructuring.  The Limited
Waiver Agreement provides that, immediately after the consummation of the
Exchange Restructuring, the Company would issue to the holders of Old Common
Stock Warrants to purchase shares of New Common Stock.  See "DESCRIPTION OF THE
WARRANTS."

     The Noteholders' obligations under the Limited Waiver Agreement are subject
to certain conditions including (i) stockholder approval of the Charter
Amendment, and (ii) consents to amendments of the Operating Companies' Senior
Debt by 100% of the lenders under such agreements to extend the maturity of the
outstanding indebtedness under such agreements to January 31, 1999 (see "--The
Extension," below), or a refinancing of such indebtedness prior to October 31,
1997.

     If less than 100% of the holders of the 12.5% Notes tender in the Exchange
Offer, the Holding Company has agreed to file the Prepackaged Plan under Chapter
11 of the U.S. Bankruptcy Code and the Consenting Noteholders have agreed to
vote in favor of the Prepackaged Plan.

     While the Restructuring is being implemented, the Consenting Noteholders
have agreed to waive any default arising from the nonpayment of interest due in
1997 on the 12.5% Notes. Interest will continue to be due and payable on the
outstanding 12.5% Notes that have not consented to the waiver at the time such
payments are due; however, such holders will not be able to accelerate the
payment of the principal of the 12.5% Notes under the terms of the Indenture
governing the 12.5% Notes.

     The Limited Waiver Agreement also requires that, on the Exchange Date, the
Board shall be composed of members acceptable to the Ad Hoc Noteholder Committee
and the Company.  See "MANAGEMENT -- Post Restructuring Board Configuration."
Upon the consummation of any Extraordinary Transaction (as defined in the
Warrant Agreements), including a merger or sale of substantially all of the
assets of the Company, agreed to by the Company prior to January 1, 1998 the
Warrants must remain outstanding and be exercisable in exchange for common stock
of the Company or common stock of the acquiring company unless such
Extraordinary Transaction is approved by at least 85% of the outstanding New
Common Stock then outstanding.

     The Limited Waiver Agreement shall terminate and the obligations to pay
interest shall be reinstated if (a) on the earliest to occur of (i) the day
before the first date on which the Exchange Offer could be closed, (ii) the day
before the last date on which ballots in respect of the Prepackaged Plan may be
submitted, and (iii) October 31, 1997, (1) the Company and the

                                      19
<PAGE>
 
other parties to the Operating Companies Loan Agreements shall have failed to
enter into the Extension (as described below) or (2) the Company shall have
failed to consummate a refinancing of all of the indebtedness outstanding under
the Operating Companies' Loan Agreements on terms satisfactory to the Consenting
Noteholders; (b) the Exchange Restructuring is not closed by August 31, 1997,
unless Chapter 11 proceedings relating to the Prepackaged Plan have commenced;
(c) in the event Chapter 11 proceedings are commenced, the Prepackaged Plan is
not substantially consummated by October 31, 1997; (d) the Company has changed
the terms of the Exchange Restructuring or Prepackaged Plan so as to be
inconsistent with the terms contemplated by the Limited Waiver Agreement; (e)
there occurs an "Event of Default" under any of the Operating Companies' Loan
Agreements after the date specified in the Limited Waiver Agreement; (f) the
Company's Certificate of Incorporation shall not have been amended so as to
authorize enough shares of common stock to effectuate the Exchange
Restructuring; or (g) there shall have occurred any material adverse change in
the Company's business, assets, operations or condition.

     THE EXTENSION UNDER THE OPERATING COMPANIES' LOAN AGREEMENTS

     As of April 14, 1997, the Company has entered into an agreement in
principle (the "Extension") with the holders of 100% of the outstanding
principal amount of the Operating Companies' Loan Agreement, pursuant to which
all of such holders have agreed, subject to execution of definitive
documentation and certain other conditions, to extend the maturities under their
respective Operating Companies Loan Agreements to January 31, 1999.  In
consideration of the Extension, the Company has agreed to pay certain fees and
additional interest, as described below.

     While the Restructuring is being implemented, all of the holders of the
Operating Companies' Loan Agreements have agreed to waive any default or cross-
default resulting from the non-payment of interest in respect of the 12.5%
Notes, the commencement of either the Exchange Restructuring or the Prepackaged
Plan, or certain other events that might otherwise cause the Company to default
under the relevant agreements.  In addition, all of the holders of indebtedness
under the Operating Companies Loan Agreements have agreed to execute amendments
to the relevant agreements to reflect the extension of their indebtedness
provided that (i) the amendments with respect to the Revolving Credit Agreement
and the Senior Note Purchase Agreement shall not become effective until they
have been signed by the holders of all such instruments, and (ii) none of the
amendments shall become effective unless the Exchange is closed on or prior to
August 31, 1997 or the Prepackaged  Plan or a similar plan has been
substantially consummated on or prior to October 31, 1997.

     In consideration for the waivers, the Company has agreed to pay certain
fees and additional interest, as described below.  The fees payable under the
Extension include a fee equal to 1.5% of the outstanding principal amount owed
to each holders of indebtedness under the Operating Companies' Loan Agreement.
In addition, the Company will owe to the holders of Operating Companies' Senior
Debt a 2% fee upon the closing of the Restructuring, as well as fees of (i) .25%
on January 31, 1998, (ii) 0.5% on April 30, 1998 and (iii) .75% on July 31,
1998.  The interest rate on the Operating Companies' Senior Debt will increase
0.5% each quarter commencing January 31, 1998 on the debt that remains
outstanding at that time.  The interest rate on the Subordinated Notes will also
increase by 0.5% each quarter commencing January 31, 1998 and continuing for
three quarters thereafter.  The Company would have the right to prepay such debt
at anytime without penalty.

     The Extension shall terminate if (a) the Exchange Restructuring is not
closed by August 31, 1997, unless Chapter 11 proceedings pursuant to the
Prepackaged Plan have been commenced, (b) in the event Chapter 11 proceedings
are commenced, the Prepackaged Plan is not substantially consummated by October
31, 1997; (c) the Company has changed the terms of the Exchange Offer or
Prepackaged Plan so as to be inconsistent with the terms contemplated by the
Extension; (d) there occurs an "Event of Default" under any of the Operating
Companies' Loan Agreements or certain other agreements; (e) the Company's
Certificate of Incorporation shall not have been amended so as to authorize
enough shares of common stock to effectuate the Exchange Restructuring; (f)
there shall have occurred any material adverse change in the Company's business,
assets, operations or condition; or (g) the Company, Merisel Americas and
Merisel Europe materially breach any obligations under the Extension.

PURPOSE OF THE RESTRUCTURING

     The purpose of the Restructuring is to enhance the long-term viability and
to contribute to the success of the Company

                                      20
<PAGE>
 
by adjusting the Company's capitalization, including reduction of debt levels,
extension of principal repayments and relaxation of operating covenants, to
reflect current and expected operating performance levels.  Specifically, the
Restructuring is designed to reduce the Company's outstanding debt obligations
by $125 million, to levels which the Company believes can be supported by its
projected cash flow, to replace a significant portion of the Company's
indebtedness with New Common Stock and to amend the covenants and final maturity
on its Operating Companies' indebtedness.  Interest charges will be
substantially reduced and stockholders' equity will be substantially increased
as a result of the Restructuring.

     In addition, implementation of the Restructuring will enable the Company to
avoid certain significant amortization payments in June 1997 under the
Operating Companies' senior debt obligations if the Company pays interest on the
12.5% Notes next due in June 1997.  During the period that the Restructuring is
being implemented, such interest payments have been waived by in excess of 75%
of the holders of 12.5% Notes and the holders of the Operating Companies'
indebtedness have waived any cross-default arising from the non-payment of such
interest.  Failure to consummate the Restructuring could result in such
amortization payments becoming due as well as interest payment obligations on
the 12.5% Notes being reinstated.  ABSENT THE RESTRUCTURING, THE COMPANY DOES
NOT BELIEVE IT WILL BE ABLE TO SATISFY SUCH OBLIGATIONS WITHOUT A REFINANCING OF
THE COMPANY'S INDEBTEDNESS UNDER THE OPERATING COMPANIES' LOAN AGREEMENTS OR
OBTAINING ADDITIONAL WAIVERS OR AMENDMENTS TO SUCH AGREEMENTS, AND THERE CAN BE
NO ASSURANCE THAT THE COMPANY WILL BE ABLE TO OBTAIN SUCH REFINANCING, WAIVERS
OR AMENDMENTS.

     If the Company determines that it is, or will be unable to complete the
Restructuring, the Company will consider all financial alternatives available to
it at such time, which may include the sale of all or part of the Company's
business, the implementation of an alternative restructuring arrangement outside
of bankruptcy, (including refinancing the indebtedness under the Operating
Companies' Loan Agreements or seeking waivers thereunder) or the commencement of
a Chapter 11 case with or without a preapproved plan of reorganization.  There
can be no assurance, however, that any alternative restructuring would result in
a reorganization of the Company rather than a liquidation, or that any such
reorganization would be on terms as favorable to the Noteholders and
Stockholders as the terms of the Prepackaged Restructuring.  If a liquidation or
a protracted and non-orderly reorganization were to occur, there is a risk that
the ability of the Noteholders and Stockholders to recover their investments
would be even more impaired than under the Prepackaged Restructuring and would
be substantially delayed.  A non-consensual restructuring would likely have a
material adverse impact on the Company and its employees, suppliers and
customers.

RESTRUCTURING FINANCIAL CONSIDERATIONS

     In connection with the development of its Restructuring proposal, the
Board, with the assistance of DLJ, conducted a review of certain financial
information with respect to the Company and the proposed transactions
contemplated by the Restructuring.  DLJ did not perform an independent
investigation of the accuracy or completeness of the financial projections
included in the financial information it reviewed.  The Board also reviewed a
liquidation analysis prepared by the Company's management.  Based upon the
foregoing, the Board determined that, in its judgment, the terms of the
Restructuring are in the best interests of the Company and its shareholders. The
following paragraphs summarizes the factors the Board considered.

     Background of the Restructuring Financial Analysis.  The Board reviewed the
various factors influencing the computer products distribution industry which
historically had affected the Company's operations.  See "MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS."  The
Board also was aware of the significant amortization payments that would
otherwise be required upon the payment of interest on the 12.5% Notes in June,
1997 absent a Restructuring, and that the Company's projected cash flow would be
insufficient to satisfy such debt service requirements during 1997.

     Restructuring Valuation.  The Board evaluated the Restructuring in the
context of the implied value of the Common Stock proposed to be exchanged for
12.5% Notes based on recent trading prices of the 12.5% Notes and the amount
owed on the 12.5% Notes.  The 12.5% Notes were trading at 93.5% of principal
amount on May 13, 1997 in the over-the-counter market which values the 12.5%
Notes at $116.9 million in the aggregate.  Based on their receiving 80% of the
restructured equity of the Company, this value would imply an equity valuation
for 100% of the equity at $146.1 million.  Assuming the Re-

                                      21
<PAGE>
 
structuring closed on June 30, 1997, the accrued claim of principal and interest
on the 12.5% Notes would be $132.8 million.  Based on the 12.5% Notes receiving
80% of the restructured equity of the Company, this would imply an equity
valuation of $166.0 million if the 12.5% Notes were to receive a full recovery.
In preparing and reviewing such analysis, the Company reviewed financial and
operating performance of the Company and its principal competitors, including
growth rates, working capital utilization, margins, profitability, and
capitalization.  In addition, the Company reviewed implied valuation multiples
of the Company and the market multiples of its principal competitors based upon
trailing and projected financial performance, and reviewed valuation multiples
of companies in other distribution industries by comparing how their valuation
was impacted by, among other things, size, margins, leverage and growth rates.
The Company also reviewed recoveries of various classes of creditors in other
restructurings.

     Liquidation Analysis.  The Company, based on its own projections and the
competitor market data prepared by its financial advisor, also prepared a
liquidation analysis, which is included in the Disclosure Statement.  See
"LIQUIDATION ANALYSIS" in Part B to the Exchange Restructuring Prospectus,
attached hereto as Annex IV.  This liquidation assumes that the Company's
operating subsidiaries are sold as a going concern.  A forced asset liquidation
of these entities could result in substantially lower recoveries.  The
liquidation analysis compares the consideration estimated to be available for
distribution in the event of a liquidation proceeding of the Company under
Chapter 7 of the Bankruptcy Code to the economic terms of the Restructuring.
The liquidation analysis estimates the gross value available for distribution in
such a liquidation at $63.1 million, less administrative expenses including
trustee and professional fees of $7.4 million.  Accordingly, under such analysis
the net proceeds available to Noteholders and Stockholders would be $55.7
million.  Based on the Noteholders claim of $125 million plus accrued and unpaid
interest to the date of liquidation, the liquidation would net such Noteholders
less than 42% recovery on their claims and leave existing holders of Old Common
Stock with no consideration, assuming a strict priority distribution.

     The liquidation analysis makes numerous assumptions with respect to
industry performance, business and economic conditions, and other matters, many
of which are beyond the Company's control.  Moreover, the methods and
assumptions used in preparing the liquidation analysis involve significant
elements of subjective judgment on the part of the Company and may or may not
prove to be correct.  Estimates contained in the liquidation analysis are not
necessarily indicative of future results or actual values, which may be
significantly more or less favorable than such estimates.  For a discussion of
the assumptions used in preparing the liquidation analysis, see "LIQUIDATION
ANALYSIS -- Notes to Liquidation Analysis" in the Disclosure Statement.

DISCUSSION OF PROPOSALS

     CHARTER AMENDMENT

     The Board has unanimously adopted resolutions proposing that the Company's
Restated Certificate of Incorporation, as amended, be amended by the Charter
Amendment.  The purpose of the Charter Amendment is to increase the number of
authorized but unissued shares of common stock of the Company so as to ensure
that a sufficient number of such shares are available for issuance pursuant to
the Exchange Restructuring.  Should the Exchange Restructuring be accepted by
the requisite 100% of Noteholders and thereafter consummated, an aggregate of
24,062,796 shares of New Common Stock will be issued to the Noteholders.  In
addition, 5,263,736 Warrants, exercisable for an aggregate of 5,263,736 shares
of New Common Stock, will be issued to the Company's Stockholders.

     The Charter Amendment will not be effective unless and until it is filed
with the Secretary of State of Delaware.  The Board has reserved the right,
pursuant to Section 242(c) of the DGCL, to abandon such amendment even if the
Charter Amendment is authorized by the Stockholders.  However, if the Charter
Amendment is authorized by a vote of the Company's Stockholders, the Board
intends to file the Charter Amendment with the Secretary of State of Delaware if
the Exchange Restructuring is consummated.

     The Charter Amendment, if filed with the Secretary of State of Delaware,
would amend the Certificate of Incorporation to (i) effect a one-for-five
reverse stock split of the Company's outstanding shares of Old Common Stock such
that each share of Old Common Stock immediately prior to the Effective Time will
automatically convert into one-fifth of one share of New

                                      22
<PAGE>
 
Common Stock immediately thereafter and (ii) increase the par value of the
authorized common stock from $.01 per share to $.05 per share so as to preserve
value of the Company's Stated Capital on the Company's Balance Sheet.

     The Company currently has authorized capital stock of 51,000,000 shares,
including 50,000,000 shares of Old Common Stock and 1,000,000 shares of
preferred stock, $.01 par value.  The Charter Amendment will not affect the
number of authorized shares of preferred stock of the Company.

     Article IV of the Company's Certificate of Incorporation as proposed to be
amended and restated pursuant to the Charter Amendment is set forth in its
entirety in Appendix I to this Proxy Statement/Prospectus.  The final text of
the Charter Amendment is subject to change in order to meet the requirements as
to form that may be requested or required by the Secretary of State's Office of
the State of Delaware.

     If the requisite approval by the Stockholders is obtained, the Charter
Amendment will be effective upon the close of business on the date of filing of
the Charter Amendment with the Delaware Secretary of State.  Each certificate
representing shares of Old Common Stock immediately prior to the Exchange
Restructuring will be deemed automatically, without any action on the part of
the Stockholders, to represent one-fifth the number of shares of New Common
Stock immediately after the Effective Time.  A Stockholder's proportionate
ownership interest in the Company will remain unchanged by the Charter
Amendment.  The New Common Stock issued pursuant to the Charter Amendment will
be fully paid and nonassessable.  The voting and other rights of the Old Common
Stock will not be altered by the Charter Amendment except that each share of the
Old Common Stock will represent one-fifth of a share of New Common Stock.

     In lieu of issuing any fractional shares of New Common Stock in the
Exchange Restructuring, fractional interests in New Common Stock will be
aggregated and sold by the Company, with the proceeds to be distributed to the
holders in proportion to the amount of fractional shares of New Common Stock
such holders would otherwise be entitled to receive.  When the Charter Amendment
becomes effective, Stockholders will be asked to surrender certificates
representing shares of Old Common Stock in accordance with the procedures set
forth in a letter of transmittal to be sent by the Company. Upon such surrender,
a certificate representing the shares of New Common Stock will be issued and
forwarded to the Stockholders; however, each certificate representing shares of
Old Common Stock will continue to be valid and represent shares of New Common
Stock equal to one-fifth the number of shares of Old Common Stock (rounded to
the nearest whole number).  Persons who hold their shares in brokerage accounts
or "street name" will not be required to take any further actions to effect the
exchange of their certificates.


                THE BOARD RECOMMENDS A VOTE FOR THIS PROPOSAL.

     NEW COMMON STOCK ISSUANCE

     The Stockholder vote with respect to the New Common Stock Issuance will
become effective at such time as the Charter Amendment has been filed with the
Secretary of State of Delaware and the Exchange Restructuring has been
consummated and will not be effective otherwise.  The Board has unanimously
adopted a resolution approving, as part of the Exchange Restructuring, the
issuance of New Common Stock pursuant to the Exchange Restructuring (including
the stock obtainable upon exercise of the Warrants).  The approval of the New
Common Stock Issuance by the Company's Stockholders may be required by the
applicable rules of the NASD.

                                      23
<PAGE>
 
                THE BOARD RECOMMENDS A VOTE FOR THIS PROPOSAL.

     IF THE STOCKHOLDERS DO NOT APPROVE THE CHARTER AMENDMENT AND THE NEW COMMON
STOCK ISSUANCE, OR DO NOT EXECUTE THE REQUISITE ACCEPTANCES OF THE PREPACKAGED
PLAN, THEN, UNDER THE TERMS OF THE LIMITED WAIVER AGREEMENT, THE NOTEHOLDERS
WILL NO LONGER BE BOUND TO THE TERMS OF THE RESTRUCTURING.  ANY SUBSEQUENT
RESTRUCTURING OF THE COMPANY COULD RESULT IN STOCKHOLDERS OF THE COMPANY
RETAINING OR RECEIVING SUBSTANTIALLY LESS THAN THE CONSIDERATION PROVIDED FOR IN
THE RESTRUCTURING.

     STOCK AWARD AND INCENTIVE PLAN

     The Board has adopted, subject to Stockholder approval, the Stock Award and
Incentive Plan, which provides for the grant of various types of stock-based
compensation to directors, officers and employees of the Holding Company and its
subsidiaries which have participants in the Stock Award and Incentive Plan.  The
Stock Award and Incentive Plan is designed to comply with the requirements for
"performance-based compensation" under Section 162(m) ("Section 162(m)") of the
Internal Revenue Code of 1986, as amended (the "Code"), and the conditions for
exemption from the short-swing profit recovery rules under Rule 16b-3 ("Rule
16b-3") of the Securities Exchange Act of 1934, as amended (the "Exchange Act").
The summary that follows is subject to the actual terms of the Stock Award and
Incentive Plan, a copy of which is attached hereto as Annex III.  Capitalized
terms used but not otherwise defined in the summary that follows shall have the
respective meanings ascribed to them in the Stock Award and Incentive Plan.

     The Stock Award and Incentive Plan provides for the granting of "incentive
stock options" as described in Section 422 of the Code ("ISOs"), non-qualified
stock options ("NSOs") or both (collectively, "Options").  Options granted under
the Stock Award and Incentive Plan may be accompanied by stock appreciation
rights ("SARs"), limited stock appreciation rights ("LSARs") or both
(collectively, "Rights").  Rights may also be granted independently of Options.
NSOs and Rights may also be accompanied by dividend equivalents ("Dividend
Equivalents").  The Stock Award and Incentive Plan also provides for the
granting of restricted stock, deferred stock and performance shares
(collectively, "Restricted Awards") and other stock- and cash-based awards.  The
Stock Award and Incentive Plan also permits the plan administrator to authorize
loans to Grantees in connection with the grant of awards, on terms and
conditions determined solely by the plan administrator.  Each of the foregoing
awards ("Awards") will be evidenced by an agreement setting forth the terms and
conditions applicable thereto.

Purposes of the Stock Award and Incentive Plan

     The purposes of the Stock Award and Incentive Plan are to reinforce the
long-term commitment to the Company's success of those directors, officers, and
employees of the Company and its subsidiaries who are or will be responsible for
such success; to facilitate the ownership of the Company's stock by such
individuals, thereby aligning their interests with those of the Company's
stockholders; and to assist the Company in attracting and retaining officers and
other employees with experience and ability.

Eligibility

     Awards may be made by the Committee to any director, officer, or other
employee of the Company who is eligible to participate in the Stock Award and
Incentive Plan, consistent with the purposes of the Plan; provided that, ISOs
                                                          -------- ----      
may only be granted to employees of the Company.

Plan Administration

     The Stock Award and Incentive Plan is administered by the Board or a
committee of the Board the composition of which will at all times comply with
the requirements of Rule 16b-3 under the Exchange Act (the "Committee"). Subject
to the terms of the Stock Award and Incentive Plan, the Committee has the right
to grant awards to eligible participants and to determine the terms and
conditions of Award agreements, including the vesting schedule and exercise
price of such Awards, and the effect, if any, of a Change in Control on such
Awards.

                                      24
<PAGE>
 
Shares Subject to the Stock Award and Incentive Plan

     The Stock Award and Incentive Plan covers a maximum of 3,000,000 shares of
Old Common Stock and, after the Reverse Split, 3,000,000 shares of New Common
Stock, in each case representing approximately 10% of the shares then
outstanding; provided that, such number of shares shall be decreased to the
extent that shares of New Common Stock remain subject to outstanding Option
grants under any of the Company's other stock-based incentive plans.  Such
shares may be treasury, authorized but unissued shares or shares reacquired by
the Company.  In order to prevent dilution or enlargement of the rights of
Grantees, the Stock Award and Incentive Plan permits the Committee to make
adjustments to the aggregate number of shares subject to the Stock Award and
Incentive Plan or any Award, and to the purchase price to be paid or the amount
to be received in connection with the realization of any Award.  The Committee
has the authority, in the event of any such adjustment, to provide for the
cancellation of any outstanding award in exchange for payment in cash or other
property.

Terms and Conditions of Options

     Options will vest and become exercisable over the exercise period, at such
times and upon such conditions as the Committee determines and sets forth in the
Award agreement.  The Committee may accelerate the exercisability of any
outstanding Option at such time and under such circumstances as it deems
appropriate.  Options that are not exercised within ten years from the date of
grant, however, will expire without value.  Options are exercisable during a
Grantee's lifetime only by the Grantee.  The Award agreements will contain
provisions regarding the exercise of Options following termination of employment
with or service to the Company, including terminations due to the death,
disability or retirement of the Grantee, or upon a Change in Control.  In
addition to the terms and conditions governing NSOs, ISOs awarded under the
Stock Award and Incentive Plan must comply with the requirements of Section 422
of the Code.

     The Option Price will be as determined by the Committee and may be fully
paid in cash, by delivery of New Common Stock previously owned by the Grantee
equal in value to the Option Price, by means of a loan from the Company, or by
having shares of Common Stock with a Fair Market Value (on the date of
exercise), equal to the Option Price, withheld by the Company or sold by a
broker-dealer under qualifying circumstances (or in any combination of the
foregoing).  A Grantee of an Option Award (and any tandem SAR or LSAR) will not
have the rights of a stockholder until certificates for the Option shares are
actually received.

Stock Appreciation Rights and Limited Stock Appreciation Rights

     Unless the Committee determines otherwise, a SAR or LSAR (1) granted in
tandem with an NSO may be granted at the time of grant of the related NSO or at
any time thereafter or (2) granted in tandem with an ISO may be granted only at
the time of grant of the related ISO.  A SAR will be exercisable only to the
extent the underlying Option is exercisable.  Tandem SARs and LSARs will
terminate upon the termination or exercise of the pertinent portion of the
related Option, and the pertinent portion of the related Option will terminate
upon the exercise of any such SAR or LSAR.

     Upon exercise of a SAR the Grantee will receive, with respect to each share
subject thereto, an amount equal in value to the excess of (1) the Fair Market
Value of one share of New Common Stock on the date of exercise over (2) the
grant price of the SAR (which in the case of a SAR granted in tandem with an
Option will be the Option Price, and which in the case of any other SAR will be
the price determined by the Committee).

     Upon exercise of a LSAR, the grantee will receive, with respect to each
share subject thereto, automatically upon the occurrence of a Change in Control,
an amount equal in value to the excess of (1) the Change in Control Price of one
share of Common Stock on the date of such Change in Control (which in the case
of a LSAR granted in tandem with an ISO will be the Fair Market Value), over (2)
the grant price of the LSAR (which in the case of a LSAR granted in tandem with
an Option will be the Option Price, and which in the case of any other LSAR will
be the price determined by the Committee).  An LSAR Grantee who is subject to
the reporting requirements of Section 16(a) of the Exchange Act, however, will
only be entitled to receive such amount if the LSAR has been outstanding for at
least six (6) months on the Change in Control date.

                                      25
<PAGE>
 
Restricted Awards

     A restricted stock award is an award of New Common Stock that may not be
sold, assigned, transferred, pledged, hypothecated or otherwise disposed of for
a period of ten years, or such shorter period as the Committee determines, from
the date on which the Award is granted (the "Restricted Period").  The Committee
may also impose such other restrictions and conditions on such Award as it deems
appropriate.  The Committee may provide that the foregoing restrictions will
lapse with respect to specified percentages of the awarded shares on successive
anniversaries of the date of the Award.  In addition, the Committee has the
authority to cancel all or any portion of any restrictions prior to the
expiration of the Restricted Period.  A grant of deferred stock creates a right
to receive New Common Stock at the end of a specified deferral period.
Performance shares are shares of Common Stock subject to restrictions based upon
the attainment of performance objectives.  Such performance objectives may be
based on various financial measures of the Company's performance.  In addition,
performance goals may be based upon a Grantee's attainment of specific
objectives set by the Company for that Grantee's performance.

     Upon the award of any restricted stock or performance shares, the Grantee
will have the rights of a stockholder with respect to the shares, including
dividend rights, subject to the conditions and restrictions generally applicable
to restricted stock or specifically set forth in the Grantee's Award agreement.
Upon an award of deferred stock, the Grantee will not have stockholder rights,
other than the right to receive dividends, during the specified deferral period.

Dividend Equivalents

     Dividend Equivalents may be granted in conjunction with NSOs and in
conjunction with Rights that do not relate to ISOs.  The value of a Dividend
Equivalent is equal to the product of (1) the number of shares of Common Stock
subject to the related NSO or Right and (2) the cash dividend payable per share
of such Common Stock.  Dividend Equivalents may be payable either in cash or in
shares of New Common Stock, and payment may occur either as the Dividend
Equivalents accrue or at such later time as the related NSO or Right is
exercised.  Dividend Equivalents expire at the time the related NSO or Right
expires, and no dividends are payable or credited with respect to the Dividend
Equivalents themselves.

Other Stock- or Cash-Based Awards

     The Committee may grant New Common Stock as a bonus or in lieu of Company
commitments to pay cash under other plans or compensatory arrangements of the
Company.  The Committee may also grant other stock- or cash-based awards as an
element of or supplement to any other Award under the Stock Award and Incentive
Plan.  Such Awards may be granted with value and payment contingent upon the
attainment of specified individual or Company financial goals, or upon any other
factors designated by the Committee  The Committee may determine the terms and
conditions of such Awards at the date of grant or thereafter.

Death--Termination of Employment--Restrictions on Transfer

     The Award agreements will state whether and to what extent Awards will be
exercisable upon termination of employment or service for any reason, including
death or disability.  In no event may any Option be exercisable more than ten
years from the date it is granted.  Except as otherwise determined by the
Committee in accordance with Rule 16b-3, Options and Rights are not transferable
and are exercisable during the Grantee's lifetime only by the Grantee.

Amendment; Termination

     The Board may terminate or amend the Stock Award and Incentive Plan at any
time, except that stockholder approval is required for any such amendment
required to fulfill the conditions of Rule 16b-3, Section 162(m) and any other
applicable laws (but only if the Company intends to fulfill such requirements).
Termination or amendment of the Stock Award and Incentive Plan will not affect
previously granted Awards, which will continue in effect in accordance with
their terms.

                                      26
<PAGE>
 
Certain Federal Income Tax Considerations

     THE FOLLOWING DISCUSSION OF CERTAIN RELEVANT FEDERAL INCOME TAX EFFECTS
APPLICABLE TO AWARDS  GRANTED UNDER THE STOCK AWARD AND INCENTIVE PLAN IS A
SUMMARY ONLY, AND REFERENCE IS MADE TO THE CODE FOR A COMPLETE STATEMENT OF ALL
RELEVANT FEDERAL TAX PROVISIONS.  HOLDERS OF AWARDS SHOULD CONSULT THEIR TAX
ADVISORS BEFORE REALIZATION OF ANY SUCH AWARDS, AND HOLDERS OF COMMON STOCK
PURSUANT TO AWARDS SHOULD CONSULT THEIR TAX ADVISORS BEFORE DISPOSING OF ANY
SUCH SHARES.   SECTION 16 INDIVIDUALS SHOULD NOTE THAT SOMEWHAT DIFFERENT RULES
THAN THOSE DESCRIBED BELOW MAY APPLY TO THEM. Under current Federal income tax
laws, Awards under the Stock Award and Incentive Plan will generally have the
following tax consequences:

     Non-Qualified Stock Options. A Grantee will generally not be taxed upon the
grant of an NSO.  Rather, at the time of exercise of such NSO (and in the case
of an untimely exercise of an ISO), the Grantee will recognize ordinary income
for Federal income tax purposes in an amount equal to the excess, if any, of the
Fair Market Value of the shares purchased, over the Option Price and will have a
tax basis in such shares equal to the Option Price, plus the amount taxable as
ordinary income to the Grantee.  The Company will generally be entitled to a tax
deduction at such time and in the same amount as the Grantee recognizes ordinary
income.

     If shares acquired upon exercise of an NSO (or upon untimely exercise of an
ISO) are later sold or exchanged, then the difference between the sales price
and the Fair Market Value of such shares on the date that ordinary income was
recognized with respect thereto will generally be taxable as long-term or short-
term capital gain or loss (if the Common Stock is a capital asset of the
Grantee) depending upon whether the such shares have been held for more than one
year after such date.

     Incentive Stock Options.  A Grantee will generally not be taxed upon the
grant of an ISO or upon its timely exercise.  Exercise of an ISO will be timely
if made during its term and if the Grantee remains an employee of the Company at
all times during the period beginning on the date of grant of the ISO and ending
on the date three months before the date of exercise (or one year before the
date of exercise in the case of a disabled employee).  Exercise of an ISO will
also be timely, if made by the legal representative of a Grantee who dies (1)
while in the employ of the Company or (2) within three months after termination
of employment. The tax consequences of an untimely exercise of an ISO is the
same as those described for NSOs, above.

     If New Common Stock acquired pursuant to a timely exercised ISO is later
disposed of, the Grantee will, except as noted below with respect to a
"disqualifying disposition," recognize long-term capital gain or loss at the
time of the disposition (if the Common Stock is a capital asset of the employee)
equal to the difference between the amount realized upon such sale and the
Option Price.  The Company, under these circumstances, will not be entitled to
any Federal income tax deduction in connection with either the exercise of the
ISO or the sale of such New Common Stock by the Grantee.

     If, however, a Grantee disposes of New Common Stock acquired pursuant to
the exercise of an ISO (1) prior to the expiration of two years from the date of
grant of the ISO or (2) within one year from the date such New Common Stock is
transferred to him upon exercise (a "disqualifying disposition"), generally (a)
the Grantee will realize ordinary income at the time of the disposition in an
amount equal to the excess, if any, of the Fair Market Value of the shares at
the time of exercise (or, if less, the amount realized on such disqualifying
disposition) over the Option Price, and (b) if the New Common Stock is a capital
asset of the Grantee, any additional gain recognized will be taxed as short-term
or long-term capital gain.  At the time of such disqualifying disposition the
Company may claim a Federal income tax deduction only for the amount taxable to
the Grantee as ordinary income.  Any capital gain recognized by the Grantee will
be long-term capital gain if the Grantee's holding period for the shares at the
time of disposition is more than one year; otherwise, it will be short-term.

     The amount by which the Fair Market Value of the shares on the exercise
date of an ISO exceeds the Option Price will be an item of adjustment for
purposes of the "alternative minimum tax" imposed by Section 55 of the Code.

     Exercise with Shares.  Special rules may pertain to a Grantee who exercises
an Option and pays the Option Price with shares already owned.

                                      27
<PAGE>
 
     Rights.  A Grantee will not be taxed at the time of grant of SARs or LSARs.
Upon the exercise of SARs or LSARs (other than a Free Standing Right that is an
LSAR), the amount of any cash and the Fair Market Value as of the date of
exercise of Common Stock received is taxable to the Grantee as ordinary income.
With respect to a Free Standing Right that is an LSAR, however, a Grantee should
be required to include as taxable income on the date of a Change in Control an
amount equal to the amount of cash that could be received upon the exercise of
the LSAR, even if the LSAR is not exercised until a date subsequent to the
Change in Control date.   The Company will generally be entitled to a deduction
at the same time and in an amount equal to the amount included in the Grantee's
income.  Upon the sale of shares acquired upon the exercise of SARs or LSARs, a
Grantee will recognize capital gain or loss (assuming such Common Stock was held
as a capital asset) in an amount equal to the difference between the amount
realized upon such sale and the Fair Market Value of such New Common Stock on
the date that governs the determination of his ordinary income.  The capital
gain or loss will be long-term or short-term depending upon whether the shares
have been held for more than one year after the date on which the income was
realized by the Grantee.

     Dividend Equivalents.   A Grantee will not be taxed upon the award of a
Dividend Equivalent, but will recognize ordinary income in an amount equal to
the value of the Dividend Equivalent at the time the Dividend Equivalent becomes
payable.  The Company will be entitled to a deduction at such time and in the
same as the Grantee recognizes ordinary income with respect to the Dividend
Equivalent.

     Restricted Awards.  In the case of a restricted award, generally, a Grantee
will not be taxed upon the grant of such an Award.  The Grantee will recognize
ordinary income in an amount equal to (i) the Fair Market Value of the Common
Stock at the time the shares become transferable or are otherwise no longer
subject to a substantial risk of forfeiture (as defined in the Code), minus (ii)
the price, if any, paid by the Grantee to purchase such stock.  The Company will
be entitled to a deduction at the time when, and in the amount that, the Grantee
recognizes ordinary income.  However, a Grantee may elect (not later than 30
days after acquiring such shares) to recognize ordinary income at the time the
restricted shares are awarded in an amount equal to their Fair Market Value at
that time, notwithstanding the fact that such shares are subject to restrictions
on transfer and a substantial risk of forfeiture.  If such an election is made,
no additional taxable income will be recognized by the Grantee at the time the
restrictions lapse.  The Company will be entitled to a tax deduction at the time
when, and to the extent that, income is recognized by the Grantee. However, if
shares in respect of which such election was made are later forfeited, no tax
deduction is allowable to the Grantee for the forfeited shares, and the Company
will be deemed to recognize ordinary income equal to the amount of the deduction
allowed to the Company at the time of the election.

No awards have been made under the Stock Award and Incentive Plan.

     THE BOARD OF DIRECTORS BELIEVES THAT THE IMPLEMENTATION OF THE STOCK AWARD
AND INCENTIVE PLAN IS IN THE BEST INTERESTS OF THE COMPANY'S STOCKHOLDERS AND
RECOMMENDS ITS APPROVAL BY THE STOCKHOLDERS.

Vote

     The affirmative vote of a majority of the votes cast regarding the proposal
is required for approval of the Stock Award and Incentive Plan.  Accordingly,
abstentions or broker non-votes will not affect the outcome of the vote on the
proposal.  Unless instructed to the contrary in the proxy, the shares
represented by the proxies will be voted "FOR" the proposal to approve the Stock
Award and Incentive Plan.

     THE BOARD OF DIRECTORS RECOMMENDS A VOTE "FOR" THIS PROPOSAL.

DESCRIPTION OF THE EXCHANGE RESTRUCTURING AND THE PREPACKAGED PLAN

     For a description of the Exchange Restructuring and the Prepackaged Plan,
see the Exchange Restructuring Prospectus attached hereto as Annex IV.  Also see
"Plan of Reorganization of Merisel, Inc., under Chapter 11 of the Bankruptcy
Code," attached to the Exchange Restructuring Prospectus as Appendix I.

DESCRIPTION OF NEW COMMON STOCK

                                      28
<PAGE>
 
     The following summary description of the New Common Stock does not purport
to be complete and is qualified in its entirety by this reference to the
Company's Certificate of Incorporation and Bylaws, copies of which have been
filed as exhibits to the Registration Statement of which this Proxy
Statement/Prospectus is a part.  The New Common Stock is substantially similar
to Old Common Stock except for the effects of the Reverse Split and change in
par value described herein.

     Immediately after the Exchange Restructuring, the Company will have
50,000,000 authorized shares of New Common Stock, and 1,000,000 authorized
shares of preferred stock, par value $.01 per share. As of such time, 6,015,699
shares of New Common Stock will be issued and outstanding to approximately
[_______] holders of record, and no shares of preferred stock will be issued
and outstanding. 24,062,796 shares of New Common Stock will be issued in
connection with the Exchange Restructuring (not including Warrant Shares and
shares issuable upon the exercise of stock options granted to the Company's
employees and directors under the Stock Award and Incentive Plan).  All of the
New Common Stock issued and outstanding as of the Effective Date will be fully
paid and nonassessable.

Distributions

     Subject to such preferential rights as may be granted by the Board of
Directors in connection with future issuances of preferred stock, holders of
shares of New Common Stock will be entitled to receive ratably such dividends as
may be declared by the Board of Directors in its discretion from funds legally
available therefor.  The Operating Companies' Loan Agreements contain negative
covenants that restrict, among other things, the ability of the Company to pay
dividends.  In the event of a liquidation, dissolution or winding up of the
Company, the holders of New Common Stock will be entitled to share ratably in
all assets remaining after payment of liabilities and any liquidation preference
owed to holders of any preferred stock.  Holders of New Common Stock will have
no preemptive rights and have no rights to convert their New Common Stock into
any other securities.

Voting

     Subject to any preferential rights of holders of preferred stock,
stockholders are entitled to one vote per share on all matters to be voted on by
stockholders.  Matters submitted for stockholder approval require a majority
vote of the shares represented and entitled to vote, except, as described below,
with respect to the election of directors and the inability of stockholders to
take action by written consent, or where the vote of a greater number is
required by the DGCL.  Article IX of the Certificate of Incorporation provides
that any action required or permitted to be taken by the stockholders of the
Company must be effected at a duly called annual or special meeting of such
holders and may not be effected by written consent of the Stockholders.  Article
IX may not be repealed or amended in any respect except with the approval of 67%
of the outstanding shares of New Common Stock.

Election of Directors

     Article VIII of the Certificate of Incorporation divides the Board of
Directors into three classes, with each class serving a three year term.  Any
vacancies in the Board of Directors for any reason, and any directorships
resulting from any increase in the number of directors, may be filled only by
the Board of Directors.  Article VIII may not be repealed or amended in any
respect except with the approval of 67% of the outstanding shares of New Common
Stock and subject to the provisions of any preferred stock outstanding.


DESCRIPTION OF WARRANTS

     The following is a summary of certain provisions of the Series A Warrant
Agreement and the Series B Warrant Agreement (together, the "Warrant
Agreements"), and the Warrants (as defined below) to be issued thereunder.  For
more complete information regarding the Warrant Agreements and the Warrants,
reference is made to the Warrant Agreements, a copy of the form of each of which
has been filed as an exhibit to the Registration Statement of which this Proxy
Statement/Prospectus is a part and which is incorporated herein by reference.
Capitalized terms used but not defined herein shall have the meanings assigned
to them in the Warrant Agreements.

                                      29
<PAGE>
 
     This Proxy Statement/Prospectus constitutes the Company's Prospectus with
respect to the Warrants (and the New Common Stock issuable upon exercise of the
Warrants) to be issued to holders of Old Common Stock immediately after the
consummation of the Restructuring.

General

     Immediately after the consummation of the Restructuring and the Reverse
Split, the Company will issue to the holders of Old Common Stock upon surrender
of such holders' Old Common Stock certificates, shares of New Common Stock, and
warrants to purchase shares of New Common Stock ("Warrant Shares") at an
exercise price ("Exercise Price") of (i) 7.15, in the case of the Warrants
issued under the Series A Warrant Agreement ("Series A Warrants"), and (ii)
8.68, in the case of Warrants issued under the Series B Warrant Agreement
("Series B Warrants"). Holders of Old Common Stock will receive, for each share
of Old Common Stock held, one-fifth of a share of New Common Stock (rounded to
the nearest whole number), .0875 Series A Warrants and .0875 Series B Warrants.
The holders of Old Common Stock will receive 2,631,868 Series A Warrants and
2,631,868 Series B Warrants, exercisable, in the aggregate, for 5,263,736 shares
of New Common Stock or approximately 17.5% of the New Common Stock after giving
effect to the Restructuring, based on 30,078,495 outstanding shares of Old
Common Stock as of the Record Date. The Exercise Price and the number of Warrant
Shares are both subject to adjustment in certain cases referred to below.
Following the consummation of the Exchange Restructuring, holders of Old Common
Stock will be issued Warrants upon receipt by the Depositary of a duly completed
letter of transmittal (to be sent to the Stockholders by the Company promptly
after consummation of the Restructuring).

     The terms of the Warrant Agreements and the Warrants, other than the
Exercise Price, are identical, except as to Exercise Price.

     The Warrants will be exercisable immediately after the consummation of the
Restructuring and prior to 5:00 p.m., New York time, on the seventh anniversary
of the date of issuance (the "Expiration Date").  The exercise and transfer of
the Warrants will be subject to applicable Federal and state securities laws.

     The Warrants may be exercised by surrendering to the Company at its office
designated for such purpose the warrant certificates ("Warrant Certificates")
evidencing the Warrants to be exercised with the accompanying form of election
to purchase properly completed and executed, together with payment of the
Exercise Price.  Payment of the aggregate Exercise Price may be made in cash or
by certified or official bank check payable to the order of the Company.  Upon
surrender of the Warrant Certificate and payment of the Exercise Price, the
Company will deliver or cause to be delivered, to or upon the written order of
such holder, stock certificates representing the number of full Warrant Shares
to which such holder is entitled.  No fractional Warrant Shares will be issued
upon exercise of the Warrants.  If less than all of the Warrants evidenced by a
Warrant Certificate are to be exercised, a new Warrant Certificate will be
issued for the remaining number of Warrants.  The Warrant Shares to be issued
upon exercise of the Warrants will be registered under the Securities Act.

     The holders of the Warrants will have no right to vote on matters submitted
to the stockholders of the Company and will have no right to receive dividends.
In the event of the liquidation, dissolution or winding up of the affairs of the
Company, the holders of the Warrants will be entitled to receive, in lieu of
each share of New Common Stock such holders would otherwise be entitled to
receive upon exercise of the Warrants, the same kind and amount of any stock,
securities or assets as may be issuable, distributable or payable in such event
with respect to each share of New Common Stock.  In the event a bankruptcy or
reorganization subsequent to the Restructuring is commenced by or against the
Company, a bankruptcy court may hold that unexercised Warrants are executory
contracts which may be subject to rejection by the Company with approval of the
bankruptcy court, and the holders of the Warrants may, even if sufficient funds
are available, receive nothing or a lesser amount as a result of any such
bankruptcy case than they would be entitled to if they had exercised their
Warrants prior to the commencement of any such case.

     In the event of a taxable distribution to holders of New Common Stock that
results in an adjustment to the number of shares of New Common Stock or other
consideration for which a Warrant may be exercised, the holders of the Warrants
may, in certain circumstances, be deemed to have received a distribution subject
to United States Federal income tax as a dividend.  See "Certain Federal Income
Tax Considerations."

                                      30
<PAGE>
 
Adjustments

     The number of shares of New Common Stock purchasable upon exercise of
Warrants and the Exercise Price will be subject to adjustment in certain events
including: (i) the issuance by the Company of dividends (and other
distributions) on its New Common Stock payable in New Common Stock or other
capital stock of the Company, (ii) subdivisions, combinations and
reclassification of New Common Stock, (iii) the issuance to all holders of New
Common Stock of rights, options, warrants or other securities convertible into
New Common Stock entitling them to subscribe for or purchase shares of New
Common Stock at a price which is less than the market price per share (as
specified in the Warrant Agreements) of New Common Stock, (iv) the distribution
to all holders of New Common Stock of evidences of the Company's indebtedness or
assets of the Company or rights, options or warrants to acquire such items; and
(v) the purchase of shares of New Common Stock pursuant to a self-tender offer
whereby the Company pays a price per share more than 7.5% above the market price
for such shares (as specified in the Warrant Agreements).

     No adjustment in the Exercise Price will be required if the transaction
giving rise to the adjustment is cancelled or to the extent the warrants become
convertible into cash.  In addition, the Company shall be entitled, but not
required, to make such reductions in the Exercise Price as it in its discretion
shall determine to be advisable.

Reorganizations

     In case of an Extraordinary Transaction (as defined in the Warrant
Agreements) (or an agreement by the Company that would result in an
Extraordinary Transaction) prior to January 1, 1998, the Warrants shall remain
outstanding and be convertible into New Common Stock or into common stock of the
acquiring company representing the same percentage of such Common Stock as the
Warrants would have received in the Company immediately prior to the
consummation of the Extraordinary Transaction, unless 85% of the then
outstanding New Common Stock approves such transaction.

     In the case of a change in control to which the above sentence does not
apply, the Warrants shall be exercisable for the kind and amount of securities,
cash or other assets that the holder of the Warrant would have owned immediately
prior to the transaction had such holder exercised the Warrant immediately
before the consummation of the transaction.

Amendment

     No provision of the Warrant Agreements may be amended without the consent
of a majority of the Warrants where such amendment would have a material adverse
effect on the rights of holders of Warrants.  In the absence of such a material
adverse effect, the Warrant Agreements may be amended by agreement between the
Company and the Warrant Agent.

Governing Law

     The Warrant Agreements and the Warrants will be governed by and construed
in accordance with, the laws of the State of Delaware, without regard to the
principles of conflicts of law.

MARKET AND TRADING INFORMATION

     The 12.5% Notes are traded in the over-the-counter market by certain
dealers who from time to time are willing to make a market in such securities.
Prices and trading volume of the 12.5% Notes are not reported and are difficult
to monitor.  See "MARKET PRICES OF OLD SENIOR NOTES" in Part A to the Exchange
Restructuring Prospectus, attached hereto as Annex II.

     The Old Common Stock is currently traded on the over-the-counter market and
is quoted on the Nasdaq National Market System under the symbol "MSEL." See
"RISK FACTORS" and "MARKET PRICES OF OLD COMMON STOCK; DIVIDEND HISTORY" and
"RISK FACTORS" in Part B to the Exchange Restructuring Prospectus, attached
hereto as Annex II.

     Application will be made to list the Warrants for trading on the Nasdaq
National Market.  There can be no assurance

                                      31
<PAGE>
 
that such application will be approved or that an active market for the Warrants
will develop or as to the prices at which they might be traded.  See "RISK
FACTORS."

                                      32
<PAGE>
 
SELECTED HISTORICAL FINANCIAL DATA

     See "SELECTED HISTORICAL FINANCIAL DATA," in Part A to the Exchange
Restructuring Prospectus attached hereto as Annex IV.


FINANCIAL PROJECTIONS AND UNAUDITED PRO FORMA CONDENSED FINANCIAL INFORMATION

See "PRO FORMA FINANCIAL STATEMENTS," in Part A to the Exchange Restructuring
Prospectus attached hereto as Annex IV.


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

     See "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS," in Part A to the Exchange Restructuring Prospectus
attached hereto as Annex IV.

                                      33
<PAGE>
 
MANAGEMENT

     The following table sets forth certain information regarding the directors
and executive officers and former directors and officers of the Company.
<TABLE>
<CAPTION>
 
          NAME               AGE (1)                        POSITION
<S>                          <C>            <C>
Dwight A. Steffensen.....     53            Chairman of the Board of Directors 
                                            and Chief Executive Officer
Robert J. McInerney(2)...     51            President and Chief Operating 
                                            Officer 
James E. Illson(3).......     44            Chief Financial Officer, Senior Vice
                                            President and Secretary
Timothy N. Jenson........     38            Vice President-Finance, Treasurer 
                                            and Assistant Secretary
Joseph Abrams............     61            Director
David L. House...........     54            Director
Dr. Arnold Miller........     68            Director
Lawrence J. Schoenberg...     64            Director
James D. Wittry(4).......     43            Senior Vice President, Merisel 
                                            Americas, Inc.
Thomas P. Reeves.........     35            Senior Vice President-Canadian 
                                            Operations 
William R. Page..........     50            Vice President, The Merisel Open 
                                            Computing Alliance
</TABLE>  

(1)  As of March 28, 1997
(2)  Mr. McInerney was appointed to his position as President and Chief
     Operating Officer as of February 3, 1997, pursuant to an employment
     agreement with the Company which has an initial term of three years.
(3)  Mr. Illson was appointed to his position as Chief Financial Officer, Senior
     Vice President and Assistant Secretary as of August 12, 1996, pursuant to
     an employment agreement with the Company which has an initial term of three
     years. On May 13, 1997 Mr. Illson was appointed Secretary of the Company.
(4)  Mr. Wittry was appointed to his position as Senior Vice President, Merisel
     Americas, Inc. as of August 29, 1996, pursuant to an employment agreement
     with the Company which has an initial term of three years.

                                      34
<PAGE>
 
DIRECTORS

     The Board presently consists of five members divided into three classes
serving staggered terms, with one class of directors elected annually.  Class I
consists of one director, and Class II and Class III each consist of two
directors.  The term of the director constituting Class I will expire this year.
The term of the directors in Class II extends through 1998, and the term of the
directors in Class III extends through 1999.  The table below indicates the
names of the directors in each class and the expiration of the terms of the
directors in each class.
<TABLE>
<CAPTION>
 
          CLASS I                     CLASS II                  CLASS III
(TERMS EXPIRING IN 1997)     (TERMS EXPIRING IN 1998)   (TERMS EXPIRING IN 1999)
<S>                          <C>                       <C>
Lawrence J. Schoenberg             Joseph Abrams              David L. House

                                 Dr. Arnold Miller         Dwight A. Steffensen
</TABLE>

     No arrangement or understanding exists between any director or officer and
any other person or persons pursuant to which any such person was or is to be
selected as a director or officer.  None of the directors or officers has any
family relationship between them.

     The business experience, principal occupations and employment during the
past five years of each of the directors, together with their periods of service
as directors and executive officers of the Company, as applicable, are set forth
below.

     Dwight A. Steffensen was elected as Chief Executive Officer and Chairman of
the Board in February 1996.  Mr. Steffensen has been a member of the Board since
August 1990.  From January 1985 to March 1992, Mr. Steffensen served as a
director and Executive Vice President of Bergen Brunswig Corporation ("Bergen"),
a pharmaceuticals distributor.  From April 1992 to October 1995, Mr. Steffensen
served as President and Chief Operating Officer for Bergen.  In January 1996, he
resigned from Bergen's Board of Directors.

     Joseph Abrams was elected a director of the Company following the
acquisition of Microamerica, Inc. ("Microamerica") by the Company in April 1990.
Mr. Abrams had previously served as a director of Microamerica from 1983 to
April 1990 and also served as President, Chief Operating Officer and Secretary
of AGS Computers, Inc. ("AGS"), a software development company, which was a
subsidiary of NYNEX Corp., a telecommunications company, from 1988 until his
retirement in 1991.  He is also a director of Spectrum Signal Processing, a
hardware and software electronics company and Phonetel Technologies, a provider
of pay telephone services.

     David L. House was appointed to the Board of Directors in March 1994 to
fill a vacancy. In October 1996, Mr. House was named Chairman of the Board,
President and Chief Executive Officer of Bay Networks, Inc., a marketer of
internet working products.  From 1974 to 1996, he was employed by Intel
Corporation, a manufacturer of microprocessing systems, most recently as Senior
Vice President and General Manager of the Enterprise Server group.

     Dr. Arnold Miller was elected to the Board of Directors in August 1989 and
was appointed the Governance Director in May 1995.  Since its formation in 1987,
he has been President of Technology Strategy Group, a consulting firm organized
to assist businesses and government in the fields of corporate strategy
development, international technology transfer and joint ventures, as well as
business operations support.  Prior to joining Technology Strategy Group, Dr.
Miller was employed at Xerox Corporation, a consumer products and information
services company, for 14 years, where his most recent position was Corporate
Vice President with responsibility for worldwide electronics operations.

     Lawrence J. Schoenberg was elected a director of the Company following the
acquisition of Microamerica in April 1990.  Mr. Schoenberg had previously served
as a director of Microamerica from 1983 to April 1990.  From 1967 through 1990,
Mr. Schoenberg served as Chairman of the Board and Chief Executive Officer of
AGS.  From January to December 1991, Mr. Schoenberg served as Chairman and as a
member of the executive committee of the Board of Directors of AGS.  Mr.
Schoenberg retired from AGS in 1992.  He is also a director of Sungard Data
Services, Inc., a computer services company,

                                      35
<PAGE>
 
Government Technology Services, Inc., a microcomputer reseller, Penn-America
Group, Inc., a casualty insurance company, and Cellular Technology Services, a
provider of systems to cellular telephone service providers.

     The Board maintains an Audit Committee, comprised of Dr. Miller and Mr.
Schoenberg; an Organization and Compensation Committee, comprised of Messrs.
Abrams, House and Schoenberg; an Option Committee, comprised of Messrs. Abrams,
House and Schoenberg; and a Nominating Committee, comprised of Dr. Miller, Mr.
Schoenberg and Mr. Steffensen.

POST RESTRUCTURING BOARD CONFIGURATION

     The terms of the Limited Waiver Agreement provide that, upon the
consummation of the Restructuring, the Board will be comprised of members
acceptable to the Ad Hoc Noteholders Committee and the Company, and none of the
members of the Board will be financial or legal advisors of the Company or the
members of the Ad Hoc Noteholders Committee.  The Company is currently in
discussions with the Ad Hoc Noteholders Committee regarding the identity and
composition of the post-Restructuring Board, and will furnish information about
the proposed members of the post-Restructuring Board prior to the effectiveness
of the Registration Statement to which this Proxy Statement/Prospectus relates.

EXECUTIVE OFFICERS

     Executive officers of the Company are elected by and serve at the
discretion of the Board.  Set forth below is a brief description of the business
experience for the previous five years of all executive officers except those
who are also directors.  For information concerning the business experience of
Mr. Steffensen see "Directors" above.

     Robert J. McInerney. Mr. McInerney joined the Company in February of 1997
in the capacity of President and Chief Operating Officer. From 1994 to 1996 Mr.
McInerney served as executive vice president at United Capital Corporation, a
Long Island based multinational holding company.  He was responsible for the
P&L, structure and strategy of the corporation's three manufacturing groups. Mr.
McInerney is credited with achieving record operating results and increasing
profitability for all three groups.  From 1981 to 1994 Mr. McInerney was
employed by Arrow Electronics, Inc., a distributor of electronic components and
systems.  He served as president of Arrow's Commercial Systems Group (CSG) from
1987 to 1994 and was responsible for sales, marketing, finance and operations,
marketing communications and advertising.

     James D. Wittry.  Mr. Wittry joined the Company in August 1996 as Senior
Vice President, Sales of Merisel Americas, Inc.  From 1994 to 1995, Mr. Wittry
was with AST Research as Senior Vice President of the Americas. From 1991 to
1994 he was employed by Ingram Micro.  At Ingram Micro, Mr. Wittry held the
office of Senior Vice President, U.S.  Sales where he managed 800 U.S. Sales and
Service associates.  Prior to that, Mr. Wittry spent 10 years with Avnet
Computers, where he rose to the position of National Computer Sales Director.

     Mr. James E. Illson.  Prior to joining Merisel in August 1996, Mr. Illson
served as Senior Vice President and Chief Financial Officer for the Southern
California-based grocery chain, Bristol Farms.  Mr. Illson was responsible for
managing all financial operations.  This included implementing business plans,
reporting and control systems, and developing short-term and long-term capital
strategies.  He joined Bristol Farms in 1995.  From 1992 to 1995, Mr. Illson was
a partner with Kidd, Kamm & Co., a private equity investment firm where he was
responsible for activities relating to the acquisition and expansion of
portfolio companies.  Prior to that, Mr. Illson spent more than 13 years with
Deloitte & Touche, most recently as a partner in Deloitte & Touche's
reorganization advisory services group.

     Thomas P. Reeves.  Mr. Reeves joined Merisel in 1987 as director of
International Strategic Planning.  From March 1990 to February 1992, Mr. Reeves
served as Managing Director of the Company's United Kingdom subsidiary.  From
February 1992 until August 1994, Mr. Reeves served as the Company's Managing
Director of operations in Europe.  Mr. Reeves was named Senior Vice President-
European Operations in May 1992.  In August 1994, he became Senior Vice
President-Canadian Operations as well as President of the Company's Canadian
subsidiary.

     Timothy N. Jenson.  Mr. Jenson joined the Company in 1993 as Vice President
and Treasurer.  In 1996, he was promoted to Vice President-Finance, Treasurer
and Assistant Secretary.  From 1989 to 1993, Mr. Jenson served as Vice

                                      36
<PAGE>
 
President at Citicorp North America, Inc. where he provided financial services,
banking products and advisory services to large multinational corporations.  He
previously served at Bank of America as Vice President of corporate banking,
where he was responsible for the financing and banking activities of a portfolio
of Corporate Clients.

     William R. Page.  Mr. Page joined Merisel in 1993 and has held leadership
positions within Merisel's Product Management, VAR Channel, Sales Services and
OEM divisions.  Currently he is the vice president and general manager of the
Merisel Open Computing Alliance (MOCA), which is dedicated to the sales and
support of Sun and complementary third-party products and services.  Prior to
joining Merisel, Mr. Page served as executive vice president for Hamilton/Avnet
for 20 years.  He oversaw sales, technical support, product and inventory
management, marketing and operations for this $2 billion distributor of
electronic components and computer products.  He developed the plan and led
implementation of the separation of computer business from Avnet's component and
semiconductor distribution business.

SECTION 16 MATTERS

     Section 16(a) of the Exchange Act requires the Company's executive officers
and directors to file reports of ownership and changes in ownership with the
Securities and Exchange Commission and the Nasdaq National Market, and to
furnish the Company with copies of all Section 16(a) forms they file.

     Based on its review of the copies of such forms received by it and on
written representations from such persons that no Forms 5 were required for
those persons, the Company believes that, during the fiscal year ended December
31, 1996, all filing requirements applicable to its directors and executive
officers were complied with.

                                      37
<PAGE>
 
MANAGEMENT COMPENSATION

     Information relating to compensation of current officers and directors of
the Company is incorporated herein by reference to the Annual Report on Form 10-
K for the year ended December 31, 1996, as amended.  Information relating to the
post-Restructuring Board will be furnished by amendment when such information is
available.

                                      38
<PAGE>
 
OWNERSHIP OF COMMON STOCK

     The following table sets forth as of March 28, 1997 certain information
regarding beneficial ownership of Common Stock by each stockholder known by the
Company to be the beneficial owner of more than 5% of Common Stock as of such
date, each director, certain executive officers of the Company and all directors
and executive officers, as a group.  Unless otherwise indicated, the
stockholders have sole voting and investment power with respect to shares
beneficially owned by them, subject to community property laws, where
applicable.
<TABLE>
<CAPTION>
                                                         Common Stock                               Percentage After
Name and Address (1)                                  Beneficially Owned            Percent        Restructuring(7) 
- --------------------                                  ------------------            --------                        
<S>                                                   <C>                           <C>            <C>               
Dwight A. Steffensen..............................         4,000(2)                   *                   *
Timothy N. Jenson.................................        22,850(2)                   *                   *
Thomas Reeves.....................................       137,021(2)                   *                   *
Lawrence Schoenberg...............................       365,884(3)                1.20%                  *
Arnold Miller.....................................         6,000(2)                   *                   *
David House.......................................         2,000(2)                   *                   *
Joseph Abrams.....................................       599,460(3)                1.99%                  *
Dimensional Fund Advisors.........................     1,793,560(4)(5)             5.96%               1.01%
1299 Ocean Avenue, 11th Floor                                                          
Santa Monica, California  90401                                                        
All Directors and Executive Officers as a Group                                                             
 (14 Persons).....................................       458,672(6)                1.52%                  * 
</TABLE>

(1)  Unless otherwise indicated, the address of each person listed is Merisel,
     Inc. 200 Continental Blvd. El Segundo,  CA  90245-0984.

(2)  All shares held by the beneficial owner are shares issuable with respect to
     stock options exercisable within 60 days after March 28, 1997.

(3)  Includes 4,000 shares issuable with respect to stock options exercisable
     within 60 days after March 28, 1997.

(4)  All information regarding share ownership is taken from and furnished in
     reliance upon the Schedule 13G, as amended to date, filed by the
     stockholder pursuant to Section 13(g) of the Exchange Act.

(5)  Dimensional Fund Advisors, Inc. in its capacity as investment advisor may
     be deemed beneficial owner of such shares, which are owned by certain of
     its investment counseling clients.

(6)  Includes 458,672 shares issuable with respect to stock options exercisable
     within 60 days after March 28, 1997.

(7)  Gives effect to the Charter Amendment, the New Stock Issuance and the
     exercise of all of the Warrants.

                                      39
<PAGE>
 
CERTAIN AFFILIATE TRANSACTIONS

          The Company has entered into Indemnity Agreements with each of its
directors and certain of its officers, which agreements require the Company,
among other things, to indemnify them against certain liabilities that may arise
by reason of their status or service as directors, officers, employees or agents
of the Company (other than liabilities arising from conduct in bad faith or
which is knowingly fraudulent or deliberately dishonest), and, under certain
circumstances, to advance their expenses incurred as a result of proceedings
brought against them.

CERTAIN FEDERAL INCOME TAX CONSIDERATIONS

          The following is a summary of certain Federal income tax consequences
of the Restructuring to the Stockholders and the Company and is for general
information purposes only.  This summary is based on the Federal income tax law
now in effect, which is subject to change, possibly retroactively.  This summary
does not discuss all aspects of Federal income taxation which may be important
to particular Stockholders in light of their individual investment
circumstances, including holders who acquired their Old Common Stock pursuant to
the exercise of stock options or otherwise as compensation, or to Stockholders
subject to special tax rules (e.g., financial institutions, broker-dealers,
insurance companies, tax-exempt organizations, and foreign taxpayers).  In
addition, this summary does not address state, local or foreign tax
consequences.  This summary assumes that Stockholders hold their Old Common
Stock, and will hold their New Common Stock and Warrants, as "capital assets"
(generally, property held for investment) under the Internal Revenue Code of
1986, as amended (the "Code").  No rulings have been or will be requested from
the Internal Revenue Service with respect to any of the matters discussed
herein.  Stockholders are urged to consult their tax advisors regarding the
specific Federal, state, local, and foreign income and other tax consequences of
the Restructuring.

     FEDERAL INCOME TAX CONSEQUENCES TO STOCKHOLDERS

          General.  In general, the receipt of New Common Stock and Warrants by
          -------                                                              
Stockholders pursuant to the Restructuring will not be a taxable event.
Stockholders will generally be required to allocate the tax basis in their Old
Common Stock between the New Common Stock and the Warrants on the basis of their
respective fair market values on the date of distribution.  The holding period
of the New Common Stock and the Warrants will include the holding period of the
Old Common Stock.

          Disposition.  Upon a sale, exchange, or other disposition of the New
          -----------                                                         
Common Stock or Warrants, a Stockholder will recognize a capital gain or loss in
an amount equal to the difference between the amount realized and the
Stockholder's adjusted tax basis in such stock or Warrants.  Such gain or loss
will be long-term if the stock or Warrants have been held for more than one
year.

          Exercise or Lapse of Warrants.  Upon the exercise of a Warrant, a
          -----------------------------                                    
Stockholder will not recognize gain or loss and will have a tax basis in the New
Common Stock received equal to the tax basis in such holder's Warrant plus the
exercise price thereof.  The holding period for the New Common Stock received
pursuant to the exercise of the Warrant will begin on the day following the date
of exercise and will not include the period that the holder held his Warrant.

          In the event that a Warrant lapses unexercised, a Stockholder will
recognize a long-term capital loss in an amount equal to his tax basis in the
Warrant.

          Adjustment to Exercise Price.  If at any time the Company makes a
          ----------------------------                                     
distribution of property to shareholders that would be taxable to such
shareholders as a dividend for Federal income tax purposes and, in accordance
with the antidilution provisions of the Warrants, the Exercise Price is
decreased, the amount of such decrease may be deemed to be the payment of a
taxable dividend to holders of the Warrants.  For example, a decrease in the
Exercise Price in the event of distributions of cash or indebtedness of the
Company will generally result in deemed dividend treatment to holders, but
generally a decrease in the event of stock dividends or the distribution of
rights to subscribe for shares of New Common Stock will not.

                                      40
<PAGE>
 
     FEDERAL INCOME TAX CONSEQUENCES TO THE COMPANY

          Cancellation of Indebtedness Income.  The Company will realize
          -----------------------------------                           
cancellation of indebtedness ("COI") income, for Federal income tax purposes, in
an amount equal to the excess, if any, of the adjusted issue price of the 12.5%
Notes (including any accrued but unpaid interest) over the fair market value of
the New Common Stock received by Noteholders pursuant to the Restructuring.  The
Company anticipates that any COI income that is recognized will likely be offset
by the Company's operating losses and net operating loss carryovers ("NOLs").
If COI income is realized in a case under the Bankruptcy Code (i.e., pursuant to
                                                               ----             
the Prepackaged Restructuring), then such income would not be recognized under
section 108 of the Code.  In such event, the Company would be required, however,
to reduce certain of its tax attributes, such as its NOLs, certain tax credits,
and the basis of its assets, by the amount of the COI income that is not
recognized.

          Limitation on Net Operating Loss Carryovers.  As a result of the 
          -------------------------------------------   
receipt by Noteholders of New Common Stock in exchange for the 12.5% Notes
pursuant to the Restructuring, the Company will undergo an "ownership change"
(generally, a 50% change in ownership) for purposes of section 382 of the Code
and, accordingly, the Company will be limited in its ability to use its NOLs and
certain tax credit carryforwards (the "Section 382 Limitation") to offset future
taxable income.  The Section 382 Limitation will generally be determined by
multiplying the value of the Company's equity before the ownership change by the
long-term tax-exempt rate (currently [5.64]%).  This is likely to limit
significantly the Company's use of its NOLs in any one year.  If an ownership
change occurs in a case under the Bankruptcy Code, the value of a corporation's
equity for purposes of determining the Section 382 Limitation would be adjusted
to reflect any increase in such value arising from the cancellation of debt as a
result of the ownership change.  Because the Company anticipates that the value
of its equity would be increased as a result of the cancellation of the 12.5%
Notes, the Company's ability to use its NOLs would be less limited under the
Prepackaged Restructuring than under the Exchange Restructuring.

ADVISORS AND REPRESENTATIVES

     DLJ is serving as financial advisor to the Company in connection with the
Restructuring.  Chanin is serving as financial advisor to the Ad Hoc Noteholders
Committee, and the Company has agreed to pay all expenses of the Ad Hoc
Noteholders Committee related to the Restructuring.  See "ADVISORS AND
REPRESENTATIVES" in Part A to the Exchange Restructuring Prospectus, attached
hereto as Annex IV.

     [_________] is serving as Information Agent in connection with the Exchange
Offer and the solicitation of acceptances of the Prepackaged  Plan (the
"Information Agent").  Any questions regarding how to tender or consent in the
Exchange Offer or how to vote on the Prepackaged Plan, and any requests for
additional copies of this Proxy Statement/Prospectus, Ballots or Master Ballots
should be directed to the Information Agent at its address and telephone number
set forth on the back cover of this Prospectus.  See "ADVISORS AND
REPRESENTATIVES" in Part A to the Exchange Restructuring Prospectus, attached
hereto as Annex IV.  [_________] has been appointed as Depositary for the
Exchange Offer (the "Depositary") and as Voting Agent (as defined herein) for
the solicitation of acceptances of the Prepackaged Plan.  Questions and requests
for assistance may be directed to the Depositary at one of its addresses and
telephone numbers set forth on the back cover of this Prospectus.  See "ADVISORS
AND REPRESENTATIVES" in Part A to the Exchange Restructuring Prospectus,
attached hereto as Annex IV.

LEGAL MATTERS

     See "LEGAL MATTERS," in the Exchange Restructuring Prospectus attached
hereto as Annex IV.

EXPERTS

     See "EXPERTS," in Part A to the Exchange Restructuring Prospectus attached
hereto as Annex IV.

OTHER MATTERS

     The Board does not know of any other matters which may properly be
presented for consideration at the Stockholders Meeting. If any business not
described herein should come before the Stockholders Meeting, the persons named
in the en-

                                      41
<PAGE>
 
closed Proxy will vote on those matters in accordance with their best judgment.

                                      42
<PAGE>

                                                                         ANNEX I
                           CERTIFICATE OF AMENDMENT
                                    TO THE
                         CERTIFICATE OF INCORPORATION
                                      OF
                                 MERISEL, INC.


                   _________________________________________

                    Pursuant to Section 242 of the General
                   Corporation Law of the State of Delaware
                   _________________________________________


          Merisel, Inc., a Delaware corporation (hereinafter called the
"Corporation"), does hereby certify as follows:

          FIRST:  Article IV of the Corporation's Certificate of Incorporation
is hereby amended to read in its entirety as set forth below:

                                      "IV

               The total number of shares of all classes of stock that the
          corporation shall have authority to issue is fifty-one million
          (51,000,000) shares, consisting of fifty million (50,000,000) shares
          of Common Stock, par value $.05 per share, and one million (1,000,000)
          shares of Preferred Stock, par value $.05 per share.

               At the time this amendment becomes effective, and without any
          further action on the part of the Corporation or its stockholders,
          each five shares of Common Stock, par value $.01 per share, then
          issued and outstanding, shall be changed and reclassified into one
          fully paid and nonassessable share of Common Stock, par value $.05.
          The capital account of the Corporation shall not be increased or
          decreased by such change and reclassification.  To reflect the said
          change and reclassification, each certificate representing shares of
          Common Stock, par value $.01 per share, theretofore issued and
          outstanding, shall represent one-fifth the number of shares of Common
          Stock with a par value of $.05 per share, issued and outstanding after
          such change and reclassification; and the holder of record of each
          such certificate shall be entitled to receive a new certificate
          
<PAGE>
          representing a number of shares of Common Stock, par value $.05, of
          the kind authorized by this amendment, equal to one-fifth the number
          of shares represented by said certificate for theretofore issued and
          outstanding shares, so that upon this amendment becoming effective
          each holder of record of five shares of the Common Stock with a par
          value of $.01 will have or be entitled a certificate representing one
          share of Common Stock with par value $.05 of the kind authorized by
          this amendment.

               The Board of Directors (the "Board") is authorized to determine
          the number of series into which shares of Preferred Stock may be
          divided, and the Board is authorized to determine the rights,
          preferences, privileges and restrictions granted to or imposed upon
          the Preferred Stock or any series thereof or any holders thereof, to
          determine and alter the rights, preferences, privileges and
          restrictions granted to or imposed upon any wholly unissued series of
          Preferred Stock or the holders thereof, to fix the number of shares
          constituting any series prior to the issue of shares of that series,
          and to increase or decrease, within the limits stated in any
          resolution or resolutions of the Board originally fixing the number of
          shares constituting any series (but not below the number of shares of
          such series then outstanding), the number of shares of any such series
          subsequent to the issue of shares of that series."

          SECOND:  The foregoing amendment was duly adopted in accordance with
Section 242 of the General Corporation Law of the State of Delaware.

                                       2
<PAGE>
 
          IN WITNESS WHEREOF, Merisel, Inc. has caused this Certificate of
Amendment to be duly executed in its corporate name this [   ] day of [May],
1997.

                         Merisel, Inc.


                         By:___________________________________________
                             Name:   Dwight A. Steffensen
                             Title:  Chief Executive Officer

                                       3
<PAGE>
 
                                                               ANNEX III







                                 MERISEL, INC.
                      1997 STOCK AWARD AND INCENTIVE PLAN
<PAGE>
 
                                 MERISEL, INC.
                      1997 STOCK AWARD AND INCENTIVE PLAN


          1.   Purpose; Types of Awards; Construction.
               -------------------------------------- 

          The purposes of the 1997 Stock Award and Incentive Plan of Merisel,
Inc. (the "Plan") is to afford an incentive to reinforce the long-term
commitment to the Company's success of those directors, officers and other
employees of the Company and its Subsidiaries who are or will be responsible for
such success; to facilitate the ownership of the Company's stock by such
individuals, thereby aligning their interests with those of the Company's
stockholders; and to assist the Company in attracting and retaining directors,
officers and other employees with experience and ability. Pursuant to Section 6
of the Plan, there may be granted Stock Options (including "incentive stock
options" and "nonqualified stock options"), stock appreciation rights and
limited stock appreciation rights (either in connection with options granted
under the Plan or independently of options), restricted stock, restricted stock
units, dividend equivalents, performance shares and other stock- or cash-based
awards. The Plan also provides the authority to make loans to purchase shares of
common stock of the Company. The Plan is designed to comply with the
requirements of Regulation G (12 C.F.R. (S)207) regarding the purchase of shares
on margin, the requirements for "performance-based compensation" under Section
162(m) of the Code and the conditions for exemption from short-swing profit
recovery rules under Rule 16b-3 of the Exchange Act, and shall be interpreted in
a manner consistent with the requirements thereof.

          2.   Definitions.
               ----------- 

          For purposes of the Plan, the following terms shall be defined as set
forth below:

               (a)  "Award" means any Option, SAR (including a Limited SAR),
Restricted Stock, Restricted Stock Unit, Dividend Equivalent, Performance Share
or Other Stock-Based Award or Other Cash-Based Award granted under the Plan.

               (b)  "Award Agreement" means any written agreement, contract, or
other instrument or document evidencing an Award.
<PAGE>
 
               (c) "Beneficiary means the person, persons, trust or trusts which
have been designated by a Grantee in his or her most recent written beneficiary
designation filed with the Company to receive the benefits specified under the
Plan upon his or her death, or, if there is no designated Beneficiary or
surviving designated Beneficiary, then the person, persons, trust or trusts
entitled by will or the laws of descent and distribution to receive such
benefits.

               (d)  "Board" means the Board of Directors of the Company.

               (e)  "Change in Control" means a change in control of the Company
which will be deemed to have occurred if:

                    (i)  any "person," as such term is used in Section 3(a)(9)
          of the Exchange Act, as modified and used in Sections 13(d) and 14(d)
          thereof except that such term shall not include (A) the Company or any
          of its subsidiaries, (B) any trustee or other fiduciary holding
          securities under an employee benefit plan of the Company or any of its
          affiliates, (C) an underwriter temporarily holding securities pursuant
          to an offering of such securities, (D) any corporation owned, directly
          or indirectly, by the stockholders of the Company in substantially the
          same proportions as their ownership of Stock, or (E) any person or
          group as used in Rule 13d-1(b) under the Exchange Act, is or becomes
          the Beneficial Owner, as such term is defined in Rule 13d-3 under the
          Exchange Act, directly or indirectly, of securities of the Company
          (not including in the securities beneficially owned by such Person any
          securities acquired directly from the Company or its affiliates other
          than in connection with the acquisition by the Company or its
          affiliates of a business) representing [50%] or more of the combined
          voting power of the Company's then outstanding securities;

                    (ii)  during any period of two consecutive years,
          individuals who at the beginning of such period constitute the Board,
          and any new director (other than (A) a director designated by a person
          who has entered into an agreement with the Company to effect a
          transaction described in clause (i), (iii), or (iv) of this Section
          2(f) or (B) other than a director whose initial assumption of office
          is in connection with an actual or threatened election contest,
          including but not limited to a consent solicitation, relating to the

                                       2
<PAGE>
 
          election of directors of the Company) whose election by the Board
          or nomination for election by the Company's stockholders was approved
          by a vote of at least two-thirds (2/3) of the directors then still in
          office who either were directors at the beginning of the period or
          whose election or nomination for election was previously so approved,
          cease for any reason to constitute at least a majority thereof;

                    (iii)  there is consummated a merger or consolidation of the
          Company or any [OR ANY DIRECT OR INDIRECT SUBSIDIARY OF THE COMPANY]
          with any other corporation, other than (A) a merger or consolidation
          which would result in the voting securities of the Company outstanding
          immediately prior thereto continuing to represent (either by remaining
          outstanding or by being converted into voting securities of the
          surviving entity or any parent thereof)  in combination with the
          ownership of any trustee or other fiduciary holding securities under
          an employee benefit plan of the Company or any subsidiary of the
          Company, at least 75% of the combined voting power of the securities
          of the Company or such surviving entity or any parent thereof
          outstanding immediately after such merger or consolidation, or (B) a
          merger or consolidation effected to implement a recapitalization of
          the Company (or similar transaction) in which no person (as defined
          above) is or becomes the beneficial owner, directly or indirectly, of
          securities of the Company (not including in the securities
          beneficially owned by such person any securities acquired directly
          from the Company or its affiliates other than in connection with the
          acquisition by the Company or its affiliates of a business)
          representing 25% or more of the combined voting power of the Company's
          then outstanding securities; or

                    (iv)  the stockholders of the Company approve a plan of
          complete liquidation or dissolution of the Company or there is
          consummated an agreement for the sale or disposition by the Company of
          all or substantially all of the Company's assets (or any transaction
          having a similar effect) other than a sale or disposition by the
          Company of all or substantially all of the Company's assets to an
          entity, at least 75% of the combined voting power of the voting
          securities of which are owned by stockholders of the Company

                                       3
<PAGE>
 
          in substantially the same proportions as their ownership of the
          Company immediately prior to such sale.

          (f)  "Change in Control Price" means the higher of (i) the highest
price per share paid in any transaction constituting a Change in Control or (ii)
the highest Fair Market Value per share at any time during the 60-day period
preceding or following a Change in Control.

          (g)  "Code" means the Internal Revenue Code of 1986, as amended
from time to time.

          (h)  "Committee" means the Board or the committee established by the
Board to administer the Plan, the composition of which shall at all times
satisfy the provisions of Rule 16b-3.

          (i)  "Company" means Merisel, Inc., a corporation organized under the
laws of the State of Delaware, or any successor corporation.

          (j)  "Dividend Equivalent" means a right, granted to a Grantee under
Section 6(g), to receive cash, Stock, or other property equal in value to
dividends paid with respect to a specified number of shares of Stock.  Dividend
Equivalents may be awarded on a free-standing basis or in connection with
another Award, and may be paid currently or on a deferred basis.

          (k)  "Exchange Act" means the Securities Exchange Act of 1934, as
amended from time to time, and as now or hereafter construed, interpreted and
applied by regulations, rulings and cases.

          (l)  "Fair Market Value" means, with respect to Stock or other
property, the fair market value of such Stock or other property determined by
such methods or procedures as shall be established from time to time by the
Committee.  Unless otherwise determined by the Committee in good faith, the per
share Fair Market Value of Stock as of a particular date shall mean (i) the
closing sales price per share of Stock on the national securities exchange on
which the Stock is principally traded, for the last preceding date on which
there was a sale of such Stock on such exchange, or (ii) if the shares of Stock
are then traded in an over-the-counter market, the average of the closing bid
and asked prices for the shares of Stock in such over-the-counter market for the
last preceding date on which there was a sale of such Stock in such market, or
(iii) if the shares of Stock

                                       4
<PAGE>
     
are not then listed on a national securities exchange or traded in an over-the-
counter market, such value as the Committee, in its sole discretion, shall
determine.

          (m)  "Grantee" means a person who, as an employee or independent
contractor of the Company, a Subsidiary or an Affiliate, has been granted an
Award or Loan under the Plan.

          (n)  "ISO" means any Option intended to be and designated as an
incentive stock option within the meaning of Section 422 of the Code.

          (o)  "Limited SAR" means a right granted pursuant to Section 6(c)
which shall, in general, be automatically exercised for cash upon a Change in
Control.

          (p)  "Loan" means the proceeds from the Company borrowed by a
Plan participant under Section 8 of the Plan.

          (q)  "NQSO" means any Option that is designated as a nonqualified
stock option.

          (r)  "Option" means a right, granted to a Grantee under Section 6(b),
to purchase shares of Stock.  An Option may be either an ISO or an NQSO;
provided that, ISO's may be granted only to employees of the Company or a
- -------- ----                                                            
Subsidiary.

          (s)  "Other Cash-Based Award" means cash awarded under Section 6(h),
including cash awarded as a bonus or upon the attainment of specified
performance criteria or otherwise as permitted under the Plan.

          (t)  "Other Stock-Based Award" means a right or other interest granted
to a Grantee under Section 6(h) that may be denominated or payable in, valued in
whole or in part by reference to, or otherwise based on, or related to, Stock,
including, but not limited to (1) unrestricted Stock awarded as a bonus or upon
the attainment of specified performance criteria or otherwise as permitted under
the Plan, and (2) a right granted to a Grantee to acquire Stock from the Company
for cash and/or a promissory note containing terms and conditions prescribed by
the Committee.

                                       5
<PAGE>
 
          (u)  "Performance Share" means an Award of shares of Stock to a
Grantee under Section 6(h) that is subject to restrictions based upon the
attainment of specified performance criteria.

          (v)  "Plan" means this Merisel, Inc. 1997 Stock Award and
Incentive Plan, as amended from time to time.

          (w)  "Restricted Stock" means an Award of shares of Stock to a Grantee
under Section 6(d) that may be subject to certain restrictions and to a risk of
forfeiture.

          (x)  "Restricted Stock Unit" means a right granted to a Grantee under
Section 6(e) to receive Stock or cash at the end of a specified deferral period,
which right may be conditioned on the satisfaction of specified performance or
other criteria.

          (y)  "Rule 16b-3" means Rule 16b-3, as from time to time in effect
promulgated by the Securities and Exchange Commission under Section 16 of the
Exchange Act, including any successor to such Rule.

          (z)  "Stock" means shares of the common stock, par value $.01 per
share, of the Company.

          (aa)  "SAR" or "Stock Appreciation Right" means the right, granted to
a Grantee under Section 6(c), to be paid an amount measured by the appreciation
in the Fair Market Value of Stock from the date of grant to the date of exercise
of the right, with payment to be made in cash, Stock, or property as specified
in the Award or determined by the Committee.

          (ab)  "Securities Act" means the Securities Act of 1933, as amended
from time to time, and as now or hereafter construed, interpreted and applied by
regulations, rulings and cases.

          (cc)  "Subsidiary" means any corporation in an unbroken chain of
corporations beginning with the Company if, at the time of granting of an Award,
each of the corporations (other than the last corporation in the unbroken
chain) owns stock possessing 50% or more of the total combined voting power of
all classes of stock in one of the other corporations in the chain.

                                       6
<PAGE>
 
          3.   Administration.
               -------------- 

          The Plan shall be administered by the Committee.  The Committee shall
have the authority in its discretion, subject to and not inconsistent with the
express provisions of the Plan, to administer the Plan and to exercise all the
powers and authorities either specifically granted to it under the Plan or
necessary or advisable in the administration of the Plan, including, without
limitation, the authority to grant Awards and make Loans; to determine the
persons to whom and the time or times at which Awards shall be granted and Loans
shall be made; to determine the type and number of Awards to be granted and the
amount of any Loan, the number of shares of Stock to which an Award may relate
and the terms, conditions, restrictions and performance criteria relating to any
Award or Loan; and to determine whether, to what extent, and under what
circumstances an Award may be settled, cancelled, forfeited, exchanged, or
surrendered; to make adjustments in the terms and conditions of, and the
criteria and performance objectives (if any) included in, Awards and Loans in
recognition of unusual or non-recurring events affecting the Company or any
Subsidiary or Affiliate or the financial statements of the Company or any
Subsidiary or Affiliate, or in response to changes in applicable laws,
regulations, or accounting principles; to construe and interpret the Plan and
any Award or Loan; to prescribe, amend and rescind rules and regulations
relating to the Plan; to determine the terms and provisions of the Award
Agreements and any promissory note or agreement related to any Loan (which need
not be identical for each Grantee); and to make all other determinations deemed
necessary or advisable for the administration of the Plan.

          The Committee may appoint a chairperson and a secretary and may make
such rules and regulations for the conduct of its business as it shall deem
advisable, and shall keep minutes of its meetings.  All determinations of the
Committee shall be made by a majority of its members either present in person or
participating by conference telephone at a meeting or by written consent.  The
Committee may delegate to one or more of its members or to one or more agents
such administrative duties as it may deem advisable, and the Committee or any
person to whom it has delegated duties as aforesaid may employ one or more
persons to render advice with respect to any responsibility the Committee or
such person may have under the Plan.  All decisions, determinations and
interpretations of the Committee shall be final and binding on all persons,
including the Company, and any Subsidiary or Grantee (or any person claiming any
rights under the Plan from or through any Grantee) and any stockholder.

                                       7
<PAGE>
 
          No member of the Board or Committee shall be liable for any action
taken or determination made in good faith with respect to the Plan or any Award
granted or Loan made hereunder.


          4.  Eligibility.
              ----------- 

          Subject to the conditions set forth below, Awards and Loans may be
granted to directors and selected employees of the Company and its present or
future Subsidiaries, in the discretion of the Committee.  In determining the
persons to whom Awards and Loans shall be granted and the type of any Award or
the amount of any Loan (including the number of shares to be covered by such
Award), the Committee shall take into account such factors as the Committee
shall deem relevant in connection with accomplishing the purposes of the Plan.

          5.   Stock Subject to the Plan.
               ------------------------- 

          The maximum number of shares of Stock reserved for the grant of Awards
under the Plan shall be 3,000,000 (shares of Stock, subject to adjustment as
provided herein); provided that, such number of shares shall be decreased to
the extent that shares of Stock remain subject to outstanding options or other
stock-based awards under any other incentive or bonus plan of the Company.  No
more than 100% of the total shares available for grant may be awarded to a
single individual in a single year.  Such shares may, in whole or in part, be
authorized but unissued shares or shares that shall have been or may be
reacquired by the Company in the open market, in private transactions or
otherwise.  If any shares subject to an Award are forfeited, cancelled,
exchanged or surrendered or if an Award otherwise terminates or expires without
a distribution of shares to the Grantee, the shares of stock with respect to
such Award shall, to the extent of any such forfeiture, cancellation, exchange,
surrender, termination or expiration, again be available for Awards under the
Plan; provided that, in the case of forfeiture, cancellation, exchange or
      -------- ----                                                      
surrender of shares of Restricted Stock or Restricted Stock Units with respect
to which dividends or Dividend Equivalents have been paid or accrued, the number
of shares with respect to such Awards shall not be available for Awards
hereunder unless, in the case of shares with respect to which dividends or
Dividend Equivalents were accrued but unpaid, such dividends and Dividend
Equivalents are also forfeited, cancelled, exchanged or surrendered.  Upon the
exercise of any Award granted in tandem with any other Awards or awards, such
related Awards or awards shall be cancelled to the extent of the number of
shares of Stock as to which the Award is exercised and, notwithstanding 

                                       8
<PAGE>
 
the foregoing, such number of shares shall no longer be available for Awards
under the Plan.

          In the event that the Committee shall determine that any dividend or
other distribution (whether in the form of cash, Stock, or other property),
recapitalization, Stock split, reverse split, reorganization, merger,
consolidation, spin-off, combination, repurchase, or share exchange, or other
similar corporate transaction or event, affects the Stock such that an
adjustment is appropriate in order to prevent dilution or enlargement of the
rights of Grantees under the Plan, then the Committee shall make such equitable
changes or adjustments as it deems necessary or appropriate to any or all of (i)
the number and kind of shares of Stock which may thereafter be issued in
connection with Awards, (ii) the number and kind of shares of Stock issued or
issuable in respect of outstanding Awards, and (iii) the exercise price, grant
price, or purchase price relating to any Award; provided that, with respect to
                                                -------- ----                 
ISOs, such adjustment shall be made in accordance with Section 424(h) of the
Code.

          6.   Specific Terms of Awards.
               ------------------------ 

               (a)  General.  The term of each Award shall be for such period 
                    -------                                                   
as may be determined by the Committee.  Subject to the terms of the Plan and any
applicable Award Agreement, payments to be made by the Company or a Subsidiary
or Affiliate upon the grant, maturation, or exercise of an Award may be made in
such forms as the Committee shall determine at the date of grant or thereafter,
including, without limitation, cash, Stock, or other property, and may be made
in a single payment or transfer, in installments, or on a deferred basis.  The
Committee may make rules relating to installment or deferred payments with
respect to Awards, including the rate of interest to be credited with respect to
such payments.  In addition to the foregoing, the Committee may impose on any
Award or the exercise thereof, at the date of grant or thereafter, such
additional terms and conditions, not inconsistent with the provisions of the
Plan, as the Committee shall determine.

               (b)  Options.  The Committee is authorized to grant Options to
                    -------                                                  
Grantees on the following terms and conditions:

                    (i)  Type of Award.  The Award Agreement evidencing the
                         -------------                                      
          grant of an Option under the Plan shall designate the Option as an ISO
          or an NQSO.
                                       9
<PAGE>
 
                    (ii)  Exercise Price.  The exercise price per share of Stock
                          --------------                                        
          purchasable under an Option shall be determined by the Committee;
          provided that, in the case of an ISO, such exercise price shall be not
          -------- ----                                                         
          less than the Fair Market Value of a share on the date of grant of
          such Option, and in no event shall the exercise price for the purchase
          of shares be less than par value. The exer cise price for Stock
          subject to an Option may be paid in cash or by an exchange of Stock
          previously owned by the Grantee, or a combination of both, in an
          amount having a combined value equal to such exercise price. A Grantee
          may also elect to pay all or a portion of the aggregate exercise price
          by having shares of Stock with a Fair Market Value on the date of
          exercise equal to the aggregate exercise price withheld by the Company
          or sold by a broker-dealer under circumstances meeting the
          requirements of 12 C.F.R. (S)220 or any successor thereof.

                    (iii)  Term and Exercisability of Options.  The date on
                           ----------------------------------              
          which the Committee adopts a resolution expressly granting an Option
          shall be considered the day on which such Option is granted; provided
                                                                       --------
          that, Option grants in connection with the Initial Public Offering
          ----                                                              
          shall be deemed to have been granted on the date of consummation of
          the Initial Public Offering.  Options shall be exercisable over the
          exercise period (which shall not exceed ten years from the date of
          grant), at such times and upon such conditions as the Committee may
          determine, as reflected in the Award Agreement; provided that, the
                                                          -------- ----     
          Committee shall have the authority to accelerate the exercisability of
          any outstanding Option at such time and under such circumstances as
          it, in its sole discretion, deems appropriate.  An Option may be
          exercised to the extent of any or all full shares of Stock as to which
          the Option has become exercisable, by giving written notice of such
          exercise to the Com mittee or its designated agent.

                    (iv)  Termination of Employment, etc.  An Option may not be
                          ------------------------------                       
          exercised unless the Grantee is then in the employ of, or then
          maintains an independent contractor relationship with, the Company or
          a Subsidiary or an Affiliate (or a company or a parent or subsidiary
          company of such company issuing or assuming the Option in a
          transaction to which Section 424(a) of the Code applies), 
                                     
                                      10
<PAGE>
 
          and unless the Grantee has remained continuously so employed, or
          continuously maintained such relationship, since the date of grant of
          the Option; provided that, the Award Agreement may contain provisions
                      -------------
          extending the exercisability of Options, in the event of specified
          terminations, to a date not later than the expira tion date of such
          Option.

                    (v)  Other Provisions.  Options may be subject to such other
                         ----------------                                       
          conditions including, but not limited to, restrictions on
          transferability of the shares acquired upon exercise of such Options,
          as the Committee may prescribe in its discretion or as may be required
          by applicable law.

              (c)  SARs and Limited SARs.  The Committee is authorized to 
                   ---------------------
          grant SARs and Limited SARs to Grantees on the following terms and
          conditions:

                    (i)  In General.  Unless the Committee determines otherwise,
                         ----------                                             
          an SAR or a Limited SAR (1) granted in tandem with an NQSO may be
          granted at the time of grant of the related NQSO or at any time
          thereafter or (2) granted in tandem with an ISO may only be granted at
          the time of grant of the related ISO.  An SAR or Limited SAR granted
          in tandem with an Option shall be exercisable only to the extent the
          underlying Option is exercisable.

                    (ii)  SARs.  An SAR shall confer on the Grantee a right to
                          ----                                                
          receive an amount with respect to each share subject thereto, upon
          exercise thereof, equal to the excess of (1) the Fair Market Value of
          one share of Stock on the date of exercise over (2) the grant price of
          the SAR (which in the case of an SAR granted in tandem with an Option
          shall be equal to the exercise price of the underlying Option, and
          which in the case of any other SAR shall be such price as the
          Committee may determine).

                    (iii)  Limited SARs.  A Limited SAR shall confer on the
                           ------------                                    
          Grantee a right to receive with respect to each share subject thereto,
          automatically upon the occurrence of a Change in Control, an amount
          equal in value to the excess of (1) the Change in Control Price (in
          the case of a LSAR granted in tandem with an ISO, the

                                      11
<PAGE>
 
          Fair Market Value), of one share of Stock on the date of such Change
          in Control over (2) the grant price of the Limited SAR (which in the
          case of a Limited SAR granted in tandem with an Option shall be equal
          to the exercise price of the underlying Option, and which in the case
          of any other Limited SAR shall be such price as the Committee
          determines); provided that, in the case of a Limited SAR granted to a
                       -------- ----
          Grantee who is subject to the reporting requirements of Section 16(a)
          of the Exchange Act (a "Section 16 Individual"), such Section 16
          Individual shall only be entitled to receive such amount if such
          Limited SAR has been outstanding for at least six (6) months as of the
          date of the Change in Control.

          (d)  Restricted Stock.  The Committee is authorized to grant
               ----------------                                       
Restricted Stock to Grantees on the following terms and conditions:

                    (i)  Issuance and Restrictions.  Restricted Stock shall be
                         -------------------------                            
          subject to such restrictions on transferability and other
          restrictions, if any, as the Committee may impose at the date of grant
          or thereafter, which restrictions may lapse separately or in
          combination at such times, under such circumstances, in such
          installments, or otherwise, as the Committee may determine. Such
          restrictions may include factors relating to the increase in the value
          of the Stock or to individual or Company performance such as the
          attainment of certain specified individual, divisional or Company-wide
          performance goals, sales volume increases or increases in earnings per
          share. Except to the extent restricted under the Award Agreement
          relating to the Restricted Stock, a Grantee granted Restricted Stock
          shall have all of the rights of a stock holder including, without
          limitation, the right to vote Restricted Stock and the right to
          receive dividends thereon.

                    (ii)  Forfeiture.  Upon termination of employment with or
                          ----------                                         
          service to the Company, or upon termination of the independent
          contractor relationship, as the case may be, during the applicable
          restriction period, Restricted Stock and any accrued but unpaid
          dividends or Dividend Equivalents that are at that time subject to
          restrictions shall be forfeited; provided that, the Committee may
                                           -------- ----                    
          provide, by rule or regulation or in any Award Agreement, or may
          determine in any individual case, that restrictions or forfeiture

                                      12
<PAGE>
 
          conditions relating to Restricted Stock will be waived in whole or in
          part in the event of terminations resulting from specified causes,
          and the Committee may in other cases waive in whole or in part the
          forfeiture of Restricted Stock.

                    (iii)  Certificates for Stock.  Restricted Stock granted
                           ----------------------                           
          under the Plan may be evidenced in such manner as the Committee shall
          determine. If certificates representing Restricted Stock are
          registered in the name of the Grantee, such certificates shall bear an
          appropriate legend referring to the terms, conditions, and
          restrictions applicable to such Restricted Stock, and the Company
          shall retain physical possession of the certificate.

                    (iv)  Dividends.  Dividends paid on Restricted Stock shall
                          ---------                                           
          be either paid at the dividend payment date, or deferred for payment
          to such date as determined by the Committee, in cash or in shares of
          unrestricted Stock having a Fair Market Value equal to the amount of
          such dividends.  Stock distributed in connection with a stock split or
          stock dividend, and other property distributed as a dividend, shall be
          subject to restrictions and a risk of forfeiture to the same extent as
          the Restricted Stock with respect to which such Stock or other
          property has been distributed.

          (e)  Restricted Stock Units.  The Committee is authorized to grant
               ----------------------                                       
Restricted Stock Units to Grantees, subject to the following terms and
conditions:

                    (i)  Award and Restrictions.  Delivery of Stock or cash, as
                         ----------------------                                
          determined by the Committee, will occur upon expiration of the
          deferral period specified for Restricted Stock Units by the Committee.
          In addition, Restricted Stock Units shall be subject to such
          restrictions as the Committee may impose, at the date of grant or
          thereafter, which restrictions may lapse at the expiration of the
          deferral period or at earlier or later specified times, separately or
          in combination, in installments or otherwise, as the Committee may
          determine.  Such restrictions may include factors relating to the
          increase in the value of the Stock or to individual or Company
          performance such as the attainment of certain specified individual,

                                      13
<PAGE>
 
          divisional or Company-wide performance goals, sales volume increases
          or increases in earnings per share.

                    (ii)  Forfeiture.  Upon termination of employment or
                          ----------                                    
          termination of the independent contractor relationship during the
          applicable deferral period or portion thereof to which forfeiture
          conditions apply, or upon failure to satisfy any other conditions
          precedent to the delivery of Stock or cash to which such Restricted
          Stock Units relate, all Restricted Stock Units that are then subject
          to deferral or restriction shall be forfeited; provided that, the
                                                         -------- ----     
          Committee may provide, by rule or regulation or in any Award
          Agreement, or may determine in any individual case, that restrictions
          or forfeiture conditions relating to Restricted Stock Units will be
          waived in whole or in part in the event of termination resulting from
          specified causes, and the Committee may in other cases waive in whole
          or in part the forfeiture of Restricted Stock Units.

          (f)  Stock Awards in Lieu of Cash Awards.  The Committee is authorized
               -----------------------------------                              
to grant Stock as a bonus, or to grant other Awards, in lieu of Company
commitments to pay cash under other plans or compensatory arrangements.  Stock
or Awards granted hereunder shall have such other terms as shall be determined
by the Committee.

          (g)  Dividend Equivalents.  The Committee is authorized to grant
               --------------------                                       
Dividend Equivalents to Grantees.  The Committee may provide, at the date of
grant or thereafter, that Dividend Equivalents shall be paid or distributed when
accrued or shall be deemed to have been reinvested in additional Stock, or other
investment vehicles as the Committee may specify, provided that Dividend
Equivalents (other than freestanding Dividend Equivalents) shall be subject to
all conditions and restrictions of the underlying Awards to which they relate.

          (h)  Performance Shares and Other Stock- or Cash-Based Awards.  The
               --------------------------------------------------------      
Committee is authorized to grant to Grantees Performance Shares and/or Other
Stock-Based Awards or Other Cash-Based Awards as an element of or supplement to
any other Award under the Plan, as deemed by the Committee to be consistent with
the purposes of the Plan.  Such Awards may be granted with value and payment
contingent upon performance of the Company or any other factors designated by
the Committee, or valued by reference to the performance of specified
Subsidiaries.  The Committee shall determine the terms and conditions of

                                      14
<PAGE>
 
such Awards at the date of grant or, to the extent permitted by Section 162(m)
of the Code, thereafter; provided, that performance objectives for each year
                         --------- ----
shall be established by the Committee not later than the latest date permissible
under Section 162(m) of the Code. Such performance objectives may be expressed
in terms of one or more financial or other objective goals. Financial goals may
be expressed, for example, in terms of sales, earnings per share, stock price,
return on equity, net earnings growth, net earnings, related return ratios, cash
flow, earnings before interest, taxes, depreciation and amortization (EBITDA),
return on assets or total stockholder return. Other objective goals may include
the attainment of various productivity and long-term growth objectives,
including, without limitation reductions in the Corporation's overhead ratio and
expense to sales ratios. Any criteria may be measured in absolute terms or as
compared to another corporation or corporations. To the extent applicable, any
such performance objective shall be determined (i) in accordance with the
Corporation's audited financial statements and generally accepted accounting
principles and reported upon by the Corporation's independent accountants or
(ii) so that a third party having knowledge of the relevant facts could
determine whether such performance objective is met. Performance objectives
shall include a threshold level of performance below which no Award payment
shall be made, levels of performance above which specified percentages of target
Awards shall be paid, and a maximum level of performance above which no
additional Award shall be paid. Performance objectives established by the
Committee may be (but need not be) different from year-to-year and different
performance objectives may be applicable to different Grantees.

          7.   Change in Control Provisions.  The following provisions shall
               ----------------------------                                 
apply in the event of a Change of Control unless otherwise determined by the
Committee or the Board in writing at or after the grant of an Award, but prior
to the occurrence of such Change in Control:

          (a)  any Award carrying a right to exercise that was not previously
exercisable and vested shall become fully exercisable and vested; and

          (b)  the restrictions, deferral limitations, payment conditions, and
forfeiture conditions applicable to any other Award granted under the Plan shall
lapse and such Awards shall be deemed fully vested, and any performance
conditions imposed with respect to Awards shall be deemed to be fully achieved.

                                      15
<PAGE>
 
          (c)  ANY INDEBTEDNESS INCURRED PURSUANT TO SECTION 8 OF THIS PLAN
SHALL BE FORGIVEN AND THE COLLATERAL PLEDGED IN CONNECTION WITH ANY SUCH LOAN
SHALL BE RELEASED; AND

          (d)  THE VALUE OF ALL OUTSTANDING AWARDS SHALL, TO THE EXTENT
DETERMINED BY THE COMMITTEE AT OR AFTER GRANT, BE CASHED OUT ON THE BASIS OF THE
CHANGE OF CONTROL PRICE AS OF THE DATE THE CHANGE OF CONTROL OCCURS OR SUCH
OTHER DATE AS THE COMMITTEE MAY DETERMINE PRIOR TO THE CHANGE OF CONTROL.

          8.   Loan Provisions.  Subject to the provisions of the Plan and all
               ---------------                                                
applicable federal and state laws, rules and regulations (including the require
ments of Regulation G (12 C.F.R. (S)207)), the Committee shall have the
authority to make Loans to Grantees (on such terms and conditions as the
Committee shall determine), to enable such Grantees to purchase shares in
connection with the realization of Awards under the Plan. Loans shall be
evidenced by a promissory note or other agreement, signed by the borrower, which
shall contain provisions for repayment and such other terms and conditions as
the Committee shall deter mine.

          9.   General Provisions.
               ------------------ 

          (a)  Approval of Shareholders.  The Plan shall take effect upon its
               ------------------------                                      
adoption by the Board but the Plan (and any grants of Awards made prior to the
shareholder approval mentioned herein) shall be subject to ratification by the
holder(s) of a majority of the issued and outstanding shares of voting
securities of the Company entitled to vote, which ratification must occur within
twelve (12) months of the date that the Plan is adopted by the Board.  In the
event that the shareholders of the Company do not ratify the Plan at a meeting
of the shareholders at which such issue is considered and voted upon, then upon
such event the Plan and all rights hereunder shall immediately terminate and no
Grantee (or any permitted transferee thereof) shall have any remaining rights
under the Plan or any Award Agreement entered into in connection herewith.

          (b)  Nontransferability.  Awards shall not be transferable by a
               ------------------                                        
Grantee except by will or the laws of descent and distribution or, if then
permitted under Rule 16b-3, pursuant to a qualified domestic relations order as
defined under the Code or Title I of the Employee Retirement Income Security Act
of

                                      16
<PAGE>
 
1974, as amended, or the rules thereunder, and shall be exercisable during
the lifetime of a Grantee only by such Grantee or his guardian or legal
representative.

          (c)  No Right to Continued Employment, etc.  Nothing in the Plan or in
               -------------------------------------                            
any Award or Loan granted or any Award Agreement, promissory note or other
agreement entered into pursuant hereto shall confer upon any Grantee the right
to continue in the employ of or to continue as an independent contractor of the
Company, any subsidiary or any Affiliate or to be entitled to any remuneration
or benefits not set forth in the Plan or such Award Agreement, promissory note
or other agreement or to interfere with or limit in any way the right of the
Company or any such Subsidiary or Affiliate to terminate such Grantee's
employment or independent contractor relationship.

          (d)  Taxes.  The Company or any Subsidiary or Affiliate is authorized
               -----                                                           
to withhold from any Award granted, any payment relating to an Award under the
Plan, including from a distribution of Stock, or any other payment to a Grantee,
amounts of withholding and other taxes due in connection with any transaction
involving an Award, and to take such other action as the Committee may deem
advisable to enable the Company and Grantees to satisfy obligations for the
payment of withholding taxes and other tax obligations relating to any Award.
This authority shall include authority to withhold or receive Stock or other
property and to make cash payments in respect thereof in satisfaction of a
Grantee's tax obligations.

          (e)  Amendment and Termination of the Plan.  The Board may at any time
               -------------------------------------                            
and from time-to-time alter, amend, suspend, or terminate the Plan in whole or
in part; provided that, no amendment which requires stockholder approval in
         -------- ----                                                     
order for the Plan to continue to comply with Rule 16b-3, shall be effective
unless the same shall be approved by the requisite vote of the stockhold ers of
the Company entitled to vote thereon. Notwithstanding the foregoing, no
amendment shall affect adversely any of the rights of any Grantee, without such
Grantee's consent, under any Award or Loan theretofore granted under the Plan.

          (f)  No Rights to Awards or Loans; No Stockholder Rights.  No Grantee
               ---------------------------------------------------             
shall have any claim to be granted any Award or Loan under the Plan, and there
is no obligation for uniformity of treatment of Grantees.   Except as provided
specifically herein, a Grantee or a transferee of an Award shall have no rights
as a stockholder with respect to any shares covered by the Award until the date
of the issuance of a stock certificate to him for such shares.

                                      17
<PAGE>
 
          (g)  Unfunded Status of Awards.  The Plan is intended to constitute an
               -------------------------                                        
"unfunded" plan for incentive and deferred compensation.  With respect to any
payments not yet made to a Grantee pursuant to an Award, nothing contained in
the Plan or any Award shall give any such Grantee any rights that are greater
than those of a general creditor of the Company.

          (h)  No Fractional Shares.  No fractional shares of Stock shall be
               --------------------                                         
issued or delivered pursuant to the Plan or any Award.  The Committee shall
determine whether cash, other Awards, or other property shall be issued or paid
in lieu of such fractional shares or whether such fractional shares or any
rights thereto shall be forfeited or otherwise eliminated.

               (i)  Regulations and Other Approvals.
                    ------------------------------- 

          (I)  The obligation of the Company to sell or deliver Common Stock
with respect to any Award granted under the Plan shall be subject to all
applicable laws, rules and regulations, including all applicable federal and
state securities laws, and the obtaining of all such approvals by governmental
agencies as may be deemed necessary or appropriate by the Committee.

          (II)  Each Award is subject to the requirement that, if at any time
the Committee determines, in its absolute discretion, that the listing,
registration or qualification of Common Stock issuable pursuant to the Plan is
required by any securities exchange or under any state or federal law, or the
consent or approval of any governmental regulatory body is necessary or
desirable as a condition of, or in connection with, the grant of an Award or the
issuance of Common Stock, no such Award shall be granted or payment made or
Common Stock issued, in whole or in part, unless listing, registration,
qualification, consent or approval has been effected or obtained free of any
conditions not acceptable to the Committee.

          (III)  In the event that the disposition of Common Stock acquired
pursuant to the Plan is not covered by a then current registration statement
under the Securities Act and is not otherwise exempt from such registration,
such Common Stock shall be restricted against transfer to the extent required by
the Securities Act or regulations thereunder, and the Committee may require a
Grantee receiving Common Stock pursuant to the Plan, as a condition precedent to
receipt of such Common Stock, to represent to the Company in

                                      18
<PAGE>
 
writing that the Common Stock acquired by such Grantee is acquired for 
investment only and not with a view to distribution.

          (j)  Governing Law.  The Plan and all determinations made and actions
               -------------                                                   
taken pursuant hereto shall be governed by the laws of the State of Delaware
without giving effect to the conflict of laws principles thereof.

          (k)  Effective Date; Plan Termination.  The Plan shall take effect
               --------------------------------                             
upon its adoption by the Board (the "Effective Date"), but the Plan (and any
grants of Awards made prior to the stockholder approval mentioned herein), shall
be subject to the approval of the holder(s) of a majority of the issued and
outstanding shares of voting securities of the Company entitled to vote, which
approval must occur within twelve months of the date the Plan is adopted by the
Board.  In the absence of such approval, such Awards shall be null and void.

                                      19
<PAGE>
 
                                 MERISEL, INC.
                      1997 STOCK AWARD AND INCENTIVE PLAN

 Section                                                        Page
 -------                                                        ----


       1.   Purpose; Types of Awards; Construction...........    1
            --------------------------------------     

       2.   Definitions......................................    1
            -----------     

       3.   Administration...................................    6
            --------------     

       4.   Eligibility......................................    8
            -----------     

       5.   Stock Subject to the Plan........................    8
            -------------------------     

       6.   Specific Terms of Awards.........................    9
            ------------------------     

       7.   Change in Control Provisions.....................    15
            ----------------------------     

       8.   Loan Provisions..................................    16
            ---------------     

       9.   General Provisions...............................    16
            ------------------     









                                       i
<PAGE>
 
Information contained herein is subject to completion or amendment. A
registration statement relating to these securities has been filed with the
Securities and Exchange Commission. These securities may not be sold nor may
offers to buy be accepted prior to the time the registration statement becomes
effective. This prospectus shall not constitute an offer to sell or the
solicitation of an offer to buy nor shall there be any sale of these securities
in any State in which such offer, solicitation or sale would be unlawful prior
to registration or qualification under the securities laws of any such State.

                   Subject to Completion, Dated May 16, 1997

PROSPECTUS                                                              ANNEX IV


                                 MERISEL, INC.
               Offer to Exchange and Solicitation of Acceptances
                     of Prepackaged Plan of Reorganization

     Merisel, Inc. (the "Holding Company"), upon the terms and subject to the
conditions set forth in this Prospectus and in the accompanying Letter of
Transmittal and Ballots, as the same may be amended from time to time, hereby
(A) offers to issue the following consideration in exchange for its outstanding
12 1/2% Senior Notes due 2004  (the "Exchange Offer") and (B) solicits
acceptances of a prepackaged plan of reorganization (the "Prepackaged Plan") of
the Company under Chapter 11 of the United States Bankruptcy Code (the
"Bankruptcy Code") under which such securities would be exchanged for the same
consideration offered in the Exchange Offer:
<TABLE>
<CAPTION>
 
For each $1,000 principal amount (together        The exchanging Noteholder (as defined herein) will receive:
- -----------------------------------------         ----------------------------------------------------------
with all accrued and unpaid interest) of:        
- ----------------------------------------
<S>                                               <C>
Merisel's 12 1/2% Senior Notes due 2004 (the      192.5 shares (adjusted to reflect the one-for-five reverse stock split described
"12.5% Notes")                                    herein) of common stock, par value $.05 per share (the "New Common Stock"),    
                                                  of the Company.  As a result of the Exchange Offer, each Noteholder will       
                                                  receive such Noteholder's pro rata portion (sharing with all other Noteholders)
                                                  of shares of New Common Stock equivalent to approximately 80% of the           
                                                  outstanding New Common Stock after giving effect to the Exchange               
                                                  Restructuring, based on the number of shares of Old Common Stock outstanding   
                                                  as of [______], 1997.                                                           
                                                  
</TABLE> 
- --------------------------------------------------------------------------------
THE EXCHANGE OFFER AND THE SOLICITATION PERIOD FOR ACCEPTANCES OF THE
PREPACKAGED PLAN WILL EXPIRE AT 5:00 P.M., NEW YORK CITY TIME, ON [ ], 1997,
UNLESS EXTENDED (AS SUCH DATE MAY BE EXTENDED, THE "EXPIRATION DATE").
- --------------------------------------------------------------------------------

     The Exchange Offer is conditioned upon, among other things, 100 percent of
the aggregate principal amount of the 12.5% Notes being validly tendered and not
withdrawn prior to the Expiration Date (the "Minimum Tender Condition").  The
Company's ability to seek confirmation of the Prepackaged Plan also depends upon
certain minimum levels of acceptance thereof, as further set forth in this
Prospectus.  If the Minimum Tender Condition and all other conditions to the
consummation of the Exchange Offer are satisfied or waived, the Company intends
to consummate the Exchange Offer.  If the Exchange Offer is not consummated, but
the Company receives sufficient acceptances of the Prepackaged Plan to obtain
confirmation thereof by the Bankruptcy Court (as defined herein), then the
Holding Company (as defined herein) plans to pursue obtaining said confirmation
under Chapter 11 of the Bankruptcy Code (as defined herein) and to attempt to
use such acceptances to obtain confirmation of the Prepackaged Plan.

     A Special Meeting of stockholders of the Company will be held on
[______________], 1997, at 10:00 a.m., Los Angeles time (the "Stockholders
Meeting"), to consider and vote upon proposals to amend Merisel's Certificate of
Incorporation (the "Charter Amendment"), to approve the issuance of shares of
New Common Stock (the "New Common Stock Issuance"), and to approve the
establishment of a new stock award and incentive plan for the Company (the
"Stock Award and Incentive Plan").  A Proxy Statement/Prospectus (the "Proxy
Statement/Prospectus"), further describing the proposals, will be mailed to each
stockholder of the Company.  If the Prepackaged Restructuring (as defined
herein) is pursued and a petition is filed under the Bankruptcy Code, the
Company expects that the New Common Stock Issuance and an amendment
substantially similar to the Charter Amendment will be implemented pursuant to
the Prepackaged Plan.

     The terms of the Exchange Offer and the Prepackaged Plan have been
developed in the course of negotiations with an ad hoc committee of holders of
the 12.5% Notes (the "Ad Hoc Noteholders Committee").  Pursuant to an agreement
(the "Limited Waiver Agreement") between the Company and members of the Ad Hoc
Noteholders Committee, (a) holders of more than 75% of the total principal
amount outstanding of the 12.5% Notes have agreed to tender their 12.5% Notes
pursuant to the Exchange Offer and to vote such 12.5% Notes in favor of the
Prepackaged Plan and (b) holders of the common stock, par value $.01 per share
(the "Old Common Stock"), of the Company prior to the Record Date (as defined
herein) will receive from the Company warrants (the "Warrants") to purchase New
Common Stock constituting 17.5% of the New Common Stock of the Company to be
outstanding immediately after giving effect to the Exchange Offer.  The Warrants
will be exercisable for seven years from the date of the exchange and will be
issued in two separately trading series, Series A and Series B, of equal size
with exercise prices at $7.15 and $8.68 per share, respectively.

              The date of this Prospectus is [__________], 1997.

                    (Cover continued on the following page)
<PAGE>
 
     12.5% NOTES TENDERED PURSUANT TO THE EXCHANGE OFFER MAY BE WITHDRAWN,
SUBJECT TO THE PROCEDURES DESCRIBED HEREIN, AT ANY TIME BEFORE THEY ARE ACCEPTED
FOR EXCHANGE BY THE COMPANY. VOTES ON THE PREPACKAGED PLAN MAY BE REVOKED,
SUBJECT TO THE PROCEDURES DESCRIBED HEREIN, AT ANY TIME PRIOR TO THE EARLIER OF
THE EXPIRATION DATE. IF A BANKRUPTCY CASE HAS BEEN COMMENCED, REVOCATIONS OF
SUCH VOTES THEREAFTER MAY BE EFFECTED ONLY WITH THE APPROVAL OF THE APPROPRIATE
BANKRUPTCY COURT.

     THE COMPANY'S OBLIGATION TO ACCEPT 12.5% NOTES TENDERED PURSUANT TO THE
EXCHANGE OFFER IS CONDITIONED, AMONG OTHER THINGS, ON (A) THE MINIMUM TENDER
CONDITION AND (B) APPROVAL BY THE COMPANY'S STOCKHOLDERS OF THE CHARTER
AMENDMENT AND THE NEW COMMON STOCK ISSUANCE.  THE COMPANY RESERVES THE RIGHT TO
WAIVE ANY OF THE CONDITIONS TO THE EXCHANGE OFFER BUT DOES NOT CURRENTLY INTEND
TO WAIVE ANY CONDITION.

     This Prospectus includes information relating to the Exchange Offer and the
Prepackaged Plan and is organized into a Summary followed by Parts A and B.
Part A to this Prospectus, entitled "The Exchange Restructuring" ("Part A"),
contains information principally relevant to Noteholders in deciding whether to
tender their 12.5% Notes pursuant to the Exchange Offer.  Part B of this
Prospectus, entitled "Disclosure Statement with respect to Plan of
Reorganization of Merisel, Inc.," including the appendices attached thereto (the
"Disclosure Statement"), contains additional information principally relevant to
Noteholders and holders of Old Common Stock in deciding whether to vote for or
against the Prepackaged Plan.  Much of the information contained in the
Disclosure Statement is also relevant to Noteholders in deciding whether to
tender their 12.5% Notes pursuant to the Exchange Offer, and various sections of
the Disclosure Statement are explicitly referenced, but are not repeated, in
Part A.  Although each part of this Prospectus is relevant principally to the
persons described in the preceding sentences, all recipients are urged to review
this Prospectus in its entirety.

     Regardless of whether a Noteholder completes a Letter of Transmittal, such
Noteholder should duly complete and sign a Ballot in order to vote on the
Prepackaged Plan.  If the Exchange Offer is not consummated but the Prepackaged
Plan is confirmed by the Bankruptcy Court and consummated, each Noteholder would
receive substantially the same consideration offered in the Exchange Offer
whether or not such Noteholder tendered in the Exchange Offer or voted to accept
the Prepackaged Plan.

     Noteholders as of the Record Date are eligible to vote on the Prepackaged
Plan.  Only registered holders of 12.5% Notes, or persons who have obtained a
properly completed bond power from the registered holders thereof (for purposes
of the Exchange Offer, each a "Noteholder" and collectively, the "Noteholders"),
may tender in the Exchange Offer.  Noteholders are not required to tender their
12.5% Notes in the Exchange Offer in order to vote on the Prepackaged Plan.
Failure by a holder to send a duly completed and signed Ballot will be deemed to
constitute an abstention by such holder with respect to a vote on the
Prepackaged Plan.  Abstentions will not be counted as votes for or against the
Prepackaged Plan.  Any Ballot which is executed by a holder but does not
indicate an acceptance or rejection of the Prepackaged Plan will not be counted
as a vote for or against the Prepackaged Plan.  See "TENDERING AND VOTING
PROCEDURES" in Part A and "VOTING PROCEDURES AND REQUIREMENTS" in the Disclosure
Statement.

     The Board of Directors of the Company (the "Board") is separately
soliciting proxies to be voted at the Stockholders Meeting, which will be held
to consider proposals briefly described in the Summary hereof (A) Charter
Amendment, (B) to approve the New Common Stock Issuance pursuant to the Exchange
Offer (including New Common Stock for issuance upon exercise of the Warrants)
and (C) to approve the establishment of the Stock Award and Incentive Plan.  The
Charter Amendment would convert the total number of shares of Old Common Stock
outstanding immediately prior to the Exchange Restructuring Date into one-fifth
that number of shares of New Common Stock by amending and restating Article IV
of the Company's Charter to (i) authorize a one-for-five reverse stock split of
the Company's outstanding shares of Old Common Stock and (ii) simultaneously
increase the par value of the authorized common stock of the Company from $.01
per share to $.05 per share.  Stockholders of the Company may obtain more
detailed information with respect to the Stockholders Meeting from the Proxy
Statement/Prospectus which has been delivered to each stockholder of the
Company.  Included with the Proxy Statement/Prospectus is a Proxy and Ballot
which stockholders should use (i) to vote on the stockholder proposals and (ii)
to vote on the Prepackaged Plan.  Additional copies of the Proxy
Statement/Prospectus and the accompanying Proxy and Ballot may be obtained from
the Company upon request to the Company at its principal executive offices.  The
stockholder votes with respect to the

                    (Cover continued of the following page)

                                      ii
<PAGE>
 
Charter Amendment and the New Common Stock Issuance will not be effective unless
and until the Charter Amendment has been filed and the Exchange Offer has been
consummated.  If the Prepackaged Restructuring is pursued and a petition is
filed under the Bankruptcy Code, the Company expects that the New Common Stock
Issuance and an amendment substantially similar to the Charter Amendment will be
implemented pursuant to the Prepackaged Plan.

     Because the terms of the Restructuring may create potential conflict of
interests between the interests of Stockholders and Noteholders, the Board makes
no recommendation as to whether Noteholders should tender their 12.5% Notes in
the Exchange Restructuring.

     The proposed financial restructuring of the Company in connection with the
Exchange Offer, as described herein, is referred to as the "Exchange
Restructuring."  The proposed financial restructuring of the Company pursuant to
the Prepackaged Plan, as described herein, is referred to as the "Prepackaged
Restructuring."  The term "Restructuring" as used herein means the financial
restructuring of the Company pursuant to either the Exchange Restructuring or
the Prepackaged Restructuring.
 
     The Old Common Stock is currently traded on the over-the-counter market and
is quoted on the Nasdaq National Market System under the symbol "MSEL."  On
[_______], 1997, the closing sale price for the Old Common Stock was $[____] per
share.

     SEE "RISK FACTORS" IN PART A FOR A DISCUSSION OF CERTAIN RISK FACTORS WHICH
SHOULD BE CONSIDERED IN CONNECTION WITH THE EXCHANGE RESTRUCTURING AND THE
PREPACKAGED RESTRUCTURING.  SEE "RISK FACTORS" IN THE DISCLOSURE STATEMENT FOR A
DISCUSSION OF CERTAIN ADDITIONAL RISK FACTORS WHICH SHOULD BE CONSIDERED IN
CONNECTION WITH THE PREPACKAGED RESTRUCTURING.

     NEITHER THE SECURITIES OFFERED HEREBY NOR THE PREPACKAGED PLAN HAS BEEN
APPROVED OR DISAPPROVED BY THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE
SECURITIES COMMISSION NOR HAS THE SECURITIES AND EXCHANGE COMMISSION OR ANY
STATE SECURITIES COMMISSION PASSED UPON THE FAIRNESS OR MERITS OF THESE
TRANSACTIONS OR THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION
TO THE CONTRARY IS A CRIMINAL OFFENSE.

     BECAUSE NO PREPACKAGED BANKRUPTCY CASE HAS BEEN FILED, THIS PROSPECTUS AND
THE DISCLOSURE STATEMENT INCLUDED HEREIN HAVE NOT BEEN APPROVED BY ANY
BANKRUPTCY COURT WITH RESPECT TO THE ADEQUACY OF THE INFORMATION CONTAINED
HEREIN OR THEREIN.  IF SUCH A CASE IS SUBSEQUENTLY COMMENCED, THE COMPANY
INTENDS TO SEEK AN ORDER OF SUCH COURT THAT THE SOLICITATION OF VOTES ON THE
PREPACKAGED PLAN WAS IN COMPLIANCE WITH SECTION 1126(b) OF THE BANKRUPTCY CODE.

     INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT.  A
REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION.  THESE SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT BECOMES
EFFECTIVE.  THIS PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE SECURITIES
IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.

     This Prospectus, the Letter of Transmittal and the applicable Ballot and
Master Ballot are first being mailed to Noteholders on or about [__________],
1997.

                    (Cover continued on the following page)

                                      iii
<PAGE>
 
                             AVAILABLE INFORMATION

     The Company has filed a Registration Statement on Form S-4 (the
"Registration Statement") with the Securities and Exchange Commission (the
"Commission") under the Securities Act of 1933, as amended (the "Securities
Act"), with respect to the securities offered hereby.  As permitted by the rules
and regulations of the Commission, this Prospectus omits certain information,
exhibits and undertakings contained in the Registration Statement.  Such
additional information, exhibits and undertakings can be inspected at and
obtained from the Commission in the manner set forth below.  For further
information with respect to the securities offered hereby and the Company,
reference is made to the Registration Statement, and the financial schedules and
exhibits filed as a part thereof and the exhibits thereto.  Statements contained
in this Prospectus as to the terms of any contract or other documents are not
necessarily complete and, in each case, reference is made to the copy of each
such contract or other document that has been filed as an exhibit to the
Registration Statement, each such statement being qualified in all respects by
such reference.

     The Company is subject to the information and reporting requirements of the
Securities Exchange Act of 1934, as amended (the "Exchange Act"), and, in
accordance therewith, files periodic reports, proxy statements and other
information with the Commission.  Such reports and other information filed with
the Commission, as well as the Registration Statement and the exhibits thereto,
can be inspected and copied at the public reference facilities of the Commission
at 450 Fifth Street, N.W., Washington, D.C. 20549, at the Commission's regional
offices located at 500 West Madison Street, Suite 1400, Chicago, Illinois 60661-
2511 and at 7 World Trade Center, 13th Floor, New York, New York 10048.  Copies
of such material can also be obtained by mail from the Public Reference Section
of the Commission at 450 Fifth Street, N.W., Washington, D.C. 20549, at
prescribed rates.  The Commission maintains an Internet Web Site that contains
reports, proxy and information statements, and other information regarding
Merisel and other registrants that file electronically with the Commission.  The
address of such site is: http://www.sec.gov.

     The following documents filed by the Company with the Commission are
incorporated herein by reference and shall be deemed to be a part hereof:

     1.   Annual Report of the Company on Form 10-K for the fiscal year ended
December 31, 1996;

     2.   Amendment No. 1 to the Annual Report of the Company on Form 10-K/A for
          the fiscal year ended December 31, 1996;

     3.   Quarterly Report of the Company on Form 10-Q for the fiscal quarter
          ended March 31, 1997; and

     4.   The description of the Old Common Stock contained in its Registration
          Statement on Form 8-A filed on August 30, 1988 and declared effective
          on October 19, 1988.

     5.   The description of the 12.5% Notes contained in its Registration
          Statement on Form S-3, as amended, filed on August 24, 1994 and
          declared effective October 17, 1994.

     All documents and reports filed by the Company with the Commission after
the date of this Prospectus and prior to the termination of the Exchange Offer
shall be deemed incorporated herein by reference and shall be deemed to be a
part hereof from the date of filing of such documents and reports.  Any
statement contained in a document incorporated or deemed to be incorporated by
reference herein shall be deemed to be modified or superseded for purposes of
this Prospectus to the extent that a statement contained herein or in any
subsequently filed document or report that also is or is deemed to be
incorporated by reference herein modifies or supersedes such statement.  Any
such statement so modified or superseded shall not be deemed, except as so
modified or superseded, to constitute a part of this Prospectus.

     THIS PROSPECTUS INCORPORATES DOCUMENTS BY REFERENCE WHICH ARE NOT PRESENTED
HEREIN OR DELIVERED HEREWITH.  COPIES OF ANY SUCH DOCUMENTS, OTHER THAN EXHIBITS
TO SUCH DOCUMENTS (UNLESS SUCH EXHIBITS ARE SPECIFICALLY REQUESTED), ARE
AVAILABLE WITHOUT CHARGE TO ANY PERSON, INCLUDING ANY BENEFICIAL OWNER, TO WHOM
THIS PROSPECTUS IS DELIVERED UPON WRITTEN OR ORAL REQUEST DIRECTED TO MERISEL,
INC., ATTENTION:    JAMES E. ILLSON, SENIOR VICE PRESIDENT, FINANCE, CHIEF
FINANCIAL OFFICER, AND SECRETARY, 200 CONTINEN TAL BOULEVARD, EL SEGUNDO,
CALIFORNIA 90245; TELEPHONE NUMBER (310) 615-6811.  IN ORDER TO ASSURE TIMELY
DELIVERY OF SUCH DOCUMENTS PRIOR TO THE EXPIRATION DATE, ANY REQUEST SHOULD BE
RECEIVED BY [], 1997.  COPIES OF SUCH

                                      iv
<PAGE>
 
DOCUMENTS WILL ALSO BE AVAILABLE UPON REQUEST THEREAFTER UNTIL THE EFFECTIVE
TIME (AS HEREINAFTER DEFINED).

     No person has been authorized to give any information or to make any
representation in connection with the Exchange Offer, the Prepackaged Plan or
the solicitation of votes for the Prepackaged Plan, other than those contained
in this Prospectus and the exhibits attached hereto or incorporated by reference
or referred to herein.  If given or made, such other information or
representation may not be relied upon as having been authorized by Merisel.
This Prospectus does not constitute an offer to sell or the solicitation of an
offer to buy any securi ties other than those to which it relates, or an offer
to sell or a solicitation of an offer to buy any securities in any jurisdiction
in which, or to any person to whom, it is unlawful to make such offer or
solicitation.  Neither the delivery of this Prospectus nor any distribution of
securities hereunder shall under any circumstances create any implication that
the information contained herein is correct as of any time subsequent to the
date hereof or that there has been no change in the information set forth herein
or in the affairs of Merisel since the date hereof.  Any estimates of Claims (as
defined herein) and Interests (as defined herein) set forth in this Prospectus
may vary from the final amounts of Claims or Interests allowed by the Bankruptcy
Court.

                                       v
<PAGE>
 
                          FORWARD LOOKING INFORMATION

     Certain of the financial information contained herein constitutes forward
looking information, and actual results could differ materially from current
expectations.  Factors that could impact actual results include unanticipated
adjustments related to the Company's trade accounts payable, customer disputes,
disruption to the Company's computer systems, adjustments related to previously
disposed assets, or potential restructuring and any reduction in customer demand
or deterioration of margins.

                                      vi
<PAGE>
 
                               TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                              Page
                                                                              ----
<S>                                                                           <C>
AVAILABLE INFORMATION.....................................................     vi

FORWARD LOOKING INFORMATION...............................................

INDEX OF CERTAIN DEFINED TERMS............................................     xi

SUMMARY...................................................................      1
     The Company..........................................................      1
     The Exchange Offer and Prepackaged Plan..............................      2
     Comparison of Exchange Restructuring and Prepackaged Restructuring...      8
     Purposes and Effects of the Restructuring............................     10
     Risk Factors.........................................................     10
     Tendering and Voting Procedures......................................     11
     Stockholders Meeting.................................................     15
     Description of Warrants..............................................     17
     Summary Historical Consolidated Financial Information................     20
     Summary Unaudited Pro Forma Condensed Consolidated Financial Data....     21
 
PART A - THE EXCHANGE RESTRUCTURING.......................................    A-1
 
TABLE OF CONTENTS.........................................................    A-1
 
RISK FACTORS..............................................................    A-3
 
BACKGROUND OF THE RESTRUCTURING...........................................    A-6
     The Limited Waiver Agreement.........................................    A-7
     The Extension........................................................    A-8
 
PURPOSE OF THE RESTRUCTURING..............................................    A-9
     Restructuring Valuation Considerations...............................   A-10
 
PRO FORMA CONSOLIDATED FINANCIAL INFORMATION..............................   A-12
 
PRO FORMA FINANCIAL STATEMENTS............................................   A-13
 
SELECTED HISTORICAL CONSOLIDATED FINANCIAL INFORMATION....................   A-14
 
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS.................................................   A-15
     Overview.............................................................   A-15
     Results of Operations................................................   A-15
     Three Months Ended March 31, 1997 as Compared to the
          Three Months Ended March 31, 1996...............................   A-16
     Interest Expense; Other Expense; And Income Tax Provision............   A-17
     Consolidated Income (Loss)...........................................   A-17
     Liquidity and Capital Resources......................................   A-21
 
PROJECTED FINANCIAL INFORMATION...........................................   A-27
 
BUSINESS AND PROPERTIES OF THE COMPANY....................................   A-28
     Business Overview....................................................   A-28
     The Industry.........................................................   A-30
     Disposed Operations..................................................   A-36
     Competition..........................................................   A-36
     Variability of Quarterly Results and Seasonality.....................   A-37
     Employees............................................................   A-37
     Environmental Compliance.............................................   A-37
     Properties...........................................................   A-37
     Legal Proceedings....................................................   A-38
 
TENDERING AND VOTING PROCEDURES...........................................   A-39
</TABLE>

                                      vii
<PAGE>
 
<TABLE>
<S>                                                                          <C>
     The Restructuring....................................................   A-39
     General..............................................................   A-39
     Interest on 12.5% Notes..............................................   A-40
     Expiration Date; Extensions; Amendments..............................   A-40
     How to Tender in the Exchange Offer..................................   A-41
     Tenders - Additional Information.....................................   A-41
     Withdrawal of Tenders and Revocation of Votes........................   A-43
     Conditions...........................................................   A-43
     Voting on the Prepackaged Plan.......................................   A-45
 
EXCHANGE RESTRUCTURING ACCOUNTING TREATMENT...............................   A-47
 
DESCRIPTION OF 12.5% Notes................................................   A-48
     General..............................................................   A-48
     Maturity, Interest and Principal.....................................   A-48
     Redemption...........................................................   A-48
     Change of Control....................................................   A-49
     Ranking..............................................................   A-49
     Certain Covenants....................................................   A-50
     Reports..............................................................   A-57
     Consolidation, Merger, Conveyance, Transfer or Lease.................   A-57
     Events of Default....................................................   A-58
     Defeasance...........................................................   A-59
     Satisfaction and Discharge...........................................   A-60
     Amendments and Waivers...............................................   A-60
     Certain Definitions..................................................   A-61
 
DESCRIPTION OF INDEBTEDNESS OF THE COMPANY................................   A-69
     General..............................................................   A-69
     Revolving Credit Agreement...........................................   A-69
     11.5% Notes..........................................................   A-70
     Canada Receivables Securitization....................................   A-72
     U.S. Receivables Securitization......................................   A-72
     Mortgage Notes.......................................................   A-73
 
MARKET PRICES OF OLD COMMON STOCK; DIVIDEND HISTORY.......................   A-74
 
MARKET PRICES OF 12.5% Notes..............................................   A-75
 
CERTAIN FEDERAL INCOME TAX CONSIDERATIONS.................................   A-75
     Federal Income Tax Consequences to Noteholders.......................   A-75
     Federal Income Tax Consequences to the Company.......................   A-76
 
ADVISORS AND REPRESENTATIVES..............................................   A-77
     Financial Advisor....................................................   A-77
     Information Agent....................................................   A-78
     Depositary...........................................................   A-78
     Estimated Fees and Expenses..........................................   A-78
 
LEGAL MATTERS.............................................................   A-79
 
EXPERTS...................................................................   A-79
</TABLE>

                                     viii
<PAGE>
 
                         INDEX OF CERTAIN DEFINED TERMS

          Certain defined terms not listed below may be found on the
  index of Defined Terms of the Disclosure Statement Beginning on page [__].

     As used in this Prospectus, the following are the meanings for the terms
set forth below:

"Ad Hoc Noteholders Committee"  means the terms of the committee of holders of
                                the 12.5% Notes with which, in the course of
                                negotiations, the Exchange Offer and the
                                Prepackaged Plan were developed.

"Ballots"                       means ballots to vote on the Prepackaged Plan
                                included herewith.

"Bankruptcy Code"               means the United States Bankruptcy Code 11
                                U.S.C. (S) (S) 101-1330, as amended.

"Board"                         means the Board of Directors of the Company.

"1996 Business Plan"            means the business plan for the remainder of
                                fiscal 1996 the Company developed and
                                implemented in connection with negotiations with
                                the lenders under its various financing
                                agreements.

"1997 Business Strategy"        means the Company's business strategy for 1997
                                that builds upon the actions taken under its
                                1996 Business Plan.

"Certificate of Incorporation"  means the Restated Certificate of Incorporation
                                of the Company, as amended.

"Charter Amendment"             means the proposed Certificate of Amendment to
                                the Certificate of Incorporation, as more fully
                                described herein.

"Claims"                        has the meaning given in the Disclosure
                                Statement, included as Part B to the Exchange
                                Restructuring Prospectus, attached hereto as
                                Annex IV.

"Commission"                    means the Securities and Exchange Commission.

"Company"                       means, unless the context otherwise requires,
                                Merisel, Inc., a Delaware corporation, and its
                                operating subsidiaries.

"Depositary"                    means [_________], Depositary for the Exchange
                                Offer.

"Disclosure Statement"          means Part B of the Exchange Restructuring
                                Prospectus, entitled "THE PREPACKAGED
                                RESTRUCTURING DIS CLOSURE STATEMENT," including
                                the appendices attached thereto.

"DLJ"                           means Donaldson, Lufkin & Jenrette Securities
                                Corporation, financial advisor to the Company in
                                connection with the Restructuring.

                                      ix
<PAGE>
 
"EML"                           means the former European, Mexican and Latin
                                American businesses of the Company that the
                                Company sold to CHS.

"Exchange Act"                  means the Securities Exchange Act of 1934, as
                                amended.

"Exchange Offer"                means the Company's offer to exchange shares of
                                New Common Stock for the 12.5% Notes pursuant to
                                the terms of the Exchange Restructuring.

"Exchange Restructuring"        means the proposed financial restructuring of
                                the Company pursuant to the consummation of the
                                Exchange Offer, as more fully set forth herein.

"Exercise Price"                means (i) $7.15, in the case of the Series A
                                Warrants, and (ii) $8.68, in the case of the
                                Series B Warrants.

"Expiration Date"               means, with respect to the Exchange Offer and
                                the solicitation of acceptances of the
                                Prepackaged Plan, 5:00 p.m., New York City time,
                                on [____________], 1997, unless the Company, in
                                its sole discretion, extends the Exchange Offer
                                or solicitation period, in which case the term
                                "Expiration Date" for the Ex change Offer or
                                solicitation period shall mean the last time and
                                date to which the Exchange Offer or solicitation
                                period is ex tended.

"Extension"                     means the agreement in principle executed by
                                100% of the lenders under the Operating
                                Companies' Senior Debt to an extension of the
                                maturity of such indebtedness to January 31,
                                1999 or a refinancing of such indebtedness prior
                                to October 31, 1997

"F&D Division"                  means the United States Franchise and
                                Distribution Division of Vanstar Corporation.

"FAB"                           means the ComputerLand Franchise and Datago
                                Aggregation Business.

"GAAP"                          means generally accepted accounting principles.

"Holding Company"               means Merisel, Inc., a Delaware corporation.

"Indenture"                     means the Indenture dated October 15, 1994, as
                                amended, be tween the Company and The Bank of
                                New York, as successor Trustee, relating to the
                                12.5% Notes.

"Information Agent"             means [__________], Information Agent in
                                connection with the Exchange Offer and the
                                solicitation of acceptances of the Prepackaged
                                Plan.

"Interests"                     has the meaning given in the Disclosure
                                Statement, included as Part B to the Exchange
                                Restructuring Prospectus, attached hereto as
                                Annex IV.

                                       x
<PAGE>
 
"Letter of Transmittal"         means the letter of transmittal mailed to the
                                Stockholders with the Proxy Statement/Prospectus
                                or to the Noteholders with the Exchange
                                Prospectus, as applicable.

"Limited Waiver Agreement"      means, the agreement, effective April 14, 1997,
                                by and between the Company and holders of more
                                than 75% of the outstanding principal amount of
                                its 12.5% Notes as described in "BACKGROUND OF
                                RESTRUCTURING".

"Master Ballots"                means ballots to be voted on behalf of
                                beneficial owners of Old Common Stock with
                                respect to the Prepackaged Plan by such
                                beneficial owners' broker or other record holder
                                of such shares.

"Merisel Americas"              means Merisel Americas, Inc., a subsidiary of
                                the Holding Company.

"Merisel Canada"                means Merisel Canada, Inc., a subsidiary of
                                Merisel Americas.

"Minimum Tender Condition"      means the condition to the Exchange Offer
                                requiring 100% of the aggregate principal amount
                                of the 12.5% Notes to be validly tendered and
                                not withdrawn prior to the Expiration Date.

"NASD"                          means the National Association of Securities
                                Dealers, Inc.

"New Common Stock"              means shares of common stock, par value $.05 per
                                share of the Company.

"New Common Stock Issuance"     means the issuance of New Common Stock pursuant
                                to the Exchange Offer (including New Common
                                Stock for issuance upon exercise of the
                                Warrants).

"Noteholders"                   means the holders of 12.5% Notes.

"Old Common Stock"              means the issued and outstanding common stock,
                                par value $.01 per share, of the Company
                                authorized prior to the Restructuring.

"Operating Companies"           means Merisel Americas and its consolidated
                                subsidiaries (including without limitation
                                Merisel Canada, Inc.)

"Operating Companies' Loan      means the Subordinated Purchase Agreement, the
Purchase Agreements"            Senior Note Agreement, and the Revolving Credit
                                Agreement.

"Operating Companies' Senior    means the indebtedness of the Operating
Debt"                           Companies under the Credit Agreement and the 
                                Senior Note Purchase Agreement.

"Prepackaged Plan"              means the prepackaged plan of reorganization of
                                the Company under Chapter 11 of the Bankruptcy
                                Code.

                                      xi
<PAGE>
 
"Prepackaged Restructuring."    means the proposed financial restructuring of
                                the Company pursuant to the Prepackaged Plan, as
                                more fully described herein.

"Promissory Notes"              Those certain promissory notes, dated December
                                29, 1995, by Merisel Properties, Inc., in favor
                                of Heller Financial, Inc. secured by certain
                                equipment and real estate, to Heller Finan cial,
                                Inc.

"Proposals"                     means the proposals of the Board that are
                                described herein (A) to amend the Company's
                                Certificate of Incorporation, (B) to approve the
                                New Common Stock Issuance and (C) to approve the
                                Stock Award and Incentive Plan.

"Proxy"                         means the proxy card mailed to Stockholders
                                together with the Proxy Statement/Prospectus
                                which also serves as a Letter of Transmittal for
                                the Stockholder.

"Proxy Statement/Prospectus"    means the Proxy Statement/Prospectus of the
                                Company mailed to Stockholders in connection
                                with the Stockholders Meeting.

"Record Date"                   [_____________], 1997.

"Registration Statement"        means the Registration Statement on Form S-4 the
                                Company filed with the Commission under the
                                Securities Act, with re spect to the securities
                                offered hereby.

"Reverse Split"                 means the one-for-five reverse stock split of
                                the Company's common stock to be effected
                                pursuant to the Charter Amendments.

"Revolving Credit Agreement"    means the Amended and Restated Revolving Credit
                                Agreement, dated as of December 23, 1993, as
                                amended, among Merisel Americas and Merisel
                                Europe, as borrowers, the Company, as guarantor,
                                and the lender parties thereto.

"Restructuring"                 means the financial restructuring of the Company
                                pursuant to either the Exchange Restructuring or
                                the Prepackaged Restructuring, as the case may
                                be.

"Securities Act"                means the Securities Act of 1933, as amended.

"Senior Note Purchase           means the Amended and Restated Senior Note 
Agreement"                      Purchase Agreement dated as of December 23,
                                1993, as amended, by and among each of the
                                purchasers named therein, Merisel Americas, as
                                issuer, and the Company relating to the 11.5%
                                Notes.

"Series A Warrants"             means the warrants issued under the Series A
                                Warrant Agreement, as more fully described
                                herein.

"Series B Warrants"             means the warrants issued under the Series B
                                Warrant Agreement, as more fully described
                                herein.

                                      xii
<PAGE>
 
"Service Agreement"             means, in connection with the ComputerLand
                                acquisition, the Distribution and Services
                                Agreement by and between Merisel FAB and
                                Vanstar.

"Stock Award and Incentive Plan"means the Merisel, Inc. 1997 Stock Award and
                                Incentive Plan.

"Stockholders"                  means the holders of Old Common Stock.

"Stockholders Meeting"          means the Special Meeting of Stockholders of the
                                Company to be held on [______________], 1997, at
                                10:00 a.m., Los Angeles time.

"Subordinated Note Purchase     means the Amended and Restated Subordinated 
Agreement"                      Note Purchase Agreement, dated as of December
                                23, 1993, as amended, by and among each of the
                                purchasers named therein and Merisel Americas
                                relating to the Subordinated Notes.

"Subordinated Notes"            means the subordinated notes issued by Merisel
                                Americas pursuant to the Subordinated Note
                                Purchase Agreement.

"Warrant Agreements"            means the Warrant Agreements under which the
                                Warrants will be issued.

"Warrants"                      means the Series A Warrants and the Series B
                                Warrants exercisable for shares of New Common
                                Stock and issued in accordance with the Warrant
                                Agreements.

"11.5% Notes"                   means the 11 1/2% Senior Notes due 1998 issued
                                by Merisel Americas.

"12.5% Notes"                   means the 12 1/2% Senior Notes due 2004 issued
                                by the Holding Company.

                                     xiii
<PAGE>
 
- --------------------------------------------------------------------------------

                                    SUMMARY

     The following is a summary of certain information contained elsewhere in
this Prospectus.  Reference is made to, and this summary is qualified in its
entirety by, the more detailed information contained in this Prospectus, the
Annexes hereto and the documents incorporated by reference herein.  Noteholders
are urged to read this Prospectus and the Annexes hereto in their entirety.
Capitalized terms used herein and not defined shall have the meanings ascribed
to them elsewhere in this Prospectus.  References herein to the "Company" shall,
unless the context otherwise requires, refer to Merisel, Inc. and its operating
subsidiaries.  References to the "Holding Company" shall refer only to Merisel,
Inc. and not to its subsidiaries.  References to the "Operating Companies" shall
mean the operating subsidiaries of the Company.

                                  THE COMPANY

     The Company is a leading distributor of computer hardware, networking
equipment and software products.  Through its main operating subsidiary, Merisel
Americas, Inc. ("Merisel Ameri cas") and its subsidiaries (the "Operating
Companies"), the Company markets products and services throughout North America
and has achieved operational efficiencies that have made it a valued partner to
a broad range of computer resellers, including value-added resellers (VARs),
commercial resellers/dealers, and retailers. The Company also has established
the Merisel Open Computing Alliance (MOCA(TM)), a division which primarily
supports Sun Microsystems' UNIX-based product sales and installations.

     The Company was originally incorporated in California in October 1980, was
reincorporated in Delaware in August 1988, and changed its name from Softsel
Computer Products, Inc. to Merisel, Inc. in August 1990.  The Company's
principal executive offices are located at 200 Continental Boulevard, El
Segundo, California  90245.  Its telephone number is (310) 615-3080.

     For additional information concerning the Company and its business,
financial position and operations, see "SELECTED HISTORICAL CONSOLIDATED
FINANCIAL INFORMATION," "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS" AND "BUSINESS AND PROPERTIES OF THE
COMPANY."

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

                                       1
<PAGE>
 
- --------------------------------------------------------------------------------

                    THE EXCHANGE OFFER AND PREPACKAGED PLAN


Consideration Offered.........  For each $1,000 principal amount of 12.5% Notes
                                (plus accrued but unpaid interest), 192.5 shares
                                of New Common Stock.  In lieu of issuing any
                                fractional shares of New Common Stock in the
                                Restructuring, fractional interests in New
                                Common Stock will be aggregated and sold by the
                                Company, with the proceeds to be distributed to
                                the holders in proportion to the amount of
                                fractional shares of New Common Stock such
                                holders would otherwise be entitled to receive.
                                As a result of the Exchange Restructuring,
                                Noteholders as of the Exchange Date, will
                                receive, in the aggregate, shares of New Common
                                Stock equivalent to approximately 80% of the New
                                Common Stock outstanding immediately after
                                giving effect to the Exchange Restructuring,
                                based on the outstanding Old Common Stock as of
                                the Record Date.  Noteholders will not be
                                entitled to receive Warrants.  Should the
                                Prepackaged Restructuring be consummated, the
                                holders of Old Common Stock and the Noteholders
                                will receive consideration substantially similar
                                to that which such holders would receive in the
                                Exchange Restructuring.

Expiration Date...............  With respect to the Exchange Offer and the
                                solicitation of acceptances of the Prepackaged
                                Plan, the term "Expiration Date" shall mean 5:00
                                p.m., New York City time, on [____________],
                                1997, unless the Company, in its sole
                                discretion, extends the Exchange Offer or
                                solicitation period, in which case the term
                                "Expiration Date" for the Exchange Offer or
                                solicitation period shall mean the last time and
                                date to which the Exchange Offer or solicitation
                                period is extended.  See "TENDERING AND VOTING
                                PROCEDURES" in Part A and "VOTING PROCEDURES AND
                                REQUIREMENTS" in the Disclosure Statement.

Interest on 12.5% Notes.......  The consideration to be paid pursuant to the
                                Exchange Offer or the Prepackaged Plan will be
                                paid in respect of each $1,000 principal amount
                                of 12.5% Notes (together with all accrued and
                                unpaid interest) tendered pursuant to the
                                Exchange Restructuring and accepted for exchange
                                or exchanged pursuant to the Prepackaged
                                Restructuring.  By tendering 12.5% Notes
                                pursuant to the Exchange Restructuring, and
                                pursuant to the terms of the Prepackaged
                                Restructuring, a Noteholder waives all rights to

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

                                       2
<PAGE>
 
- --------------------------------------------------------------------------------

                                receive any payments with respect to accrued but
                                unpaid interest on such 12.5% Notes, other than
                                the New Common Stock to be paid pursuant to the
                                Exchange Restructuring or the Prepackaged
                                Restructuring.  The Company has paid interest on
                                the 12.5% Notes through December 31, 1996, and,
                                assuming the Restructuring is consummated on
                                July 31, 1997, additional interest will have
                                accrued since December 31, 1996 per $1,000
                                principal amount of 12.5% Notes of $72.92.

Outstanding 12.5% Notes at
 March 31, 1997...............  As of March 31, 1997, there were outstanding
                                $125 million aggregate principal amount of 12.5%
                                Notes (plus accrued but unpaid interest thereon
                                of approximately $3,906,250).

Classification and Treatment 
  of Claims and Interests Under 
  the Prepackaged Plan 
  (capitalized terms used in 
  this section and not 
  otherwise defined herein are 
  defined in the Prepackaged
  Plan).......................  The classification and treatment of Claims and
                                Interests pursuant to the Prepackaged Plan is as
                                follows:

Administrative Claims.........  Allowed Administrative Claims are to be paid in
                                full, in Cash, on the later of the Effective
                                Date or the date on which such Administrative
                                Claims become Allowed, unless the Holder of such
                                Claim agrees to different treatment; provided,
                                                                     -------- 
                                however, that if incurred in the ordinary course
                                -------                                         
                                of business or otherwise assumed by the Holding
                                Company pursu ant to the Prepackaged Plan
                                (including Admin istrative Claims of
                                governmental units for taxes), an Allowed
                                Administrative Claim will be paid, per formed or
                                settled by Reorganized Merisel when due in
                                accordance with the terms and conditions of the
                                particular agreements governing the obligation.

Priority Tax Claims...........  Allowed Priority Tax Claims are to be paid
                                (i) in full in Cash on the later of the
                                Effective Date or when such Claims become
                                Allowed, or (ii) will be paid at such time as
                                specified under applicable laws, unless the
                                Holder of such Claim agrees to different
                                treatment.

Class 1: Secured Claims 
  (Unimpaired)................  On the Effective Date, or as soon thereafter as
                                practicable, the Holder of an Allowed Secured
                                Claim, in the sole discretion of Merisel (i)
                                will have its Secured Claim Reinstated or (ii)
                                receive such

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

                                       3
<PAGE>
 
- --------------------------------------------------------------------------------

                                other treatment as the Holding Company and such
                                Holder have agreed upon in writing as announced
                                at or prior to the Confirmation Hearing.  The
                                Holding Company is not aware of any material
                                Secured Claims.

Class 2: Priority Claims 
  (Unimpaired)................  Class 2 Priority Claims are to be paid in full
                                in Cash on the latest of (i) the Effective Date
                                or as soon as practicable thereafter, (ii) the
                                date when such Claim becomes Allowed, or (iii)
                                the date when such Claim would be paid in
                                accordance with any terms and conditions of any
                                agreements or understandings between the Holding
                                Company and the Holder of such Claim, unless
                                such Holder and Reorganized Merisel agree to a
                                different treatment.

Class 3 : Subsidiary Debt 
  Guaranty Claims 
  (Unimpaired)................  On the Effective Date, or as soon thereafter as
                                practicable, the Holder of an Allowed Subsidiary
                                Debt Guaranty Claim shall, in the sole
                                discretion of Merisel (i) have its Claim
                                Reinstated or (ii) receive such other treatment
                                as the Holding Company and such Holder have
                                agreed upon in writing as announced at or prior
                                to the Confirmation Hearing.

Class 4: 12.5% Notes Claims 
  (Impaired)..................  On the Effective Date or as soon as practicable
                                thereafter, each Holder of an Allowed Class 4
                                Claim shall receive on account of the unpaid
                                principal amount plus unpaid interest which
                                accrued prior to the Petition Date on its 12.5%
                                Notes and any Claims under the 12.5% Notes,
                                192.5 shares of New Common Stock for each $1,000
                                of 12.5% Notes held by such Holder.

Class 5: General Unsecured 
  Claims (Unimpaired).........  Unless otherwise agreed to by the parties, the
                                legal, equitable and contractual rights of each
                                Holder of an Allowed General Unsecured Claim
                                will either (i) not be altered by the Plan or
                                (ii) at the option of the Holding Company,
                                receive such other treatment that will result in
                                such Allowed Claim being deemed Unimpaired.  The
                                Company is not aware of any material amount of
                                undisputed General Unsecured Claims.

Class 6 : Old Common Stock 
  Interests (Impaired)........  On the Effective Date or as soon as practicable
                                thereafter, each Holder of an Allowed Class 6
                                Old Common Stock Interest will receive, on a Pro
                                Rata basis, on account of each share of Old
                                Common Stock which it holds:  (i) one-fifth of a
                                share of New

- --------------------------------------------------------------------------------
                                       4
<PAGE>
 
                                Common Stock, (ii) .0875 Series A Warrants to
                                pur chase New Common Stock, and (iii) .0875
                                Series B Warrants to purchase New Common Stock.
                                Each Warrant entitles the holder to purchase one
                                share of New Common Stock.

For a more detailed description of the foregoing Classes of Claims and
Interests, see "SUMMARY OF PLAN" in the Disclosure Statement.

Conditions to Exchange 
  Restructuring...............  The Company's obligation to accept 12.5% Notes
                                tendered pursuant to the Exchange Restructuring
                                is conditioned, among other things, on (a) the
                                Minimum Tender Condition and (b) approval by the
                                Company's stockholders (the "Stockholders") of
                                the Charter Amendment and the New Common Stock
                                Issuance. The Company has reserved the right to
                                waive any one or more of these conditions but
                                does not currently intend to waive any
                                condition. In the event that the requisite
                                percentage and number of Noteholders and
                                Stockholders have executed acceptances of the
                                Prepackaged Plan, but the Company determines, in
                                its sole discretion, that Minimum Tender
                                Condition has not been satisfied, or is not
                                likely to be satisfied, at or prior to the
                                Expiration Date, the Company may elect to
                                terminate the Exchange Offer at or prior to its
                                scheduled expiration and proceed directly to the
                                Prepackaged Plan. See "TENDERING AND VOTING
                                PROCEDURES--Conditions" in Part A.

Conditions to Prepackaged
  Restructuring...............  The Bankruptcy Code requires that the Bankruptcy
                                Court determine that the Prepackaged Plan
                                complies with the requirements of Section 1129
                                of the Bankruptcy Code.  Approval of two-thirds
                                of the principal balance and a majority in
                                number of the Noteholders, and two-thirds of the
                                shares of Old Common Stock in each case of those
                                voting on the Prepackaged Plan is required for
                                the consummation of the Prepackaged
                                Restructuring.  See "SUMMARY OF THE PLAN in the
                                Disclosure Statement.

Certain Federal Income Tax
  Considerations..............  For a discussion of certain Federal income tax
                                consequences of the Restructuring to Noteholders
                                and the Company, see "CERTAIN FEDERAL INCOME TAX
                                CONSIDERATIONS" in Part A.

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

                                       5
<PAGE>
 
- --------------------------------------------------------------------------------

Old Common Stock..............  As of the Record Date, there were 50,000,000
                                shares of Old Common Stock authorized for
                                issuance, of which 30,078,495 shares were issued
                                and outstanding (or 6,015,699 shares of New
                                Common Stock after the giving effect to the
                                Reverse Split).  As part of the Exchange
                                Restructuring, holders of Old Common Stock will
                                be asked to consider and approve the Charter
                                Amendment, the New Common Stock Issuance and the
                                Stock Award and Incentive Plan.  If the
                                Prepackaged Restructuring is consummated, the
                                Company expects that similar actions will be
                                implemented pursuant to the Prepackaged Plan.
                                See "PURPOSE OF THE RESTRUCTURING" and
                                "DESCRIPTION OF CAPITAL STOCK" in the Disclosure
                                Statement.

Market and Trading Information:

  12.5% Notes.................  The 12.5% Notes are traded in the over-the-
                                counter market by certain dealers who from time
                                to time are willing to make a market in such
                                securities.  Trading of the 12.5% Notes is,
                                however, extremely limited and prices and
                                trading volume are not reported and are
                                difficult to monitor.  See "MARKET PRICES OF
                                12.5% NOTES" in Part A.

  Old Common Stock............  The Old Common Stock is currently traded on the
                                over-the-counter market and is quoted on the
                                Nasdaq National Market under the symbol "MSEL."
                                See "MARKET PRICES OF OLD COMMON STOCK; DIVIDEND
                                HISTORY" in Part A and "RISK FACTORS" in Part A
                                and the Disclosure Statement.

Depositary/Voting 
  Agent/Warrant Agent.........  [_________] has been appointed as Depositary for
                                the Exchange Restructuring and for the proxies
                                (the "Depositary") as Voting Agent (as defined
                                herein) for the solicitation of acceptances of
                                the Prepackaged Plan, and as Warrant Agent for
                                the issuance of the Warrants. Questions and
                                requests for assistance may be directed to the
                                Depositary at one of its addresses and telephone
                                numbers set forth on the back cover of this
                                Prospectus. See "ADVISORS AND REPRESENTATIVES"
                                in Part A.

Information Agent.............  [__________] is serving as Information Agent in
                                connection with the Stockholders Meeting and the
                                solicitation of acceptances of the Prepackaged
                                Plan (the "Information Agent").  Any questions
                                regarding how to vote at the Stockholders
                                Meeting and on the Prepackaged Plan, and any
                                requests for additional copies of the
                                Prospectus, Ballots or Master Ballots

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

                                       6
<PAGE>
 
- --------------------------------------------------------------------------------

                                should be directed to the Information Agent at
                                its address and telephone number set forth on
                                the back cover of Part A to the Exchange
                                Restructuring Prospectus.  See also "ADVISORS
                                AND REPRESENTATIVES" in Part A to the Exchange
                                Restructuring Prospectus.

                           Summary Distribution Table
                           --------------------------
<TABLE>
<CAPTION>
 
                                         Existing         New        Series A    Series B
                                         Security     Common Stock   Warrants    Warrants
                                         --------     ------------   ---------   ---------
<S>                                    <C>            <C>            <C>         <C>
  To holders of Old Common Stock:
       Per 1,000 Shares                       1,000            200        87.5        87.5
       In Aggregate                      30,078,495      6,015,699   2,631,868   2,631,868
 
  To holders of 12.5% Notes:
       Per Note                        $      1,000          192.5          --          --
       In Aggregate                    $125,000,000     24,062,796          --          --
</TABLE>

For more information on consideration offered pursuant to the Restructuring, see
Part A.

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

                                       7
<PAGE>
 
- --------------------------------------------------------------------------------
                     COMPARISON OF EXCHANGE RESTRUCTURING
                         AND PREPACKAGED RESTRUCTURING

     The following is a comparison of certain of the elements of, and
differences between, the Exchange Restructuring and the Prepackaged
Restructuring.
<TABLE>
<CAPTION>
 
                               EXCHANGE RESTRUCTURING                     PREPACKAGED RESTRUCTURING
                               ----------------------                     -------------------------
<S>                            <C>                                        <C>
 
APPROVAL REQUIRED...........   100 percent of the aggregate principal     Acceptances must be received
                               amount of the 12.5% Notes must be          from holders of at least two-thirds
                               tendered and not withdrawn, a              in dollar amount and more than
                               majority of the voting power of the        one-half in number of 12.5%
                               outstanding Old Common Stock must          Notes, counting only holders who
                               approve the Charter Amendment and a        vote, and from the holders of at
                               majority of the voting power of the        least two-thirds in amount of the
                               Old Common Stock represented at the        Old Common Stock,  counting
                               Stockholders Meeting must approve          only holders who vote.
                               the New Common Stock Issuance.
 
EFFECT ON NOTEHOLDERS WHO      Not applicable, as the Exchange            Upon receipt of the requisite
  DO NOT PARTICIPATE........   Restructuring is conditioned upon,         acceptances and consummation of
                               among other things, 100 percent of the     the Prepackaged Restructuring, all
                               aggregate principal amount of the          12.5% Notes would be cancelled
                               12.5% Notes being tendered and not         and holders of such 12.5% Notes
                               withdrawn.  The Company does not           would receive the same
                               intend to waive the Minimum Tender         consideration as the holders who
                               Condition.                                 voted in favor of the Prepackaged
                                                                          Restructuring.
 
 
SPECIAL MEETING OF             At the Stockholders Meeting, holders       At the Stockholders Meeting,
  STOCKHOLDERS..............   of Old Common Stock will be asked          holders of Old Common Stock
                               to consider and vote upon the Charter      will be asked to consider and vote
                               Amendment, the New Common Stock            upon the Charter Amendment, the
                               Issuance and the Stock Award and           New Common Stock Issuance and
                               Incentive Plan.  The stockholder votes     the Stock Award and Incentive
                               with respect to the Charter                Plan, but if the Prepackaged
                               Amendment and the New Common               Restructuring is pursued and a
                               Stock Issuance will not be effective       petition is filed under the
                               unless and until the Charter               Bankruptcy Code, the Company
                               Amendment has been filed and the           expects that the New Common
                               Exchange Offer has been                    Stock Issuance and an amendment
                               consummated.                               similar to the Charter Amendment
                                                                          will be implemented pursuant to
                                                                          the Prepackaged Restructuring.
 
 
MECHANICS OF                   Noteholders who desire to participate      Impaired creditors and equity     
 PARTICIPATION..............   in the Exchange Offer must properly        interest holders who desire to vote
                               complete a Letter of Transmittal and       on the Prepackaged Plan must      
                               deliver it, together with the 12.5%        properly complete a Ballot or     
                               Notes and any other required               Master Ballot, as the case may be,
                               documents, to the Depositary.  Only a      and deliver it in accordance with 
                               registered Noteholder, or persons who      voting instructions. Only         
                               have obtained a properly completed         beneficial owners of Claims or    
                               bond power from a registered               Interests or, if applicable,      
                                                                          nominees who are voting at         
</TABLE> 
- --------------------------------------------------------------------------------

                                       8
<PAGE>
 
<TABLE>
<S>                            <C>                                        <C>
                               Noteholder, may tender in the              instruction of the beneficial    
                               Exchange Offer.                            owners and make a certification    
                                                                          with respect thereto, may vote on  
                                                                          the Prepackaged Plan.              
 
PREFERRED STOCK.............   There is currently no preferred stock      The Charter will provide that any
                               of the Company outstanding, but any        preferred stock to be issued will
                               subsequently issued shares of preferred    have certain specified minimum
                               stock may or may not have voting           voting rights, as required by the
                               rights after consummation of the           Bankruptcy Code.
                               Exchange Restructuring.
</TABLE>
                   PURPOSES AND EFFECTS OF THE RESTRUCTURING

     The purpose of the Restructuring is to enhance the long-term viability and
to contribute to the success of the Company by adjusting the Company's
capitalization (including debt levels and principal repayment schedules) to
reflect current and expected operating performance levels.  Specifically, the
Restructuring is designed to reduce the Company's debt obligations by $125
million, to levels which the Company believes can be supported by its projected
cash flow and to replace a significant portion of the Company's indebtedness
with New Common Stock.  Interest charges will be substantially reduced.  The
amount of outstanding capital stock of the Company will be substantially
increased as a result of the Restructuring.  For more information, see "PURPOSES
AND EFFECTS OF THE EXCHANGE RESTRUCTURING" in Part A.

                                 RISK FACTORS

     Investment in the New Common Stock involves a high degree of risk.  Prior
to deciding whether to (a) participate in the Exchange Offer and/or (b) vote to
accept the Prepackaged Plan, each Noteholder should carefully consider all of
the information contained in this Prospectus, especially the factors outlined
below and described under "RISK FACTORS" in each of Part A and the Disclosure
Statement, to the extent applicable.

     Risk Factors Relating to the Exchange Restructuring and the Prepackaged
Restructuring.  Stockholders should consider that (a) the Company is currently
highly leveraged and will continue to have a high level of indebtedness
following the Exchange Restructuring or Prepackaged Restructuring, as
applicable, (b) seasonality and economic, market or other conditions may
adversely affect cash flow and there can be no assurance that such conditions
will not have an adverse effect on the Company's financial projections, (c) the
Operating Companies' Loan Agreements contain restrictions on the Company's
operations and requirements that the Company achieve and maintain certain
financial ratios which the Company may not be able to achieve or maintain, and
which, if not main tained or achieved, may result in a default and could lead to
the acceleration of the Company's obligations under the Operating Companies'
Loan Agreements as well as the acceleration of other indebtedness of the
Company, (d) the Company will be limited in its ability to use its net operating
loss carryovers and certain tax credit carryforwards to offset future taxable
income, (e) market forces, such as interest rates, affect the value of
securities and are influenced by conditions beyond the Company's control, (f)
the Company's capital expenditure levels assumed in preparation of the projected
financial data contained herein may be inadequate to maintain the Company's
long-term competitive position, (g) the Company is and, after consummation of
the Exchange Restructuring or Prepackaged Restructuring, as applicable, will
continue to be, restricted in its ability to declare and pay cash dividends on
the common stock of the Company, (h) if certain of the major suppliers and
vendors that the Company currently deals with, were to change the terms or
credit limits or product

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

                                       9
<PAGE>
 
- --------------------------------------------------------------------------------

availability that they currently extend to the Company, it could have a
significant negative impact on the Company's sales, cash position and liquidity,
(i) the Company is subject to the risk of increased competition, which could
affect its sales volume, pricing and margins, and (j) there are certain Federal
income tax considerations with respect to the Restructuring, including limiting
the use of, or reducing, the Company's net operating loss carryovers although
such limit would be greater under the Exchange Restructuring than under the
Prepackaged Restructuring.

     Additional Risk Factors Relating to the Prepackaged Restructuring.
Stockholders should consider that (a) commencement of bankruptcy proceedings,
even if only to confirm the Prepackaged Plan could adversely affect the
relationship between the Holding Company, its subsidiaries, and its employees,
customers and suppliers which, in turn, could adversely affect the Company's
ability to complete the Solicitation or obtain confirmation of the Prepackaged
Plan, (b) even if all classes of impaired creditors and equity interest holders
accept the Prepackaged Plan, the Prepackaged Plan may not be confirmed by the
Bankruptcy Court and (c) there can be no assurance that the Bankruptcy Court
will decide that the Exchange Restructuring and the Disclosure Statement meets
the disclosure requirements of the Bankruptcy Code.

     For a discussion of certain additional risk factors that should be
considered in connection with voting on the Prepackaged Plan, see "RISK FACTORS"
in the Disclosure Statement.

                        TENDERING AND VOTING PROCEDURES

How to Tender in the
Exchange Offer................    Only Noteholders, or persons who have obtained
                                  a properly completed bond power  from the
                                  registered holders thereof, may tender in the
                                  Exchange Offer.  Any beneficial holder whose
                                  12.5% Notes are registered or held of record
                                  in the name of such holder's broker, dealer,
                                  commercial bank, trust company or other
                                  nominee and who wishes to tender 12.5% Notes
                                  should contact such Noteholder of record and
                                  instruct such Noteholder to tender 12.5%
                                  Notes.

                                  To tender 12.5% Notes pursuant to the Exchange
                                  Offer, a properly completed and duly executed
                                  Letter of Transmittal (or a manually signed
                                  facsimile thereof) or an Agent's Message (as
                                  defined herein) in the case of a book-entry
                                  transfer of 12.5% Notes, together with any
                                  signature guarantees and any other documents
                                  required by the Instructions to the Letter of
                                  Transmittal, must be received by the
                                  Depositary at one of its addresses set forth
                                  on the back cover page of this Prospectus
                                  prior to the Expiration Date and either (i)
                                  certificates representing such 12.5% Notes
                                  must be received by the Depositary at one of
                                  its addresses or (ii) such 12.5% Notes must be
                                  transferred pursuant to the procedures for
                                  book-entry transfer set forth under "TENDERING
                                  AND VOTING

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

                                      10
<PAGE>
 
- --------------------------------------------------------------------------------

                                  PROCEDURES" in Part A, and the book-entry
                                  transfer of such 12.5% Notes into the
                                  Depositary's account at a Book-Entry Transfer
                                  Facility (as defined herein) must be
                                  confirmed, in each case, prior to the
                                  Expiration Date.  There is no procedure for
                                  tendering by guaranteed delivery.  Tenders by
                                  guaranteed delivery will not be accepted.
                                  Noteholders will not be obligated to pay the
                                  Company any brokerage commissions or
                                  solicitation fees in connection with the
                                  Exchange Offer.  See "TENDERING AND VOTING
                                  PROCEDURES" in Part A.

How to Vote on the Prepackaged 
Plan (capitalized terms used in 
this section and not otherwise 
defined herein are defined in 
the Disclosure Statement).....    The following Classes of Claims and Interests
                                  are impaired under the Prepackaged Plan and
                                  all Holders of Claims or Interests in such
                                  Classes as of the Record Date are entitled to
                                  vote to accept or to reject the Prepackaged
                                  Plan: Claims of Holders of 12.5% Notes and
                                  Interests of Holders of Old Common Stock. To
                                  be entitled to vote to accept or to reject the
                                  Prepackaged Plan, a Holder of 12.5% Notes or
                                  Old Common Stock must be the Beneficial
                                  Interest Holder of such security or other
                                  Claims at the close of business on the Record
                                  Date, whether such Claims or Interests are
                                  held of record on the Record Date in such
                                  Holder's name or in the name of such Holder's
                                  broker, dealer, commercial bank, trust company
                                  or other nominee. For purposes of determining
                                  whether the requisite number of acceptances is
                                  received to approve the Prepackaged Plan, only
                                  votes which are cast at the direction of
                                  Beneficial Interest Holders in accordance with
                                  the procedures set forth in the Disclosure
                                  Statement may be counted, and only the votes
                                  of Holders of Allowed Claims or Interests will
                                  be counted. Ballots are to be used by
                                  Beneficial Interest Holders whether such
                                  Beneficial Interest Holders are also Record
                                  Holders or hold through other Record Holders.
                                  Master Ballots are to be used by Record
                                  Holders of 12.5% Notes and/or Old Common Stock
                                  which hold such 12.5% Notes and/or Old Common
                                  Stock for the account of one or more
                                  Beneficial Interest Holders. A Record Holder
                                  which holds 12.5% Notes and/or Old Common
                                  Stock on behalf of one or more Beneficial

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

                                      11
<PAGE>
 
- --------------------------------------------------------------------------------

                                  Interest Holders should collect completed
                                  Ballots from such Beneficial Interest Holders
                                  and should complete a Master Ballot reflecting
                                  the votes of such Beneficial Interest Holders,
                                  as indicated on their respective Ballots.

                                  Holders of Claims and/or Interests should
                                  complete an appropriate Ballot and, where
                                  appropriate, Master Ballot, for each class of
                                  Claims and Interests held by such Holders in
                                  accordance with the instructions set forth
                                  thereon and the procedures set forth in the
                                  Disclosure Statement and in the Prepackaged
                                  Plan.

                                  The Ballots require voting Holders to make
                                  certain certifications, including with respect
                                  to casting other votes pursuant to the
                                  Solicitation.  Each Beneficial Interest Holder
                                  of 12.5% Notes and each Beneficial Interest
                                  Holder of Interests who holds Claims or
                                  Interests in more than one Class is required
                                  to vote separately with respect to each Class
                                  in which such Beneficial Interest Holder holds
                                  Claims or Interests in aggregate amounts not
                                  in excess of the amounts which were
                                  beneficially owned as of the Record Date.  A
                                  separate Ballot of the appropriate form should
                                  be used to vote on the Prepackaged Plan with
                                  respect to each Impaired Class of Claims or
                                  Interests.  Votes must be made on the
                                  appropriate Ballots in order to be counted.
                                  The vote of a Holder of 12.5% Notes will be
                                  counted only once in determining whether the
                                  requisite number of Holders in such Class have
                                  voted to accept the Prepackaged Plan,
                                  regardless of the number of Ballots relating
                                  to such Class submitted by or on behalf of
                                  such Holder.  A Holder may not split its vote
                                  within a Class of Impaired Claims or
                                  Interests.

                                  Under the Bankruptcy Code, for purposes of
                                  determining whether the requisite acceptances
                                  have been received from an Impaired Class of
                                  Claims or Interests, the vote will be
                                  tabulated based on the ratio of (i) Allowed
                                  Claims and/or Interests with respect to which
                                  a vote to accept was received to (ii) all
                                  Allowed Claims and/or Interests of such
                                  Impaired Class with respect to which any valid
                                  vote was received.  Therefore, it is possible
                                  that the Prepackaged Plan could be approved by
                                  any Impaired Class of Claims with the
                                  affirmative vote of significantly less than

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

                                      12
<PAGE>
 
- --------------------------------------------------------------------------------

                                  two-thirds in amount and one-half in number of
                                  the entire Class of Claims, or by any Impaired
                                  Class of Interests with the affirmative vote
                                  of significantly less than two-thirds in
                                  amount of the entire Class of Interests.
                                  Failure by a Holder of an Impaired Claim or an
                                  Impaired Interests to submit a properly
                                  executed Ballot or Master Ballot (as
                                  appropriate) or to indicate acceptance or
                                  rejection of the Prepackaged Plan in
                                  accordance with the instructions set forth
                                  thereon and the procedures set forth in the
                                  Disclosure Statement shall be deemed to
                                  constitute an abstention by such Holder with
                                  respect to a vote regarding the Prepackaged
                                  Plan.  Abstentions as a result of failing to
                                  submit a properly executed Ballot or Master
                                  Ballot (as appropriate) or failing to indicate
                                  a vote either for acceptance or rejection of
                                  the Prepackaged Plan will not be counted as
                                  votes for or against the Prepackaged Plan.
                                  The Company, in its sole discretion, may waive
                                  any defect in any Ballot or Master Ballot at
                                  any time, either before or after the close of
                                  voting, and without notice.  Except as
                                  otherwise ordered by the Bankruptcy Court, a
                                  Ballot or where appropriate, Master Ballot,
                                  which is either (i) not submitted to the
                                  Voting Agent, (ii) submitted to the Voting
                                  Agent without proper execution or (iii)
                                  executed and submitted to the Voting Agent
                                  without properly indicating acceptance or
                                  rejection of the Prepackaged Plan will
                                  constitute an abstention with respect to a
                                  vote on the Prepackaged Plan under section
                                  1126(b) of the Bankruptcy Code for purposes of
                                  confirmation of the Prepackaged Plan.  See
                                  "VOTING PROCEDURES" in the Disclosure
                                  Statement.

Withdrawal Rights and Revocation
of Votes........................  Tenders of 12.5% Notes may be withdrawn,
                                  subject to the procedures described in Part A,
                                  at any time before they are accepted for
                                  exchange by the Company.  Votes on the
                                  Prepackaged Plan may be revoked, subject to
                                  the procedures described in the Disclosure
                                  Statement, at any time prior to the earlier of
                                  (i) the Filing Date and (ii) the Expiration
                                  Date.  Revocations of such votes thereafter
                                  may be effected only with the approval of the
                                  Bankruptcy Court.  See "TENDERING AND VOTING"
                                  in Part A and "VOTING PROCEDURES --Withdrawal
                                  of Ballots; Revocation" in the Disclosure
                                  Statement.

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

                                      13
<PAGE>
 
- --------------------------------------------------------------------------------

Acceptance of 12.5% Notes
and Delivery of New Common 
Stock...........................  Subject to the satisfaction or waiver of all
                                  conditions to the Exchange Offer, the Company
                                  will accept all 12.5% Notes validly tendered
                                  on or prior to the Expiration Date.  The New
                                  Common Stock will be delivered in exchange for
                                  the 12.5% Notes accepted in the Exchange Offer
                                  promptly after acceptance on the Expiration
                                  Date.  Pursuant to the Prepackaged Plan, 12.5%
                                  Notes will be exchanged following the
                                  Effective Date (as defined herein) upon the
                                  receipt by the Company of such 12.5% Notes.

                                  In lieu of issuing any fractional shares of
                                  New Common Stock in the Restructuring,
                                  fractional interests in New Common Stock will
                                  be aggregated and sold by the Company, with
                                  the proceeds to be distributed to the holders
                                  in proportion to the amount of fractional
                                  shares of New Common Stock such holders would
                                  otherwise be entitled to receive.


                             STOCKHOLDERS MEETING

DATE, TIME AND PLACE OF
STOCKHOLDERS MEETING............  The Stockholders Meeting to consider and to
                                  vote upon the Charter Amendment, the New
                                  Common Stock Issuance and the Stock Award and
                                  Incentive Plan will be held at the Company's
                                  headquarters located at 200 Continental
                                  Boulevard, El Segundo, California, on
                                  [____________], 1997 at 10:00 a.m. Los Angeles
                                  time.  The stockholder votes with respect to
                                  the Charter Amendment and the New Common Stock
                                  Issuance will not be effective unless and
                                  until the Exchange Restructuring has been
                                  consummated and the Charter Amendment has been
                                  filed.  If the Prepackaged Restructuring is
                                  pursued and a petition is filed under the
                                  Bankruptcy Code, the Company expects that the
                                  New Common Stock Issuance and an amendment
                                  substantially similar to the Charter Amendment
                                  will be implemented pursuant to the
                                  Prepackaged Plan.

RECORD DATE; STOCKHOLDERS
ENTITLED TO VOTE; QUORUM........  Holders of record of Old Common Stock at the
                                  close of business on the Record Date, will be
                                  entitled to vote at the Stockholders Meeting.
                                  Holders of Old Common Stock will be entitled

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

                                      14
<PAGE>
 
- --------------------------------------------------------------------------------

                                  to one vote per share with respect to the
                                  Charter Amendment, the New Common Stock
                                  Issuance and the Stock Award and Incentive
                                  Plan.  On the Record Date there were
                                  30,078,495 shares of Old Common Stock
                                  outstanding, of which there were [________]
                                  holders of record.  The presence, either in
                                  person or by properly exe cuted proxy, of the
                                  holders of a majority of the shares of Old
                                  Common Stock outstanding and entitled to vote
                                  is necessary to constitute a quo rum at the
                                  Stockholders Meeting.

PURPOSE OF STOCKHOLDERS 
MEETING.........................  The purpose of the Stockholders Meeting is to
                                  consider the proposals to approve the Charter
                                  Amendment, the New Common Stock Issuance and
                                  the Stock Award and Incentive Plan.  The Board
                                  has unanimously adopted a resolution proposing
                                  that the Company's Charter be amended by the
                                  Charter Amendment to, (i) effect a one-for-
                                  five reverse stock split of the Company's
                                  outstanding shares of Old Common Stock and
                                  (ii) increase the par value of the authorized
                                  common stock of the Company from $.01 per
                                  share to $.05 per share.  The Charter
                                  Amendment is set forth in its entirety in
                                  Annex I to this Proxy Statement/Prospectus.
                                  The Charter Amendment is necessary to permit
                                  the Company to consummate the Exchange
                                  Restructuring on the terms contemplated by the
                                  Exchange Offer and to increase the trading
                                  price of the common stock of the Company from
                                  where it would otherwise trade in the absence
                                  of the Reverse Split.  The approval of the
                                  Stock Award and Incentive Plan by the
                                  Stockholders is necessary to provide
                                  appropriate incentives for those eligible to
                                  participate thereunder.  The Board has also
                                  unanimously adopted resolutions approving, as
                                  part of the Exchange Restructuring, the New
                                  Common Stock Issuance and the Stock Award and
                                  Incentive Plan.  The approval of the New
                                  Common Stock Issuance by the Stockholders may
                                  be required by the applicable rules of the
                                  National Association of Securities Dealers,
                                  Inc. (the "NASD").

VOTES REQUIRED..................  Under the Delaware General Corporation Law
                                  (the "DGCL") and the Company's Certificate of
                                  Incorporation, the Charter Amendment must be
                                  approved by a majority of the voting power of
                                  the Old Common Stock entitled to vote at the
                                  Special Meeting.  The New Common Stock Issu-

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

                                      15
<PAGE>
 
- --------------------------------------------------------------------------------

                                  ance and the Stock Award and Incentive Plan
                                  must be approved by the affirmative vote of
                                  the holders of a majority of the voting power
                                  of the Old Common Stock represented at the
                                  meeting.  The Company's executive officers and
                                  directors, as a group, beneficially own less
                                  than 458,672 shares of the outstanding Old
                                  Common Stock.  Such officers and directors
                                  have advised the Company that they intend to
                                  vote in favor of the Charter Amendment, the
                                  New Common Stock Issuance and the Stock
                                  Certificate Plan.  See "OWNERSHIP OF COMMON
                                  STOCK".  The Stockholder votes with respect to
                                  the Charter Amendment and the New Common Stock
                                  Issuance will not be effective unless and
                                  until the Charter Amendment has been filed
                                  with the Secretary of State of Delaware and
                                  the Exchange Restructuring has been
                                  consummated, in which event it will become
                                  effective either immediately prior to or
                                  contemporaneously with the consum mation of
                                  the Exchange Restructuring.  The Stock Award
                                  and Incentive Plan will become effective
                                  regardless of whether the Exchange
                                  Restructuring is implemented.  The Board of
                                  Directors has reserved the right, pursuant to
                                  Sec tion 242(c) of the DGCL, to abandon the
                                  Charter Amendment even if the Company's
                                  Stockholders authorize the Charter Amendment.
                                  However, the Board of Directors intends to
                                  file the Charter Amendment with the Secretary
                                  of State of Delaware if the Exchange
                                  Restructuring is consummated.

DISSENTERS' RIGHTS..............  Stockholders will not be entitled to
                                  dissenters' rights or rights of appraisal in
                                  connection with the Charter Amendment, the New
                                  Common Stock Issuance or the Stock Award and
                                  Incentive Plan.

DILUTION........................  Assuming 100% acceptance of the Exchange
                                  Offer, the Company expects to issue 24,062,796
                                  shares of New Common Stock directly to ex
                                  changing Noteholders and 5,263,736 additional
                                  shares of New Common Stock obtainable upon
                                  exercise of the Warrants issued to
                                  Stockholders if the Exchange Restructuring is
                                  consummated.  The 24,062,796 shares issued
                                  directly to Noteholders will represent
                                  approximately 80% of the total outstanding
                                  shares of New Common Stock after giving effect
                                  to the Exchange Restructuring, but excluding
                                  shares obtainable

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

                                      16
<PAGE>
 
- --------------------------------------------------------------------------------

                                  upon exercise of Warrants, based on the
                                  outstanding Old Common Stock as of the Record
                                  Date. Upon consummation of the Exchange
                                  Restructuring, the equity interests of the
                                  existing holders of Old Common Stock, as a
                                  percentage of the total number of outstanding
                                  shares of the common stock of the Company,
                                  will be signifi cantly diluted.  Consummating
                                  the Prepackaged Plan will have a similar
                                  dilutive effect.  See "PURPOSE OF THE
                                  RESTRUCTURING" and "RISK FACTORS."

                            DESCRIPTION OF WARRANTS

     The following is a brief description of certain provisions of the Warrants.
The Warrants will be issued to holders of Old Common Stock under the Warrant
Agreements to be dated on or about the Restructuring Closing Date between the
Company and the Warrant Agent (as defined herein).  The following description of
such provisions does not purport to be complete and is subject to, and is
qualified in its entirety by reference to, the detailed provisions of the
Warrant Agreements pursuant to which such securities will be issued.


ISSUE...........................  Up to 2,631,868 Series A Warrants and
                                  2,631,868 Series B Warrants (together,
                                  "Warrants") will be issued to holders of Old
                                  Common Stock upon consummation of the Ex
                                  change Restructuring and after giving effect
                                  to the Reverse Split.  Each Warrant will be
                                  exercis able for a period of seven years from
                                  the Exchange Date and shall be exercisable for
                                  one share of New Common Stock, subject to
                                  adjust ment unless redeemed or exchanged
                                  earlier by the Company.

EXERCISE PRICE..................  Each Warrant will be exercisable at an
                                  exercise price ("Exercise Price") of (i)
                                  $7.15, in the case of the Series A Warrants,
                                  and (ii) $8.68, in the case of the Series B
                                  Warrants.  Holders of Old Common Stock will
                                  receive, for each share of Old Common Stock,
                                  .0875 Series A Warrants and .0875 Series B
                                  Warrants exercisable, in the aggregate, for
                                  5,263,736 shares of New Common Stock or
                                  approximately 17.5% of the New Common Stock
                                  immediately after giving effect to the
                                  Exchange Restructuring, based on the
                                  outstanding Old Common Stock as of the Record
                                  Date.  The Exercise Price and the num ber of
                                  shares of New Common Stock purchasable upon
                                  exercise of the Warrants ("Warrant Shares")
                                  are both subject to adjust ment in certain
                                  cases referred to below.

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

                                      17
<PAGE>
 
- --------------------------------------------------------------------------------

NO RIGHTS GENERALLY AS 
STOCKHOLDERS....................  No holder of Warrants will be entitled to any
                                  rights generally as a stockholder of the
                                  Company until such holder has obtained shares
                                  of New Common Stock upon the exercise of the
                                  Warrants for New Common Stock. Stockholders
                                  will not be entitled to receive warrants
                                  unless and until they submit to the Depositary
                                  duly completed Letters of Transmittal.

ADJUSTMENT OF EXERCISE PRICE 
AND NUMBER OF SHARES OF NEW 
COMMON STOCK OBTAINABLE UPON 
EXERCISE........................  The number of shares of New Common Stock
                                  obtainable upon exercise of each Warrant and
                                  correspondingly the Exercise Price, will be
                                  pro portionately adjusted subject to standard
                                  antidilution provisions at any time the
                                  Company pays stock dividends, subdivides,
                                  combines or reclassifies its New Common Stock;
                                  distributes evidences of indebtedness or
                                  assets of the Com pany, or rights for such
                                  assets; issues New Common Stock for less than
                                  market value; issues options, warrants or
                                  other securities con vertible for New Common
                                  Stock for less than market value; or effects
                                  similar dilutive transac tions.  Upon the
                                  consummation of any Extraordinary Transaction
                                  (as defined in the Warrant Agreements),
                                  including a merger or sale of substantially
                                  all of the assets of the Company, agreed to by
                                  the Company, prior to January 1, 1998, the
                                  Warrants must remain outstanding and be
                                  exercisable in exchange for common stock of
                                  the Company or common stock of the acquiring
                                  company unless such Extraordinary Transaction
                                  is approved by at least 85% of the outstanding
                                  New Common Stock then outstanding.

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

                                      18
<PAGE>
 
             SUMMARY HISTORICAL CONSOLIDATED FINANCIAL INFORMATION

     The following Summary Historical Consolidated Financial Information of the
Company should be read in conjunction with the consolidated financial statements
of the Company and the related notes thereto, and other financial data included
elsewhere herein.   The summary financial information presented below as of and
for the years ended December 31, 1992, 1993, 1994, 1995 and 1996 are derived
from the audited consolidated financial statements of the Company.  The summary
financial information presented below as of and for the three months ended March
31, 1996 and 1997 have been derived from the Company's unaudited financial
statements.  Operating results for the three months ended March 31, 1997 may not
be indicative of the results that may be expected for the year ended December
31, 1997.
<TABLE>
<CAPTION>
 
                                                    Year Ended December 31,                               Three Months Ended
                                   1992          1993          1994          1995           1996         March 31,    March 31, 
                                                                                                          1996          1997
                             -------------------------------------------------------------------------------------------------------
                                                              (In thousands, except per share amounts)
<S>                            <C>           <C>           <C>           <C>            <C>            <C>            <C>        
INCOME STATEMENT DATA: (1)
Net sales                      $ 2,238,715   $ 3,085,851   $ 5,018,687   $ 5,956,967    $ 5,522,824    $ 1,536,589    $ 1,113,100

Cost of sales                    2,036,292     2,827,315     4,676,164     5,633,278      5,233,570      1,449,366      1,048,124
                             -------------------------------------------------------------------------------------------------------


Gross profit                       202,423       258,536       342,523       323,689        289,254         87,223         64,976


Selling, general &
 administrative expenses           150,905       187,152       281,796       317,195        295,021         83,136         51,520


Impairment losses (2)                                                         51,383         42,033                              

Restructuring charge (3)                                                       9,333                                             
                             -------------------------------------------------------------------------------------------------------


Operating income (loss)             51,518        71,384        60,727       (54,222)       (47,800)         4,087         13,456

 Interest expense                   15,742        17,810        29,024        37,583         37,431          9,877          8,623

                            
Loss on sale of European,                                                                    
 Mexican, and Latin American
 operations (4)                                                                              33,455

Other expense                        1,299         2,722        11,752        13,885         20,150          7,238          3,530
                             -------------------------------------------------------------------------------------------------------


Income (loss) before income
 taxes                              34,477        50,852        19,951      (105,690)      (138,836)       (13,028)         1,303

Provision (benefit) for
 income taxes                       14,812        20,413         8,341       (21,779)         1,539            480            173
                             -------------------------------------------------------------------------------------------------------



Net income (loss)              $    19,665   $    30,439   $    11,610   $   (83,911)   $  (140,375)   $   (13,508)   $     1,130
                             =======================================================================================================


SHARE DATA: (5)
 Net income (loss) per share   $      0.67   $      1.00   $      0.38   $     (2.82)   $     (4.68)   $     (0.45)   $      0.04

 Weighted average number of
  shares                            29,274        30,454        30,389        29,806         30,001         29,863         30,078

OTHER DATA:
EBITDA (6)                     $    59,528   $    79,138   $    65,076   $   (47,598)   $   (82,616)   $     2,608    $    13,106

BALANCE SHEET DATA:
Working capital                $   294,626   $   359,765   $   399,848   $   280,864    $   190,544    $   250,442    $   193,512

Total assets                       667,313       936,283     1,191,870     1,230,334        731,039      1,158,676        706,020

Long-term and subordinated
 debt                              153,433       208,500       357,685       356,271        294,763        403,861        288,331

Total debt                         179,124       259,429       395,556       382,395        294,950        409,564        288,331

Stockholders' equity               198,882       223,857       236,164       154,466         14,997        138,794         15,814
</TABLE>
 
 
(1)   The Company's fiscal year is the 52- or 53-week period ending on the
      Saturday nearest to December 31. For clarity of presentation throughout
      this document, the Company has described year-ends and quarter-ends
      presented as if the period ended on the last day of the month. Except for
      1992, all fiscal years presented were 52 weeks in duration. The summary
      historical consolidated financial information as set forth above includes
      those balances and activities related to the Company's Australian business
      until its disposal on January 1, 1996 and the Company's European, Mexican
      and Latin American businesses until their disposal on October 4, 1996,
      effective as of September 27, 1996. It also includes Merisel FAB from the
      date such business was acquired on January 31, 1994, through the end of
      March 28, 1997, the date of sale of Merisel FAB. (See Note 12 to the
      consolidated financial statements - "Subsequent Events"). See
      "Management's Discussion and Analysis of Financial Condition and Results
      of Operations."

(2)   During 1995 and 1996, the Company determined that the carrying value for
      certain of its capitalized costs relating to the installation of a new
      computer operating system and identifiable intangible assets relating to
      Merisel FAB would not be recovered from their use in future operations.
      Accordingly, these assets were written down to their fair values as of the
      impairment dates.

      Additionally, in 1995 and 1996, the Company recognized impairment losses
      on the assets of Merisel FAB and Merisel Pty Ltd. (a wholly owned
      Australian subsidiary) related to the expected sale of substantially all
      of the assets of such subsidiaries. (See Note 4 to the consolidated
      financial statements - "Impairment Losses").

(3)   During 1995, the Company recorded a restructuring charge associated with
      the resizing of the Company's operations. (See Note 2 to the consolidated
      financial statements - "Restructuring Charge").

(4)   In October 1996, the Company completed the sale of substantially all of
      its European, Mexican, and Latin American businesses to CHS Electronics,
      Inc. A loss of $33,455,000, which includes approximately $7,400,000 of
      direct costs related to the sale, was recorded on such sale. (See Note 5
      to the consolidated financial statements - "Dispositions").

(5)   Net income (loss) per share and weighted average number of shares have not
      been adjusted to reflect the Reverse Split.

(6)   EBITDA is the sum of income before income taxes and interest, depreciation
      and amortization expense. EBITDA should not be considered as an
      alternative to income from operations or to cash flows from operating
      activities (as determined in accordance with generally accepted accounting
      principles) and should not be construed as an indication of a company's
      operating performance or as a measure of liquidity. However, EBITDA is
      presented because it is a widely used financial indicator of a company's
      ability to service indebtedness and other factors.

                                      19
<PAGE>

 
       SUMMARY UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL DATA

     The following table sets forth the Summary Unaudited Pro Forma Condensed
Consolidated Financial Data for the fiscal year ended December 31, 1996 and the
three months ended March 31, 1997, after giving affect to (i) the issuance of
24.1 million shares of New Common Stock, after reflecting the effect of the
Reverse Split, to the Noteholders, (ii) the extension of the maturity dates of
the Revolving Credit Agreement and the 11.5 % Notes to January 31, 1999, (iii)
the payment of 3.5% modification fees and other fees associated with the
Extension to the holders of the Revolving Credit Agreement and 11.5% Notes, and
(iv) the interest rate increases on the Revolving Credit Agreement, 11.5% Notes,
and Subordinated Notes associated with the Extension, as if each of the
foregoing transactions had occurred on January 1, 1996 with respect to the
statement of operations data and as of March 31, 1997 with respect to the
balance sheet data.  The pro forma data should be read in conjunction with the
"Unaudited Pro Forma Condensed Consolidated Financial Statements," "Management's
Discussion and Analysis of Financial Condition and Results of Operations" and
the historical consolidated financial statements of the Company and related
notes thereto, included elsewhere herein.  The data set forth below is not
necessarily indicative of the results that actually would have been achieved had
such transactions been consummated as of the dates indicated or that may be
achieved in future periods.
<TABLE>
<CAPTION>
 
                                                   Pro Forma
                                          Year Ended      Three Months 
                                          December 31,   Ended March 31,
                                             1996            1997
                                          -----------    ---------------
                                     (In thousands, except per share amounts)
<S>                                        <C>           <C>
 INCOME STATEMENT DATA: (1)
 Net sales                                $ 5,522,824    $ 1,113,100
 Cost of sales                              5,233,570      1,048,124
                                          -----------    -----------
 Gross profit                                 289,254         64,976
 Selling, general & administrative
  expenses                                    295,021         51,520
 Impairment losses (2)                         42,033
                                          -----------    -----------
 Operating (loss) income                      (47,800)        13,456
 Loss on sale of European, Mexican, and        33,455
  Latin American operations (3)
 Interest expense                              27,786          5,794
 Other expense                                 20,150          3,530
                                          -----------    -----------
 (Loss) income before income taxes           (129,191)         4,132
 Provision for income taxes                     1,539            173
                                          -----------    -----------
 Net (loss) income                        $  (130,730)   $     3,959
                                          ===========    ===========

SHARE DATA:
 Net (loss) income per share (4)          $     (4.35)   $      0.13
 Weighted average number of shares (4)         30,063         30,079

OTHER DATA:
EBITDA (5)                                $   (82,616)   $    13,106

BALANCE SHEET DATA:
 Working capital                                         $   187,331
 Total assets                                                695,933
 Long-term and subordinated debt                             163,331
 Stockholders' equity                                        134,633
 
</TABLE>

(1)  The Company's fiscal year is the 52- or 53-week period ending on the
     Saturday nearest to December 31. For clarity of presentation throughout
     this document, the Company has described year-ends and quarter-ends
     presented as if the period ended on the last day of the month. The summary
     unaudited condensed consolidated financial data as set forth above includes
     those balances and activities related to the Company's European, Mexican
     and Latin American businesses until their disposal on October 4, 1996,
     effective as of September 27, 1996. It also includes Merisel FAB until its
     disposal on March 28, 1997. (See Note 12 to the accompanying consolidated
     financial statements -"Subsequent Events"). See "Management's Discussion
     and Analysis of Financial Condition and Results of Operations."

(2)  During 1995 and 1996, the Company determined that the carrying value for
     certain of its capitalized costs relating to the installation of a new
     computer operating system and identifiable intangible assets relating to
     Merisel FAB would not be recovered from their use in future operations.
     Accordingly, these assets were written down to their fair values as of the
     impairment dates.

     Additionally, in 1995 and 1996, the Company recognized impairment losses on
     the assets of Merisel FAB and Merisel Pty Ltd. (a wholly owned Australian
     subsidiary) related to the expected sale of substantially all of the assets
     of such subsidiaries. (See Note 4 to the consolidated financial statements
     - "Impairment Losses").

(3)  In October 1996, the Company completed the sale of substantially all of its
     European, Mexican, and Latin American businesses to CHS Electronics, Inc. A
     loss of $33,455,000, which includes approximately $7,400,000 of direct
     costs related to the sale, was recorded on such sale. (See Note 5 to the
     consolidated financial statements - "Dispositions").

(4)  Net income (loss) per share and weighted average number of shares have been
     adjusted to reflect the Reverse Split.

(5)  EBITDA is the sum of income before income taxes and interest, depreciation
     and amortization expense. EBITDA should not be considered as an alternative
     to income from operations or to cash flows from operating activities (as
     determined in accordance with generally accepted accounting principles) and
     should not be construed as an indication of a company's operating
     performance or as a measure of liquidity. However, EBITDA is presented
     because it is a widely used financial indicator of a company's ability to
     service indebtedness and other factors.

                         CASH DEBT SERVICE OBLIGATIONS

The following table sets forth certain historical financial information with
respect to the Company's continuing operations for Fiscal 1996 and certain
projected financial information with respect to the Company for Fiscal 1997
through Fiscal 2002 assuming that the Exchange Restructuring is completed.
<TABLE>
<CAPTION>

       Years Ending           Cash Debt              Total Principal            Total Debt               Total Debt
        December 31     Service Obligations (1)        Payments (2)         Interest Expense (3)      (at Year End) (4)
       ------------     -----------------------      ---------------        --------------------      -----------------
(In thousands)
Historical:
<S>                          <C>                       <C>                       <C>                     <C>
    1996...........           $113,585                  $83,129                   $29,901                 $294,763

Projected:
    1997 (5).......             36,100                   13,483                    22,617                  156,280
    1998...........             33,698                   13,610                    20,088                  142,670
    1999...........             22,346                    6,246                    16,100                  136,424
    2000...........             20,963                    5,511                    15,452                  130,913
    2001...........             18,531                    3,900                    14,631                  127,013

</TABLE>

(1) Cash debt service obligations in 1997 include all cash interest and
scheduled principal payments but exclude accrued but unpaid interest expense on
the 12.5% Notes through July 31, 1997 totaling $9.1 million.  Assuming the
Exchange is consummated, unpaid interest expense on the 12.5% Notes will not
need to be paid.

(2) Included in total principal payments are scheduled net repayments under the
Revolving Credit Agreement, the 11.5% Notes, the Subordinated Debt, and other
promissory notes.

(3) Total debt interest expense excludes interest expense of  $9.1 million for
1997 related to accrued but unpaid interest expense on the 12.5% Notes through
July 31, 1997.

(4) Total debt represents the principal amount of debt outstanding at year end,
assuming that the Exchange Restructuring is consummated on July 31, 1997.

(5) The following table sets forth certain financial information with respect to
1997 assuming the Company does not complete the Exchange Restructuring and thus
is required to make the scheduled $70 million amortization payments on the
Operating Company's Senior Debt, and the $125 million 12.5% Notes would remain
on the balance sheet as debt:
<TABLE>
<CAPTION>
 
      Cash Debt               Total Principal           Total Debt            Total Debt
 Service Obligations             Payments            Interest Expense        (at Year End)
- --------------------          ---------------        ----------------        -------------
 
     <S>                          <C>                     <C>                   <C>
     $116,085                     $83,483                 $32,602               $211,280
 
</TABLE>



 

                                      20
<PAGE>
 
                                                                          PART A

                            EXCHANGE RESTRUCTURING

                      PART A - THE EXCHANGE RESTRUCTURING

                               TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                        Page
                                                                        ----
<S>                                                                      <C>
RISK FACTORS.........................................................    A-3

BACKGROUND OF RESTRUCTURING..........................................    A-6
     The Limited Waiver Agreement....................................    A-7
     The Extension Under the Operating Companies' Loan Agreements....    A-8

PURPOSE OF THE RESTRUCTURING.........................................    A-9
     Restructuring Financial Considerations..........................   A-10

PRO FORMA CONSOLIDATED FINANCIAL INFORMATION.........................   A-12

PRO FORMA FINANCIAL STATEMENTS.......................................   A-13

SELECTED HISTORICAL CONSOLIDATED FINANCIAL INFORMATION...............   A-14

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS............................................   A-15
     Overview........................................................   A-15
     Results of Operations...........................................   A-15
     Comparison of the Three Months Ended March 31, 1997 and
         March 31, 1996..............................................   A-16
     Interest Expense; Other Expense; And Income Tax Provision.......   A-17
     Consolidated Income (Loss)......................................   A-17
     Comparison of the Three Months Ended March 31, 1996 and
         March 31, 1995..............................................   A-18
     Interest Expense; Other Expense; and Income Tax Provision.......   A-19
     Consolidated Income (Loss)......................................   A-20
     Comparison of the Fiscal Years Ended December 31, 1995 and
         December 31, 1994...........................................   A-20
     Interest Expense; Other Expense; and Income Tax Provision.......   A-20
     Consolidated Income (Loss)......................................   A-21
     Variability of Quarterly Results and Seasonality................   A-21
     Liquidity and Capital Resources.................................   A-21
     Inflation.......................................................   A-25
     Asset Management................................................   A-25

PROJECTED FINANCIAL INFORMATION......................................   A-27

BUSINESS AND PROPERTIES OF THE COMPANY...............................   A-28
     Business Overview...............................................   A-28
     Significant Events of 1996 and 1997.............................   A-29
     The Industry....................................................   A-30
     Business Strategy...............................................   A-31
     Products and Manufacturer Services..............................   A-31
     Customers and Consumer Services.................................   A-33
     Sales and Marketing.............................................   A-34
     Configuration...................................................   A-35
     Operations, Distributions and Investments in Systems............   A-36
     Disposed Operations.............................................   A-36
     Competition.....................................................   A-36
     Variability of Quarterly Results and Seasonality................   A-37
     Employees.......................................................   A-37
     Environmental Compliance........................................   A-37
     Properties......................................................   A-37
     Legal Proceedings...............................................   A-38

TENDERING AND VOTING PROCEDURES......................................   A-39
     The Restructuring...............................................   A-39
     General.........................................................   A-39
     Interest on 12.5% Notes.........................................   A-40
     Expiration Date; Extensions; Amendments.........................   A-40
     How to Tender in the Exchange Offer.............................   A-41
     Tenders - Additional Information................................   A-41
     Withdrawal of Tenders and Revocation of Votes...................   A-43
     Conditions......................................................   A-43
     Voting on the Prepackaged Plan..................................   A-45
</TABLE>

                                      A-1
<PAGE>
 
<TABLE>
<S>                                                                     <C>
DESCRIPTION OF 12.5% Notes...........................................   A-48

DESCRIPTION OF INDEBTEDNESS OF THE COMPANY...........................   A-69
     General.........................................................   A-69
     Revolving Credit Agreement......................................   A-69
     11.5% Notes.....................................................   A-70
     Subordinated Notes..............................................   A-71
     Canada Receivables Securitization...............................   A-72
     U.S. Receivables Securitization.................................   A-72
     Promissory Notes................................................   A-73

MARKET PRICES OF OLD COMMON STOCK; DIVIDEND HISTORY..................   A-74

MARKET PRICES OF 12.5% Notes.........................................   A-75

CERTAIN FEDERAL INCOME TAX CONSIDERATIONS............................   A-75
     Federal Income Tax Consequences to Noteholders..................   A-75
     Federal Income Tax Consequences to the Company..................   A-76

MANAGEMENT...........................................................   A-75
     Management Compensation.........................................   A-75
     Ownership of Common Stock.......................................   A-75

ADVISORS AND REPRESENTATIVES.........................................   A-77
     Financial Advisor...............................................   A-77
     Financial Advisor to Noteholders................................   A-77
     Information Agent...............................................   A-78
     Depositary......................................................   A-78
     Estimated Fees and Expenses.....................................   A-78

LEGAL MATTERS........................................................   A-79

EXPERTS..............................................................   A-79
</TABLE>

                                      A-2
<PAGE>
 
                                 RISK FACTORS


     Investment in the New Common Stock involves a high degree of risk.  Prior
to deciding whether to (a) participate in the Exchange Offer and/or (b) vote to
accept the Prepackaged Plan, each Noteholder should carefully consider all of
the information contained in this Prospectus, especially the factors described
in the following paragraphs.

     High Leverage After Exchange Restructuring

     At March 31, 1997, the Company had $288.3 million in total debt plus $259.8
million of asset securitization and a stockholders' equity of $15.8 million.  On
a pro forma basis at March 31, 1997, the Company would have approximately $163.3
million of total debt plus the same assets securitized following completion of
the Exchange Restructuring and stockholders' equity of $134.6.  See "PURPOSE OF
THE  RESTRUCTURING."  While the stockholders' equity would be substantially
increased as a result of the Exchange Restructuring, the continued high level of
the Company's debt following completion of the Exchange Restructuring will pose
substantial risks to holders of the Company's New Common Stock, including, but
not limited to, risks which may adversely affect or impair the following:  (i)
the ability of the Company to pay when due principal of and cash interest on its
debt securities; (ii) the ability of the Company to obtain additional financing
in the future, as needed; (iii) the ability of the Company to withstand
competitive pressures or a continuation or worsening of current unfavorable
economic conditions, to expand its product lines or markets or to take advantage
of significant new business opportunities that may arise; and (iv) the
marketability, price and future value of the Company's securities, which could
result in the loss of a securityholder's entire investment in the Company.  See
"--Market Factors and Seasonality May Adversely Affect Cash Flow."

     Market Factors And Seasonality May Adversely Affect Cash Flow

     Historically, the Company has experienced variability in its net sales and
operating margins on a quarterly basis and expects these patterns to continue in
the future.  Management believes that the factors influencing quarterly
variability include:  (i) the overall growth in the computer industry; (ii)
shifts in short-term demand for the Company's products resulting, in part, from
the introduction of new products or updates of existing products; (iii)
virtually all sales in a given quarter result from orders booked in that
quarter; (iv) changes in short and long term demand for computer products, and
national, regional and local economic conditions; and (v) unfavorable trends or
developments concerning factors such as inflation, increased costs of
components, labor and employees, regional weather or other conditions which
could adversely effect the availability and cost of the Company's inventory.
The factors noted above could result in a failure to achieve the Company's
business plan, which calls for movement toward current market growth levels,
thereby effecting the resulting profitability of the Company and its cash
resources.

     Additionally, in the U.S. and Canada, the Company's net sales in the fourth
quarter have been historically higher than in its other three quarters.
Management believes that the pattern of higher fourth quarter sales is partially
explained by customer buying patterns relating to calendar year-end business and
holiday purchases.  As a result of this pattern, Merisel's working capital
requirements in the fourth quarter have typically been greater than other
quarters.  Net sales in the Canadian operations are also historically strong in
the first quarter of the fiscal year.  This is

                                      A-3
<PAGE>
 
primarily due to buying patterns of Canadian government agencies.  The financial
results projected herein assume that seasonality will not have a material
adverse affect on the Company's financial projections.  While the Company
believes the consummation of the Exchange Restructuring will enable it to meet
its scheduled interest and principal payments in the foreseeable period
thereafter, there can be no assurance that the Company will be able to make such
payments.  See "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS" and "BACKGROUND OF THE RESTRUCTURING," each in the
Disclosure Statement included as Part B to the Exchange Restructuring
Prospectus, attached hereto as Annex IV, and "FINANCIAL PROJECTIONS," "PURPOSE
OF THE RESTRUCTURING" and "UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL
INFORMATION."

     Restrictions Under Operating Companies' Loan Agreements

     The Operating Companies' Loan Agreements contain certain restrictions on
the Company's operations and contain requirements that the Company achieve and
maintain certain financial ratios.  Such restrictions include, among other
things, limitations on the ability of the Company and its subsidiaries to incur
additional indebtedness, to create, incur or permit the existence of certain
liens, to make certain investments, to make capital expenditures above certain
levels, to make certain sales of assets, to make certain payments with respect
to its outstanding stock, to effect certain fundamental changes and to enter
into certain types of transactions.  There can be no assurance that the Company
will be able to achieve and maintain compliance with the prescribed financial
ratio tests or other requirements of the Operating Companies' Loan Agreements.
Failure to achieve or maintain compliance with such financial ratio tests or
other requirements under the Operating Companies' Loan Agreements would result
in a default and could lead to the acceleration of the Company's obligations
under the Operating Companies' Loan Agreements as well as the acceleration of
other indebtedness of the Company which, by the terms of the instruments
creating, evidencing or governing such indebted ness, would be triggered upon an
acceleration under the Operating Companies' Loan Agreements.  The acceleration
of any such indebtedness would result in its becoming immediately due and
payable and could result in the Company becoming subject to a proceeding under
the Federal bankruptcy laws.  See "DESCRIPTION OF INDEBTEDNESS OF THE COMPANY"
in the Disclosure Statement, included as Part B to the Exchange Restructuring
Prospectus, attached hereto as Annex IV.

     Limitation on Use of Net Operating Losses

     As a result of the receipt by Noteholders of New Common Stock in exchange
for the 12.5% Notes pursuant to the Restructuring, the Company will undergo an
"ownership change" for Federal income tax purposes.  Accordingly, the Company
will be limited in its ability to use its net operating loss carryovers and
certain tax credit carryforwards to offset future taxable income.  See "CERTAIN
FEDERAL INCOME TAX CONSIDERATIONS."  Under the Exchange Restructuring, the
limitation imposed upon the Company's use of its net operating loss carryovers
would be more restrictive than under the Prepackaged Restructuring.

     Market Value of the Securities May Fluctuate

     The market value of the securities to be issued in the Exchange
Restructuring will depend on the future performance of the Company and on
factors generally affecting the securities markets (including, for example,
interest rates), which factors are influenced by conditions beyond the Company's
control.

                                      A-4
<PAGE>
 
     Capital Expenditures

     During 1996, the Company made capital expenditures totaling approximately
$9,652,000 for the upgrading of the Company's computer systems, expenditures for
a new warehouse management system, and the upgrading of existing facilities and
leasehold improvements.  The Company believes that the capital expenditure
levels assumed in the preparation of the projected financial data contained
herein will be adequate to maintain the Company's long-term competitive
position, but there can be no assurance thereof.  In the event that such capital
expenditure levels are not adequate, the Company's competitive position in its
industry and consequently the Company's results of operations could be adversely
affected.  See "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS" in Part A to the Exchange Restructuring Prospectus,
attached hereto as Annex IV and "FINANCIAL PROJECTIONS."

     Dividend Restrictions

     The Company does not intend to, nor does it expect it to be able to, pay
any cash dividends on the New Common Stock in the foreseeable future, and the
Operating Companies' Loan Agreements currently restrict the payment of cash
dividends on the Old Common Stock by the Company and would similarly restrict
the payment of dividends on the New Common Stock.  For a description of the
limitations contained in the Operating Companies' Loan Agreements, see
"DESCRIPTION OF INDEBTEDNESS OF THE COMPANY" in Part B to the Exchange
Restructuring Prospectus, attached hereto as Annex IV.

     Dilution

     Upon completion of the Exchange Offer or the Prepackaged Plan, as
applicable, the Company will issue approximately 24,062,796 shares of New Common
Stock and will reserve approximately 5,263,736 shares of New Common Stock for
issuance upon exercise of the Warrants.  The issuance of such shares upon
exercise of the Warrants will result in dilution of the equity interests of the
holders of New Common Stock (as a percentage of outstanding shares of New Common
Stock) which could adversely affect the market price and the value of the New
Common Stock.  Immediately following the consummation of the Exchange
Restructuring or the Prepackaged Plan, as applicable, the 24,062,796 shares
issued directly to exchanging Noteholders will represent approximately 80
percent of the total outstanding shares of New Common Stock excluding shares
obtainable upon exercise of Warrants.  Based on the number of shares of Old
Common Stock outstanding as of the Record Date (after giving effect to the
Reverse Split and the Exchange Restructuring), if all such Warrants are
exercised, such percentage would drop to 68.1%.  See "PURPOSES AND EFFECTS OF
THE EXCHANGE RESTRUCTURING."

     Need for Sustained Trade Support

     The Holding Company and its subsidiaries' ability to achieve sales growth
and profitability includes significant reliance on continued support from its
vendors.  If the Company's major vendors reduce their credit lines or product
availability to the Company, it could have a material adverse effect on the
Company's sales, cash position and liquidity.

                                      A-5
<PAGE>
 
     New or Intensified Competition

     The Company operates in an industry that is made up of several high growth
oriented competitors.  As such the Company is subject to the possibility of new
or intensified competition in the regions in which the Company operates as a
result of efforts by direct competitors to grow, consolidate with other
competitors, or gain market share in those regions.  Such activities may affect
the Company's sales volume, pricing and/or margins.

     For a discussion of certain additional risk factors that should be
considered in connection with voting on the Prepackaged Plan, see "RISK FACTORS"
in the Disclosure Statement.

BACKGROUND OF RESTRUCTURING

     Due to substantial losses for the fourth quarter and fiscal year ended
December 31, 1995, the Company was required in April 1996 to negotiate with the
lenders under its various financing agreements to amend such agreements and to
waive certain defaults, which amendments and waivers were obtained.

     In connection with such negotiations, the Company developed and implemented
a business plan for the remainder of fiscal 1996 (the "1996 Business Plan") that
focused on maximizing cash flow by controlling costs, curtailing non-essential
capital expenditures, limiting investments and concentrating on its more
profitable areas of operations and product lines and slowing growth in its less
profitable areas of operations.  The 1996 Business Plan assumed that the Company
would not return to profitability until the fourth quarter of 1996.  At the same
time, the Company recognized that, in order to meet its obligations in 1997, it
needed to engage in some combination of asset sales, refinancing of its
borrowings and obtaining new sources of financing.

     Concurrently with the implementation of the 1996 Business Plan, the Company
actively explored all of its strategic options, including the sale of the
Company, with the assistance of Merrill Lynch & Co.  This ultimately led to the
Company's sale of its European, Mexican and Latin American operations in
September of 1996 after attempts to sell the entire Company proved unsuccessful.
In connection with this sale Merisel Americas and certain of its lenders agreed
in October 1996 to amend (1) the Amended and Restated Revolving Credit
Agreement, dated as of December 23, 1993, as amended, among Merisel Americas and
Merisel Europe as borrowers, the Company as guarantor, and the lenders party
thereto (the "Revolving Credit Agreement"), and (2) the Amended and Restated
Senior Note Purchase Agreement, dated as of December 23, 1993, as amended, by
and among each of the purchasers named therein, Merisel Americas as issuer, and
the Company (the "Senior Note Purchase Agreement, and, together with the
Revolving Credit Agreement, the "Operating Companies' Senior Debt") relating to
the 11.5% Notes to extend the final maturities of such indebtedness until
January 31, 1998.  In connection with such amendments, the Company was required
to obtain, and did obtain an amendment of the Amended and Restated Subor dinated
Note Purchase Agreement, dated as of December 23, 1993, as amended, by and among
each of the purchasers named therein and Merisel Americas (the "Subordinated
Note Purchase Agreement" and, together with the Operating Companies' Senior
Debt, the "Operating Companies' Loan Agreements) relating to the Subordinated
Notes.

     These Operating Companies' Loan Agreements permitted the Company to make
interest payments on the 12.5% Notes with the provision that if the interest
payments due on June 30, 1997

                                      A-6
<PAGE>
 
and December 31, 1997 were paid, an additional $40,000,000 and $30,000,000 of
the indebtedness under the Operating Companies' Loan Agreements would be
required to be amortized in each of these periods, respectively.  The Company
did not believe that it could satisfy these obligations without a restructuring
of the 12.5% Notes and the Operating Companies' Loan Agreements.

     In January 1997, along with its emphasis on rebuilding profitable sales
growth, the Company retained Donaldson, Lufkin and Jenrette Securities
Corporation ("DLJ") as financial advisor to assist it in restructuring its debt
to acceptable levels and to create a permanent capital structure to support the
Company's future growth.  See "ADVISORS AND REPRESENTATIVES."

     Shortly thereafter, the Company commenced negotiations with an ad hoc
committee of holders of 12.5% Notes (the "Ad Hoc Noteholders Committee").
Effective April 14, 1997, the Company and holders of more than 75% of the
outstanding principal amount of its 12.5% Note entered into the Limited Waiver
Agreement, as described below.  The Ad Hoc Noteholders Committee was assisted in
analyzing and negotiating the Restructuring with the Company by Chanin and
Company LLC ("Chanin").  The Ad Hoc Noteholders Committee did not seek or obtain
any opinion from Chanin as to the fairness of the restructuring or otherwise in
connection with their engagement.  See "ADVISORS AND REPRESENTATIVES."

     THE LIMITED WAIVER AGREEMENT

     Effective April 14, 1997, the Company entered into an agreement (the
"Limited Waiver Agreement") with holders of more than 75% of the outstanding
principal amount of its 12.5% Notes (the "Consenting Noteholders").  Pursuant to
the terms of the Limited Waiver Agreement, upon the fulfillment of certain
conditions, the Consenting Noteholders would exchange their 12.5% Notes for New
Common Stock in accordance with the terms of the Restructuring.  The Limited
Waiver Agreement provides that, immediately after the consummation of the
Exchange Restructuring, the Company would issue to the holders of Old Common
Stock Warrants to purchase shares of New Common Stock.

     The Noteholders' obligations under the Limited Waiver Agreement are subject
to certain conditions including (i) stockholder approval of the Charter
Amendment, and (ii) consents to amendments of the Operating Companies' Senior
Debt by 100% of the lenders under such agreements to extend the maturity of the
outstanding indebtedness under such agreements to January 31, 1999 (see "--The
Extension Under the Operating Companies' Loan Agreements," below), or a
refinancing of such indebtedness prior to October 31, 1997.

     If less than 100% of the holders of the 12.5% Notes tender in the Exchange
Offer, the Holding Company has agreed to file the Prepackaged Plan under Chapter
11 of the U.S. Bankruptcy Code and the Consenting Noteholders have agreed to
vote in favor of the Prepackaged Plan.

     While the Restructuring is being implemented, the Consenting Noteholders
have agreed to waive any default arising from the nonpayment of interest due in
1997 on the 12.5% Notes.  Interest will continue to be due and payable on the
outstanding 12.5% Notes that have not consented to the waiver at the time such
payments are due; however, such holders will not be able to accelerate the
payment of the principal of the 12.5% Notes under the terms of the Indenture
governing the 12.5% Notes.

                                      A-7
<PAGE>
 
     The Limited Waiver Agreement also requires that, on the Exchange Date, the
Board shall be composed of members acceptable to the Ad Hoc Noteholder Committee
and the Company.  Upon the consummation of any Extraordinary Transaction (as
defined in the Warrant Agreements), including a merger or sale of substantially
all of the assets of the Company, agreed to by the Company prior to January 1,
1998 the Warrants must remain outstanding and be exercisable in exchange for
common stock of the Company or common stock of the acquiring company unless such
Extraordinary Transaction is approved by at least 85% of the outstanding New
Common Stock then outstanding.

     The Limited Waiver Agreement shall terminate and the obligations to pay
interest shall be reinstated if (a) on the earliest to occur of (i) the day
before the first date on which the Exchange Offer could be closed, (ii) the day
before the last date on which ballots in respect of the Prepackaged Plan may be
submitted, and (iii) October 31, 1997, (1) the Company and the other parties to
the Operating Companies Loan Agreements shall have failed to enter into the
Extension (as described below) or (2) the Company shall have failed to
consummate a refinancing of all of the indebtedness outstanding under the
Operating Companies' Loan Agreements on terms satisfactory to the Consenting
Noteholders; (b) the Exchange Restructuring is not closed by August 31, 1997,
unless Chapter 11 proceedings relating to the Prepackaged Plan have commenced;
(c) in the event Chapter 11 proceed ings are commenced, the Prepackaged Plan is
not substantially consummated by October 31, 1997; (d) the Company has changed
the terms of the Exchange Restructuring or Prepackaged Plan so as to be
inconsistent with the terms contemplated by the Limited Waiver Agreement; (e)
there occurs an "Event of Default" under any of the Operating Companies' Loan
Agreements after the date specified in the Limited Waiver Agreement; (f) the
Company's Certificate of Incorporation shall not have been amended so as to
authorize enough shares of common stock to effectuate the Exchange
Restructuring; or (g) there shall have occurred any material adverse change in
the Company's business, assets, operations or condition.

     THE EXTENSION UNDER THE OPERATING COMPANIES' LOAN AGREEMENTS

     As of April 14, 1997, the Company has entered into an agreement in
principle (the "Exten sion") with the holders of 100% of the outstanding
principal amount of the Operating Companies' Loan Agreement, pursuant to which
all of such holders have agreed, subject to execution of definitive
documentation and certain other conditions, to extend the maturities under their
respective Operating Companies Loan Agreements to January 31, 1999.  In
consideration of the Extension, the Company has agreed to pay certain fees and
additional interest, as described below.

     While the Restructuring is being implemented, all of the holders of the
Operating Companies' Loan Agreements have agreed to waive any default or cross-
default resulting from the non-payment of interest in respect of the 12.5%
Notes, the commencement of either the Exchange Restructuring or the Prepackaged
Plan, or certain other events that might otherwise cause the Company to default
under the relevant agreements.  In addition, all of the holders of indebtedness
under the Operating Companies Loan Agreements have agreed to execute amendments
to the relevant agreements to reflect the extension of their indebtedness
provided that (i) the amendments with respect to the Revolving Credit Agreement
and the Senior Note Purchase Agreement shall not become effective until they
have been signed by the holders of all such instruments, and (ii) none of the
amendments shall become effective unless the Exchange is closed on or prior to
August 31, 1997 or the Prepackaged  Plan or a similar plan has been
substantially consummated on or prior to October 31, 1997.

                                      A-8
<PAGE>
 
     In consideration for the waivers, the Company has agreed to pay certain
fees and additional interest, as described below.  The fees payable under the
Extension include a fee equal to 1.5% of the outstanding principal amount owed
to each holders of indebtedness under the Operating Companies' Loan Agreement.
In addition, the Company will owe to the holders of Operating Companies' Senior
Debt a 2% fee upon the closing of the Restructuring, as well as fees of (i) .25%
on January 31, 1998, (ii) 0.5% on April 30, 1998 and (iii) .75% on July 31,
1998.  The interest rate on the Operating Companies' Senior Debt will increase
0.5% each quarter commencing January 31, 1998 on the debt that remains
outstanding at that time.  The interest rate on the Subordinated Notes will also
increase by 0.5% each quarter commencing January 31, 1998 and continuing for
three quarters thereafter.  The Company would have the right to prepay such debt
at anytime without penalty.

     The Extension shall terminate if (a) the Exchange Restructuring is not
closed by August 31, 1997, unless Chapter 11 proceedings pursuant to the
Prepackaged Plan have been commenced, (b) in the event Chapter 11 proceedings
are commenced, the Prepackaged Plan is not substantially consum mated by October
31, 1997; (c) the Company has changed the terms of the Exchange Offer or
Prepackaged Plan so as to be inconsistent with the terms contemplated by the
Extension; (d) there occurs an "Event of Default" under any of the Operating
Companies' Loan Agreements or certain other agreements; (e) the Company's
Certificate of Incorporation shall not have been amended so as to authorize
enough shares of common stock to effectuate the Exchange Restructuring; (f)
there shall have occurred any material adverse change in the Company's business,
assets, operations or condition; or (g) the Company, Merisel Americas and
Merisel Europe materially breach any obligations under the Extension.

PURPOSE OF THE RESTRUCTURING

     The purpose of the Restructuring is to enhance the long-term viability and
to contribute to the success of the Company by adjusting the Company's
capitalization, including reduction of debt levels, extension of principal
repayments and relaxation of operating covenants, to reflect current and
expected operating performance levels.  Specifically, the Restructuring is
designed to reduce the Company's outstanding debt obligations by $125 million,
to levels which the Company believes can be supported by its projected cash
flow, to replace a significant portion of the Company's indebtedness with New
Common Stock and to amend the covenants and final maturity on its Operating
Companies' indebtedness.  Interest charges will be substantially reduced and
stockholders' equity will be substantially increased as a result of the
Restructuring.

     In addition, implementation of the Restructuring will enable the Company to
avoid certain significant amortization payments in June 1997 under the Operating
Companies' senior debt obligations if the Company pays interest on the 12.5%
Notes next due in June 1997.  During the period that the Restructuring is being
implemented, such interest payments have been waived by in excess of 75% of the
holders of 12.5% Notes and the holders of the Operating Companies' indebtedness
have waived any cross-default arising from the non-payment of such interest.
Failure to consummate the Restructuring could result in such amortization
payments becoming due as well as interest payment obligations on the 12.5% Notes
being reinstated.  Absent the Restructuring, the Company does not believe it
will be able to satisfy such obligations without a refinancing of the Company's
indebtedness under the Operating Companies' Loan Agreements or obtaining
additional waivers or amendments to such agreements, and there can be no
assurance that the Company will be able to obtain such refinancing, waivers or
amendments.

                                      A-9
<PAGE>
 
     If the Company determines that it is, or will be unable to complete the
Restructuring, the Company will consider all financial alternatives available to
it at such time, which may include the sale of all or part of the Company's
business, the implementation of an alternative restructuring arrangement outside
of bankruptcy, (including refinancing the indebtedness under the Operating
Companies' Loan Agreements or seeking waivers thereunder) or the commencement of
a Chapter 11 case with or without a preapproved plan of reorganization.  There
can be no assurance, however, that any alternative restructuring would result in
a reorganization of the Company rather than a liquidation, or that any such
reorganization would be on terms as favorable to the Noteholders and
Stockholders as the terms of the Prepackaged Restructuring.  If a liquidation or
a protracted and non-orderly reorganization were to occur, there is a risk that
the ability of the Noteholders and Stockholders to recover their investments
would be even more impaired than under the Prepackaged Restructuring and would
be substantially delayed.  A non-consensual restructuring would likely have a
material adverse impact on the Company and its employees, suppliers and
customers.

RESTRUCTURING FINANCIAL CONSIDERATIONS

     In connection with the development of its Restructuring proposal, the
Board, with the assistance of DLJ, conducted a review of certain financial
information with respect to the Company and the proposed transactions
contemplated by the Restructuring.  DLJ did not perform an independent
investigation of the accuracy or completeness of the financial projections
included in the financial information reviewed by it.  The Board also reviewed a
liquidation analysis prepared by the Company's management.  Based upon the
foregoing, the Board determined that, in its judgment, the terms of the
Restructuring are in the best interests of the Company and its shareholders.
The following paragraphs summarizes the factors the Board considered.

     Background of the Restructuring Financial Analysis.  The Board reviewed the
various factors influencing the computer products distribution industry which
historically had affected the Company's operations.  See "MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS."  The
Board also was aware of the significant amortization payments that would
otherwise be required upon the payment of interest on the 12.5% Notes in June,
1997 absent a Restructuring, and that the Company's projected cash flow would be
insufficient to satisfy such debt service requirements during 1997.

     Restructuring Valuation.  The Board evaluated the Restructuring in the
context of the implied value of the Common Stock proposed to be exchanged for
12.5% Notes based on recent trading prices of the 12.5% Notes and the amount
owed on the 12.5% Notes.  The 12.5% Notes were trading at 93.5% of principal
amount on May 13, 1997 in the over-the-counter market which values the 12.5%
Notes at $116.9 million in the aggregate.  Based on their receiving 80% of the
restructured equity of the Company, this value would imply an equity valuation
for 100% of the equity at $146.1 million.  Assuming the Restructuring closed on
June 30, 1997, the accrued claim of principal and interest on the 12.5% Notes
would be $132.8 million.  Based on the 12.5% Notes receiving 80% of the
restructured equity of the Company, this would imply an equity valuation of
$166.0 million if the 12.5% Notes were to receive a full recovery.  In preparing
and reviewing such analysis, the Company, reviewed financial and operating
performance of the Company and its principal competitors, including growth
rates, working capital utilization, margins, profitability, and capitalization.
In addition, the Company reviewed implied valuation multiples of the Company and
the market multiples of its principal competitors based upon trailing and
projected financial performance, and reviewed valuation multiples of companies
in other distribution industries by

                                     A-10
<PAGE>
 
comparing how their valuation was impacted by, among other things, size,
margins, leverage and growth rates.  The Company also reviewed recoveries of
various classes of creditors in other restructurings.

     Liquidation Analysis.  The Company based on its own projections and the
competitor market data prepared by its financial advisor, also prepared a
liquidation analysis, which is included in the Disclosure Statement.  See
"LIQUIDATION ANALYSIS" in the Disclosure Statement.  This liquidation assumes
that the Company's operating subsidiaries are sold as a going concern.  A forced
asset liquidation of these entities could result in substantially lower
recoveries.  The liquidation analysis compares the consideration estimated to be
available for distribution in the event of a liqui dation proceeding of the
Company under Chapter 7 of the Bankruptcy Code to the economic terms of the
Restructuring.  The liquidation analysis estimates the gross value available for
distribution in such a liquidation at $63.1 million, less administrative
expenses including trustee and professional fees of $7.4 million.  Accordingly,
under such analysis the net proceeds available to Noteholders and Stockholders
would be $55.7 million.  Based on the Noteholders claim of $125 million plus
accrued and unpaid interest to the date of liquidation, the liquidation would
net such Noteholders less than 42% recovery on their claims and leave existing
holders of Old Common Stock with no consideration, assuming a strict priority
distribution.

     The liquidation analysis makes numerous assumptions with respect to
industry performance, business and economic conditions, and other matters, many
of which are beyond the Company's control.  Moreover, the methods and
assumptions used in preparing the liquidation analysis involve significant
elements of subjective judgment on the part of the Company and may or may not
prove to be correct.  Estimates contained in the liquidation analysis are not
necessarily indicative of future results or actual values, which may be
significantly more or less favorable than such estimates.  For a discussion of
the assumptions used in preparing the liquidation analysis, see "LIQUIDATION
ANALYSIS -- Notes to Liquidation Analysis" in the Disclosure Statement.

                                     A-11
<PAGE>

        UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

  The following Unaudited Pro Forma Condensed Consolidated Balance Sheet as of
March 31, 1997 and the Unaudited Pro Forma Condensed Consolidated Statements of
Operations for the fiscal year ended December 31, 1996 and the three-month
period ended March 31, 1997 are based upon the historical financial position and
results of operations as of and for the periods then ended.  The pro forma
adjustments to the historical results of operations (based on the assumptions
set forth below) give affect to the Exchange Restructuring transactions,
including (i) the issuance of 24.1 million shares, after giving affect to the
Reverse Split, of New Common Stock to Noteholders, (ii) the extension of the
maturity dates of the Revolving Credit Agreement and the 11.5 % Notes to January
31, 1999, (iii) the payment of 3.5% modification fees and other fees associated
with the Extension to the holders of the Revolving Credit Agreement and 11.5%
Notes, and (iv) the interest rate increases on the Revolving Credit Agreement,
11.5% Notes and Subordinated Notes associated with the Extension, as if each had
occurred on January 1, 1996.  The following Unaudited Pro Forma Condensed
Consolidated Balance Sheet as of March 31, 1997 includes pro forma adjustments
as if the Exchange Restructuring had been completed on that date.

  The pro forma adjustments are based on available information and upon certain
assumptions that the Company believes are reasonable under the circumstances.
The unaudited pro forma condensed consolidated financial statements and
accompanying notes should be read in conjunction with the historical
consolidated financial statements of the Company, including the notes thereto,
and the other information pertaining to the Company appearing elsewhere in this
Prospectus or incorporated herein.

  THESE UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS ARE
PROVIDED FOR INFORMATIONAL PURPOSES ONLY AND SHOULD NOT BE CONSTRUED TO BE
INDICATIVE OF THE FINANCIAL CONDITIONS OR RESULTS OF OPERATIONS OF THE COMPANY
HAD THE TRANSACTIONS DESCRIBED THEREIN BEEN CONSUMMATED ON THE RESPECTIVE DATES
INDICATED AND ARE NOT INTENDED TO BE PREDICTIVE OF THE FINANCIAL CONDITION OR
RESULTS OF OPERATIONS OF THE COMPANY AT ANY FUTURE DATE OR FOR ANY FUTURE
PERIOD.
 
 
                                      MERISEL, INC.
                 UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
<TABLE>
<CAPTION>
                                                                  Historical       Pro Forma             Pro Forma   
                                                                March 31, 1997    Adjustments         March 31, 1997 
                                                                --------------    -----------         --------------  
(In thousands)
<S>                                                             <C>              <C>                   <C>
                             ASSETS
CURRENT ASSETS:
       Cash and cash equivalents                                 $  47,930       $(10,775)(1)          $  37,155
       Accounts receivable (net of allowances of $23,206)          189,376                               189,376
       Inventories                                                 358,208                               358,208
       Prepaid expenses and other current assets                    17,371            688 (2)             18,059
       Income taxes receivable                                       1,404                                 1,404
       Deferred income tax benefit                                     482                                   482
                                                            ----------------------------------------------------
            Total current assets                                   614,771        (10,087)               604,684
PROPERTY AND EQUIPMENT, NET                                         58,763                                58,763
COST IN EXCESS OF NET ASSETS ACQUIRED, NET                          26,108                                26,108
OTHER ASSETS                                                         6,378                                 6,378
                                                            ----------------------------------------------------
       TOTAL ASSETS                                              $ 706,020       $(10,087)             $ 695,933
                                                            ====================================================
                                                                                          
       LIABILITIES AND STOCKHOLDERS' EQUITY                                               
                                                                                          
CURRENT LIABILITIES:                                                                      
       Accounts payable                                          $ 367,634                             $ 367,634
       Accrued liabilities                                          34,241       $ (3,906)(3)             30,335
       Long-term debt - current                                     14,984                                14,984
       Subordinated Debt - Current                                   4,400                                 4,400
                                                            ----------------------------------------------------
            Total Current Liabilities                              421,259         (3,906)               417,353
                                                                                             
LONG TERM DEBT                                                     260,147       (125,000)(4)            135,147
SUBORDINATED DEBT                                                    8,800                                 8,800
                                                                                             
COMMITMENTS AND CONTINGENCIES                                                                
                                                                                             
STOCKHOLDERS' EQUITY:                                                                        
       Preferred stock                                                                       
       Common stock                                                    301          1,203 (5)              1,504
       Additional paid-in capital                                  142,300        123,016 (6)            265,316
       Retained earnings (accumulated deficit)                    (120,034)        (5,400)(7)           (125,434)
       Cumulative translation adjustment                            (6,753)                               (6,753)
                                                            ----------------------------------------------------
            Total stockholders' equity                              15,814        118,819                134,633
                                                            ----------------------------------------------------
       TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                $ 706,020       $(10,087)             $ 695,933
                                                            ==================================================== 
 
</TABLE>

      See notes to the Unaudited Pro Forma Condensed Consolidated Balance Sheet.
 
                                 MERISEL, INC.
                  UNAUDITED PRO FORMA CONDENSED CONSOLIDATED
                            STATEMENT OF OPERATIONS
                     FOR THE YEAR ENDED DECEMBER 31, 1996
<TABLE>
<CAPTION>
                                                             Historical Year                                         Pro Forma Year 
                                                             Ended December                    Pro Forma             Ended December 
                                                                31, 1996                      Adjustments               31, 1996 
- -----------------------------------------------------------------------------------------------------------------------------------
(In thousands, except per share data)
<S>                                                               <C>                        <C>                         <C>
 
Net sales                                                         $5,522,824                                             $5,522,824
Cost of sales                                                      5,233,570                                              5,233,570
                                                                  ---------------------------------------                ----------
Gross profit                                                         289,254                                                289,254
Selling, general, and administrative expenses                        295,021                                                295,021
Impairment losses                                                     42,033                                                 42,033
                                                                  ---------------------------------------                ----------
Operating loss                                                       (47,800)                                               (47,800)
Loss on sale of European, Mexican, and Latin American                                                                
 operations                                                           33,455                                                 33,455
Interest expense                                                      37,431                      $(9,645) (8)               27,786
Other expense                                                         20,150                                                 20,150
                                                                  ---------------------------------------                ----------
Loss before income taxes                                            (138,836)                       9,645                  (129,191)
Provision for income taxes (9)                                         1,539                                                  1,539
                                                                  ---------------------------------------                ----------
Net loss                                                          $ (140,375)                    $  9,645                $ (130,730)
                                                                  =======================================                ==========
Net loss per share (10)                                           $   (23.40)                                            $   (4.35)
                                                                  ==========                                             ==========
Weighted average number of  shares outstanding (10)                    6,000                       24,063                   30,063
                         
</TABLE> 
 
 
 
                  UNAUDITED PRO FORMA CONDENSED CONSOLIDATED
                            STATEMENT OF OPERATIONS
                   FOR THE THREE MONTHS ENDED MARCH 31, 1997
<TABLE>
<CAPTION>

                                              Historical Three                                                  Pro Forma Three
                                                Months Ended                   Pro Forma                          Months Ended
                                               March 31, 1997                 Adjustments                        March 31, 1997
- -----------------------------------------------------------------------------------------------------------------------------------
(In thousands, except per share data)

<S>                                                 <C>                        <C>                               <C>
Net sales                                           $1,113,100                          -                        $1,113,100
Cost of sales                                        1,048,124                          -                         1,048,124
                                                    -------------------------------------                        ----------
Gross profit                                            64,976                          -                            64,976
Selling, general, and administrative expenses           51,520                          -                            51,520
                                                    -------------------------------------                        ----------
Operating income                                        13,456                          -                            13,456
Interest expense                                         8,623                    $(2,829) (8)                        5,794
Other expense                                            3,530                          -                             3,530
                                                    -------------------------------------                        ----------
Income before income taxes                               1,303                      2,829                             4,132
Provision for income taxes (9)                             173                          -                               173
                                                    -------------------------------------                        ----------
Net income                                          $    1,130                    $ 2,829                        $    3,959
                                                    =====================================                        ==========
Net income per share (10)                           $     0.19                                                   $     0.13
                                                    ==========                                                   ==========
                                                                                                                 
Weighted average number of shares outstanding (10)       6,016                     24,063                            30,079


</TABLE>
See notes to Unaudited Pro Forma Condensed Consolidated Statements of
Operations.

 
                                 MERISEL, INC.
        NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL 
                                  STATEMENTS

GENERAL

     ADJUSTMENTS FOR THE EXCHANGE RESTRUCTURING

     The pro forma adjustments related to the Exchange Restructuring and related
transactions are summarized in the following tables and are more fully described
in the notes thereto. The following pro forma adjustments assume that the
Exchange Restructuring will be accomplished as outlined in "BACKGROUND OF THE
RESTRUCTURING".

     If less than 100% of the Noteholders tender in the Exchange Restructuring,
the Company may affect the transaction via the Prepackaged Restructuring whereby
the Holding Company would file the Prepackaged Plan as outlined in "BACKGROUND
OF THE RESTRUCTURING". Under the Prepackaged Restructuring, in addition to the
following pro forma adjustments, the Company would incur additional estimated
professional and legal fees and expenses of approximately $3 million related to
the filing. These fees would be expensed and would increase the pro forma net
loss for the pro forma year ended December 31, 1996 by $3 million.

     ACCOUNTING TREATMENT

     The Company assumes that the adjusted carrying value of the 12.5% Notes
(including accrued interest less unamortized debt issuance costs) will
approximately equal the fair market value of the New Common Stock received by
the Noteholders pursuant to the Exchange Restructuring. Accordingly, the Company
currently anticipates that no extraordinary gain or loss will be recognized in
connection with the Exchange Restructuring.

     The Exchange Restructuring assumes that the transaction will be consummated
outside of a Chapter 11 case. If the Prepackaged Restructuring is used, the
Company would implement the provisions of SOP 90-7 "Financial Reporting by
Entities in Reorganization Under the Bankruptcy Code". Pursuant to SOP 90-7, the
Company assumes that the reorganization value of the Company on the effective
date of the Prepackaged Plan will exceed the amount of affected claims and
expected post petition liabilities. Under SOP 90-7, if the reorganization value
of the Company is greater than the sum of the affected claims and post petition
liabilities, fresh start accounting would not apply. As such, the Company
presently assumes that fresh start accounting will not be implemented.

 
                                 MERISEL, INC.
        NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL 
                           STATEMENTS - (Continued)

BALANCE SHEET

     Column numbers refer to footnotes from the Unaudited Pro Forma Condensed
Consolidated Balance Sheet.
<TABLE>
<CAPTION>
 
Footnote Number        (1)            (2)              (3)            (4)           (5)             (6)                (7)
                       Cash     Prepaid assets       Accrued       Long-term      Common        Additional          Retained
                                                   liabilities       debt         Stock        paid-in capital      earnings
                                                                                                            
                 ----------------------------------------------------------------------------------------------------------------
                                                          ($ in thousands)     
<S>                    <C>         <C>              <C>            <C>              <C>            <C>               <C>
      (a)          $ (4,775)       $ 4,775                                     
      (b)            (6,000)           600                                                                           $(5,400)
      (c)                           (4,687)         $(3,906)       $(125,000)     $1,203          $123,016
                 ------------------------------------------------------------------------------------------------------------
      Total        $(10,775)       $   688          $(3,906)       $(125,000)     $1,203          $123,016           $(5,400)
 
</TABLE>
(a)  To record payment of the 3.5% modification fee associated with the
     Extension to the holders of the Revolving Credit Agreement and the 11.5%
     Notes.

(b)  To record estimated professional fees and expenses totaling approximately
     $6 million.  The fees and expenses consist of estimated deferred financing
     costs of $600,000 related to the extension of maturities on the Revolving
     Credit Agreement and 11.5% Notes, and estimated direct expenses of $5.4
     million related to the Exchange Restructuring.

(c)  To reflect the issuance of 24.1 million shares, after giving effect to the
     Reverse Split, of New Common Stock to the Noteholders and the related
     write-off of accrued interest and unamortized deferred financing cost on
     the 12.5% Notes.

 
                                 MERISEL, INC.
        NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL 
                           STATEMENTS - (Continued)

STATEMENTS OF OPERATIONS

(8)  The following table details the net adjustment to interest expense related
     to the exchange of the outstanding principal balance of $125 million of the
     12.5% Notes for 24.1 million shares of New Common Stock after giving effect
     to the Reverse Split, pursuant to the terms of the Exchange Restructuring.
<TABLE>
<CAPTION>
 
                                                                         Year Ended        Quarter Ended   
                                                                        December, 1996     March 31, 1997 
                                                                        --------------------------------- 
                                                                             ($ in  thousands)            
<S>                                                                             <C>               <C>     
                                                                                                          
Elimination of amortization of deferred financing costs on $125 million of                                
12.5% Notes retired through the Exchange Restructuring                         $  (547)           $  (156)
                                                                                                          
Elimination of interest on $125 million of 12.5% Notes retired through the                                
Exchange Restructuring                                                         (15,625)            (3,906)
                                                                                                          
Change in amortization of deferred financing costs related to extension                                   
of maturity dates of the Revolving  Credit Agreement and the 11.5% Notes to       (113)                14 
January 31, 1999                                                                                      
                                                                                                          
Amortization of 3.5% modification fee over the remaining life of 37 months                                
of the Revolving Credit Agreement and the 11.5% Notes based upon actual                                  
amounts paid and expected to be paid in 1997                                     1,548                387 
                                                                                                          
Amortization of estimated deferred financing costs over remaining life of 37                              
months of the Revolving Credit  Agreement, and 11.5% Notes                         195                 49  
                                                                              
Additional modification fees relating to the Extension of maturity dates of                               
the Revolving Credit Agreement and the 11.5% Notes                               2,716                    
                                                                                                          
Increase in interest rate of 0.5% per quarter, for pro forma purposes assumed                             
to begin 6 months after the Exchange Restructuring Date, on the Revolving                                 
Credit Agreement, 11.5% Notes, and the Subordinated Notes                        2,181                783 
                                                                                                          
                                                                               -------------------------- 
Net adjustment to interest expense                                             $(9,645)           $(2,829)
                                                                               =========================== 
</TABLE>                                                      

(9)  Due to the Company's net operating losses, on a pro forma basis, the
     Company would not owe additional taxes nor receive additional tax benefits
     as a result of the decreases in interest expense and net loss or increases
     in net income.

(10) Net income (loss) per share and weighted average number of shares
     outstanding have been adjusted to reflect the Reverse Split.

                                     A-12
<PAGE>

                 PROJECTED CONSOLIDATED FINANCIAL INFORMATION

The Company does not as a matter of course make public projections as to future
sales, earnings or other results. However, the management of the Company has
prepared the projected consolidated financial information set forth below to
present the anticipated effects of the expected Exchange Restructuring. These
projections were not prepared with a view toward public disclosure or with a
view towards complying with the guidelines established by the American Institute
of Certified Public Accountants with respect to prospective financial
information, but, in the view of the Company's management, were prepared on a
reasonable basis, reflect the best currently available estimates and judgments
and present, to the best of management's knowledge and belief, the expected
course of action and the expected future financial performance of the Company
assuming the consummation of the expected Exchange restructuring. However this
information is not fact and should not be relied upon as necessarily indicative
of future results, and readers of this Prospectus are cautioned not to place
undue reliance on the projected consolidated financial information.

During the first quarter of 1997, in connection with the planning and
development of the Exchange Restructuring, the Company prepared five year
financial projections with 1996 as the base period.  In preparing the
projections, the historical 1996 operating results have been adjusted to remove
the operations and balances of businesses that the Company has disposed of
including EML and FAB and certain adjustments made to accounts payable, accounts
receivable and certain expense accounts in 1996 which the Company does not
expect to recur in the future.  These projections have not been updated to
reflect the actual operating results for the quarter ended March 31, 1997.  (See
Note 15 below for a comparison of projected first quarter 1997 operating results
to the actual operating results.)  The projections have been updated to reflect
the expected date of consummation of the Exchange Restructuring of July 31,
1997, and present the effects of (i) the conversion of the 12.5% Notes to New
Common Stock, (ii) the amendments of the Revolving Credit Agreement and the
11.5% Notes and (iii) the payment of fees and expenses related to the Exchange
Restructuring.  The projections assume the Exchange Restructuring will be
implemented in accordance with its terms, and present the anticipated effects of
the consummation of the Exchange Restructuring and various other factors on the
Company's consolidated financial condition and results of operations for 1997
through 2001.

THE ASSUMPTIONS AND ESTIMATES UNDERLYING THE PROJECTIONS ARE INHERENTLY
UNCERTAIN AND, THOUGH CONSIDERED REASONABLE BY THE MANAGEMENT OF THE COMPANY AS
OF THE DATE HEREOF, ARE SUBJECT TO A WIDE VARIETY OF SIGNIFICANT BUSINESS,
ECONOMIC AND COMPETITIVE RISKS AND UNCERTAINTIES THAT COULD CAUSE ACTUAL RESULTS
TO DIFFER MATERIALLY FROM THOSE PROJECTED, INCLUDING, AMONG OTHERS, RISKS AND
UNCERTAINTIES INCLUDING THE FOLLOWING:  (A) THE COMPANY IS CURRENTLY HIGHLY
LEVERAGED WITH $288.3 MILLION IN TOTAL DEBT AND $259.8 MILLION ADDITIONAL ASSET
SECURITIZATION OBLIGATIONS RELATED TO THE SALE OF ACCOUNTS RECEIVABLE AS OF
MARCH 31, 1997 AND WILL CONTINUE TO HAVE A HIGH LEVEL OF INDEBTEDNESS FOLLOWING
THE EXCHANGE RESTRUCTURING OR PREPACKAGED RESTRUCTURING AS APPLICABLE, (B) ON AN
ESTIMATED BASIS, INTEREST FOLLOWING THE COMPLETION OF THE EXCHANGE RESTRUCTURING
OR PREPACKAGED RESTRUCTURING AS APPLICABLE, WILL CONTINUE TO BE HIGH IN RELATION
TO THE COMPANY'S LEVEL OF PROJECTED EBITDA, (C) SEASONALITY AND MARKET FACTORS
MAY AFFECT CASH FLOW AND THERE CAN BE NO ASSURANCE THAT SUCH CONDITIONS WILL NOT
HAVE AN ADVERSE EFFECT ON THE COMPANY'S FINANCIAL PROJECTIONS, (D) IF CERTAIN OF
THE MAJOR SUPPLIERS AND VENDORS THAT THE COMPANY CURRENTLY DEALS WITH WERE TO
CHANGE THE TERMS OR CREDIT LIMITS OR PRODUCT AVAILABILITY THAT THEY CURRENTLY
EXTEND TO THE COMPANY, IT COULD HAVE A SIGNIFICANT NEGATIVE IMPACT ON THE
COMPANY'S SALES, CASH POSITION AND LIQUIDITY, (E) THE COMPANY IS SUBJECT TO THE
POSSIBILITY OF NEW OR INTENSIFIED COMPETITION IN THE REGIONS IN WHICH THE
COMPANY OPERATES AS A RESULT OF EFFORTS BY DIRECT COMPETITORS TO GROW OR GAIN
MARKET SHARE IN THOSE REGIONS WHICH MAY IN TURN EFFECT THE COMPANY'S SALES
VOLUME, PRICING AND/OR MARGINS IN THOSE REGIONS, (F) THERE IS A RISK THAT THE
COMPANY'S FINANCIAL PERFORMANCE COULD BE IMPACTED BY A RECESSION OR DEPRESSION,
(G) THE LOAN AGREEMENTS CONTAIN RESTRICTIONS AND REQUIREMENTS THAT THE COMPANY
ACHIEVE AND MAINTAIN CERTAIN FINANCIAL RATIOS WHICH THE COMPANY MAY NOT BE ABLE
TO ACHIEVE AND MAINTAIN, AND WHICH, IF NOT MAINTAINED OR ACHIEVED, MAY RESULT IN
A DEFAULT AND COULD LEAD TO THE ACCELERATION OF THE COMPANY'S OBLIGATIONS UNDER
THE LOAN AGREEMENTS AS WELL AS THE ACCELERATION OF OTHER INDEBTEDNESS OF THE
COMPANY, (H) MARKET FORCES (SUCH AS INTEREST RATES) AFFECT THE VALUE OF
SECURITIES AND ARE INFLUENCED BY CONDITIONS BEYOND THE COMPANY'S CONTROL, AND
(I) THE COMPANY'S CAPITAL EXPENDITURE LEVELS ASSUMED IN PREPARATION OF THE
PROJECTED FINANCIAL DATA CONTAINED HEREIN MAY BE INADEQUATE TO MAINTAIN THE
COMPANY'S LONG-TERM COMPETITIVE POSITION. SEE "RISK FACTORS". ACCORDINGLY, THERE
CAN BE NO ASSURANCE THAT PROJECTED RESULTS ARE INDICATIVE OF THE FUTURE
PERFORMANCE OF THE COMPANY OR THAT ACTUAL RESULTS WILL NOT BE MATERIALLY HIGHER
OR LOWER THAN THOSE PROJECTIONS. INCLUSION OF THESE PROJECTIONS IN THIS
PROSPECTUS SHOULD NOT BE REGARDED AS A REPRESENTATION BY ANY PERSON THAT THE
PROJECTED RESULTS WILL BE ACHIEVED.

The Company does not generally publish its business plans and strategies or make
external projections of its anticipated financial position or results of
operations.  Accordingly, after the expected date of consummation of the
Exchange Restructuring , the Company does not intend to update or otherwise
revise the projections to reflect circumstances existing since their preparation
or to reflect the occurrence of unanticipated events, even in the event that any
or all of the underlying assumptions are shown to be in error.  Furthermore, the
Company does not intend to update or revise the projections to reflect changes
in general economic or industry conditions.  

 
However, the Company's regular quarterly and annual financial statements, and
the accompanying discussion and analysis, contained in the Company's Quarterly
Reports on Form 10-Q and Annual Reports on Form 10-K, will contain disclosure
concerning the Company's actual financial condition and results of operations
during the periods covered by the projections.

Neither the Company's independent auditors, nor any other independent
accountants or financial advisors, have compiled, examined, or performed any
procedures with respect to the projected consolidated financial information
contained herein, nor have they expressed any opinion or any other form of
assurance on such information or its achievability, and assume no
responsibility for, and disclaim any association with, the projected
consolidated financial information.

Projected income statement, balance sheet and cash flow statements for the
Company are included for each of the twelve month periods ending December 31,
1997, 1998, 1999, 2000 and 2001.

Additional information relating to the principal assumptions used in preparing
the projections is set forth below.  See "Risk Factors" for a discussion of
various factors that could materially affect the Company's financial condition,
results of operations, business, prospects and securities.

 
 
           PROJECTED CONDENSED STATEMENTS OF CONSOLIDATED OPERATIONS
<TABLE>
<CAPTION>
                                                         
                                                                          For The Years Ended December 31,
                                               ------------------------------------------------------------------------------------
 
                                                Historical                                Projected      
                                               -----------   ----------------------------------------------------------------------
(In thousands, except per share data)           1996 (a)       1997           1998          1999           2000           2001     
                                               -----------  -----------------------------------------------------------------------
<S>                                            <C>            <C>            <C>            <C>           <C>            <C>       
Net Sales                                      $3,441,343     $4,092,093     $4,888,215    $5,807,495     $6,863,985     $8,084,100
Cost of Sales                                   3,262,105      3,830,788      4,571,957     5,430,392      6,417,644      7,557,905
                                               -----------  -----------------------------------------------------------------------
Gross Profit                                      179,238        261,305        316,258       377,103        446,341        526,195
Selling, General and Administrative Expenses      190,011        210,897        246,095       287,665        334,928        391,133
                                               -----------  -----------------------------------------------------------------------
Operating (Loss) Income                           (10,773)        50,408         70,163        89,438        111,413        135,062
Interest Expense                                   29,901         30,947         19,488        15,500         14,852         14,031
Other Expense                                      17,992         16,049         19,906        27,125         33,207         39,744
                                               -----------  -----------------------------------------------------------------------
(Loss) Income before Income Taxes                 (58,666)         3,412         30,769        46,813         63,354         81,287
Provision for Income Taxes                            823                         7,736        11,838         26,293         33,646
                                               -----------  -----------------------------------------------------------------------
Net (Loss) Income                              $  (59,489)    $    3,412     $   23,033    $   34,975     $   37,061     $   47,641
                                               ===========  =======================================================================
Net (Loss) Income per Share (16)               $    (9.91)    $     0.11     $     0.77    $     1.16     $     1.23     $     1.58
                                               ===========  =======================================================================
Shares Outstanding (16)                             6,000         30,078         30,078        30,078         30,078         30,078
                                               ===========  ======================================================================= 

 
Other Data:
EBITDA  (17)                                                  $   48,868     $   64,956    $   82,149     $  104,678     $  132,432
</TABLE>
(a) Historical 1996 balances represent unaudited balances for the continuing
operations of the Company and, as such, do not reflect the results of operations
for EML and Merisel FAB.  These balances also exclude certain adjustments made
to accounts payable, accounts receivable and certain expense accounts in 1996
which the Company does not expect to recur in the future.

 
 
                PROJECTED CONDENSED CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>
 
                                                                                   As of December 31,
                                                 --------------------------------------------------------------------------------
                                                 Historical                            Projected
                                                 ----------  --------------------------------------------------------------------
 (In thousands)                                  1996 (a)      1997         1998         1999           2000            2001
                                                 ----------  --------------------------------------------------------------------
<S>                                              <C>          <C>          <C>          <C>            <C>             <C> 
                     ASSETS
CURRENT ASSETS:
  Cash and cash equivalents                      $ 44,678     $ 20,000     $ 20,000     $   20,000     $   20,000      $   20,000
  Accounts receivable - net of allowances         161,445      210,494      275,338        306,846        346,164         404,636
  Inventories                                     390,567      442,661      523,494        621,785        734,827         865,388
  Prepaid expenses and other current assets        19,577       10,671        9,970         12,678         15,799          19,404
                                                 --------   ---------------------------------------------------------------------
    Total current assets                          616,267      683,826      828,802        961,309      1,116,790       1,309,428
                                                                                                                    
PROPERTY AND EQUIPMENT, NET                        60,888       63,505       74,231         84,361         92,984          97,067
COSTS IN EXCESS OF NET ASSETS AQUIRED, NET         26,351       25,367       24,383         23,455         22,679          21,903
OTHER ASSETS                                        1,244        1,500        1,500          1,500          1,500           1,500
                                                 --------   ---------------------------------------------------------------------
  TOTAL ASSETS                                   $704,750     $774,198     $928,916     $1,070,625     $1,233,953      $1,429,898
                                                 ========   =====================================================================
                                                                                                                    
  LIABILITIES AND STOCKHOLDERS' EQUITY                                                                              
CURRENT LIABILITIES:                                                                                                
  Accounts payable                               $359,365     $421,318     $558,693     $  663,594     $  784,236      $  923,577
  Accrued liabilities                              35,624       48,555       56,475         64,554         75,690          88,553
  Long-term debt - current                         13,483       13,610        6,246          5,511          3,900   
                                                 --------   ---------------------------------------------------------------------
    Total current liabilities                     408,472      483,483      621,414        733,659        863,826       1,012,130
                                                                                                                    
LONG-TERM DEBT                                    268,080      133,870      132,024        130,913        127,013         127,013
SUBORDINATED DEBT                                  13,200        8,800        4,400                                 
                                                                                                                    
STOCKHOLDERS' EQUITY                               14,998      148,045      171,078        206,053        243,114         290,755
                                                 --------   ---------------------------------------------------------------------
  TOTAL LIABILITIES AND STOCKHOLDERS'                                                                               
  EQUITY                                         $704,750     $774,198     $928,916     $1,070,625     $1,233,953      $1,429,898
                                                 ========   =====================================================================
</TABLE>
(a) Historical 1996 balances represent unaudited balances related to the
continuing operations of the Company and, as such, do not include Merisel FAB
balances.

 
   PROJECTED STATEMENTS OF CONSOLIDATED CASH FLOWS
<TABLE>
<CAPTION>
 
                                                                                   For The Years Ended December 31,
                                                   --------------------------------------------------------------------------------
                                                      1997             1998           1999          2000             2001
                                                   --------------------------------------------------------------------------
<S>                                                  <C>            <C>             <C>              <C>              <C> 
Cash Flows From Operating Activities                                                                             
Net income                                           $  3,412         $ 23,033       $ 34,975      $  37,061        $  47,641
   Adjustments:                                                                                                  
   Depreciation and amortization                       14,509           14,700         19,835         26,472           37,113
   Provision for doubtful accounts                     23,768           28,361         33,694         39,823           46,902
   Accounts receivable                                (72,817)         (93,205)       (65,202)       (79,141)        (105,374)
   Inventories                                        (52,094)         (80,833)       (98,291)      (113,042)        (130,561)
   Prepaid expenses & other current assets              8,906              701         (2,708)        (3,121)          (3,605)
   Accounts payable                                    61,953          137,375        104,901        120,642          139,341
   Accrued liabilities                                 12,931            7,920          8,079         11,136           12,863
                                                   --------------------------------------------------------------------------
    Net cash provided by operating activities             568           38,052         35,283         39,830           44,320
                                                                                                                 
Cash Flows From Investing Activities                                                                             
   Purchase of property and equipment                 (16,142)         (24,442)       (29,037)       (34,319)         (40,420)
   Other investing activities                            (256)                                                   
                                                   --------------------------------------------------------------------------
    Net cash used for investing activities            (16,398)         (24,442)       (29,037)       (34,319)         (40,420)
                                                                                                                 
Cash Flows From Financing Activities                                                                             
   Repayments under revolving line of credit           (4,500)          (4,500)                                                
   Repayments under senior notes                       (3,000)          (3,000)                                   
   Repayment under subordinated debt agreement         (4,400)          (4,400)        (4,400)        (4,400)     
   Other                                                3,052           (1,710)        (1,846)        (1,111)          (3,900)
                                                    -------------------------------------------------------------------------
    Net cash used for financing activities             (8,848)         (13,610)        (6,246)        (5,511)          (3,900)
                                                    -------------------------------------------------------------------------
Net decreas e in cash and cash equivalents            (24,678)               0              0              0                0
Cash and cash equivalents, beginning of period         44,678           20,000         20,000         20,000           20,000
                                                    -------------------------------------------------------------------------
Cash and cash equivalents, end of period             $ 20,000         $ 20,000       $ 20,000      $  20,000        $  20,000
                                                    =========================================================================
                                                   
</TABLE>

 
1.   ACCOUNTING TREATMENT. The Company has assumed that the adjusted carrying
value of the 12.5% Notes (including accrued interest less unamortized debt
issuance costs) will approximately equal the fair market value of the New Common
Stock received by the Noteholders pursuant to the Exchange Restructuring.
Accordingly, the Company currently anticipates that no extraordinary gain or
loss will be recognized in connection with the Exchange Restructuring.

The Exchange Restructuring assumes that the Exchange Restructuring will be
consummated outside of a prepackaged plan of reorganization. If the Prepackaged
Plan is filed, the Company would implement the provisions of SOP 90-7 "Financial
Reporting by Entities in Reorganization Under the Bankruptcy Code". Pursuant to
SOP 90-7, the Company has assumed that the reorganization value of the Company
on the expected date of consummation of the Prepackaged Restructuring will
exceed the amount of affected claims and expected post petition liabilities.
Under SOP 90-7, if the reorganization value of the Company is greater than the
sum of affected claims and post petition liabilities, fresh start accounting
would not apply. As such, the Company presently assumes that fresh start
accounting will not be implemented.

2.   EFFECTIVE DATE AND TERMS OF THE EXCHANGE RESTRUCTURING. The projections
assume that the Exchange Restructuring will be confirmed in accordance with its
terms, and that all transactions contemplated by the Exchange Restructuring will
be consummated as of July 31, 1997. The actual date of consummation of the
Exchange Restructuring is not known, however, the Company expects it to occur at
or near July 31, 1997. Any significant delay in the expected date of
consummation of the Exchange Restructuring of the plan could have a significant
unfavorable impact on financial performance, including net income for the year
ending December 31, 1997, and could result in additional professional and other
fees.

3.   GENERAL ECONOMIC CONDITIONS. The projections were prepared assuming
economic conditions, including prevailing inflation rates, computer industry
growth rates, labor costs, interest rates and other factors, in the markets
served by the Company do not differ materially over the next five years from
current economic conditions.

4.   REVENUE. The projected net revenues are assumed to increase 18.9% in 1997,
19.5% in 1998, 18.8% in 1999, 18.2% in 2000, and 17.8% in 2001. The projected
revenue increases have been developed based on (a) historical growth rates
within different markets of the Company's business (US distribution, MOCA/TM/
and Canada), (ii) expected market growth rates and (iii) expected sales growth
by customer type (Commercial, VAR and Retail).

5.   GROSS MARGIN The gross profit margin is expected to be 6.4% for 1997 and
6.5% in 1998 through 2001. The projected increase in gross profit margin is due
to an anticipated focus on higher margin product lines.

6.   SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Projected selling, general
and administrative expenses are assumed at 5.2% of revenues for 1997. For 1998
through 2001, selling general and administrative expenses as a percentage of
revenues are projected at 5.0% for 1998, 5.0% for 1999, 4.9% for 2000, and 4.8%
for 2001. Selling, general and administrative expenses are expected to grow at
rates somewhat lower than the increase in sales because (i) certain fixed cost
infrastructure expenses are in place and will not increase as a result of
additional sales and (ii) starting in 1999, the Company expects to begin to
realize the cost savings associated with its planned SAP computer system
implementation. The Company projects cost savings from the system implementation
of $2 million in 1999 and $4 million per year thereafter.

7.   INTEREST EXPENSE. The projections reflect a reduction in interest expense
resulting from the lower levels of indebtedness after the conversion of $125
million of 12.5% Notes to New Common Stock and the projected debt repayments of
$13.5 million in 1997, $13.6 million in 1998, $6.2 million in 1999, $5.5 million
in 2000 and $3.9 million in 2001. 1997 projected interest expense includes $9.1
million of interest expense accrued on the 12.5% Notes which will not be paid if
the Exchange Restructuring is consummated.

8.   INTEREST INCOME. Interest income at a rate of 3.0% is assumed to be earned
on excess cash balances. Excess cash balances are assumed to approximate $20
million throughout the projection period.

9.   OTHER EXPENSE. Other expense includes asset securitization fees related to
the sale of trade accounts receivables increasing from $16.0 million in 1997 to
$39.7 million in 2001. The increase in securitization fees reflects the
Company's anticipated use of its securitization facilities as a primary source
of cash to support its growth. The Company assumes that it will successfully
renegotiate its asset securitization facilities to provide additional capacity
at various points throughout the projection period.

10.  INCOME TAXES. Projected income taxes are based on an assumed federal tax
rate of 35% and a blended state effective income tax rate of 6% offset by the
utilization of net operating loss carryforwards (NOLs) of $3.3 million in 1997
and $16.3 million in 1998. The Company's projections assume available NOLs
totaling $42.3 million after the Exchange Restructuring, the utilization of
$24.8 million of which will be limited as required by Section 382 of the
Internal Revenue Code. See "Certain Federal Income Tax Considerations". See 14-
"Prepackaged Plan of Reorganization" for potential impact a Prepackaged Plan
would have upon NOL availability. For financial accounting purposes it is
assumed that at the time of the Exchange Restructuring, the Company will provide
a valuation allowance equal to the NOLs. In 1999, after achieving consistent
profitability, the Company assumed that the remaining valuation allowance
established against the deferred tax asset associated with the NOLs will be
reversed, thereby reducing the projected income tax provision in 1999 by $7.7
million.

11.  BALANCE SHEET CONSIDERATIONS. Projections of changes in certain balance
sheet accounts such as accounts receivable, inventory and accounts payable are
primarily based upon historical ratios.

12.  LONG-TERM DEBT. The projections assume that the maturity date of both the
Revolving Credit Agreement and 11.5% Notes, both currently due in January 1998
will be extended to January 31, 1999 in accordance with the Extension and that
the Company will pay the related fees and increased interest rates in accordance
with the Extension. The projections assume that this debt will further be
extended or refinanced beyond December 31, 2001 and will bear effective interest
at 11.5% annually.

13.  CAPITAL EXPENDITURES. Cash capital expenditures of $16.1 million in 1997
are expected to increase to $24.4 million, $29.0 million, $34.3 million and
$40.4 million in 1998, 1999, 2000 and 2001.

14.  PREPACKAGED PLAN OF REORGANIZATION. The Prepackaged Plan, if required,
would have a significant impact upon the projections. The most significant
impacts include additional professional fees and other fees which are currently
estimated to be $3 million and the amount of available NOLs. The amount of gross
NOLs available to the Company after a prepackaged filing could be significantly
greater than that outside of a filing by as much as $81 million based upon an
assumed equity increase of approximately $120 million. If the Company
consummates the Prepackaged Plan, net income and net income per share in 1997
would decrease by approximately $3 million or $0.10 per share as a result of the
increased professional fees and expenses in connection with the Prepackaged
Plan. In 1999, after achieving consistent profitability, the Company would
reverse the established valuation allowance equal to the amount of unused NOLs,
thereby increasing net income by approximately $27 million or $0.90 per share.

15.  The following table compares the Company's adjusted unaudited historical
condensed consolidated results of operations to the projected condensed
consolidated results of operations for the three months ended March 31, 1997.
<TABLE>
<CAPTION>
 
                                                      Three Months Ended March 31, 1997
                                             -----------------------------------------------------
                                              Adjusted
(In thousands, except per share data)        Historical (a)           Projected         Difference
                                             -----------------------------------------------------
<S>                                                 <C>                  <C>          <C>  
NET SALES                                           $910,923             $902,930           $7,993
COST OF SALES                                        853,624              845,930            7,694
                                             -----------------------------------------------------
GROSS PROFIT                                          57,299               57,000              299
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES          45,322               49,686            4,364
                                             -----------------------------------------------------
OPERATING INCOME                                      11,977                7,314            4,663
INTEREST EXPENSE                                       8,325                8,183              142
OTHER EXPENSE                                          4,518                3,528              990
                                             -----------------------------------------------------
INCOME (LOSS) BEFORE INCOME TAXES                       (866)              (4,397)           3,531
PROVISION FOR INCOME TAXES                               158                                   158
                                             -----------------------------------------------------
NET INCOME (LOSS)                                   $ (1,024)            $ (4,397)          $3,373 
                                             =====================================================
                                             
NET INCOME (LOSS) PER SHARE (17)                    $  (0.17)            $  (0.73)          $ 0.56     
                                             =====================================================
WEIGHTED AVERAGE NUMBER OF SHARES (16)                 6,016                6,016
                                             ====================================
</TABLE>

(a)  The Adjusted Historical 1997 balances for the three months ended March 31,
1997 presented above represent unaudited balances for the continuing operations
of the Company and, as such, do not reflect the results of operations for
Merisel FAB. The favorable variance between projected and actual results is
primarily due to better than projected management of operating expenses.

16. Net income (loss) per share and weighted average number of shares have been
adjusted to reflect the Reverse Split.

17. EBITDA is the sum of income before income taxes and interest, depreciation
and amortization expense. EBITDA should not be considered as an alternative to
income from operations or to cash flows from operating activities (as determined
in accordance with generally accepted accounting principles) and should not be
construed as an indication of a company's operating performance or as a measure
of liquidity. However, EBITDA is presented because it is a widely used financial
indicator of a company's ability to service indebtedness and other factors.

                                     A-13
<PAGE>

 
            SELECTED HISTORICAL CONSOLIDATED FINANCIAL INFORMATION

     The following Selected Historical Consolidated Financial Information of the
Company should be read in conjunction with the consolidated financial statements
of the Company and the related notes thereto, and other financial data included
elsewhere herein.  The summary financial information presented below as of and
for the years ended December 31, 1992, 1993, 1994, 1995 and 1996 are derived
from the audited consolidated financial statements of the Company.  The summary
financial information presented below as of and for the three months ended March
31, 1996 and 1997 has been derived from the Company's unaudited financial
statements.  Operating results for the three months ended March 31, 1997 may not
be indicative of the results that may be expected for the year ended December
31, 1997.
<TABLE>
<CAPTION>
 
                                                            Year Ended December 31,  
                                                                                                                   
                                       1992                 1993                 1994                 1995         
                             --------------------------------------------------------------------------------------
                                                      (In thousands, except per share amounts) 
<S>                             <C>                  <C>                  <C>                  <C>                 
INCOME STATEMENT DATA:(1)                                                                                         
Net sales                               $2,238,715           $3,085,851           $5,018,687          $5,956,967   
Cost of sales                            2,036,292            2,827,315            4,676,164           5,633,278   
                             --------------------------------------------------------------------------------------
Gross profit                               202,423              258,536              342,523             323,689   
Selling, general &                                                                                                 
 administrative expenses                   150,905              187,152              281,796             317,195   
                                                                                                                   
Impairment losses(2)                                                                                      51,383   
                                                                                                                   
Restructuring charge(3)                                                                                    9,333   
                             --------------------------------------------------------------------------------------
Operating income (loss)                      
 Interest expense                           51,518               71,384               60,727             (54,222)   
Loss on sale of European,                                                                                          
 Mexican, and Latin American                                                                                       
 operations(4)                              15,742               17,810               29,024              37,583       
Other expense                                1,299                2,722               11,752              13,885   
                             --------------------------------------------------------------------------------------
Income (loss) before income                                                                                        
 taxes                                      34,477               50,852               19,951            (105,690)  
Provision (benefit) for                                                                                            
 income taxes                               14,812               20,413                8,341             (21,779)  
                             --------------------------------------------------------------------------------------
Net income (loss)                       $   19,665           $   30,439           $   11,610          $  (83,911)  
                             ======================================================================================
                                                                                                                   
SHARE DATA:(5)                                                                                                     
 Net income (loss) per share                 $0.67                $1.00                $0.38              $(2.82)  
 Weighted average number of shares          29,274               30,454               30,389              29,806   
OTHER DATA:                                                                                                        
EBITDA(6)                               $   59,528           $   79,138           $   65,076          $  (47,598)  
                                                                                                                   
 BALANCE SHEET DATA:                                                                                               
 Working capital                        $  294,626           $  359,765           $  399,848          $  280,864   
 Total assets                              667,313              936,283            1,191,870           1,230,334   
 Long-term and subordinated debt           153,433              208,500              357,685             356,271   
 Total debt                                179,124              259,429              395,556             382,395   
 Stockholders' equity                      198,882              223,857              236,164             154,466   
</TABLE>

<TABLE>
<CAPTION>
 
                                                  Three Months Ended

                                                        March 31,              March 31,
                                    1996                  1996                   1997
                           ----------------------------------------------------------------
                                             (In thousands, except per share amounts)
<S>                          <C>                  <C>                    <C>
INCOME STATEMENT DATA:(1)
Net sales                           $5,522,824             $1,536,589            $1,113,100
Cost of sales                        5,233,570              1,449,366             1,048,124
                           ----------------------------------------------------------------
Gross profit                           289,254                 87,223                64,976
Selling, general &         
 administrative expenses               295,021                 83,136                51,520
Impairment losses(2)                    42,033
Restructuring charge(3)
                           ----------------------------------------------------------------
Operating income (loss)                (47,800)                 4,087                13,456
 Interest expense                       37,431                  9,877                 8,623
Loss on sale of European,  
 Mexican, and Latin America                    
 operations(4)                          33,455 
                           
Other expense                           20,150                  7,238                 3,530
                           ----------------------------------------------------------------
Income (loss) before income                                                                 
 taxes                                (138,836)               (13,028)                1,303 
Provision (benefit) for     
 income taxes                            1,539                    480                   173
                           ----------------------------------------------------------------
Net income (loss)                   $ (140,375)            $  (13,508)           $    1,130
                           ================================================================
                           
SHARE DATA:(5)          
 Net income (loss) per share            $(4.68)                $(0.45)                $0.04
 Weighted average number of             30,001                 29,863                30,078
  shares                   
OTHER DATA:                
EBITDA(6)                           $  (82,616)            $    2,608            $   13,106
                           
 BALANCE SHEET DATA:       
 Working capital                    $  190,544             $  250,442            $  193,512
 Total assets                          731,039              1,158,676               706,020
 Long-term and subordinated debt       294,763                403,861               288,331
 Total debt                            294,950                409,564               288,331
 Stockholders' equity                   14,997                138,794                15,814
</TABLE>

 
(1)  The Company's fiscal year is the 52- or 53-week period ending on the
     Saturday nearest to December 31. For clarity of presentation throughout
     this document, the Company has described year-ends and quarter-ends
     presented as if the period ended on the last day of the month. Except for
     1992, all fiscal years presented were 52 weeks in duration. The summary
     historical consolidated financial information as set forth above includes
     those balances and activities related to the Company's Australian business
     until its disposal on January 1, 1996 and the Company's European, Mexican
     and Latin American businesses until their disposal on October 4, 1996,
     effective as of September 27, 1996. It also includes Merisel FAB from the
     date such business was acquired on January 31, 1994, through the end of
     March 28, 1997, the date of sale of Merisel FAB. (See Note 12 to the
     consolidated financial statements - "Subsequent Events"). See "Management's
     Discussion and Analysis of Financial Condition and Results of Operations."

(2)  During 1995 and 1996, the Company determined that the carrying value for
     certain of its capitalized costs relating to the installation of a new
     computer operating system and identifiable intangible assets relating to
     Merisel FAB would not be recovered from their use in future operations.
     Accordingly, these assets were written down to their fair values as of the
     impairment dates.

     Additionally, in 1995 and 1996, the Company recognized impairment losses on
     the assets of Merisel FAB and Merisel Pty Ltd. (a wholly owned Australian
     subsidiary) related to the expected sale of substantially all of the assets
     of such subsidiaries. (See Note 4 to the consolidated financial statements 
     - "Impairment Losses").

(3)  During 1995, the Company recorded a restructuring charge associated with
     the resizing of the Company's operations. (See Note 2 to the consolidated
     financial statements - "Restructuring Charge").

(4)  In October 1996, the Company completed the sale of substantially all of its
     European, Mexican, and Latin American businesses to CHS Electronics, Inc. A
     loss of $33,455,000, which includes approximately $7,400,000 of direct
     costs related to the sale, was recorded on such sale. (See Note 5 to the
     consolidated financial statements - "Dispositions").

(5)  Net income (loss) per share and weighted average number of shares have not
     been adjusted to reflect the Reverse Split.

(6)  EBITDA is the sum of income before income taxes and interest, depreciation
     and amortization expense. EBITDA should not be considered as an alternative
     to income from operations or to cash flows from operating activities (as
     determined in accordance with generally accepted accounting principles) and
     should not be construed as an indication of a company's operating
     performance or as a measure of liquidity. However, EBITDA is presented
     because it is a widely used financial indicator of a company's ability to
     service indebtedness and other factors.

                                     A-14
<PAGE>
 
          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                           AND RESULTS OF OPERATIONS


     The following discussion should be read in conjunction with the Selected
Consolidated Financial Data and the Consolidated Financial Statements and other
more detailed financial information appearing elsewhere herein.  For information
concerning the Reorganization and its pro forma effect on the Company, see "Pro
Forma Financial Statements" appearing elsewhere in this Prospectus.

OVERVIEW

     The Company was founded in 1980 as Softsel, Inc. and has grown through
internal growth and acquisitions of other computer products distributors.  By
1989, the Company had achieved annual revenues of $629,400,000 principally
through internal expansion.  In April 1990, the Company acquired Microamerica,
Inc. ("Microamerica"), another distributor of computer products with net sales
of approximately $526,000,000 for the year ended December 31, 1989.  In
connection with this acquisition, the Company changed its name to Merisel, Inc.
In the years following the Microamerica acquisition, the Company's revenues
increased rapidly, reaching $5.0 billion in 1994 and $6.0 billion in 1995. This
increase partially reflected the substantial growth in both domestic and
international sales as the worldwide market for computer products expanded and
manufacturers increasingly turned to wholesale distributors for product
distribution.  The growth also reflected the acquisition of certain assets of
the United States Franchise and Distribution Division (the "F&D Division") of
Vanstar Corporation (formerly ComputerLand Corporation) (the "ComputerLand
Acquisition") from Vanstar Corporation, which contributed additional revenues in
excess of $1 billion during each of the three years ended 1994, 1995, and 1996.
Despite the revenues generated by Merisel FAB, sales in 1996 decreased to $5.5
billion, primarily due to the sale of certain businesses during such period.

RESULTS OF OPERATIONS

     Net losses for 1996 were $140,375,000 or 2.5% of net sales.  The losses
include $42,033,000 or 0.8% of sales related to the recognition of asset
impairment losses at Merisel FAB, $33,455,000 or 0.6% of sales related to a loss
on the sale of its European, Mexican and Latin American operations ("EML"),
$13,400,000 or 0.2% of sales due to customer dispute issues in the United
States, $8,129,000 or 0.1% of net sales related to operating losses generated by
businesses that were sold during the year, $9,600,000 or 0.2% of sales related
to vendor reconciliation and other margin issues in Canada, and $4,400,000 or
0.1% of sales due to vendor reconciliation issues in the United States.

     During 1996, the Company pursued a business plan that was developed to
address capital structure issues by curtailing non-essential capital
expenditures, eliminating investments, and disposing of assets.  Effective
January 1, 1996, the Company sold its Australian operations.  As of September
27, 1996, the Company completed the sale of its European, Mexican and Latin
American businesses (referred to herein as "EML").  In addition, as of March 28,
1997, the Company completed the sale of substantially all of the assets of
Merisel FAB to a wholly owned subsidiary of SYNNEX Information Technologies,
Inc. ("Synnex").  The sales price, computed based upon the February 21, 1997
balance sheet of Merisel FAB was $31,992,000 consisting of the buyer assuming
$11,992,000 of trade payables and accrued liabilities, and a $20,000,000
extended payable due to Vanstar Corporation.

                                     A-15
<PAGE>
 
     As a result of these asset dispositions, The Company's operations are now
focused exclusively in North America. In 1996, the North American Business (as
defined below) produced approximately $3.4 billion in revenues and the Former
Operations (as defined below) produced approximately $2.1 billion in revenue.
As the North American Business now represents the ongoing business of the
Company, the following discussion and analysis will compare the results of
operations solely for the North American Business.

     As used in this discussion and analysis, the term "North American Business"
refers to Merisel's United States and Canadian operations,  and the term "Former
Operations" refers to those operations disposed of since the beginning of 1996,
namely EML, FAB and the Australian operations.

COMPARISON OF THE THREE MONTHS ENDED MARCH 31, 1997 AND MARCH 31, 1996

     The following table sets forth the unaudited results of operations for the
North American Business and for the Former Operations for the three months ended
March 31, 1997 and March 31, 1996.
<TABLE>
<CAPTION>
 
                                         Three Months Ended                         Three Months Ended
                                           March 31, 1997                             March 31, 1996
                                      (In Thousands)(Unaudited)                 (In Thousands)(Unaudited)
                                   North                                  North
                                  American      Former    Consolidated   American      Former    Consolidated
                                  Business    Operations     Total       Business    Operations     Total
<S>                             <C>            <C>         <C>           <C>          <C>        <C>                     
Net Sales                         $910,923     $202,177    $1,113,100    $881,565     $655,024    $1,536,589
Cost of Sales                      853,624      194,500     1,048,124     829,984      619,382     1,449,366
                                  --------     --------    ----------    --------     --------    ----------
Gross  Profit                       57,299        7,677        64,976      51,581       35,642        87,223
                                                                                                                      
SG&A Expenses                       45,321        6,199        51,520      50,163       32,973        83,136
                                  --------     --------    ----------    --------     --------    ----------
Operating (Loss) In come                                                                                              
                                  $ 11,978     $  1,478    $   13,456    $  1,418     $  2,669    $    4,087
                                  ========     ========    ==========    ========     ========    ==========
</TABLE>

     For the quarter ended March 31, 1997, net sales for the North American
Business increased by 3.3% from $881,565,000 in the quarter ended March 31, 1996
to $910,923,000 in the quarter ended March 31, 1997.  Net sales decreased by
1.1% in the United States, and increased by 21.1% in Canada.  The Company lost
market share in the United States due to competitive pressures, liquidity
constraints and cost controls implemented by the Company, which curtailed sales
growth.  Canadian sales growth for the quarter was in line with industry growth
rates.

     In the North American Business, hardware and accessories accounted for 75%
of net sales, and software accounted for 25% of net sales in the first quarter
of 1997, as compared to 76% and 24% for the same categories, respectively, in
the first quarter of 1996.

     Gross profit for the North American Business increased 11.1% from
$51,581,000 in 1996 to $57,299,000 in 1997.  Gross profit as a percentage of
sales or gross margin increased from 5.9% in 1996 to 6.3% in 1997.  The increase
in gross profit is in part attributable to a concentrated effort in the United
States and Canada to focus attention on more profitable product lines, and
improved controls over margin management related activities such as sales
execution, improved processes, vendor rebate programs and purchasing discounts.
The improved margins also reflect the continued growth in the Company's MOCA
division, which has historically achieved higher average margins.  MOCA sales
were equal to 9.9% of total North American business sales in the current quarter
as compared to 7.7% in the first quarter of 1996.  The Company believes that in
the past, its gross margins have been below the industry average,

                                     A-16
<PAGE>
 
and as such, corrective actions have been undertaken as part of the overall
business strategy to concentrate on profitability for 1997.  Gross margins in
the United States and Canada were 6.40% and 5.94%, respectively, for the first
quarter of 1997, compared to 5.85% and 5.87%, respectively, for the first
quarter of 1996.  Despite the improved margin performance experienced in the
first three months of 1997, the Company expects that it will continue to face
intense competitive pricing pressures.

     Selling, general and administrative expenses for the North American
Business decreased by 9.7% from $50,163,000 in the first quarter of 1996 to
$45,321,000 in the first quarter of 1997.  The $4,842,000 decrease is due to
several factors in the first quarter of 1996.  These factors include increased
expenses such as severance costs associated with carrying out the Company's 1996
business plan and strategies, continuing professional fees and other costs
incurred to develop business plans and strategies and to improve certain
business processes.  Additionally, the Company incurred increased expenses
associated with its new computer operating system in 1996.

     As a result of the above items, operating income for the North American
Business improved by $10,559,000 from $1,418,000 for the first quarter of 1996
to $11,977,000 for the first quarter of 1997.

INTEREST EXPENSE; OTHER EXPENSE; AND INCOME TAX PROVISION

     Interest expense for the Company, including former operations, decreased
12.7% from $9,877,000 in 1996 to $8,623,000 in 1997.  The decrease in interest
expense is attributable to the amortization and paydown of the Company's debt by
approximately $122,918,000 from April of 1996 through the end of March, 1997 and
is offset by an increase in interest rates under the Company's 11.5% Notes,
Revolving Credit Agreement and the Subordinated Notes, of 2.9%, 3.3% and .05%,
respectively.  Approximately $72,500,000 of the paydown was affected in October
of 1996, using proceeds from the sales of EML.

     Other Expenses for the Company, including Former Operations, decreased from
$7,238,000 in the three months ended March 31, 1996, to $3,530,000 for the same
period in 1997.  This decrease is due primarily to one time financing charges in
the first quarter of 1996, for approximately $3,125,000 related to amendments of
the Company's financing agreements.  Additionally, securitization fees, which
are included in Other Expenses, decreased by approximately $1,022,000, partially
due to lower average borrowings in the North American Business, and to the
disposal of the European asset securitization facility, as part of the
divestiture of EML, in the third quarter of 1996.  The average month end
proceeds from the accounts receivable sales under all of the Company's various
securitization facilities decreased from $289,113,000 for the three months ended
March 31, 1996 to $251,294,000 in for the same period in 1997.

     The income tax provision decreased from an expense of $480,000 for the
three months ended March 31, 1996, to an expense of $173,000 for the same period
in 1997.  In both periods the income tax rate reflects only the minimal
statutory tax requirements in the various locations in which the Company
conducts business, as the company has sufficient net operating loss provisions
to offset federal income taxes.

CONSOLIDATED INCOME (LOSS)

     On a consolidated basis, net income for the Company, including the Former
Operations, increased from a loss of $13,508,000 for the three months ended
March 31, 1996, to income of $1,130,000 for

                                     A-17
<PAGE>
 
the three months ended March 31, 1997, due to the factors described above.  Net
income per share increased from a loss of $0.45 per share in 1996 to income of
$0.04 per share in 1997.

     The following table sets forth the results of operations for the North
American Business and for the Former Operations for the fiscal years indicated.
<TABLE>
<CAPTION>
 
                                                                                         (in thousands)
                                          North American Business                      Former Operations          
                                                December 31,                              December 31, 
                                  --------------------------------------     --------------------------------------  
                                     1994          1995          1996           1994           1995         1996
<S>                               <C>           <C>           <C>            <C>            <C>          <C> 
Net Sales....................     $2,876,074    $3,427,821    $3,441,343     $2,142,613     $2,529,146   $2,081,481
Cost of Sales................      2,665,059     3,242,903     3,262,105      2,011,105      2,390,375    1,971,465
Gross Profit.................        211,015       184,918       179,238        131,508        138,771      110,016
SG&A.........................        163,278       181,042       193,521        118,518        136,153      101,500
Impairment                                                                                                         
 loss........................                       19,500                                      31,883       42,033
Restructuring                                                                                                      
 charge......................                        5,228                                       4,105                      
                                  ----------    ----------    ----------     ----------     ----------   ----------
Operating                                                                                                          
 (loss)Income................     $   47,737    $  (20,852)   $  (14,283)    $   12,990     $  (33,370)  $  (33,517)
                                  ==========    ==========    ==========     ==========     ==========   ========== 

                                  
                                          North American Business       
                                                December 31,            
                                  --------------------------------------
                                     1994          1995          1996   
<S>                               <C>           <C>           <C> 
Net Sales....................     $5,018,687    $5,956,967    $5,522,824          
Cost of Sales................      4,676,164     5,633,278     5,233,570          
Gross Profit.................        342,523       323,689       289,254          
SG&A.........................        281,796       317,195       295,021          
Impairment                                                                        
 loss........................                       51,383        42,033          
Restructuring                                                                     
 charge......................                        9,333                        
                                  ----------    ----------    ----------
Operating                                                                         
 (loss)Income................     $   60,727    $  (54,222)   $  (47,800)         
                                  ==========    ==========    ==========          
</TABLE>

 COMPARISON OF FISCAL YEARS ENDED DECEMBER 31, 1996 AND DECEMBER 31, 1995

     The Company's net sales for the North American Business increased 0.4% from
$3,427,821,000 in 1995 to $3,441,343,000 for the year ended December 31, 1996.
This increase resulted from increased sales of 12.4% in Canada offset by a 2.0%
decrease in sales in the United States.  In the third quarter of 1995, the North
American Business sold approximately $124,000,000 of Microsoft Windows '95
following its launch in August 1995. Excluding the effect of this additional
revenue, net sales would have increased 2.0% in the United States and 14.5% in
Canada. The Canadian sales increase is in line with the growth in the industry
for the markets in which that subsidiary competes. In the United States, the
Company did not keep pace with industry growth rates, due to liquidity
constraints, cost controls which Merisel implemented to conserve cash outflow
and competitive pressures.

     In the North American Business, hardware and accessories accounted for 75%
of net sales, and software accounted for 25% of net sales for the year ended
December 31, 1996 as compared to 69% and 31% for the same categories
respectively, for the year ended December 31, 1995. Software sales were a larger
percentage of total sales in the prior year due to the sales generated from the
Microsoft Windows '95 launch in August 1995.

     Gross profit for the North American Business decreased 3.1% from
$184,918,000 in 1995 to $179,238,000 in 1996.  Gross profit as a percentage of
sales, or gross margin, decreased from 5.4% in 1995 to 5.2% in 1996.  Both years
were affected by large margin adjustments.  In 1995, the Company recorded a
$25,800,000 charge to margin in the United States related to accounts payable
reconcilement issues. In 1996, $17,750,000 was charged related to customer
disputes, vendor reconciliations and other issues in the United States, and
$9,588,000 was charged for similar issues in Canada.  Excluding the effect of
these margin adjustments, gross profit would have been $174,079,000 or 6.1% of
net sales and $36,639,000 or 6.4% of net sales in the United States and Canada,
respectively, for the year ended December 31, 1995, as compared to $168,531,000
or 6.0% of net sales and $38,045,000 or 5.9% of net sales in the United States
and Canada, respectively, for the year ended December 31, 1996.  The decrease in
adjusted gross profit is primarily attributable to the impact of liquidity
constraints on the Company's ability to purchase on favorable terms and
competitive pricing pressures, each of which, in the absence of the
Restructuring, is expected to continue in 1997.

                                     A-18
<PAGE>
 
     Selling, general and administrative expenses for the North American
Business increased by 6.9% from $181,042,000 for the year ended December 31,
1995 to $193,521,000 for the year ended December 31, 1996.  Selling, general
administrative expenses in 1995 include a fourth quarter charge of $8,200,000 to
adjust the value of certain assets and liabilities.  Excluding this fourth
quarter 1995 charge, selling, general and administrative expense levels have
increased approximately $20,679,000 from the prior year. Of this increase,
$10,500,000 related to professional fees incurred as part of the development of
the 1996 Business Plan, process improvements and lender negotiations and
severance charges related to management changes.  Selling General and
Administrative charges in 1996 excluding these charges were $183,021,000. The
remaining increase in expenses is related to higher operating costs associated
with the installation of new computer systems. Selling, general and
administrative costs include depreciation and amortization expense totaling
$11,756,000 in 1995 and $12,360,000 in 1996.

     In the fourth quarter of 1995, the North American business recorded an
asset impairment charge for $19,500,000 in order to adjust capitalized system
development costs related to the installation of new computer systems.  Also in
1995, $5,228,000 in restructuring charges were recorded in the North American
Business as a result of the planned closure of a warehouse and other
restructuring activities. As of December 31, 1996 the company has used
$4,747,000 of this charge and the remaining amount of $481,000 is included in
accrued liabilities.  No such charge was deemed necessary in 1996.

     As a result of the above items, the operating loss for the North American
Business of $20,852,000 for the year ended December 31, 1995 decreased to an
operating loss of $14,283,000 for the year ended December 31, 1996. Excluding
the margin adjustments taken in both years, the professional fees and severance
costs incurred in 1996, the fourth quarter charges taken to operating expense in
1995, the impairment charge in 1995, and the restructuring charge in 1995, all
of which are quantified above, the North American Business would have had
operating income of $37,876,000 in 1995 as compared to operating income of
$23,555,000 in 1996.

 INTEREST EXPENSE; OTHER EXPENSE; INCOME TAX PROVISION

     Interest expense for the Company, including Former Operations, decreased
0.4% from $37,583,000 for the year ended December 31, 1995 to $37,431,000 for
the year ended December 31, 1996.  The decrease resulted from lower average
borrowings in the fourth quarter of 1996, offset by higher average interest
rates and higher average borrowings in the first three quarters of the year.

     Other expense for the Company, including Former Operations, increased from
$13,885,000 for the year ended December 31, 1995 to $20,150,000 for the year
ended December 31,1996.  The increase was primarily attributable to fees
incurred in connection with an increase in the Company's trade receivable
securitizations in 1996.  The increase in securitization  fees is primarily
attributable to an increase in the amount of net receivables sold.

     The  income tax provision increased from a benefit of $21,779,000 for the
year ended December 31, 1995 to an expense of $1,539,000 for the same period in
1996. The Company has not recognized a tax provision benefit with respect to its
current losses, having fully utilized its ability to carryback those losses and
obtain refunds of taxes paid in prior years.  Further, the Company has
recognized tax provision expense that primarily represents the establishment of
a valuation allowance against a previously recognized state deferred tax asset.
(See "Notes to Consolidated Financial Statements--Note 8.")

                                     A-19
<PAGE>
 
 CONSOLIDATED LOSS

     The Company, including Former Operations, reported an increase in its net
loss from $83,911,000 in 1995 to $140,375,000 in 1996.  The net loss per share
increased from $2.82 in 1995 to $4.68 in 1996.

 COMPARISON OF FISCAL YEARS ENDED DECEMBER 31, 1995 AND DECEMBER 31, 1994

     The Company's net sales for the North American Business increased 19.2%
from $2,876,074,000 in 1994 to $3,427,821,000 for the year ended December 31,
1995. The gain was due to increased sales of 21.0% in the United States and
10.8% in Canada.  These increases were primarily due to growth in existing
distribution operations resulting from the growth of the overall market for
hardware and software products, as well as an increase in the number of products
certain vendors are selling through distribution.

     In the North American Business, hardware and accessories accounted for 69%
of net sales, and software accounted for 31% of net sales for the year ended
December 31, 1995, as compared to 68% and 32% for the same categories,
respectively, for the year ended December 31, 1994.

     Gross profit for the North American Business decreased 12.4% from
$211,015,000 in 1994 to $184,918,000 in 1995.  Gross profit as a percentage of
sales or gross margin, decreased from 7.3% in 1994 to 5.4% in 1995.   The
decrease in gross margin was principally attributable to competitive pricing
pressures.   In addition, a portion of the fourth quarter 1995 adjustments was
charged to cost of sales, which further contributed to the decrease in gross
profit.

     Selling, general and administrative expenses for the North American
Business increased 10.9% from $163,378,000 for the year ended December 31, 1994
to $181,042,000 for the year ended December 31, 1995.  The increase was
primarily due to costs associated with the Company's 19.2% increase in net
sales, and fourth quarter charges taken in 1995, including adjustments to  the
values of certain assets and liabilities for $8,200,000.

     In the fourth quarter of 1995, the North American business recorded an
asset impairment charge of $19,500,000 in order to adjust capitalized system
development costs related to the installation of new computer systems.

     During 1995, $5,228,000 in restructuring charges were recorded in the North
American Business related to the planned closure of a warehouse and other
restructuring activities.

     As a result of the above items, operating income for the North American
Business of $47,737,000 for the year ended December 31, 1994 decreased to an
operating loss of $20,852,000 for the year ended December 31, 1995.

 INTEREST EXPENSE; OTHER EXPENSE; INCOME TAX PROVISION

     Interest for the Company, including Former Operations, increased 29.5% from
$29,024,000 for the year ended December 31, 1994 to $37,583,000 for the year
ended December 31, 1995.  The increase is primarily attributable to the
Company's higher debt levels and, to a lessor extent, an increase in interest
rates.

                                     A-20
<PAGE>
 
     Other expense for the Company, including Former Operations,  increased from
$11,752,000 for the year ended December 31, 1994 to $13,885,000 for the year
ended December 31, 1995.  The increase in other expense in 1995 primarily
related to an increase of $3,000,000 in fees incurred in connection with
accounts receivable securitizations.

     The income tax provision decreased from an expense of $8,341,000 for the
year ended December 31, 1994 to a benefit of $21,779,000 for the year ended
December 31, 1995, reflecting the Company's loss position in 1995 and the
utilization of loss carryback provisions. The decrease in the effective tax rate
was principally the result of an increase in the valuation allowance related to
United States deferred tax assets.

 CONSOLIDATED LOSS

     On a consolidated basis for the Company, including Former Operations, net
income decreased from $11,610,000 for the year ended December 31, 1994 to a net
loss of $83,911,000 for the year ended December 31, 1995.  Net income per share
decreased from $.38 in 1994 to a net loss per share of $2.82 in 1995.

 VARIABILITY OF QUARTERLY RESULTS AND SEASONALITY

     Historically, the Company has experienced variability in its net sales and
operating margins on a quarterly basis and expects these patterns to continue in
the future. Management believes that the factors influencing quarterly
variability include: (i) the overall growth in the computer industry; (ii)
shifts in short-term demand for the Company's products resulting, in part, from
the introduction of new products or updates of existing products; and (iii) the
fact that virtually all sales in a given quarter result from orders booked in
that quarter. Due to the factors noted above, as well as the dynamic
characteristics of the computer product distribution industry, the Company's
revenues and earnings may be subject to material volatility, particularly on a
quarterly basis.

     Additionally, in the U.S. and Canada, the Company's net sales in the fourth
quarter have been historically higher than in its other three quarters.
Management believes that the pattern of higher fourth quarter sales is partially
explained by customer buying patterns relating to calendar year-end business and
holiday purchases.  As a result of this pattern the Company's working capital
requirements in the fourth quarter have typically been greater than other
quarters.  Net sales in the Canadian operations are also historically strong in
the first quarter of the fiscal year.  This is primarily due to buying patterns
of Canadian Government Agencies.  See "Liquidity and Capital Resources" below.

LIQUIDITY AND CAPITAL RESOURCES

     The Company has financed its growth and cash needs primarily through
borrowings, securitizations of its trade receivables and sale of assets.

Recent Developments

     Effective April 14th, 1997, the Company entered into certain agreements
relating to the restructuring of its debt obligations, and to amend certain
covenants contained in its debt instruments. (See "Background of the
Restructuring.")  Accordingly, the Company believes that it will be able to
satisfy all of its material debt obligations under such instruments in 1997
pending the consummation of

                                     A-21
<PAGE>
 
the Exchange and the Extension. Interest will continue to be due and payable on
the outstanding 12.5% Notes that have not consented to the waiver by the time
such payments are due; however, such holders will not be able to accelerate the
payment of the principal of the 12.5% Notes under the terms of the Indenture
governing the 12.5% Notes.

First quarter, 1997.

     Net cash provided by operating activities during the three months ended
March 31, 1997, was $10,577,000.  The primary sources of cash from operating
activities was a decrease in inventory of $34,348,000, increased accounts
payable of $6,626,000 and or profit of and $1,131,000.  The primary use of cash
during the period were a $32,384,000 increase in accounts receivable.  The
decrease in inventory from the fourth quarter of 1996 is the result of the
effect of seasonal fluctuations on inventory needs.  The increase in accounts
payable related primarily to the purchasing activities of Merisel FAB during the
quarter and prior to the sale of substantially all of the assets of Merisel FAB.
The accounts payable levels for the North American Business did not change
significantly from the end of 1996.

     Net cash used in investing activities for the three months ended March 31,
1997, was $648,000 consisting entirely of leasehold improvements and equipment
expenditures.  The expenditures were primarily for the maintenance and
improvements of existing facilities.  The Company presently anticipates that its
capital expenditures for 1997 will be between $15,000,000 and $18,000,000
consisting of costs of upgrading and modifying existing computer systems,
warehouse systems, and facilities in Canada and the United States.  Net cash
used in financing activities was $6,432,000 and was comprised primarily of
scheduled payments under the Company's various debt facilities.

Fiscal Year Ended 1996

     Net cash provided by operating activities during the year ended December
31, 1996 was $29,249,000. The primary sources of cash from operating activities
were decreases in accounts receivable, inventories, and income taxes receivable
of $132,480,000, $91,059,000 and $33,470,000, respectively.  The primary use of
cash from operations during the period was a decrease in accounts payable of
$179,304,000.  Lower inventory and accounts receivable levels resulted primarily
from improved management of inventories and collections.  The decrease in
inventories also contributed to the decrease in accounts payable.

     Net cash provided from investing activities in 1996 was $101,041,000,
consisting of proceeds from the sale of EML and the Company's Australian
business of $110,379,000 and $8,515,000, respectively, partially offset by  the
Company's earn out obligation under the ComputerLand Acquisition of $13,409,000
and property and equipment expenditures of $9,652,000, net of proceeds from the
sale of property and equipment of $5,975,000.  Expenditures for property and
equipment were primarily attributed to the upgrading of the Company's computer
systems, expenditures for a new warehouse management system and the upgrading of
existing facilities and leasehold improvements.

     Net cash used in financing activities was $82,765,000, related primarily to
repayments of the 11.5% Notes of $43,195,000, net repayments under the Revolving
Credit Agreement (as defined below) of $17,792,000, the payment of the first
installment of $4,400,000 of the Subordinated Notes (as defined below), and
repayment of $17,741,000 under other bank facilities.

                                     A-22
<PAGE>
 
Liquidity and borrowings

     Funds are also generated through the sale of receivables by Merisel Capital
Funding, Inc., a wholly owned subsidiary of  the Company's Merisel America's,
Inc. operating subsidiary.  Merisel Capital Funding's sole business is the
ongoing purchase of trade receivables from Merisel Americas.  Merisel Capital
Funding sells these receivables, in turn, under an agreement with a
securitization company, whose purchases yield proceeds of up to $300,000,000 at
any point in time.  Merisel Capital Funding is a separate corporate entity with
separate creditors who, upon its liquidation, are entitled to be satisfied out
of Merisel Capital Funding's assets prior to any value in the subsidiary
becoming available to the subsidiary's equity holder.  As a result of losses the
Company incurred in fiscal year 1996, Merisel Americas and Merisel Capital
Funding were obliged and did obtain amendments and waivers with respect to
certain covenants under this facility, which expires October 2000.

     Effective December 15, 1995, Merisel Canada, Inc. ("Merisel Canada")
entered into a receivables purchase agreement with a securitization company to
provide funding for Merisel's Canadian subsidiary. In accordance with this
agreement, Merisel Canada sells receivables to the securitization company, which
yields proceeds of up to $150,000,000 Canadian dollars. The facility expires
December 12, 2000, but is extendible by notice from the securitization company,
subject to the Company's approval.

     Effective October 16, 1995, Merisel U.K. Ltd. ("Merisel U.K.") entered into
a receivables purchase agreement with a securitization company to provide
funding for Merisel's U.K. subsidiary.  This facility, including $26,300,000
outstanding thereunder, was assumed by CHS in connection with the purchase of
EML.

     Under these securitization facilities, the receivables are sold at face
value with payment of a portion of the purchase price being deferred.  As of
March 31, 1997, the total amount outstanding under these facilities was
$259,830,000.  Fees incurred in connection with the sale of accounts receivable
are recorded as other expense and for the three months ended March 31, 1997 and
1996 were, $3,573,000, and $4,544,000 respectively.  For the years ended
December 31, 1996 and December 31, 1995, these fees totalled $16,029,000 and
$10,291,000 respectively.

     At March 31, 1997, the Company's subsidiaries, Merisel Americas and Merisel
Europe had unsecured senior borrowings which, as amended, consisted of
$56,198,000 of 11.5% Notes by Merisel Americas, and an $84,297,000 the Revolving
Credit Agreement, all of which were outstanding.  Advances under the Revolving
Credit Agreement bear interest at specific rates based upon market reference
rates plus a specified percentage.  The average interest rate for the Revolving
Credit Agreement at March 31, 1997 was approximately 10.8%.  On October 4, 1996,
the Company amended the 11.5% Notes and the Revolving Credit Agreement in
connection with the sale of EML and permanently reduced the outstanding
borrowings on the 11.5% Notes and the Revolving Credit Agreement by $29,000,000
and $43,500,000, respectively.  As a result of the sale of EML, Merisel Europe
no longer is an operating entity.

     As amended, these agreements require that the Company make an aggregate of
five consecutive principal payments of $1,500,000 each on the last calendar day
of each month from February through June 1997 plus an additional principal
repayment of  $7,500,000 on January 2, 1998.  The Company has made these
payments as scheduled through the current period.  In the absence of the
Restructuring, the 11.5% Notes and the Revolving Credit Agreement provide that
if the Company makes the June 30, 1997 interest payment on its 12.5% Notes at
any time before January 31, 1998, then the Company shall make

                                     A-23
<PAGE>
 
an aggregate principal repayment of an additional $40,000,000 on the 11.5% Notes
and the Revolving Credit Agreement.  Further, if the Company makes the December
31, 1997 interest payment on its 12.5% Notes at anytime before January 31, 1998,
the Company must make an additional aggregate principal payment of $30,000,000
on the 11.5% Notes and the Revolving Credit Agreement.  The 11.5% Notes and the
Revolving Credit Agreement are due in full on January 31, 1998. The amendments
also provide that certain tax refunds and asset sale proceeds when received by
the Company shall be used to permanently prepay the 11.5% Notes and Revolving
Credit Agreement.  The principal repayments will be shared ratably by the
lenders under the Revolving Credit Agreement and the holders of the 11.5% Notes.

     The 11.5% Notes and the Revolving Credit Agreement contain various
covenants, including those which prohibit the payment of cash dividends, require
a minimum amount of tangible net worth, and place limitations on the acquisition
of assets. These agreements also require the Company or certain of its
subsidiaries to maintain certain specified financial ratios.  Such financial
ratios include: interest coverage; minimum adjusted tangible net worth; minimum
earnings before interest, taxes, depreciation, amortization and securitization
expense; total debt equivalents to adjusted tangible net worth; inventory
turnover; minimum accounts payable; and minimum accounts payable to inventory.
In connection with the sale of EML and as a result of the substantial losses
incurred by the Company for the years ended December 31, 1996 and December 31,
1995,  the Company was required to obtain and did obtain waivers of various
covenants, including financial ratio covenants, contained in the Senior Notes
and the Revolving Credit Agreement for the Company's third fiscal quarter of
1996, and amendments of such covenants for future periods.

     At March 31, 1997, Merisel Americas had outstanding an aggregate of
$13,200,000 of Subordinated Notes. The Subordinated Notes, as amended during
1996, provide for an interest rate increase of .50% to 11.78% per annum
effective April 15, 1996, and are repayable in three remaining equal annual
installments of $4,400,000 due in March 1998, March 1999 and in March 2000.  The
Company has made all of these payments as scheduled to date.  Commencing on
September 10, 1996, accrued interest on the Subordinated Notes is required to be
paid quarterly, rather than semi-annually.  The Subordinated Notes contain
certain restrictive covenants, including those that limit the Company's ability
to incur debt, acquire the stock of or merge with other corporations, or sell
certain assets and those that prohibit the payment of dividends. The
Subordinated Notes also incorporate the financial covenants contained in the
Senior Notes and the Revolving Credit Agreement.  In connection with the
amendment of the Revolving Credit Agreement and the Senior Notes described
above, the Company was required to obtain and did obtain an amendment of the
Subordinated Note Purchase Agreement.

     At March 31, 1997, Merisel, Inc. had outstanding $125,000,000 principal
amount of the 12.5% Notes. The 12.5% Notes provide for an interest rate of 12.5%
payable semi-annually. By virtue of being an obligation of Merisel, Inc., the
12.5% Notes are effectively subordinated to all liabilities of the Company's
subsidiaries, including trade payables and are not guaranteed by any of the
Company's operating entities. The Indenture relating to the 12.5% Notes contains
certain covenants that, among other things, limit the type and amount of
additional indebtedness that may be incurred by the Company or any of its
subsidiaries and imposes limitations on investments, loans, advances, asset
sales or transfers, dividends and other payments, the creation of liens, sale-
leaseback transactions with affiliates and certain mergers.  Without a
restructuring or refinancing of the Company's debt, the Company may be unable to
make its June 30, 1997 and December 31, 1997 interest payments on the 12.5%
Notes and the additional $40,000,000 and $30,000,000 repayments on the 11.5%
Notes and the Revolving Credit Agreement required before such interest payments
on the 12.5% Notes can be made.  In addition, the

                                     A-24
<PAGE>
 
restriction on dividend payments contained in the 11.5% Notes and the Revolving
Credit Agreement could limit the ability of the Company to repay principal and
interest on the 12.5% Notes if, and to the extent that, such limitations prevent
cash or other dividends from being paid to the Company.  Further, in the event
of a default under the 11.5%  Notes and the Revolving Credit Agreement, payments
of principal and interest on the 12.5% Notes are prohibited.

     At March 31, 1997, the Company had promissory notes outstanding with an
aggregate balance of $9,635,000. Such notes provide for interest at the rate of
approximately 7.7% per annum and are repayable in 48 and 60 monthly installments
commencing February 1, 1996, with balloon payments due at maturity. The notes
are collateralized by certain of the Company's real property and equipment.

     In connection with the ComputerLand acquisition, Merisel FAB and Vanstar
entered into the Distribution and Services Agreement (the "Service Agreement")
which as extended and amended provided significant distribution and other
support services to Merisel FAB for a contractually agreed upon fee.  Also under
the terms of the Services Agreement, Vanstar agreed to provide extended credit
to Merisel FAB (the "Vanstar Payable") which was to be reduced by scheduled
payment amounts.  At December 31, 1995 and 1996, $23,500,000 and $20,000,000 was
outstanding on the Vanstar payable and is included in accounts payable. The
Vanstar Payable was assumed by, and the Service Agreement was assigned to,
Synnex pursuant to the sale of substantially all of the assets of Merisel FAB as
of March 28, 1997.

     At March 31, 1997, the Company had cash and cash equivalents of
approximately $47,930,000.  In the opinion of management, as a result of the
Agreement reached with the holders of the 12.5% Notes and the waivers received
from the holders of the Revolving Credit Agreement, the 11.5% Notes and the
Subordinated Notes, cash on hand, together with anticipated cash flow in 1997
will be sufficient to meet the Company's liquidity requirements for the next 12
months.

 INFLATION

     Due to the short-term nature of the Company's contracts and agreements with
customers and vendors, the Company does not believe that inflation had a
material impact on its operations.

 ASSET MANAGEMENT

     The Company attempts to manage its inventory position to maintain levels
sufficient to achieve high product availability and same-day order fill rates.
Inventory levels may vary from period to period, due to factors including
increases or decreases in sales levels, the Company's practice of making large-
volume purchases when it deems such purchases to be attractive, and the addition
of new manufacturers and products. The Company has negotiated agreements with
many of its manufacturers which contain stock balancing and price protection
provisions intended to reduce, in part, the Company's risk of loss due to slow-
moving or obsolete inventory or manufacturer price reductions. The Company is
not assured that these agreements will succeed in reducing this risk. In the
event of a manufacturer price reduction, the Company generally receives a credit
for products in inventory. In addition, the Company has the right to return a
certain percentage of purchases, subject to certain limitations. Historically,
price protection and stock return privileges, as well as the Company's inventory
management procedures, have helped to reduce the risk of loss of carrying
inventory.

     The Company has purchased foreign exchange contracts whenever available to
minimize foreign exchange transaction gains and losses. Such contracts were
temporarily not available to the Company

                                     A-25
<PAGE>
 
beginning in the latter part of 1996.  The Company experienced net transaction
losses of approximately $350,000 in the first quarter of 1997, prior to the
renewed availability of foreign exchange contracts.  The Company plans to
continue to use foreign exchange contracts in the future to the extent they are
available.

     The Company offers credit terms to qualifying customers and also sells on a
prepay, credit card and cash-on-delivery basis. The Company also offers
financing for its sales to certain of its customers through various floor plan
financing companies. With respect to credit sales, the Company attempts to
control its bad debt exposure by monitoring customers' creditworthiness and,
where practicable, through participation in credit associations that provide
customer credit rating information for certain accounts.  In addition, the
Company purchases credit insurance as it deems appropriate.


                                     A-26
<PAGE>
 
                    BUSINESS AND PROPERTIES OF THE COMPANY


BUSINESS OVERVIEW

     Merisel, Inc., a Delaware holding company (the "Company"), is a leading
distributor of computer hardware, networking equipment and software products.
Through its main operating subsidiary, Merisel Americas, and its subsidiaries,
the Company markets products and services throughout North America and has
achieved operational efficiencies that have made it a valued partner to a broad
range of computer resellers, including value-added resellers ("VARs"),
commercial resellers/dealers, and retailers. The Company also has established
the Merisel Open Computing Alliance (MOCA(TM)), a division which primarily
supports Sun Microsystems' UNIX-based product sales and installations.

     At December 31, 1996, the Company stocked more than 25,000 products from
more than 500 of the computer hardware and software industry's leading
manufacturers, including American Power Conversion, Apple, AST, Compaq, Creative
Labs, Digital Equipment Corporation, Epson, Hayes, Hewlett-Packard, IBM/Lotus,
Intel, Kingston Technology, Microsoft, NEC, Novell, Okidata, Sony, Sun
Microsystems, Symantec, Texas Instruments, 3Com, Toshiba, and U.S. Robotics.
Merisel sells products to more than 45,000 computer resellers throughout North
America, including VARs, large retail chains, dealers, computer superstores,
mass merchants, Macintosh and Sun Microsystems resellers, system integrators and
original equipment manufacturers ("OEMs").  The breadth of the Company's product
line, together with its extensive distribution network, enable the Company to
provide its customers with a single supply source and prompt product delivery.
The Company's sales were $3.4 billion for 1996, after excluding revenues from
operations sold in the third quarter of 1996 and in the first quarter of 1997.
Of these sales, 81% were generated in the United States, and 19% were generated
in Canada.

     During 1996, the Company determined to sell substantially all of its assets
and operations outside of North America.  In addition the Company also developed
a plan that called for the downsizing of remaining operations in order to
conserve cash.  As of January 1, 1996, Merisel sold its Australian operations to
Tech Pacific Holdings Ltd. ("Tech Pacific").  On October 4, 1996, the Company
completed the sale of substantially all of its European, Mexican and Latin
American businesses (such businesses are referred to herein as "EML") to CHS
Electronics, Inc. ("CHS").  In addition, as of March 28, 1997, Merisel completed
the sale of substantially all of the assets of its wholly owned subsidiary,
Merisel FAB, Inc. ("Merisel FAB"), which operated the ComputerLand Franchise and
Datago Aggregation Business ("FAB"), to a wholly owned subsidiary of SYNNEX
Information Technologies, Inc. ("Synnex"). The Company sold its minority
interest in a corporation engaged in the distribution of computer hardware and
software products in the former Soviet Union; the transaction is expected to
close in the second quarter of 1997.  As a result of the foregoing transactions,
the Company's operations are now focused exclusively in North America.

     The Company has developed and is implementing a business strategy for 1997
(the "1997 Business Strategy") that builds upon the actions taken under its 1996
Business Plan (as described below).  Significantly, the 1997 Business Strategy
now focuses on profitable North American revenue growth instead of managing for
cash.  Under the 1997 Business Strategy, Merisel intends to concentrate on
strengthening and building its sales infrastructure, improving gross margins,
and controlling operating expenses. Other priorities include continuing efforts
to achieve operational excellence, addressing financial controls and policies by
emphasizing margin improvements and tight expense control, and implementing a
strategy focused on the United States and Canada. At the same time, in order to
meet its debt obligations

                                     A-28
<PAGE>
 
in mid-1997, Merisel is actively pursuing the Restructuring.  While the Company
believes that it will be able to successfully implement its 1997 Business
Strategy and the Restructuring so as to enable it to meet all of its financial
obligations, there can be no assurance that it will be able to do so.

     The 1997 Business Strategy assumes that the Company will not experience any
significant changes in payment terms to, or product availability from, its key
vendors.  While management does not expect, and there has not been, any material
deterioration in such credit terms or product availability, there can be no
assurance that significant changes will not occur.  Any such deterioration in
the absence of the development of alternate financing sources could adversely
impact the Company's cash flow and its future results of operations.

  SIGNIFICANT EVENTS OF 1996 AND 1997

     In February 1996, the Company engaged Merrill Lynch & Co. to assist the
Company in assessing its strategic options in order to maximize shareholder
value.  On March 7, 1996, Merisel sold its interest in its wholly owned
Australian subsidiary, Merisel Pty Ltd. ("Merisel Australia"), to Tech Pacific.
The sale was effective as of January 1, 1996.  Under the terms of the agreement,
the Company received consideration of $9,900,000 in the form of repayment of
certain intercompany debt obligations for $8,500,000, and $1,400,000 in non-cash
asset transfers.  The Company recognized a $1,900,000 charge as an impairment
loss for the write down of the Australian net assets to their net realizable
value in the fourth quarter of 1995.  These net assets, after the write down,
totaled $9,900,000 and were classified in the December 31, 1995 consolidated
balance sheet as other current assets. Prior to the $1,900,000 charge in the
fourth quarter of 1995, Merisel Australia had reported a loss of $6,100,000 for
1995. See "Legal Proceedings."

     Due to substantial losses for the fourth quarter and fiscal year ended
December 31, 1995, Merisel was required in April 1996 to negotiate with the
lenders under its various financing agreements to amend such agreements and to
waive certain defaults, which amendments and waivers were obtained.

     In connection with such negotiations, the Company developed and implemented
the 1996 Business Plan, that focused on maximizing cash flow by controlling
costs, curtailing non-essential capital expenditures, limiting investments and
concentrating on its more profitable areas of operations and product lines and
slowing growth in its less profitable areas of operations.  The 1996 Business
Plan assumed that the Company would not return to profitability until the fourth
quarter of 1996.  At the same time, the Company recognized that, in order to
meet its obligations in 1997, it needed to engage in some combination of asset
sales, refinancing of its borrowings and obtaining new sources of financing.

     Concurrently with the implementation of the 1996 Business Plan, the Company
actively explored all of its strategic options with the assistance of Merrill
Lynch & Co., including the sale of the Company. This ultimately led to the
Company's sale of EML to CHS, after attempts to sell the entire Company proved
unsuccessful.  The sale was effective as of September 27, 1996. A loss of
approximately $33,455,000, which includes approximately $7,400,000 of direct
costs related to the sale, was recorded in connection with the sale. The final
sales price, computed based on the combined closing balance sheet, was
$147,631,000, consisting of (i) $110,379,000 in cash, (ii) the assumption of the
Company's European asset securitization agreement, against which $26,252,000 was
outstanding at closing, and (iii) a receivable of $11,000,000 payable in three
installments of $3,000,000, $4,000,000 and $4,000,000, due at various dates
through 1997. The initial cash inflow of $110,379,000 was used to reduce the
Company's debt and improve its working capital.

                                     A-29
<PAGE>
 
     In connection with the Company's sale of EML, the Company and certain of
its lenders agreed in October 1996 to amend (1) the Revolving Credit Agreement
and (2) the Senior Note Purchase Agreement to extend the final maturities of
those agreements until January 31, 1998.  In connection with such amendments,
the Company was required to obtain, and did obtain an amendment of the
Subordinated Note Purchase Agreement.  In addition, such amendments required a
waiver of certain provisions of the Indenture.  See "Management's Discussion and
Analysis of Financial Condition and Results of Operations -- Liquidity and
Capital Resources."

     As of March 28, 1997, the Company completed the sale of substantially all
of the assets of Merisel FAB to a wholly owned subsidiary of Synnex.  The sale
price, computed based upon the February 21, 1997 balance sheet of Merisel FAB
was $31,992,000 consisting of the buyer assuming $11,992,000 of trade payables
and accrued liabilities and a $20,000,000 extended payable due to Vanstar
Corporation.  As part of the sale, the Company agreed to extend rebates to the
Synnex on future purchases at a defined rate per dollar of purchases, not to
exceed $2,000,000.  The purchase price is subject to adjustments based upon
Merisel FAB's March 28, 1997 balance sheet.  In the quarter ended December 31,
1996, the Company recorded an impairment charge of $2,033,000 to adjust Merisel
FAB's assets to their fair value.

THE INDUSTRY

     The computer products distribution industry is large and growing,
reflecting both the growing use of wholesale distribution channels by
manufacturers for the distribution of their products and increasing worldwide
demand for computer products. The industry moves product from manufacturer to
end-user through a sophisticated combination of distribution agreements between
manufacturers, wholesale distributors, aggregators and resellers. Historically,
there have been two types of companies within the industry: those that sell
directly to the end-user ("resellers") and those that sell to resellers
("wholesale distributors" and "aggregators").

     Reseller customers include large corporate accounts, small and medium-sized
businesses and home users. The major reseller channels are VARs, commercial
resellers/dealers (corporate resellers and mail-order firms), and retailers
(computer superstores, office supply chains and mass merchants). VARs, which
account for one of the largest segments of the overall reseller channel,
typically add value by combining proprietary software and/or services with off-
the-shelf hardware and software.

     Wholesale distributors generally purchase a wide range of products in bulk
directly from manufacturers and then ship products in smaller quantities to a
wide spectrum of resellers.  Aggregators are functionally similar to wholesale
distributors, but they focus on selling relatively few product lines (typically
high-volume, brand name computer systems) to a captive network of franchised
dealers and affiliates. Aggregators typically work on a lower cost model with a
high proportion of electronic commerce and vendor flooring to minimize working
capital requirements.  The larger computer manufacturers, such as Apple, Compaq,
Hewlett-Packard and IBM, have historically required resellers to purchase their
products from an affiliated aggregator. In recent years, manufacturers have
increasingly offered products through wholesale distributors' aggregation
divisions.  The result of this practice is increasing similarity between
wholesale distributors and aggregators.

                                     A-30
<PAGE>
 
 BUSINESS STRATEGY

     The Company offers leading products and services to customers at
competitive prices. The Company provides cost-effective customer service to
targeted customer groups through its inside and field sales forces, and
specialized marketing programs. In 1996, the Company continued to actively
pursue sales via "electronic commerce," which encompasses the internet and other
electronic interfaces to market products, establish accounts and take orders at
typically lower operating costs than traditional sales methods.

     Providing Leading Products and Services. The Company's objective is to
offer a broad range of leading brands in each of the product categories it
carries. By stocking a broad mix of products, the Company meets the needs of
resellers who prefer to deal with a single source for many of their product
needs. The Company continually evaluates new products, the demand for current
products, and its overall product mix and seeks to develop distribution
relationships with suppliers of products that enhance the Company's product
offerings. The Company believes that the size of its reseller customer base,
combined with the breadth and quality of its marketing support programs, give
Merisel a competitive advantage over smaller, regional distributors in
developing and maintaining supplier relationships.

     Customer Service and Satisfaction. The Company believes that a high level
of customer satisfaction is important to achieve and maintain success in the
highly competitive microcomputer products distribution industry. The Company
measures customer satisfaction by such standards as the customer's ''ease of
doing business,'' accuracy and efficiency in delivering products and expediting
the delivery of services and information. It was with these objectives in mind,
that the company established its Vantage Loyalty incentive program to provide
increased services, support and better pricing to large volume customers.
Merisel constantly strives to improve its operational processes in order to
achieve increasingly high levels of customer satisfaction.

     Targeting Customer Groups.  The Company serves a variety of reseller
channels, which have diverse product, financing and support requirements. The
Company was among the first major wholesale distributors in the industry to
offer its various customer groups a channel-dedicated sales force as well as
customized product offerings, financing programs and marketing and technical
support programs, all of which are tailored to address the differing needs of
these customer groups. The Company intends to continue focusing on the
profitability of the markets it serves to identify customer opportunities and
develop sales and marketing programs that serve these groups more effectively.

 PRODUCTS AND MANUFACTURER SERVICES

     The Company distributes more than 25,000 hardware and software products for
MS-DOS, Windows NT, OS/2, Macintosh, Apple, and Sun Microsystems/UNIX operating
environments.  Hardware products include computer components such as servers,
printers, monitors, disk drives and other storage devices, modems and other
connectivity devices, routers, switching products, communication/networking
(local and wide area) products, plug-in boards, and accessories.  The Company's
software mix includes business application software for spreadsheets, word
processing programs, desktop publishing and graphics packages, educational
software and games, as well as a broad offering of operating systems, including
local area networks, advanced language, and utility products.

                                     A-31
<PAGE>
 
     In fiscal 1996 for the Company's ongoing U.S. and Canadian distribution
businesses, net sales of hardware and accessories accounted for approximately
75% of sales, while software product sales accounted for the remaining 25% of
sales.

     The Company has established and developed long-term business relationships
with many of the leading manufacturers in the computer industry.  The Company's
suppliers include American Power Conversion, Apple, AST, Compaq, Creative Labs,
Digital Equipment Corporation, Epson, Hayes, Hewlett-Packard, IBM/Lotus, Intel,
Kingston Technology, Microsoft, NEC, Novell, Okidata, Sony, Sun Microsystems,
Symantec, Texas Instruments, 3Com/U.S. Robotics, and Toshiba.  Merisel is one of
only three distributors in the United States authorized to sell Sun Microsystems
products.

     The Company provides its manufacturers with access to one of the largest
bases of computer resellers in North America, as well as the means to reduce
inventory, credit, marketing, and overhead costs typically associated with
maintaining direct reseller relationships.  Through its product marketing group,
the Company develops and implements promotional programs for specific
manufacturers to increase customer purchasing depth and breadth.  Promotional
programs include bundle offers, growth goal incentives, reseller training
events, as well as channel communication vehicles such as target direct mail,
fax and advertising.

     The Company offers one of the industry's largest reseller forums,
Softeach(TM), a two-day seminar series in which more than 50 manufacturers host
training seminars on product usage. In 1996, the Company offered Softeach(TM)
seminars in 12 cities in the United States and Canada. More than 7,000 resellers
enrolled for Softeach(TM) seminars in 1995 and 1996. The Company's educational
services division, in conjunction with third-party consultants, also conducts
training and certification classes on a fee basis for resellers of certain
Digital Equipment, Lotus, Microsoft, Novell, Santa Cruz Operation, Sun and 3Com
products.

     The Company enters into written distribution agreements with the
manufacturers of the products it distributes. As is customary in the industry,
these agreements usually provide non-exclusive distribution rights and often
contain territorial restrictions that limit the countries in which Merisel is
permitted to distribute the products. The agreements generally provide the
Company with stock balancing and price protection provisions which partially
reduce the Company's risk of loss due to slow-moving inventory, supplier price
reductions, product updates or obsolescence. The Company's agreements which
generally have a term of at least one year, may contain minimum purchase amounts
and often contain provisions permitting earlier termination by either party upon
written notice.

     Although the Company regularly stocks products and accessories supplied by
more than 500 manufacturers, 60% of the Company's net sales in 1996 (as compared
to 63% in 1995 and 56% in 1994) were derived from products supplied by Merisel's
10 largest manufacturers, with the sale of products manufactured by Hewlett-
Packard, Microsoft and Compaq accounting for approximately 9%, 14% and 10%,
respectively, of net sales in 1996 (as compared to 16%, 14% and 11% respectively
in 1995, and 12%, 12% and 11%, respectively, in 1994). Because reseller
customers often prefer to deal with a single source for many of their product
needs, the loss of the ability to distribute a particularly popular product
could result in losses of sales unrelated to that product. The loss of a direct
relationship between the Company and any of its key suppliers could have an
adverse impact on the Company's business and financial results.

                                     A-32
<PAGE>
 
     In the course of its business, the Company reconciles its accounts payable
balances to statements provided by its vendors. During the fourth quarter of
1995 and the first three quarters of 1996, the Company incurred charges
resulting from adjustments to trade accounts payable balances. These charges
were related to adjustments for price protection, returns to vendors by the
Company and inventory receipt-related issues, such as short-shipments identified
through the reconciliation process. In order to minimize further supplier
account reconciliation losses, the Company began implementing processes and
procedures to address current system deficiencies and engaged the assistance of
outside consultants. By the end of 1996, substantial progress was made in the
implementation of these processes and procedures, and the Company believes that
it is adequately reserved.

 CUSTOMERS AND CUSTOMER SERVICES

     In 1996, the Company sold products and services to more than 45,000
computer resellers worldwide. Merisel's smaller customers often do not have the
resources to establish a large number of direct purchasing relationships or
stock significant product inventories, nor can they meet minimum purchase
requirements or obtain acceptable credit.  Consequently, they tend to purchase a
high percentage of their products from distributors such as the Company, which
can meet their inventory needs quickly and efficiently. Larger resellers often
establish direct relationships with manufacturers for their more popular
products but utilize distributors for slower-moving products and for fill-in
orders of fast-moving products which may not be available on a timely basis from
manufacturers. No single customer accounted for more than  4% of the Company's
net sales in 1994, 1995 or 1996.

     Single Source Provider. The Company offers computer resellers a single
source for more than 25,000 competitively priced hardware and software products.
By purchasing from the Company, the reseller only needs to comply with a single
set of ordering, billing and product return procedures and may also benefit from
attractive volume pricing and third-party financing programs. In addition,
certain resellers are allowed, within specified time limits, and/or specified
volume limits, to return slow-moving products from one manufacturer in exchange
for more popular products from other manufacturers.

     Prompt Delivery.  In the United States and Canada, orders received by 5:00
p.m. local time are typically shipped the same day, provided the required
inventory is in stock.  The Company maintains sufficient inventory levels in the
United States to fill consistently in excess of 95% of all units ordered on the
day of receipt.  As part of a continuing effort to improve accuracy, the
Company's Information and Logistical Efficiency System (MILES) was first
installed in the Company's Atlanta warehouse in early 1994.  In 1996,
installation of this custom computerized warehouse management system was
completed in all nine of the Company's North American warehouses.  The
successful implementation of MILES has resulted in significant improvements in
shipping accuracy rates.  The Company believes that its inventory and shipping
accuracy rates are among the highest in the industry.

     The Company typically delivers products from its regional warehouses via
FedEx, United Parcel Service, and other common carriers.  Most customers in the
United States receive orders within one or two working days of shipment.  The
Company also provides customer-paid overnight air handling upon request.  These
services allow resellers to minimize inventory investment and serve their
customers responsively. For larger customers in the United States, the Company
also provides a fulfillment service to ship orders directly to resellers'
customers to speed delivery and further minimize reseller inventories.

     Financing Programs. The Company's credit policy for qualified resellers
eliminates the need for them to establish multiple credit relationships with a
large number of manufacturers. In addition, the

                                     A-33
<PAGE>
 
Company arranges floor plan, credit card and lease financing through a number of
credit institutions and offers a program for credit card purchases by qualified
customers. To allow certain resellers to purchase larger orders in the United
States, the Company offers to arrange alternative financing such as escrow
programs and special bid financing.

     Customer Support. The Company offers a number of customer loyalty programs,
which provide incentives to resellers to aggregate their purchases through the
Company. Through its customer information services group, the Company furnishes
its computer resellers with a series of publications containing detailed
information on products, pricing, promotions and developments in the industry.
The Company publishes a Merisel Product Catalog, as well as a monthly Promo Pak
and VARfile publication. The Company also publishes the Hot List(R), which ranks
the Company's current best-selling hardware and software products in four
different reseller channels. In addition, the Company's On-Line Literature
Library offers more than 40,000 data sheets of product information literature
via a fax-back system and CD-ROM.  Information is also provided electronically
through the Company's Web site (www.merisel.com) and proprietary SELline(R)
Electronic Service.

     The Company provides training and product information to its reseller
customers through its well-respected Softeach(TM) program, a series of
manufacturer hosted training forums. See "Products and Manufacturer Services."
The Company also provides computer resellers with pre-sale technical support for
virtually all product lines. In addition, the Company's technical support
services department provides pre-and post-sale technical support to the
Company's customers, as well as regular product training seminars to the
Company's sales representatives.

 SALES AND MARKETING

     During 1996, the Company's sales department for its core distribution
business in the United States was organized into four sales divisions to serve
the VAR, retail, commercial reseller/dealer and Sun Microsystems reseller market
segments.  The VAR division offers specialized services and technical products
to value-added resellers, system integrators and OEMs who offer service, support
and consulting to clients in addition to selling computer products.  The
Company's MOCA(TM) division is a division dedicated primarily to selling and
supporting Sun Microsystems and products through its own sales, marketing,
operations, and technical support departments. The retail division primarily
services mass merchants and computer chain stores, while the commercial
reseller/dealer division offers direct fulfillment services, electronic data
interchange (EDI) transaction support and dedicated field and inside support to
large-volume national accounts. Additionally, the Company's value-added services
department offers telemarketing, educational and merchandising services to
resellers and retailers.

     The Company's sales department for its distribution business in Canada was
also structured in 1996 to reflect VAR, retail, dealer, and national
account/commercial customer segments. The sales organization was enhanced
through the addition of six national sales directors to reflect market needs,
and a new regional sales office was opened in Halifax, Nova Scotia.
Additionally, in February 1997, the Company launched its MOCA(TM) division in
Canada.

     The Company's sales force is composed of field sales representatives who
manage relations with the larger accounts and inside telemarketing sales
representatives who receive product orders and answer customer inquiries. When a
customer calls Merisel, screen synchronization technology automatically causes a
sales profile to appear on the sales representative's computer screen. Customer
orders generally are placed via a toll-free telephone call to the Company's
inside sales representatives and, in the United States,

                                     A-34
<PAGE>
 
are entered on the Company's SalesNet for Windows order entry system, a
proprietary local area network created by the Company to speed the process of
taking and processing orders. Using the SalesNet for Windows database, sales
representatives can immediately enter customer orders, obtain descriptive
information regarding products, check inventory status, determine customer
credit availability and obtain special pricing and promotion information.

     In 1993, the Company introduced its Vantage Loyalty incentive program to
provide increased services, support and better pricing to larger volume
customers.  The Vantage program was enhanced in late 1996 with the launch of the
"Vantage Visa" card as a frequent buyer program to reward resellers for more
frequent and higher volume purchases.  The Vantage Visa program offers unique
promotional and bundling opportunities to resellers.

     In line with its strategy of making the Company the easiest distributor
with which to do business, the Company is continuing to expand its participation
in "electronic commerce" and the "electronic marketplace," which represents
growing sales opportunities in the computer products distribution industry.
Electronic commerce is the overall term applied to the development and
maintenance of business-to-business relationships via such electronic services
as EDI, on-line systems, electronic mail, and Internet Web sites.  Electronic
commerce can simplify account set up, ordering, shipping, and support and
thereby facilitate sales while it decreases both selling and purchasing costs.
Electronic commerce is likely to become a significant factor as the computer
products distribution industry evolves.

     The Company began to actively promote its electronic commerce offering with
the introduction of SELline in 1994. This system was the industry's first
graphical user interface (GUI) application to allow customers to access
specific, customized information directly from various databases owned and
maintained by the Company. This includes access to real-time pricing, credit,
product descriptions, and availability information. The Company also utilizes
EDI systems to allow large volume customers to communicate with the Company's
mainframe computer system directly for order processing and account data.

     SELline usage increased with the 1996 introduction of "@Merisel," the
Company's first World Wide Web site that allows customers internet access to key
technical information and hyperlink access to more than 400 manufacturer
internet sites from one location.  In November 1996, the Web site enabled the
Company to introduce the distribution industry's first national web-based order-
entry system that features a SELline interface for 24-hour, secure order
processing.  The site facilitates new customer enrollment and currently serves
more than 21,000 reseller enrollees.

 CONFIGURATION

     Configuration involves the assembly of computer products from multiple
vendors into a single unit or system.  While at one time configuration was a
very minor aspect of a wholesale distributor's business, it has become a major
initiative as manufacturers outsource this segment of production to wholesale
distributors.

     In 1996, the Company conducted its configuration business by outsourcing to
two third-party providers, the Cerplex Group, Inc. and Vanstar Corporation.  The
Company intends to implement an internal configuration operation during the
latter part of fiscal year 1997.

                                     A-35
<PAGE>
 
 OPERATIONS, DISTRIBUTION AND INVESTMENT IN SYSTEMS

     Locations.  At December 31, 1996, the Company operated nine distribution
centers throughout North America: seven in the United States and two in Canada.
All of these distribution centers are leased.

     Systems.  The Company has made significant investments in new, advanced
computer and warehouse management systems for its North American operations to
support sales growth and improve service levels. All of the Company's nine North
American warehouses now utilize the MILES computerized warehouse management
system, which uses infrared bar coding and advanced computer hardware and
software to improve shipping, receiving and picking accuracy rates.

     The Company is in the process of converting its North American operations
to the SAP client/server operating system.  SAP is an enterprise-wide system
which integrates all functional areas of the business including order entry,
inventory management and finance in a real-time environment.   The Company began
designing the new system in 1993 and converted its Canadian operations from a
mainframe to the client/server operating system in August 1995. The new system
is designed to provide greater transaction accuracy, flexibility, and custom
pricing applications. In the early implementation stages, the Canadian
conversion produced results below the Company's expectations. These results
added to the Company's fourth quarter 1995 net operating loss. This system is
now fully implemented in Canada and is performing to expectations.

     The Company plans to convert its United States operations to the SAP system
in the future. The design and implementation of these new systems are complex
projects and involve certain risks. As a result, the United States system
implementation will be delayed beyond 1997. Until such implementation, the
Company will continue to modify its existing United States systems and may
experience difficulty in processing transactions, which could adversely affect
operating income and cash flows.

DISPOSED OPERATIONS

     International Operations. The Company formed its first international
subsidiary in 1982 and began 1996 with International operations as a leading
distributor of computer hardware and software products in Australia, Austria,
Canada, France, Germany, Holland, Latin America, Mexico, Switzerland and the
United Kingdom. Effective January 1, 1996, the Company sold its operations in
Australia.  In September 1996, the Company sold certain assets and businesses
that included its operations in all of its remaining foreign locations with the
exception of Canada. In addition, the Company is in the process of selling its
minority stock interest in a corporation engaged in the distribution of computer
hardware and software products in the former Soviet Union; the transaction is
expected to close in the second quarter of fiscal 1997.  As a result, the
Company's operations are now focused exclusively in North America. For more
information concerning the divestiture of foreign businesses, see Note 5,
Dispositions, in the Notes to Consolidated Financial Statements.
 
     Because the Company conducted business in a number of countries, that
portion of operating results and cash flows that is non-United States dollar
denominated is subject to certain currency fluctuations. The Company generally
employs forward exchange contracts to limit the impact of fluctuations in the
relative values of some of the currencies in which it does business. In 1995,
the Company incurred foreign currency losses due primarily to declines in values
of the Mexican Peso and other foreign currencies against the United States
dollar. In 1996, the net impact of foreign currency transactions for the year
was insignificant.

                                     A-36
<PAGE>
 
     Domestic Operations. In March 1997, the Company sold substantially all of
the assets of Merisel FAB, to Synnex. Merisel FAB operated the Company's
Franchise and Aggregation business. The sale of this business marks the
Company's return to a primary focus on computer hardware and software
distribution, which has been its core business.

COMPETITION

     Traditionally, competition in the computer products distribution industry
is intense.  Competitive factors include price, brand selection, breadth and
availability of product offering, financing options, shipping and packaging
accuracy, speed of delivery, level of training and technical support, marketing
services and programs, and ability to influence a buyer's decision.

     Certain of the Company's competitors have substantially greater financial
resources than the Company. The Company's principal competitors include large
United States-based distributors and aggregators such as Gates/Arrow, Inacom,
Ingram Micro, MicroAge and Tech Data Corporation, as well as regional
distributors and franchisors.

     The Company also competes with manufacturers that sell directly to computer
resellers, sometimes at prices below those charged by Merisel for similar
products. The Company believes its broad product offering, product availability,
prompt delivery and support services may offset a manufacturer's price
advantage. In addition, many manufacturers concentrate their direct sales on
large computer resellers because of the relatively high costs associated with
dealing with small-volume computer reseller customers.

VARIABILITY OF QUARTERLY RESULTS AND SEASONALITY

     Historically, the Company has experienced variability in its net sales and
operating margins on a quarterly basis and expects these patterns to continue in
the future. Management believes that the factors influencing quarterly
variability include: (i) the overall growth in the computer industry; (ii)
shifts in short-term demand for the Company's products resulting, in part, from
the introduction of new products or updates of existing products; and (iii)
virtually all sales in a given quarter result from orders booked in that
quarter.  Due to the factors noted above, as well as the dynamic qualities of
the computer products distribution industry, the Company's revenues and earnings
may be subject to material volatility, particularly on a quarterly basis.

     Additionally, in the U.S. and Canada, the Company's net sales in the fourth
quarter have been historically higher than in its other three quarters.
Management believes that the pattern of higher fourth quarter sales is partially
explained by customer buying patterns relating to calendar year-end business and
holiday purchases.  As a result of this pattern, the Company's working capital
requirements in the fourth quarter have typically been greater than other
quarters.  Net sales in the Canadian operations are also historically strong in
the first quarter of the fiscal year.  This is primarily due to buying patterns
of Canadian Government Agencies.  See "Liquidity and Capital Resources."

EMPLOYEES

     As of December 31, 1996, the Company had approximately 2,000 employees.
The Company believes it has good relations with its employees and currently has
no collective bargaining agreements in place.

                                     A-37
<PAGE>
 
ENVIRONMENTAL COMPLIANCE

     The Company believes that it is in substantial compliance with all
environmental laws applicable to it and its operations.

PROPERTIES

     At December 31, 1996, the Company maintained distribution centers in seven
locations throughout the United States and in two locations in strategic areas
of Canada.  All of the Company's distribution centers are leased.   Additionally
the Company maintains United States administrative and sales offices in El
Segundo, California; Marlborough, Massachusetts; and Cary, North Carolina; as
well as Canadian administrative and sales offices in Toronto, Ontario; Montreal,
Quebec; Vancouver, British Columbia and Halifax, Nova Scotia.

     The Company's headquarters are located in El Segundo, California, where the
Company owns a 112,500 square-foot facility and leases another 50,700 square-
foot facility. Merisel also maintains sales offices throughout the United States
and Canada. In addition, the Company owns undeveloped land in Cary, North
Carolina of which a substantial portion it intends to sell. The Company believes
that its facilities provide sufficient space for its present needs, and that
additional suitable space will be available on reasonable terms, if needed.

LEGAL PROCEEDINGS

     In June 1994, the Company and certain of its officers and/or directors were
named in putative securities class actions filed in the United States District
Court for the Central District of California, consolidated as In re Merisel,
Inc. Securities Litigation.  Plaintiffs, who are seeking damages in an
unspecified amount, purport to represent a class of all persons who purchased
Old Common Stock between November 8, 1993 and June 7, 1994 (the "Class Period").
The complaint, as amended and consolidated, alleges that the defendants inflated
the market price of Old Common Stock with material misrepresentations and
omissions during the Class Period.  Plaintiffs contend that such alleged
misrepresentations are actionable under Section 10(b) and 20(a) of the
Securities Exchange Act of 1934 and Rule 10b-5 promulgated thereunder. Following
the granting of defendant's first motion to dismiss on  December 5, 1994,
plaintiffs filed a second consolidated and amended complaint December 22, 1994.
On April 3, 1995, Federal District Judge Real dismissed the complaint with
prejudice.  Plaintiffs filed a notice of  appeal of the District Court's
decision on April 26, 1995. The Ninth Circuit heard oral arguments on June 4,
1996. As of the date of this report there has been no decision from the Ninth
Circuit.

     In January 1997, the Company received notice that Tech Pacific had brought
a claim in the Supreme Court of New South Wales, Sydney Registry Commercial
Division, against Merisel; its subsidiary Merisel Asia, Inc. ("Merisel Asia");
Patrick T. Woods, former managing director of Merisel Australia and Michael D.
Pickett, former CEO and Chairman of Merisel, in a proceeding captioned Tech
Pacific Holdings Limited, v. Merisel, Inc., et. al. In March 1996, Tech Pacific
purchased Merisel Australia, Merisel's Australian subsidiary, pursuant to the
Share Purchase Agreement dated as of March 7, 1996 between Merisel Asia and Tech
Pacific. The claim asserts various breaches of representations and warranties as
well as misleading and deceptive conduct under relevant provisions of Australian
law with respect to the financial position of Merisel Australia as represented
by the disclosure documents. The

                                     A-38
<PAGE>
 
plaintiffs seek to recover the difference plus costs and expenses associated
with the claim. The Company intends to defend itself vigorously against this
claim.

     The Company is involved in certain other legal proceedings arising in the
ordinary course of business, none of which is expected to have a material impact
on the financial condition or business of Merisel.

     The filing of the Prepackaged Plan could have an adverse impact on certain
aspects of the business of the Company as described above.  See "RISK FACTORS."

                                     A-39
<PAGE>
 
                        TENDERING AND VOTING PROCEDURES

THE RESTRUCTURING

     Upon the terms and subject to the conditions set forth in this Prospectus
and in the accompanying Letter of Transmittal, the Company is offering in the
Exchange Offer to issue to each Noteholder 192.5 shares (adjusted to reflect the
one-for-five reverse stock split described herein) of New Common Stock, for each
$1,000 principal amount of 12.5% Notes (together with all accrued and unpaid
interest) which is validly tendered and not withdrawn (as described below) prior
to the Expiration Date.  Nominees or other record holders of 12.5% Notes that
hold for more than one beneficial owner will be entitled to make elections that
reflect the elections of each of the beneficial holders for whom they exchange
12.5% Notes. The Company is also soliciting from the holders of 12.5% Notes
acceptances of the Prepackaged Plan, under which the 12.5% Notes would be
exchanged for the same consideration offered in the Exchange Offer.
Instructions for voting on the Prepackaged Plan are contained in the Disclosure
Statement and in the instructions attached to the Ballots and Master Ballots.
See "VOTING PROCEDURES AND REQUIREMENTS" in the Disclosure Statement.

     This Prospectus and the Letter of Transmittal are first being mailed to
registered Noteholders on or about [__________], 1997.

GENERAL

     As of March 31, 1997, there were outstanding $125 million aggregate
principal amount of 12.5% Notes (plus accrued but unpaid interest thereon of
approximately $3.9 million).

     For purposes of the Exchange Offer, the Company shall be deemed to have
accepted for exchange, and to have exchanged, validly tendered 12.5% Notes in
the Exchange Offer when, as and if the Company has given oral or written notice
thereof to the Depositary. The Depositary will act as agent for the tendering
Noteholders for the purposes of receiving New Common Stock from the Company and
transmitting such New Common Stock to tendering Noteholders.

     The New Common Stock will be delivered in exchange for 12.5% Notes accepted
in the Exchange Offer promptly after acceptance on the Expiration Date or, in
the event of confirmation of the Prepackaged Plan, promptly after the Effective
Date as described in the Prepackaged Plan. The Company's obligation to accept
12.5% Notes for exchange in the Exchange Offer is subject to the satisfaction of
the conditions set forth below under "Conditions."  The Company reserves the
right, in its sole discretion, to waive any or all of the conditions to the
Exchange Offer or amend the terms of the Exchange Offer but does not currently
intend to waive any condition or amend any of the terms of the Exchange Offer.
The Exchange Offer is subject to extension of the time period during which it is
open. See "Expiration Date; Extensions; Amendments" below.

     New Common Stock will be rounded up or down to the nearest whole number in
the Prepackaged Restructuring, but not in the Exchange Restructuring.  In lieu
of issuing any fractional shares of New Common Stock in the Exchange
Restructuring, fractional interests in New Common Stock will be aggregated and
sold by the Company, with the proceeds to be distributed to the holders in
proportion to the amount of fractional shares of New Common Stock such holders
would otherwise be entitled to receive.

                                     A-40
<PAGE>
 
     Noteholders who receive New Common Stock pursuant to the Exchange
Restructuring will not be required to pay brokerage commissions or fees to the
Company or, subject to the instructions in the Letter of Transmittal, transfer
taxes with respect to the receipt of New Common Stock pursuant to the Exchange
Restructuring. The Company will pay all charges and expenses, other than certain
applicable taxes, in connection with the Exchange Restructuring.

INTEREST ON 12.5% NOTES

     Exchange Offer consideration will be paid in respect of each $1,000
principal amount of 12.5% Notes, together with all accrued and unpaid interest,
tendered and accepted for exchange. By tendering 12.5% Notes, a Noteholder
waives all rights to receive any payments with respect to accrued but unpaid
interest on such 12.5% Notes other than the New Common Stock to be issued
pursuant to the Exchange Offer.  The Company has paid interest on the 12.5%
Notes through December 31, 1996.  Assuming the Exchange Restructuring is
consummated on July 31, 1997, additional interest will have accrued in the
amount of $72.92 per $1,000 principal amount of 12.5% Notes.

EXPIRATION DATE; EXTENSIONS; AMENDMENTS

     With respect to the Exchange Offer and the solicitation of acceptance of
the Prepackaged Plan, the term "Expiration Date" shall mean 5:00 p.m., New York
City time, on [__________], 1997, unless the Company, in its sole discretion,
extends the Exchange Offer, in which case the term "Expiration Date" for such
Exchange Offer shall mean the last time and date to which the Exchange Offer is
extended.

     The Company expressly reserves the right, at any time or from time to time,
to extend the period during which the Exchange Offer is open. In order to extend
the Expiration Date, the Company will notify the Depositary of any extension by
oral or written notice and will make a public announcement thereof, the
announcement to be issued no later than 9:00 a.m., New York City time, on the
next business day after the previously scheduled Expiration Date. Such
announcement may state that the Company is extending the Exchange Offer for a
specified period or on a daily basis.

     The Company also expressly reserves the right to (a) delay accepting any
12.5% Notes, to extend the Exchange Offer and the solicitation period for
acceptances of the Prepackaged Plan or to terminate the Exchange Offer and the
solicitation period for acceptances of the Prepackaged Plan and not accept 12.5%
Notes not previously accepted, if any of the conditions set forth herein under
"Conditions" shall not have been satisfied or validly waived by the Company, by
giving oral or written notice of such delay, extension or termination to the
Depositary or (b) amend, at any time or from time to time, the terms of the
Exchange Offer and the Prepackaged Plan in any respect.  The Company also
expressly reserves the right to terminate the Exchange Offer at any time as
described herein under "Conditions."  Any such delay in acceptance, extension,
termination or amendment will be followed as promptly as practicable by public
announcement thereof.  If the terms of the Exchange Offer or the Prepackaged
Plan are amended in a manner determined by the Company to constitute a material
change, the Company will promptly disclose such amendment in a manner reasonably
calculated to inform the affected Noteholders of such amendment and the Company
will extend the Exchange Offer or the solicitation period for acceptances of the
Prepackaged Plan for a period which the Company in its discretion deems
appropriate, depending upon the significance of the amendment and the manner of
disclosure to Noteholders, if the Exchange Offer or the solicitation period for
acceptances of the Prepackaged Plan would otherwise expire during such period.
Any such extension shall, in the case of the Exchange Offer and, prior to the
filing of the 

                                     A-41
<PAGE>
 
Prepackaged Plan, in the case of the Prepackaged Plan, be in compliance with any
applicable rules and regulations of the Commission.

     Without limiting the manner in which the Company may choose to make a
public announcement of any extension, amendment or termination of the Exchange
Offer or the solicitation period for acceptances of the Prepackaged Plan, the
Company shall have no obligation, unless otherwise required by law, to publish,
advertise, or otherwise communicate any such public announcement, other than by
making a timely release to the Dow Jones News Service.

HOW TO TENDER IN THE EXCHANGE OFFER

     To tender 12.5% Notes pursuant to the Exchange Offer, a properly completed
and duly executed Letter of Transmittal (or a manually signed facsimile thereof)
or an Agent's Message (as defined herein) in the case of a book-entry transfer
of 12.5% Notes, together with any signature guarantees and any other documents
required by the Instructions to the Letter of Transmittal, must be received by
the Depositary at one of its addresses set forth on the back cover page of this
Prospectus prior to the Expiration Date and either (i) certificates representing
such 12.5% Notes must be received by the Depositary at one of its addresses or
(ii) such 12.5% Notes must be transferred pursuant to the procedures for book-
entry transfer set forth below and the book-entry transfer of such 12.5% Notes
into the Depositary's account at a Book-Entry Transfer Facility must be
confirmed, in each case, prior to the Expiration Date.  Letters of Transmittal
and any 12.5% Notes tendered pursuant to the Exchange Offer should be sent only
to the Depositary, not to the Company, the Trustee, the Information Agent or the
Financial Advisor.

     Only registered Noteholders, or persons who have obtained a properly
completed bond power from the registered Noteholders thereof, may tender in the
Exchange Offer.  Any beneficial holder whose 12.5% Notes are registered in the
name of his broker, dealer, commercial bank, trust company or other nominee and
who wishes to tender 12.5% Notes should contact such registered Noteholder and
instruct such registered Noteholder to tender 12.5% Notes on his behalf.  If
such beneficial holder wishes to tender 12.5% Notes on his own behalf, such
beneficial holder must, prior to completing and executing the Letter of
Transmittal and delivering his 12.5% Notes, either make appropriate arrangements
to register ownership of the 12.5% Notes in such beneficial holder's name or
obtain a properly completed bond power from the Noteholder.  The transfer of
record ownership of 12.5% Notes may take considerable time and, depending on
when such transfer is requested, may not be accomplished prior to the Expiration
Date.

     The Depositary and DTC have confirmed that the Exchange Offer is eligible
to ATOP.  Accordingly, DTC participants may electronically transmit their
acceptance of the Exchange Offer by causing DTC to transfer 12.5% Notes to the
Depositary in accordance with The Depository Trust Company's ("DTC") ATOP
procedures for transfer.  DTC will then send an Agent's Message to the
Depositary.

     The term "Agent's Message" means a message transmitted by DTC, received by
the Depositary and forming part of the confirmation of book-entry transfer,
which states that DTC has received an express acknowledgment from the
participant in DTC tendering 12.5% Notes which are the subject of such
confirmation of book-entry transfer that such participant has received and
agrees to be bound by the terms of the Letter of Transmittal and that the
Company may enforce such agreement against such participant.

                                     A-42
<PAGE>
 
TENDERS - ADDITIONAL INFORMATION

     The tender by a Noteholder pursuant to one of the procedures set forth
herein will constitute an agreement between such Noteholder and the Company in
accordance with the terms and subject to the conditions set forth herein and in
the Letter of Transmittal.

     The method of delivery of 12.5% Notes, the Letter of Transmittal and all
other required documents to be delivered to the Depositary, including delivery
through a Book-Entry Transfer Facility and any acceptance or Agent's Message
transmitted through ATOP, is at the election and risk of each Noteholder.
Except as otherwise provided herein, such delivery will be deemed made only when
actually received by the Depositary.  If such delivery is by mail, registered
mail, with return receipt requested, properly insured, is recommended, and
sufficient time should be allowed to assure timely delivery.  No documents
should be sent to the Company, the financial advisor, the Information Agent, the
Trustee or the transfer agent for the New Common Stock.

     The Depositary will establish accounts with respect to the 12.5% Notes
within two business days after the date of this Prospectus at DTC and the
Philadelphia Depository Trust Company ("Philadep," and together with DTC,
collectively referred to as the "Book-Entry Transfer Facilities") for the
purpose of the Exchange Offer.  Any financial institution that is a participant
in any of the Book Entry Transfer Facilities' systems may make book entry
delivery of the 12.5% Notes by causing DTC or Philadep to transfer such 12.5%
Notes into the Depositary's account in accordance with such Book Entry Transfer
Facility's procedure for such transfer.  Although delivery of 12.5% Notes may be
effected through book entry transfer in the Depositary's account at DTC or
Philadep, the Letter of Transmittal or facsimile thereof, with any required
signature guarantees and any other required documents, or an Agent's Message,
must in any case, be transmitted to and received or confirmed by the Depositary
at one of its addresses set forth on the back cover of this Prospectus prior to
the Expiration Date.  DELIVERY OF DOCU MENTS TO A BOOK-ENTRY TRANSFER FACILITY
IN ACCORDANCE WITH ITS PROCEDURES DOES NOT CONSTITUTE DELIVERY TO THE
DEPOSITARY.

     Signatures on each Letter of Transmittal must be guaranteed by an Eligible
Institution (as defined herein) unless the 12.5% Notes delivered pursuant
thereto are delivered (a) by a Noteholder (or a participant in one of the Book-
Entry Transfer Facilities whose name appears on a security position listing as
the owner of 12.5% Notes) who has not completed the boxes on the Letter of
Transmittal entitled "Special Issuance Instructions" or "Special Delivery
Instructions" or (b) for the account of an Eligible Institution.  An "Eligible
Institution" means a participant in the Security Transfer Agents Medallion
Program, the New York Stock Exchange Medallion Signature Program or the Stock
Exchange Medallion Program.  If the 12.5% Notes are registered in the name of a
person other than the signer of the Letter of Transmittal or if 12.5% Notes not
accepted for exchange or not tendered are to be returned to a person other than
the Noteholder, then the signatures on the Letters of Transmittal accompanying
the tendered 12.5% Notes must be guaranteed by an Eligible Institution as
described above.  See Instructions to the Letter of Transmittal.

     If the Letter of Transmittal with respect to any 12.5% Notes is signed by a
person other than the Noteholder of any certificate(s) listed thereon, such
certificate(s) must be endorsed or accompanied by appropriate bond powers signed
exactly as the name or names of the Note holder or Noteholders appear on the
certificate(s) with the signature(s) on the 12.5% Notes or instruments of
transfer guaranteed as provided herein.  If the exchanging holder is not the
registered holder of the 12.5% Notes, then the registered holder must also sign
a valid proxy in favor of the exchanging holder.  If the Letter of 

                                     A-43
<PAGE>
 
Transmittal, or any certificates, bond powers, stock powers or proxies are
signed by trustees, executors, administrators, guardians, attorneys-in-fact,
officers of corporations or others acting in a fiduciary or representative
capacity, such persons should so indicate when signing, and, unless waived by
the Company, proper evidence satisfactory to the Company of their authority to
so act must be submitted.

     Tenders of 12.5% Notes for exchange may be made only in principal amounts
of $1,000 and integral multiples thereof.

     If a Noteholder desires to tender 12.5% Notes, but the certificates
evidencing such 12.5% Notes have been mutilated, lost, stolen or destroyed, such
Noteholder should contact the Trustee to receive information about the
procedures for obtaining replacement certificates for 12.5% Notes at the
following address or telephone number:  Bank of New York.

     All questions as to the validity, form, eligibility (including time of
receipt), acceptance, withdrawal and revocation of tendered 12.5% Notes will be
resolved by the Company, whose determination will be final and binding.  The
Company reserves the absolute right to reject any or all tenders and withdrawals
of 12.5% Notes that are not in proper form or the acceptance of which would, in
the opinion of the Company or counsel for the Company, be unlawful.  The Company
also reserves the absolute right, in its sole discretion, to waive any defect or
irregularity in any tender as to particular 12.5% Notes, whether or not similar
defects or irregularities are waived in the case of other 12.5% Notes.  The
Company's interpretation of the terms and conditions of the Exchange Offer
(including the instructions in the Letter of Transmittal) will be final and
binding.  Unless waived, any irregularities in connection with tenders and
withdrawals of 12.5% Notes must be cured within such time as the Company shall
determine.  None of the Company, the Depositary, the Trustee or any other person
shall be under any duty to give notification of defects in such tenders,
withdrawals, deliveries or revocations or shall incur any liability for failure
to give such notification.  Tenders and withdrawals of 12.5% Notes will not be
deemed to have been made until such irregularities have been cured or waived.
Any 12.5% Notes received by the Depositary that are not properly tendered or
delivered and as to which the irregularities have not been cured or waived will
be returned by the Depositary to the tendering Noteholders unless otherwise
provided in the Letter of Transmittal as soon as practicable following the
Expiration Date.

     THERE IS NO PROCEDURE FOR TENDERING BY GUARANTEED DELIVERY.  TENDERS BY
GUARANTEED DELIVERY WILL NOT BE ACCEPTED.

WITHDRAWAL OF TENDERS AND REVOCATION OF VOTES

     Tenders of 12.5% Notes may be withdrawn, subject to the procedures
described herein, at any time before they are accepted for exchange by the
Company.  The Company shall be deemed to have accepted for exchange, and to have
exchanged, validly tendered 12.5% Notes in the Exchange Offer when, as and if
the Company has given oral or written notice thereof to the Depositary.

     Any Noteholder who has tendered 12.5% Notes, or who succeeds to the record
ownership of 12.5% Notes in respect of which such tenders have previously been
given, may withdraw such 12.5% Notes by delivery of a written notice of
withdrawal or revocation.  To be effective, a written, telegraphic or facsimile
transmission notice of withdrawal or revocation of a tender or consent must (a)
be timely received by the Depositary at one of its addresses specified on the
back cover of this Prospectus, before such 12.5% Notes are accepted for exchange
by the Company, (b) specify the name of the person who tendered the 12.5% Notes
to be withdrawn, (c) contain the description of the 12.5% Notes to be with-

                                     A-44
<PAGE>
 
drawn, the certificate numbers shown on the particular certificates evidencing
such 12.5% Notes (unless the 12.5% Notes were tendered by book-entry transfer)
and the aggregate principal amount represented by such 12.5% Notes and (d) be
signed by such Noteholder in the same manner as the original signature on the
Letter of Transmittal (including any required signature guarantees), or be
accompanied by documents of transfer sufficient to have the Trustee register the
transfer of such 12.5% Notes into the name of the person withdrawing 12.5%
Notes. The signature(s) on the notice of withdrawal must be guaranteed by an
Eligible Institution unless such 12.5% Notes have been tendered (a) by a
registered Noteholder who has not completed the boxes on the Letter of
Transmittal entitled "Special Issuance Instructions" or "Special Delivery
Instructions" or (b) for the account of an Eligible Institution. If the 12.5%
Notes to be withdrawn have been delivered or otherwise identified to the
Depositary, a properly completed and signed notice of withdrawal shall be
effective immediately upon receipt thereof even if physical release is not yet
effected. A withdrawal of 12.5% Notes can only be accomplished in accordance
with the foregoing procedures.

     Any 12.5% Notes which have been tendered for exchange but which are not
exchanged will be returned to the Noteholder without cost to such Noteholder as
soon as practicable following the Expiration Date.  Properly withdrawn 12.5%
Notes may be retendered at any time prior to the Expiration Date by following
one of the procedures described under "How to Tender in the Exchange Offer."

     Votes on the Prepackaged Plan may be revoked, subject to the procedures
described in the Disclosure Statement at any time prior to the earlier of (i)
the Filing Date and (ii) the Expiration Date.  If a bankruptcy case has been
commenced, revocations of such votes thereafter may be effected only with the
approval of the appropriate bankruptcy court.  See "VOTING PROCEDURES AND
REQUIREMENTS" in the Disclosure Statement.

CONDITIONS

     The obligation of the Company to accept for exchange any 12.5% Notes
validly tendered pursuant to the Exchange Offer is subject to the satisfaction
of the following conditions:

          (a) the Minimum Tender Condition (requiring 100 percent of the
     aggregate principal amount of the 12.5% Notes being validly tendered and
     not withdrawn prior to the Expiration Date); and

          (b) the approval by the Company's stockholders of the Charter
     Amendment and the New Common Stock Issuance.

     In addition, notwithstanding any other provisions of the Exchange Offer and
without prejudice to the Company's other rights under the Exchange Offer, the
Company, in its sole discretion, may amend, extend or terminate the Exchange
Offer, or may delay or refrain from accepting for exchange or exchanging any
12.5% Notes subject to the Exchange Offer, in each event subject to Rule 14e-
1(c) under the Exchange Act, if, at any time prior to the Expiration Date, any
of the following shall occur:

          (a) there shall be threatened, instituted, or pending any action,
     proceeding, application, claim or counterclaim before any court or
     governmental regulatory or administrative agency, authority or tribunal,
     domestic or foreign, which in the sole judgment of the Company (i)
     challenges or makes or seeks to make illegal the acceptance for exchange,
     or exchange of, any of the 12.5% Notes pursuant to the Exchange Offer, (ii)
     could result in a delay in the ability of 

                                     A-45
<PAGE>
 
     the Company to accept for exchange or exchange some or all of the 12.5%
     Notes, (iii) imposes or seeks to impose limitations on the ability of the
     Company to acquire, hold or exercise full rights of ownership of the 12.5%
     Notes or (iv) may prohibit, restrict or delay consummation of, or otherwise
     have a material adverse effect on the contemplated benefits to the Company
     of, the Exchange Offer or the Exchange Restructuring;

          (b) any change (or any condition, event or development involving a
     prospective change) shall have occurred or be threatened in the general
     economic, financial, currency exchange or market conditions in the United
     States or abroad that, in the sole judgment of the Company, has or may have
     a material adverse effect upon (i) the market prices of the 12.5% Notes,
     (ii) the trading in the 12.5% Notes or (iii) the value of the 12.5% Notes
     to the Company;

          (c) a general deterioration in the prices of equity or debt (including
     high-yield debt) securities in the United States from levels prevailing at
     the date hereof shall have occurred which, in the sole judgment of the
     Company, may have a material adverse effect on the contemplated benefits
     of, or otherwise may make it inadvisable for the Company to proceed with,
     the Exchange Offer;

          (d) (i) any general suspension of or limitation on times for trading
     in, or limitation on prices for, securities on the New York Stock Exchange,
     the Nasdaq Stock Market, the American Stock Exchange or in the over-the-
     counter market, (ii) a declaration of a banking moratorium or any
     suspension of payments in respect of banks in the United States or any
     limitation (whether or not mandatory) by any federal, state or foreign
     governmental authority on, or any other event which might affect, the
     extension of credit by banks or other financial institutions, (iii) a
     commencement of a war, armed hostilities or other international or national
     calamity directly or indirectly involving the United States, (iv) a
     material adverse change (or development or threatened development including
     a prospective material adverse change in United States or any other
     currency exchange rates or a suspension of or limitation on the markets
     therefor or (v) in the case of any of the foregoing existing at the date
     hereof, a material acceleration or worsening thereof;

          (e) any statute, order, rule or regulation shall have been proposed or
     enacted or deemed applicable, or any action shall have been taken by any
     governmental authority, that would or might prohibit, restrict or delay
     consummation of the Exchange Restructuring or, in the sole judgment of the
     Company, materially affect the contemplated benefits to the Company of the
     Exchange Restructuring;

          (f) there exists, in the sole judgment of the Company, any other
     actual or threatened legal impediment (including a default under an
     agreement, indenture (including the 12.5% Note Indenture) or other
     instrument or obligation to which the Company is a party, or by which it is
     bound) to the acceptance for exchange, or exchange of, any of the 12.5%
     Notes pursuant to the Exchange Offer;

          (g) a preliminary or permanent injunction or other order by any court
     or governmental agency shall have been issued and remain in effect which
     restrains or prohibits the consummation of any component of the Exchange
     Restructuring; or

                                     A-46
<PAGE>
 
          (h) any change shall occur or be threatened in the business, assets,
     properties, liabilities, condition (financial or other), income, results of
     operations or prospects of the Company or any of its Subsidiaries, which,
     in the sole judgment of the Company, is or may be material to the Company.

     The conditions set forth herein are for the sole benefit of the Company.
Each such condition may be asserted by the Company regardless of the
circumstances, including any action or inaction by the Company giving rise
thereto, and each may be waived by the Company with respect to the 12.5% Notes
subject to the Exchange Offer in whole or in part at any time, and from time to
time, in its sole discretion.

     If any of the conditions set forth herein is not satisfied, the Company may
(a) refuse to accept any 12.5% Notes and return all tendered 12.5% Notes to
tendering Noteholders, (b) extend the Exchange Offer and retain all 12.5% Notes
previously tendered or (c) waive or modify any of such unsatisfied conditions
with respect to the Exchange Offer and accept all properly tendered 12.5% Notes.
If such waiver constitutes a material change to the Exchange Offer, the Company
will promptly disclose such waiver in a manner reasonably calculated to inform
Noteholders of such waiver, and the Company will extend the Exchange Offer for a
period which the Company in its discretion deems appropriate, subject to any
applicable laws, depending on the significance of the waiver or amendment and
the manner of disclosure to Noteholders.  In the event the Company waives or
modifies any of such conditions, the Company and/or Noteholders may be exposed
to additional risks which cannot currently be predicted or evaluated.  See
"Expiration Date; Extensions; Amendments."

     In addition, the Company may, in its sole discretion, (a) terminate the
Exchange Offer at any time prior to the Expiration Date for any reason (whether
or not the Registration Statement of which this Pro spectus is a part has become
effective under the Securities Act) or (b) amend, at any time or from time to
time, the terms of the Exchange Offer.

VOTING ON THE PREPACKAGED PLAN

     Instructions for voting on the Prepackaged Plan are contained in the
Disclosure Statement and in the instructions attached to the Ballots and Master
Ballots.  See "VOTING PROCEDURES" in the Disclosure Statement.

     Under the Bankruptcy Code, for purposes of determining whether the
requisite acceptances of the classes of Claims and Interests have been received,
only Holders who vote will be counted.  Failure of a Holder to send duly
completed and signed Ballots or Master Ballots will be deemed to constitute an
abstention by such Holder with respect to a vote regarding the Prepackaged Plan.
Abstentions as a result of not submitting duly signed Ballots or Master Ballots
will not be counted as votes for or against the Prepackaged Plan.  Any Ballot or
Master Ballot which is validly executed by a Holder but does not indicate an
acceptance or rejection of the Prepackaged Plan will not be counted as a vote
for or against the Prepackaged Plan.  Any Ballot or Master Ballot which is
validly executed by a Holder and which indicates both acceptance and rejection
of the Prepackaged Plan will not be counted as a vote for or against the
Prepackaged Plan.

                                     A-47
<PAGE>
 
                          DESCRIPTION OF 12.5% NOTES

     The 12.5% Notes were issued under an indenture dated as of October 15, 1994
(the "Indenture") between the Company, as issuer, and The Bank of New York (as
successor to NationsBank of Texas, N.A.), as trustee (the "Trustee").  A summary
of the terms of the 12.5% Notes is incorporated herein by reference to the
Registration Statement on Form S-3, as amended, filed on August 24, 1994 and
declared effective October 17, 1994.

                                     A-48
<PAGE>
 
                  DESCRIPTION OF INDEBTEDNESS OF THE COMPANY

     The following summary of the principal terms of the indebtedness of the
Company does not purport to be complete and is qualified in its entirety by
reference to the documents governing such indebtedness, including the
definitions of certain terms therein, copies of which have been filed as
exhibits to the Registration Statement of which this Prospectus is a part.
Whenever particular provisions of such documents are referred to herein, such
provisions are incorporated by reference, and the statements are qualified in
their entirety by such reference.

GENERAL

     The following is a summary of certain indebtedness and other financing
arrangements of the Company or its subsidiaries.  The descriptions of the loans
outstanding under the Revolving Credit Agreement, the 11.5% Notes, the
Subordinated Notes, the U.S. Receivables Facility, the Canada Receiv ables
Facility and the Mortgage Notes (each as defined below) are qualified in their
entirety by reference to the agreements and instruments governing such financing
arrangements.  Noteholders are referred to the Revolving Credit Agreement, the
Senior Note Purchase Agreement, the Subordinated Note Purchase Agreement, the
U.S. Receivables Facilities Agreements, the Canada Receivables Facility
Agreement and the Mortgage Documents (each as defined below) for a statement of
their terms.

     The holders of the obligations outstanding under the Revolving Credit
Agreement, Senior Note Purchase Agreement and Subordinated Note Purchase
Agreement have agreed to permit certain amendments to those agreements.  Those
amendments, which are summarized below, will become effec tive upon
[consummation of the Restructuring].  Such holders have also agreed to grant
waivers of certain events of default arising out of the Restructuring or in
respect of the covenants that such holders have agreed to amend.  In partial
consideration of such waivers and amendments, the Company and Merisel Americas
have paid the holders of the loans outstanding under the Revolving Credit
Agreement and holders of 11.5% Notes a fee equal to 1-1/2% of the principal
amount of such obligations at signing, and they have agreed to pay additional
fees equal to 2% of the principal amount outstanding upon the con summation of
the Restructuring, 1/4% on January 31, 1998, 1/2% on April 30, 1998 and 3/4% on
July 31, 1998.

     The statements under this caption are summaries and do not purport to be
complete.  Such summa ries make use of certain terms defined in those agreements
and instruments, and are qualified in their entirety by express reference
thereto.  Copies of the above agreements and instruments have been filed or
incorporated as exhibits to the Registration Statement of which this Prospectus
is a part.

REVOLVING CREDIT AGREEMENT

     Merisel Americas and Merisel Europe (collectively, the "Borrowers") are co-
obligors on loans out standing under the Revolving Credit Agreement, dated June
30, 1992.  As of March 31, 1997, loans having an aggregate principal amount of
$84,297,000 were outstanding.  Such loans currently bear interest at either (i)
Citibank's base rate plus 3.35% or (ii) the London Interbank Offered Rate plus
5.35%.  The weighted average interest rate borne by loans outstanding under the
Revolving Credit Agreement as of March 31, 1997 was approximately 10.8%.

     The Revolving Credit Agreement requires that $900,000 of principal be
repaid on each of May 31, 1997 and June 30, 1997 and that $4,500,000 be repaid
on January 2, 1998.  The Revolving Credit

                                     A-49
<PAGE>
 
Agreement requires the Borrowers to use a portion of the proceeds from certain
asset sales and from certain tax refunds to pay amounts outstanding under the
Revolving Credit Agreement.  The current final stated maturity of loans
outstanding under the Revolving Credit Agreement is January 31, 1998.  Loans
under the Revolving Credit Agreement are guaranteed by the Company and Merisel
Canada, Inc., which is a subsidiary of Merisel Americas.  The guaranty by the
Company is pari passu with its guaranty of the 11.5% Notes.
           ---- -----                                      

     The Revolving Credit Agreement imposes a number of restrictive covenants
that affect the Borrowers and their subsidiaries, and, in many instances, the
Company with respect to, among other things, (i) creating liens, (ii) incurring
indebtedness and contingent obligations, (iii) paying dividends and redeeming
capital stock, (iv) merging and selling assets, (v) engaging in sale and
leaseback transactions, (vi) engaging in certain intercompany transactions,
(vii) making investments in other persons, (viii) making capital expenditures,
(ix) entering into operating leases, (x) selling accounts receivable, (xi)
making payment on the Subordinated Notes, (xii) amending certain of its debt
instruments and making payment in respect of the obligations represented thereby
and (xiii) engaging in transactions with shareholders and affiliates.  In
addition, the Borrowers are required to meet a number of financial ratios.

     The Revolving Credit Agreement contains a number of events of default,
including the following: (i) failure to make payments of interest and principal
when due, (ii) a material error in any representation, warranty or certificate
made under the Revolving Credit Agreement, (iii) failure of a Borrower, the
Company or Merisel Canada to perform any of their respective agreement under the
Revolving Credit Agreement, (iv) default in the payment of any obligation of a
Borrower, the Company or any of their subsidiaries on indebtedness in excess of
$5,000,000 and any other default in respect of indebtedness if the maturity
thereof can be accelerated, (v) entry of judgment in excess of $5,000,000, (vi)
certain events of insolvency and bankruptcy of a Borrower, the Company or any of
their subsidiaries, (vii) certain events in respect of pension plans, (viii) the
incurrence of environmental liability, (ix) certain change of control events and
(x) a material adverse change in the condition (financial or otherwise) or
operations of the Bor rower, the Company or Merisel Canada.

     Effective April 14, 1997, the holders of loans outstanding under the
Revolving Credit Agreement have entered into the Extension.  See "BACKGROUND OF
THE RESTRUCTURING -- The Extension."  Pending the effectiveness of such
amendments, such holders have granted waivers of certain defaults arising as a
result of the Restructuring and in respect of the covenants that they have
agreed to amend.  As a part of such amendment, the final stated maturity of the
loans outstanding under the Revolving Credit Agreement will be extended to
January 31, 1999.  The Company agreed to apply a portion of tax refunds received
in respect of tax loss carrybacks to repay principal outstanding under the
Revolving Credit Agreement.  In addition, the rate of interest borne by the
loans will increase by .5% on January 31, 1998 and by an additional .5% on each
of April 30, 1998, July 31, 1998 and October 31, 1998.  The holders agreed to
release Merisel Europe as a Borrower under the Revolving Credit Agreement.

11.5% NOTES

     Merisel Americas is the obligor on the 11.5% Notes outstanding pursuant to
a Senior Note Pur chase Agreement dated as of June 30, 1992 (as subsequently
amended, the "Senior Note Purchase Agree ment").  The 11.5% Notes currently bear
interest at 11.5%.  As of March 31, 1997, the aggregate principal amount of
11.5% Notes outstanding was $56,198,000.

                                     A-50
<PAGE>
 
     The Senior Note Purchase Agreement requires that $600,000 of principal be
repaid on each of May 31, 1997 and June 30, 1997 and that $3,000,000 be repaid
on January 2, 1998.  The Senior Note Purchase Agreement requires Merisel
Americas to use a portion of the proceeds from certain asset sales and from
certain tax refunds to pay amounts outstanding under the 11.5% Notes.  The
current final stated maturity of loans outstanding under the 11.5% Notes is
January 31, 1998.  Currently, voluntary prepayments of the 11.5% Notes must be
accompanied by a voluntary Make-Whole Premium.  The 11.5% Notes are guaranteed
by the Company, Merisel Canada and Merisel Europe.  The guaranty by the Compa ny
is pari passu with its guaranty of the loans outstanding under the Revolving
   ---- -----                                                               
Credit Agreement.

     The Senior Note Purchase Agreement imposes a number of restrictive
covenants that affect Merisel Americas and its subsidiaries, and, in many
instances, the Company and its subsidiaries with respect to, among other things,
(i) incurring indebtedness, (ii) creating liens, (iii) merging and selling
assets, (iv) engaging in sale and leaseback transactions, (v) entering into
operating leases, (vi) selling accounts receivable, (vii) amending certain of
its debt instruments, (viii) incurring contingent obligations, (ix) paying
dividends and redeeming capital stock, (x) engaging in certain intercompany
transactions, (xi) making investments in other persons, (xii) making payments on
the Subordinated Notes and (xiii) engaging in transactions with shareholders and
affiliates.  In addition, the Borrowers are required to meet a number of
financial ratios.

     The Senior Note Purchase Agreement contains a number of events of default,
including the following: (i) failure to make payments of interest, Make-Whole
Premium and principal when due, (ii) default in the payment of any obligation of
the Borrower, the Company or any of their subsidiaries on in debtedness in
excess of $5,000,000 and any other default in respect of indebtedness if the
maturity thereof can be accelerated, (iii) failure of the Borrower or the
Company to perform any of its respective agree ments under the Senior Note
Purchase Agreement, (iv) a material error in any representation, warranty or
certificate made under the Senior Note Purchase Agreement, (v) entry of judgment
in excess of $1,000,000, (vi) certain events in respect of pension plans, (vii)
failure by the Company, Merisel Canada or Merisel Europe to perform in respect
of their respective guaranties and (viii) certain events of insolvency and
bankruptcy of Merisel Americas, the Company or any of their subsidiaries.

     Effective April 14, 1997, the holders of the 11.5% Notes have entered into
the Extension.  See "BACKGROUND OF THE RESTRUCTURING -- The Extension."  Pending
the effectiveness of such amendments, such holders have granted waivers of
certain defaults arising as a result of the Restructuring and in respect of the
covenants that they have agreed to amend.  As a part of such amendment, the
final stated maturity of the 11.5% Notes will be extended to January 31, 1999.
The Company agreed to apply a portion of tax refunds received in respect of tax
loss carrybacks to repay principal of the 11.5% Notes.  In addition, the rate of
interest borne by the 11.5% Notes will increase by .5% on January 31, 1998 and
by an additional .5% on each of April 30, 1998, July 31, 1998 and October 31,
1998.  As amended, the 11.5% Notes may be prepaid at any time without the
payment of the Make-Whole Premium.

SUBORDINATED NOTES

     Merisel Americas is the obligor on the Subordinated Notes outstanding
pursuant to the Note Pur chase Agreement, dated as of March 30, 1990 (as
subsequently amended, the "Subordinated Note Purchase Agreement").  The
Subordinated Notes currently bear interest at 11.78%.  As of March 31, 1997, the
aggregate principal amount of Subordinated Notes outstanding was $13,200,000.

                                     A-51
<PAGE>
 
     Principal of the Subordinated Notes in the three equal installments of
$4,400,000 will be payable in March of 1998, 1999 and 2000.  They may be
prepaid, subject to payment of a Make-Whole Amount (as defined therein).  The
Subordinated Notes are unsecured and rank subordinate to the loan outstanding
under the Revolving Credit Agreement and to the 11.5% Notes and senior to the
indebtedness of Merisel Americas to the Company.

     The Subordinated Notes contain or incorporate many of the covenants
contained in the Senior Note Purchase Agreement.

     The Subordinated Note Purchase Agreement contains a number of events of
default, including the following: (i) failure to make payments of interest and
principal when due, (ii) a material error in any representation, warranty or
certificate made under the Subordinated Note Purchase Agreement, (iii) failure
of Merisel Americas to perform any of its agreements under the Subordinated Note
Purchase Agreement, (iv) default in the payment of any obligation of the
Borrower, the Company or any of their subsidiaries on indebtedness in excess of
$5,000,000 and any other default in respect of indebtedness if the maturity
thereof has been accelerated, (v) entry of judgment in excess of $5,000,000,
(vi) certain events of insolvency and bankruptcy of Merisel Americas and its
significant subsidiaries and (vii) certain events in respect of pension plans.

     Effective April 14, 1997, the holders of the Subordinated Notes have agreed
(as have the holders of Operating Companies' Senior Debt) to waive certain
cross-defaults relating to the Indenture.  See "BACKGROUND OF THE RESTRUCTURING
- -- The Extension."  Pending the effectiveness of such amendments, such holders
have granted waivers of certain defaults arising as a result of the
Restructuring and in respect of the covenants that they holders have agreed to
amend.  The rate of interest borne by the Subordinated Notes will increase by
 .5% on January 31, 1998 and by an additional .5% on each of April 30, 1998, July
31, 1998 and October 31, 1998.  Merisel Americas has agreed that if the loan
outstanding under the Revolving Credit Agreement and the 11.5% Notes are
redeemed in whole, the Subordinated Notes will be redeemed within 90 days
thereafter.

CANADA RECEIVABLES SECURITIZATION

     Effective December 15, 1995, Merisel Canada entered into a receivables
purchase agreement (the "Canada Receivables Facility Agreement") with a
securitization company to provide funding for Merisel's Canadian subsidiary.  In
accordance with this agreement, Merisel Canada sells receivables to the
securitization company, which yields Proceeds of up to $150,000,000 Canadian
dollars.  The facility expires December 12, 2000, but is extendable by notice
from the securitization company, subject to the Company's approval.

U.S. RECEIVABLES SECURITIZATION

     Funds from operations are generated in part through the sale of receivables
by Merisel Capital Funding, Inc., a wholly owned subsidiary of Merisel America.
Merisel Capital Funding's sole business is the ongoing purchase of trade
receivables form Merisel Americas.  Merisel Capital Funding sells these
receivables, in turn, under an agreement with a securitization company (the
"Canada Receivables Facility Agreement"), whose purchases yield proceeds of up
to $300,000,000 at any point in time.  Merisel Capital Funding is a separate
corporate entity with separate creditors who, upon its liquidation, are entitled
to be satisfied out of Merisel Capital Funding's assets prior to any value in
the subsidiary becoming available to the subsidiary's equity holder.  As a
result of losses the Company incurred in fiscal 

                                     A-52
<PAGE>
 
year 1996, Merisel Americas and Merisel Capital Funding obtained amendments and
waivers with respect to certain covenants under this facility, which expires
October 2000.

PROMISSORY NOTES

     Merisel Properties, Inc., a wholly-owned subsidiary of the Company, issued
two promissory notes to the order of Heller Financial, Inc. on December 29, 1995
(collectively, the "Promissory Notes").  The first, in the principal amount of
$6,500,000, bears interest at a rate of 7.71% per annum and is due in 2001.  The
second, in the principal amount of $5,000,000, bears interest at a fixed rate of
7.66% per annum and is due in 2000.

     The payment of the Promissory Notes is secured by a Deed of Trust, Security
Agreement, Assign ment of Leases and Rents and Fixture Filing, dated December
29, 1995 (collectively, with the Promissory Notes, the "Mortgage Documents"), by
which Merisel Properties mortgaged the property it owns at 2101 East El Segundo
Boulevard, El Segundo, Los Angeles County, California.  The Promissory Notes are
guaranteed by the Company.

                                     A-53
<PAGE>
 
              MARKET PRICES OF OLD COMMON STOCK; DIVIDEND HISTORY
     The following table sets forth the quarterly high and low sale prices for
the Common Stock as reported by the Nasdaq National Market System.
<TABLE>
<CAPTION>
 
                                    HIGH       LOW
                                   -------   -------
<S>                                <C>       <C>
FISCAL YEAR 1995
      First quarter.............     8 1/2     3 7/8
      Second quarter............     7 3/4     4 1/2
      Third quarter.............     8 3/8     5 1/2
      Fourth quarter............     6 5/8     4 1/8
FISCAL YEAR 1996
      First quarter.............     5 7/8     2 1/4
      Second quarter............    5 1/16     2 1/4
      Third quarter.............   3 13/16   1 13/16
      Fourth quarter............    2 5/16     1 5/8
FISCAL YEAR 1997
      First quarter.............     2 1/2    1 9/16
      Second quarter............    2 7/16    1 1/32
       (through May 14, 1997)
</TABLE>

On April 11, 1997, the day immediately prior to the date that the Company
announced its intention to pursue the Restructuring, the closing sale price for
the Old Common Stock was $1 15/16 per share.  On [_________] , 1997, the closing
sale price for the Old Common Stock was $[___] per share.

     The Old Common Stock is currently traded on the over-the-counter market and
is quoted on the Nasdaq National Market System under the symbol "MSEL." As of
the Record Date, 30,078,495 shares of Old Common Stock were outstanding, and
there were approximately [_____] record and beneficial holders of Old Common
Stock. Merisel has never declared or paid and does not expect to declare or pay
dividends on the outstanding Old Common Stock. Restrictions contained in the
instruments governing the outstanding indebtedness of Merisel restrict its
ability to provide funds that might otherwise be used by Merisel for the payment
of dividends on the Old Common Stock. See "Management's Discussion and Analysis
of Financial Conditions and Results of Operations -- Liquidity and Capital
Resources."

                                     A-54
<PAGE>
 
                         MARKET PRICES OF 12.5% NOTES


    The 12.5% Notes are traded in the over-the-counter market by certain dealers
who from time to time are willing to make a market in such securities. Trading
of the 12.5% Notes is, however, extremely limited. Prices and trading volume of
the 12.5% Notes in the over-the-counter market are not reported and are
difficult to monitor. To the extent that 12.5% Notes are traded, prices may
fluctuate widely depending on, among other things, the trading volume and the
balance between buy and sell orders.


                   CERTAIN FEDERAL INCOME TAX CONSIDERATIONS

    The following is a summary of certain Federal income tax consequences of the
Restructuring to the Noteholders and the Company and is for general information
purposes only.  This summary is based on the Federal income tax law now in
effect, which is subject to change, possibly retroactively.  This summary does
not discuss all aspects of Federal income taxation which may be important to
particular Noteholders in light of their individual investment circumstances or
to Noteholders subject to special tax rules (e.g., finan cial institutions,
broker-dealers, insurance companies, tax-exempt organizations, and foreign
taxpayers).  In addition, this summary does not address state, local or foreign
tax consequences.  This summary assumes that Noteholders hold their 12.5% Notes,
and will hold their New Common Stock, as "capital assets" (gen erally, property
held for investment) under the Internal Revenue Code of 1986, as amended (the
"Code").  No rulings have been or will be requested from the Internal Revenue
Service  with respect to any of the matters discussed herein.  Noteholders are
urged to consult their tax advisors regarding the specific Federal, state,
local, and foreign income and other tax consequences of the Restructuring.

FEDERAL INCOME TAX CONSEQUENCES TO NOTEHOLDERS

    General.  The Restructuring, if consummated as described herein, will
    -------                                                              
constitute a tax-free recapital ization for purposes of the Code.  Accordingly,
for Federal income tax purposes:

    (i) no gain or loss will be recognized by a Noteholder upon the receipt of
  New Common Stock pursuant to the Restructuring, except that the Noteholder
  will (a) recognize income or loss to the extent of any cash received in lieu
  of a fractional share and (b) recognize income to the extent of the value of
  the shares of New Common Stock received in the Restructuring which are
  allocable to any interest on the 12.5% Notes that accrued on or after the
  beginning of the Noteholder's holding period and which interest was not
  previously included in the Noteholder's taxable income (the "Accrued
  Interest");

    (ii) the aggregate tax basis of the New Common Stock received by a
  Noteholder in the Restructuring will be the same as the aggregate tax basis of
  the 12.5% Notes exchanged therefor (reduced by any basis apportionable to any
  fractional share settled in cash as described above), except that the basis of
  the shares of New Common Stock received which are treated as attributable to
  Accrued Interest will be equal to the fair market value of the shares on the
  date on which the Restructuring is consummated; and

    (iii) the holding period of the shares of New Common Stock in the hands of
  the Noteholders will include the holding period of their 12.5% Notes exchanged
  therefor, except that the holding period of 

                                     A-55
<PAGE>
 
  the shares of New Common Stock treated as attributable to Accrued Interest
  will begin the day after the date on which the Restructuring is consummated.

    Market Discount.  Noteholders who acquired their 12.5% Notes at a "market
    ---------------                                                          
discount" subsequent to the initial offering of the Notes may be required to
carry over any accrued (but unrecognized) market discount to the New Common
Stock received in the Restructuring, which discount will be recognized as
ordinary income upon disposition of such New Common Stock.

FEDERAL INCOME TAX CONSEQUENCES TO THE COMPANY

    Cancellation of Indebtedness Income.  The Company will realize cancellation
    -----------------------------------                                        
of indebtedness ("COI") income, for Federal income tax purposes, in an amount
equal to the excess, if any, of the adjusted issue price of the 12.5% Notes
(including any accrued but unpaid interest) over the fair market value of the
New Common Stock received by Noteholders pursuant to the Restructuring.  The
Company anticipates that any COI income that is recognized will likely be offset
by the Company's operating losses and net operating loss carryovers ("NOLs").
If COI income is realized in a case under the Bankruptcy Code (i.e., pursuant to
                                                               ----             
the Prepackaged Restructuring), then such income would not be recognized under
section 108 of the Code.  In such event, the Company would be required, however,
to reduce certain of its tax attributes, such as its NOLs, certain tax credits,
and the basis of its assets, by the amount of the COI income that is not recog
nized.

    Limitation on Net Operating Loss Carryovers.  As a result of the receipt by
    -------------------------------------------                                
Noteholders of New Common Stock in exchange for the 12.5% Notes pursuant to the
Restructuring, the Company will undergo an "ownership change" (generally, a 50%
change in ownership) for purposes of section 382 of the Code and, accordingly,
the Company will be limited in its ability to use its NOLs and certain tax
credit carryforwards (the "Section 382 Limitation") to offset future taxable
income.  The Section 382 Limitation will generally be determined by multiplying
the value of the Company's equity before the ownership change by the long-term
tax-exempt rate (currently [5.64]%).  This is likely to limit significantly the
Company's use of its NOLs in any one year.  If an ownership change occurs in a
case under the Bankruptcy Code, the value of a corporation's equity for purposes
of determining the Section 382 Limi tation would be adjusted to reflect any
increase in such value arising from the cancellation of debt as a result of the
ownership change.  Because the Company anticipates that the value of its equity
would be in creased as a result of the cancellation of the 12.5% Notes, the
Company's ability to use its NOLs would be less limited under the Prepackaged
Restructuring than under the Exchange Restructuring.

                                  MANAGEMENT

  See the Annual Report on Form 10-K for the fiscal year ended December 31,
1996, incorporated herein by reference.

MANAGEMENT COMPENSATION

  See the Annual Report on Form 10-K for the fiscal year ended December 31,
1996, incorporated herein by reference.

OWNERSHIP OF COMMON STOCK

                                     A-56
<PAGE>
 
  See the Annual Report on Form 10-K for the fiscal year ended December 31,
1996, incorporated herein by reference.

                                     A-57
<PAGE>
 
                         ADVISORS AND REPRESENTATIVES

FINANCIAL ADVISOR

  Pursuant to an agreement effective as of January 16, 1997 between DLJ and the
Company (the "DLJ Agreement"), the Company has engaged DLJ to act as its
exclusive financial advisor in connection with the Restructuring.

  Pursuant to the DLJ Agreement, the Company has agreed to pay DLJ a
restructuring fee in the amount of $1.25 million, half of which is payable upon
receipt of a sufficient number of Ballots from creditors to consummate the
Restructuring and the other half of which is payable upon consummation of the
Restructuring.  The Company also has agreed to pay DLJ a modification fee of
$750,000, payable upon the modification of the indebtedness of Merisel Americas
if such indebtedness is to mature during or after 1999, or $375,000 if such
indebtedness is modified to mature before 1999.  The Company paid a fee of
$100,000 upon execution of the DLJ Agreement, such amount to be credited against
the restructuring and modification fees.  In addition, the Company has agreed to
pay a monthly fee of $75,000 (which com menced February 15, 1997), such fee to
be credited against accruals of the restructuring and modification fees.  The
Company has also agreed to pay DLJ reasonable out-of-pocket costs.

  The Company has agreed to indemnify DLJ and its affiliates from and against
all claims, liabilities, losses, damages, and expenses relating to the
Restructuring, except for any claims, liabilities, losses, damages or expenses
that result from the willful misconduct or gross negligence or materially untrue
statement or omission.  The Company has also agreed to make payments in respect
of contributions to DLJ or its affiliates where indemnification is unavailable.

  FINANCIAL ADVISOR TO NOTEHOLDERS

  Pursuant to an agreement (the "Chanin Agreement") effective as of March 1,
1997, between the Company and Chanin and Company LLC, the financial advisor to
the Noteholders, ("Chanin"), the Company has agreed to provide certain
compensation and indemnification to Chanin in connection with its services to
the Noteholders.  Such services include the analysis, consideration and
formulation of a potential recapitalization of the Company, such as the proposed
Restructuring.  As consideration for Chanin's performing such services, the
Company agreed to pay Chanin financial advisory fees of $100,000 payable each
month until the consummation of a recapitalization of the Company that is
approved by its Board of Directors, and an additional $12,500 per month to
accrue and be payable upon such consummation.

  The Company has also agreed to pay Chanin's reasonable out-of-pocket expenses.
The Company has agreed to indemnify Chanin and its affiliates from and against
all claims, liabilities, losses damages, and expenses relating to its services
to the Noteholders as set forth in the Chanin Agreement, except, among other
things, for any claims, liabilities, losses, damages or expenses that result
from the willful misconduct or gross negligence or materially untrue statement
or omission.

INFORMATION AGENT

  [__________________] has been appointed as Information Agent in connection
with the Exchange Offer and the solicitation of acceptances of the Prepackaged
Plan.  Any questions regarding how to tender in the Exchange Offer or how to
vote on the Prepackaged Plan and any requests for additional copies of

                                     A-58
<PAGE>
 
this Prospectus, Letters of Transmittal, Ballots or Master Ballots should be
directed to the Information Agent at its address and telephone number set forth
on the back cover of this Prospectus.

DEPOSITARY

  [_________________] has been appointed as Depositary for the Exchange Offer
and as voting agent in connection with the solicitation of acceptances of the
Prepackaged Plan.  Questions and requests for assistance may be directed to the
Depositary at one of its addresses and telephone numbers set forth on the back
cover of this Prospectus.

ESTIMATED FEES AND EXPENSES

  The Company estimates that fees and expenses incurred in connection with the
Restructuring will be approximately $10.8 million, including financial advisory
fees, commitment fees, legal fees, printing fees, accounting fees, Depositary
fees, Information Agent fees, out-of-pocket expenses, retention payments and
other fees and expenses.  The Company will also pay brokerage houses and other
custodians, nominees and fiduciaries the reasonable out-of-pocket expenses
incurred by them in forwarding copies of this Prospectus and related documents
to the beneficial owners of the 12.5% Notes and Old Common Stock and in handling
or forwarding tenders of their customers.

  Below is a breakdown of the estimated fees and expenses related to the
Restructuring (in thousands):


     Bank Fees and Expenses........    $ 4,775
     Investment Banking Services...      3,000
     Legal Services................      1,600
     Accounting Services...........        800
     Other Fees and Expenses.......        600
                                       -------
       Total.......................    $10,775
                                       =======
- ---------------
 


     As of April 30, 1997 approximately $2,943,000 million of such fees and
expenses had been accrued by the Company. The Company intends to pay the fees
and expenses with cash from operations, cash on hand and additional borrowings
as necessary.


                                 LEGAL MATTERS


     Certain legal matters in connection with the New Common Stock and the
Warrants offered hereby will be passed upon by Skadden, Arps, Slate, Meagher &
Flom LLP, special counsel to the Company.


                                    EXPERTS

     The Company's financial statements as of December 31, 1996 and 1995 and for
the years ended December 31, 1996, 1995 and 1994 included in this Prospectus and
incorporated by reference from the

                                     A-59
<PAGE>
 
Company's Annual Report on Form 10-K for the year ended December 31, 1996 and
related supplemental schedules incorporated by reference from the Company's
Annual Report on Form 10-K for the year ended December 31, 1996 in the
Registration Statement have been audited by Deloitte & Touche LLP, independent
auditors, as stated in their reports appearing herein and incorporated by
reference in the Registration Statement, and have been so included herein and
incorporated by reference in reliance upon the reports of such firm given upon
their authority as experts in accounting and auditing.

                                     A-60
<PAGE>
 
                                    PART B

               THE PREPACKAGED RESTRUCTURING DISCLOSURE STATEMENT


              IMPORTANT:  A BANKRUPTCY CASE HAS NOT BEEN COMMENCED
              AS OF THE DATE OF THE DISTRIBUTION OF THIS DOCUMENT.



                         UNITED STATES BANKRUPTCY COURT


                        FOR THE DISTRICT OF 
                                            --------------



- ----------------------------- x
                              )
In re:                        )     Case No. [          ]
                              )
     MERISEL, INC.,           )     Chapter 11
                              )
               Debtor.        )
- ------------------------------x

                      DISCLOSURE STATEMENT WITH RESPECT TO
                    PLAN OF REORGANIZATION OF MERISEL, INC.


SKADDEN, ARPS, SLATE, MEAGHER & FLOM LLP

300 South Grand Avenue
Los Angeles, California  90071-3144
(213) 687-5000

 - and -

919 Third Avenue
New York, New York  10022
(212) 735-3000

 - and -

One Rodney Square
Wilmington, Delaware  19899-0636
(302) 651-3000

ATTORNEYS FOR MERISEL, INC.


Date:                , 1997
      ---------------
<PAGE>
 
                               TABLE OF CONTENTS
                               -----------------
<TABLE>
<CAPTION>
                                                                       PAGE
                                                                       ----
<S>   <C>                                                            <C>
I.     INTRODUCTION...................................................   1
       A.   General...................................................   1
       B.   The Company...............................................   2
       C.   The Restructuring.........................................   2
            1.   Exchange Restructuring...............................   2
            2.   Prepackaged Restructuring............................   3
       D.   Summary Of Classification And Treatment Of Claims
              And Interests...........................................   4
       E.   Notice To Holders Of Claims And Interests.................   5

II.    BUSINESS AND PROPERTIES OF THE COMPANY.........................   5

III.   SELECTED HISTORICAL CONSOLIDATED FINANCIAL INFORMATION.........   5

IV.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS........................................   6

V.     BACKGROUND OF THE RESTRUCTURING................................   6

VI.    PURPOSES AND EFFECTS OF THE PREPACKAGED RESTRUCTURING..........   6
       A.   Purpose Of The Prepackaged Restructuring..................   6
       B.   Effects Of The Prepackaged Restructuring..................   7
            1.   Dilution Of Equity Interests.........................   7
            2.   Provisions For Trade Creditors, Other Unsecured
                  Creditors And Secured Creditors.....................   7
            3.   Provisions For Employees.............................   8

VII.   THE REORGANIZATION CASE........................................   9
       A.   Timetable For Reorganization Case.........................   9
       B.   Advisors To The Company...................................   9
       C.   Committees................................................   9
       D.   Actions To Be Taken Upon Commencement Of Case.............   10

VIII.  OFFICERS AND DIRECTORS OF THE COMPANY..........................   12

IX.    SUMMARY OF THE PLAN............................................   12
       A.   Brief Explanation Of Chapter 11...........................   12
       B.   General Information Concerning Treatment Of Claims
              And Interests...........................................   13
       C.   Classification And Treatment Of Claims And Interests......   13
            1.   Unclassified Claims..................................   14
            2.   Classified Claims And Interests......................   15
            3.   Additional Information Regarding Treatment Of
                  Certain Claims......................................   16
       D.   Securities To Be Issued And Transferred Under The Plan....   18
            1.   The New Common Stock.................................   18
            2.   The Warrants.........................................   18
            3.   Market And Trading Information.......................   18
       E.   Sources Of Cash To Make Plan Distributions................   18
       F.   Conditions Precedent To Confirmation And
              Consummation Of The Plan................................   18

                                       i
</TABLE> 
<PAGE>
 
<TABLE>
<CAPTION>
                                                                       PAGE
                                                                       ----
<S>   <C>                                                            <C>
       G.   Modification Or Revocation Of The Plan; Severability......   18
       H.   Distributions Under The Plan..............................   19
       I.   Objections To Claims And Authority To Prosecute
              Objections; Claims Resolution...........................   19
       J.   Setoffs...................................................   19
       K.   Executory Contracts And Unexpired Leases..................   19
       L.   Continued Corporate Existence; Vesting Of Assets
              In Reorganized Merisel..................................   19
       M.   Preservation Of Rights Of Action Held By Merisel Or
              Reorganized Merisel.....................................   20
       N.   Discharge Of Claims And Termination Of Interests;
              Related Injunction......................................   20
       O.   Releases And Certain Settlements Under The Plan;
              Related Injunction; Indemnity...........................   20
       P.   Limitation Of Liability...................................   20
       Q.   Retention Of Bankruptcy Court Jurisdiction................   21

X.     RISK FACTORS...................................................   21
       A.   Disruption Of Operations Relating To Bankruptcy Filing....   21
       B.   Certain Risks Of Non-Confirmation.........................   21
       C.   Certain Bankruptcy Considerations.........................   22
            1.   Treatment Of The Warrants............................   22
            2.   Failure To File Prepackaged Plan.....................   23
            3.   Effect On Operations.................................   23
            4.   Nonconsensual Confirmation...........................   24

XI.    OWNERSHIP OF CAPITAL SECURITIES................................   24

XII.   MARKET PRICES OF OLD COMMON STOCK; DIVIDEND HISTORY............   24

XIII.  MARKET PRICES OF 12.5% NOTES...................................   24

XIV.   APPLICATION OF SECURITIES ACT..................................   24
       A.   The Solicitation..........................................   24
       B.   Issuance Of New Securities Pursuant To The Plan...........   24

XV.    PREPACKAGED RESTRUCTURING ACCOUNTING TREATMENT.................   26

XVI.   DESCRIPTION OF INDEBTEDNESS OF THE COMPANY.....................   26

XVII.  DESCRIPTION OF 12.5% NOTES.....................................   26

XVIII. FINANCIAL PROJECTIONS AND ASSUMPTIONS USED.....................   26

XIX.   PRO FORMA CONSOLIDATED FINANCIAL INFORMATION...................   26

XX.    CERTAIN FEDERAL INCOME TAX CONSEQUENCES OF THE PLAN............   26
       A.   Federal Income Tax Consequences To The Company............   27
       B.   Federal Income Tax Consequences To Holders Of 12.5% Notes.   27
       C.   Federal Income Tax Consequences To Holders Of Old
              Common Stock............................................   27

                                      ii
</TABLE> 
<PAGE>
 
<TABLE>
<CAPTION>
                                                                       PAGE
                                                                       ----
<S>   <C>                                                            <C>

XXI.   FEASIBILITY OF THE PLAN AND THE BEST INTERESTS OF CREDITORS TEST  28
       A.   Feasibility Of The Plan...................................   28
       B.   Best Interests Test.......................................   29
       C.   Chapter 7 Liquidation Analysis............................   30
            1.   Liquidation Value Of The Company.....................   31
                 a.    Estimated Liquidation Proceeds.................   31
                 b.    Impact on Merisel's Operations Of The
                          Conversion To A Chapter 7 Liquidation.......   32
                 c.    Nature And Timing Of The Liquidation Process...   32
                 d.    Additional Liabilities And Reserves............   32
                 e.    Distributions; Absolute Priority...............   32
            2.   Conclusion...........................................   32

XXII.  ALTERNATIVES TO CONFIRMATION AND CONSUMMATION OF THE PLAN......   35
       A.   Continuation Of The Chapter 11 Case.......................   35
       B.   Liquidation Under Chapter 7 Or Chapter 11.................   35

XXIII. VOTING AND CONFIRMATION OF THE PLAN............................   36
       A.   Voting Procedures And Requirements........................   36
       B.   Who May Vote..............................................   37
       C.   Voting Procedures For Holders Of Old Securities...........   37
       D.   Beneficial Owners Of Old Securities.......................   38
       E.   Brokerage Firms, Banks And Other Nominees.................   39
       F.   Securities Clearing Agent.................................   39
       G.   Incomplete Ballots........................................   39
       H.   Voting Deadline And Extensions............................   39
       I.   Withdrawal Of Votes On The Plan...........................   40
       J.   Information Agent.........................................   40
       K.   Acceptance Or Cramdown....................................   40

 XXIV. CONCLUSION.....................................................   42
 </TABLE>

                                      iii
<PAGE>
 
                                   IMPORTANT
                                   ---------
                    A BANKRUPTCY CASE HAS NOT BEEN COMMENCED
              AS OF THE DATE OF THE DISTRIBUTION OF THIS DOCUMENT.

THIS DISCLOSURE STATEMENT SHALL NOT CONSTITUTE AN OFFER TO SELL OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE SECURITIES
IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.

THIS DISCLOSURE STATEMENT HAS NOT BEEN APPROVED BY THE BANKRUPTCY COURT.  IF
MERISEL, INC. FILES A PETITION FOR RELIEF UNDER CHAPTER 11 OF THE BANKRUPT CY
CODE AND SEEKS CONFIRMATION OF ITS PREPACKAGED PLAN OF REORGANIZATION, THIS
DISCLOSURE STATEMENT WILL BE SUBMITTED TO THE BANKRUPTCY COURT.


              DISCLOSURE STATEMENT, DATED [               ], 1997
              ---------------------------------------------------

                    SOLICITATION OF ACCEPTANCES WITH RESPECT
                           TO REORGANIZATION PLAN OF
                        REORGANIZATION OF MERISEL, INC.

                      FROM THE HOLDERS OF ITS OUTSTANDING


                          12 1/2 SENIOR NOTES DUE 2004

                                      AND

                                  COMMON STOCK

                 AS OF THE CLOSE OF BUSINESS ON [_______], 1997
                    THE VOTING DEADLINE TO ACCEPT OR REJECT
                    THE PLAN OF REORGANIZATION IS 5:00 P.M.,
             EASTERN TIME, ON [__________], 1997, UNLESS EXTENDED.

                                       i
<PAGE>
 
     MERISEL, INC. ("MERISEL") HAS NOT COMMENCED A CASE UNDER THE BANKRUPTCY
CODE AT THIS TIME, BUT IS SOLICITING ACCEPTANCES OF THE PLAN FROM THE FOLLOWING
HOLDERS OF IMPAIRED CLAIMS AGAINST AND IMPAIRED INTERESTS IN MERISEL: HOLDERS OF
12.5% NOTES AND HOLDERS OF OLD COMMON STOCK.  SIMULTANEOUSLY WITH THE
SOLICITATION OF ACCEPTANCES OF THE PLAN FROM MERISEL'S IMPAIRED CREDITORS AND
INTEREST HOLDERS, MERISEL IS (I) SOLICITING TENDERS FROM THE HOLDERS OF 12.5%
NOTES IN THE EXCHANGE OFFER AND (II) SOLICITING PROXIES FROM MERISEL'S
STOCKHOLDERS TO APPROVE THE CHARTER AMENDMENT, THE NEW COMMON STOCK ISSUANCE,
AND THE STOCK AWARD AND INCENTIVE PLAN PROPOSAL (EACH AS DEFINED IN PART A OF
THE EXCHANGE RESTRUCTURING PROSPECTUS).

      IF  LESS THAN 100% OF THE HOLDERS OF THE 12.5% NOTES TENDER THEIR 12.5%
NOTES UNDER THE EXCHANGE RESTRUCTURING, BUT SUFFICIENT VOTES FOR ACCEPTANCE OF
THE PLAN ARE RECEIVED, MERISEL INTENDS TO FILE THE REORGANIZATION CASE AND TO
SEEK CONFIRMATION OF THE PLAN.  IF MERISEL DOES NOT RECEIVE THE REQUISITE
ACCEPTANCES OF THE PLAN BY THE VOTING DEADLINE (AS DEFINED BELOW), MERISEL
INTENDS TO EVALUATE OTHER AVAILABLE OPTIONS TO REORGANIZE MERISEL'S LIABILITIES,
INCLUDING COMMENCEMENT OF A NON-PREPACKAGED CHAPTER 11 REORGANIZATION CASE.

     MERISEL'S OPERATING COMPANIES, INCLUDING WITHOUT LIMITATION MERISEL
AMERICAS, INC. AND MERISEL CANADA, INC., ARE NOT CHAPTER 11 DEBTORS AND DO NOT
INTEND TO COMMENCE CASES UNDER CHAPTER 11 OF THE BANKRUPTCY CODE.  MERISEL'S
OPERATING COMPANIES WILL CONTINUE TO DO BUSINESS IN THE ORDINARY COURSE IF
MERISEL COMMENCES THE REORGANIZATION CASE.

     MERISEL DOES NOT CURRENTLY INTEND TO COMMENCE A CASE UNDER CHAPTER 11 OF
THE BANKRUPTCY CODE WITH RESPECT TO ANY OF ITS OPERATING COMPANIES OR TO INCLUDE
ANY OF ITS OPERATING COMPANIES IN MERISEL'S PREPACKAGED CHAPTER 11 CASE.
MERISEL'S OPERATING COMPANIES INTEND TO CONTINUE OPERATING THEIR BUSINESSES IN
CHAPTER 11 IN THE ORDINARY COURSE AND TO SEEK NECESSARY RELIEF FROM THE
BANKRUPTCY COURT TO PAY THEIR EMPLOYEES, TRADE AND CERTAIN OTHER CREDITORS IN
FULL AND ON TIME.  SUCH CREDITORS ARE NOT IMPAIRED UNDER THE PLAN.

     THIS DISCLOSURE STATEMENT, WHICH HAS NOT BEEN REVIEWED OR APPROVED BY THE
BANKRUPTCY COURT, SOLICITS (THE "SOLICITATION") YOUR ACCEPTANCE OF THE ATTACHED
PLAN AND CONTAINS INFORMATION RELEVANT TO YOUR DECISION.  PLEASE READ THIS
DISCLOSURE STATEMENT, THE PLAN AND THE OTHER SOLICITATION MATERIALS COMPLETELY
AND CAREFULLY.  MERISEL BELIEVES THAT ACCEPTANCE OF THE PLAN IS IN THE BEST
INTERESTS OF ITS CREDITORS AND EQUITY HOLDERS.  THE PLAN IS ATTACHED AS APPENDIX
I TO THIS DISCLOSURE STATEMENT.  ALTHOUGH THIS DISCLOSURE STATEMENT HAS BEEN
FILED WITH THE SECURITIES AND EXCHANGE COMMISSION AS PART OF THE PROSPECTUS,
NEITHER THE PLAN NOR THE SECURITIES TO BE ISSUED THEREUNDER HAVE BEEN APPROVED
OR DISAPPROVED BY THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
COMMISSION, NOR HAS THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE
SECURITIES COMMISSION PASSED UPON THE FAIRNESS OR MERITS OF THE PLAN OR UPON THE
ACCURACY OR ADEQUACY OF THE INFORMATION CONTAINED IN THIS DISCLOSURE STATEMENT.
ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

     THE ONLY CLASSES OF CLAIMS AND INTERESTS IMPAIRED (AS DEFINED IN THE
BANKRUPTCY CODE) UNDER THE PLAN, AND ENTITLED TO VOTE ON THE PLAN, ARE CLASS 4
12.5% NOTES CLAIMS AND CLASS 6 OLD COMMON STOCK INTERESTS.  BECAUSE NO OTHER
CLASSES ARE IMPAIRED, ALL HOLDERS OF CLAIMS IN SUCH OTHER CLASSES ARE NOT
ENTITLED TO VOTE ON, AND ARE CONCLUSIVELY PRESUMED TO HAVE ACCEPTED, THE PLAN.
HOLDERS OF IMPAIRED CLAIMS AND INTERESTS ARE ENCOURAGED TO READ AND CAREFULLY
CONSIDER THE MATTERS DESCRIBED IN THIS DISCLOSURE STATEMENT, INCLUDING THOSE
UNDER "RISK FACTORS," PRIOR TO SUBMITTING BALLOTS OR MASTER BALLOTS PURSUANT TO
THE SOLICITATION.

                                      ii
<PAGE>
 
     MERISEL HAS NEGOTIATED THE TERMS OF THE PLAN WITH THE AD HOC NOTEHOLDERS
COMMITTEE.  THE AD HOC NOTEHOLDERS COMMITTEE HAS UNANIMOUSLY AGREED TO VOTE IN
FAVOR OF THE PLAN.

     FOR THE PLAN TO BE CONFIRMED BY THE BANKRUPTCY COURT AS A CONSENSUAL PLAN,
(I) THE HOLDERS (OTHER THAN ANY HOLDER DESIGNATED UNDER SUBSECTION 1126(E) OF
THE BANKRUPTCY CODE) OF CLASS 4 12.5% NOTES CLAIMS WHO CAST VOTES IN FAVOR OF
THE PLAN MUST HOLD (A) AT LEAST TWO-THIRDS IN DOLLAR AMOUNT OF THE ALLOWED
CLAIMS ACTUALLY VOTING IN SUCH CLASS AND (B) MORE THAN ONE-HALF IN NUMBER OF THE
ALLOWED CLAIMS ACTUALLY VOTING IN SUCH CLASS, AND (II) THE HOLDERS (OTHER THAN
ANY HOLDER DESIGNATED UNDER SUBSECTION 1126(E) OF THE BANKRUPTCY CODE) OF CLASS
6 OLD COMMON STOCK INTERESTS WHO CAST VOTES IN FAVOR OF THE PLAN MUST HOLD AT
LEAST TWO-THIRDS IN AMOUNT OF ALLOWED INTERESTS ACTUALLY VOTING IN SUCH CLASS.
THERE IS NO MINIMUM LEVEL OF VOTING PARTICIPATION REQUIRED FOR CONFIRMATION OF
THE PLAN.

     IF THE REORGANIZATION CASE IS COMMENCED, THE REQUISITE ACCEPTANCES TO THE
PLAN ARE RECEIVED, THE PLAN IS CONFIRMED BY THE BANKRUPTCY COURT AND THE
EFFECTIVE DATE OCCURS, ALL HOLDERS OF ALLOWED 12.5% NOTES CLAIMS AND HOLDERS OF
ALLOWED OLD COMMON STOCK INTERESTS (INCLUDING THOSE WHO DO NOT SUBMIT BALLOTS OR
MASTER BALLOTS TO ACCEPT OR TO REJECT THE PLAN AND THE TRANSACTIONS CONTEMPLATED
THEREBY) WILL BE BOUND BY THE PLAN AND THE TRANSACTIONS CONTEMPLATED THEREBY.

     THE STATEMENTS CONTAINED IN THIS DISCLOSURE STATEMENT ARE MADE AS OF THE
DATE HEREOF AND NEITHER THE DELIVERY OF THIS DISCLOSURE STATEMENT NOR ANY
DISTRIBUTION OF PROPERTY PURSUANT TO THE PLAN WILL, UNDER ANY CIRCUMSTANCES,
CREATE ANY IMPLICATION THAT THE INFORMATION CONTAINED HEREIN IS CORRECT AT ANY
TIME SUBSEQUENT TO THE DATE HEREOF.

     EACH CREDITOR AND EQUITY SECURITY HOLDER OF MERISEL SHOULD CONSULT WITH
SUCH CREDITOR'S OR EQUITY SECURITY HOLDER'S LEGAL, BUSINESS, FINANCIAL AND TAX
ADVISORS AS TO ANY SUCH MATTERS CONCERNING THE SOLICITATION, THE PLAN AND THE
TRANSACTIONS CONTEMPLATED THEREBY.

                                      iii
<PAGE>
 
I.   INTRODUCTION

A.   GENERAL

     This Disclosure Statement is being furnished by Merisel, Inc. ("Merisel"),
a Delaware corporation, pursuant to section 1126(b) of the United States
Bankruptcy Code (the "Bankruptcy Code") and Bankruptcy Rule 3018(b), in
connection with the solicitation of acceptances, prior to the commencement of
the Reorganization Case, of Merisel's prepackaged plan of reorganization (the
"Plan") attached as Appendix I hereto (as it may be altered, amended, modified
or supplemented as described herein) from Holders of (i) 12.5% Notes and (ii)
Old Common Stock (the "Solicitation").  Capitalized terms not otherwise defined
herein shall have the respective meanings ascribed to them in the Plan.

     The Plan is intended to enhance the long-term viability and contribute to
the success of Merisel by adjusting Merisel's capitalization (including debt
levels and principal repayment schedules) to reflect current and projected
operating performance levels.  The Plan is designed to reduce Merisel's debt
service obligations to levels which can be supported by its projected cash flow
and to replace a significant portion of Merisel's indebtedness with New Common
Stock.  Interest charges, required principal payments and total debt outstanding
will be substantially reduced if the Plan is approved and consummated.  See
"UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION" herein.

     The Plan provides for, among other things: (i) issuing and distributing New
Common Stock to Holders of 12.5% Notes; and (ii) issuing and distributing New
Common Stock and the Warrants to Holders of Old Common Stock.  In consideration
of such distributions, the 12.5% Notes and Old Common Stock will be cancelled.

     MERISEL'S OPERATING SUBSIDIARIES, INCLUDING WITHOUT LIMITATION MERISEL
AMERICAS, INC. AND MERISEL CANADA, INC., ARE NOT CHAPTER 11 DEBTORS AND DO NOT
INTEND TO COMMENCE CASES UNDER CHAPTER 11 OF THE BANKRUPTCY CODE.  MERISEL'S
OPERATING SUBSIDIARIES INTEND TO CONTINUE TO DO BUSINESS IN THE ORDINARY COURSE
IF MERISEL COMMENCES THE REORGANIZATION CASE.

     Holders of the 12.5% Notes and Holders of Old Common Stock should read this
Prospectus and Disclosure Statement, together with the Plan, the form of Ballot
and/or Master Ballot, as applicable, and the applicable Voting Instructions
(collectively, the "Solicitation Materials"), in their entirety before voting on
the Plan.

     Pursuant to the provisions of the Bankruptcy Code, only Impaired Classes of
Claims and Interests are entitled to vote to accept or reject the Plan.  The
only Class of Claims impaired under the Plan consists of the Holders of Class 4
12.5% Notes Claims.  The only Class of Interests impaired under the Plan
consists of the Holders of Class 6 Old Common Stock Interests.  See "SUMMARY OF
PLAN" herein for a description of these Classes.  Merisel is seeking acceptance
of the Plan by Holders of Class 4 12.5% Notes Claims and Holders of Class 6 Old
Common Stock Interests.  ALL OTHER CLASSES ARE UNIMPAIRED AND HOLDERS OF CLAIMS
IN SUCH CLASSES ARE CONCLUSIVELY PRESUMED TO HAVE ACCEPTED THE PLAN PURSUANT TO
SECTION 1126(F) OF THE BANKRUPTCY CODE.

     UNLESS OTHERWISE DIRECTED BY THE BANKRUPTCY COURT, ONLY VOTES CAST BY OR AT
THE DIRECTION OF BENEFICIAL INTEREST HOLDERS OF OLD SECURITIES IN ACCORDANCE
WITH THE VOTING INSTRUCTIONS WILL BE COUNTED FOR PURPOSES OF VOTING ON THE PLAN.
SEE "VOTING AND CONFIRMATION OF THE PLAN" HEREIN.

     The Solicitation will expire at 5:00 p.m., Eastern time on the Voting
Deadline, [__________, _______ __, 1997,] unless the Voting Deadline is extended
or waived by Merisel.  After carefully reviewing this Disclosure Statement, the
Plan and the other applicable Solicitation Materials, each Holder of a 12.5%
Notes
<PAGE>
 
Claim and each Holder of an Old Common Stock Interest should vote to accept or
reject the Plan in accordance with the Voting Instructions, and return the
appropriate Ballot(s) or Master Ballot(s) in accordance with the instructions
set forth therein so they are received prior to the Expiration Date.  For
further information, see "VOTING AND CONFIRMATION OF THE PLAN" herein.

B.   THE COMPANY

     Merisel, a holding company, is a leading distributor of computer hardware,
networking equipment and software products.  Through its main operating
Subsidiary, Merisel Americas, Inc. ("Merisel Americas") and its other operating
Subsidiaries (collectively, the "Operating Companies"), Merisel markets products
and services throughout North America and has achieved operational efficiencies
that have made it a valued partner to a broad range of computer resellers,
including value-added resellers (VARs), commercial resellers/dealers, and
retailers.  Merisel also has established the Merisel Open Computing Alliance
(MOCA(TM)), a division which primarily supports Sun Microsystems' UNIX-based
product sales and installations.

     Merisel was originally incorporated in California in October 1980, was
reincorporated in Delaware in August 1988, and changed its name from Softsel
Computer Products, Inc. to Merisel, Inc. in August 1990.

     In this Disclosure Statement, unless the context otherwise requires,
Merisel and its Subsidiaries are referred to as the "Company."  The Company's
principal executive offices are located at 200 Continental Boulevard, El
Segundo, California 90245.  Its telephone number is (310) 615-3080.

C.   THE RESTRUCTURING

     Merisel is simultaneously proposing alternative means of accomplishing its
financial restructuring.  The proposed financial restructuring of Merisel
pursuant to the Plan is referred to as the "Prepackaged Restructuring."  The
proposed financial restructuring of Merisel pursuant to the Exchange Offer and
without commencement of a bankruptcy case is referred to as the "Exchange
Restructuring."  The term "Restructuring"  as used herein means the financial
restructuring of Merisel pursuant to either the Exchange Restructuring or the
Prepackaged Restructuring.  The term "Restructuring Closing Date" as used herein
means either the consummation of the Exchange Offer or the occurrence of the
Effective Date under the Plan, as the case may be.

1.   EXCHANGE RESTRUCTURING

     The Exchange Restructuring is designed to accomplish the Restructuring
without the commencement of a bankruptcy case.  Before the Exchange
Restructuring can be consummated (but subject to Merisel's right to amend and/or
waive conditions to the Exchange Offer), Holders of 12.5% Notes must tender (and
not subsequently withdraw) by the expiration date for the Exchange Offer one
hundred percent (100%) of the aggregate principal amount of the 12.5% Notes
pursuant to Merisel's offer to all such Holders to effect the exchange described
below.  The Exchange Restructuring would permit Holders of 12.5% Notes to
exchange their 12.5% Notes for New Common Stock.

     In connection with the Exchange Restructuring, Merisel is soliciting
proxies from Merisel's stockholders and is holding a Special Meeting of
Stockholders to consider and vote upon the Common Stock Issuance, the Charter
Amendment, and the Stock Award and Incentive Plan Proposal (each as defined in
Part A of this Prospectus).  For additional information concerning the terms of
the Exchange Restructuring, recipients of this Disclosure Statement are referred
to Part A of this Prospectus.

                                       2
<PAGE>
 
2.   PREPACKAGED RESTRUCTURING

     The Prepackaged Restructuring would be accomplished by obtaining an order
of a bankruptcy court confirming the Plan as to which acceptances in sufficient
number and amount have been solicited and received prior to filing the
Reorganization Case.  The Prepackaged Restructuring generally would give effect
to the same transactions contemplated in the Exchange Restructuring, including
(i) the exchange of 12.5% Notes for New Common Stock on similar terms as
provided in the Exchange Offer, (ii) a distribution of New Common Stock and
Warrants to holders of Old Common Stock, and (iii) changes to Merisel's
Certificate of Incorporation similar to the Charter Amendment.  See "PURPOSES
AND EFFECTS OF THE PREPACKAGED RESTRUCTURING" and "SUMMARY OF THE PLAN" herein.

     If the Plan is confirmed and the Effective Date occurs, (i) all 12.5% Notes
will be cancelled and satisfied in full by the issuance of New Common Stock to
holders of 12.5% Notes and (ii) Holders of Old Common Stock will receive New
Common Stock and the Warrants, and (iii) the Reorganized Merisel Certificate of
Incorporation will become effective.

     Under the terms of both the Prepackaged Restructuring and the Exchange
Restructuring, Holders of 12.5% Notes would receive, in the aggregate,
approximately 80% of the New Common Stock.  All Priority Claims, Unsecured
Claims and Secured Claims will remain unimpaired.

     Generally, for the Plan to be approved, acceptances must be received from
(i) the Holders of Class 4 Claims constituting at least two-thirds in dollar
amount of such Allowed Claims and more than one-half in number of the Allowed
Class 4 Claims, in each case, counting only Holders that vote, and (ii) the
Holders of at least two-thirds in amount of the Allowed Old Common Stock
Interests in Class 6, counting only Holders of such Interests that vote.  There
is no minimum level of voting participation required for confirmation of the
Plan.  See "SUMMARY OF THE PLAN" herein.  For a discussion of the procedures for
voting on the Plan, see "VOTING AND CONFIRMATION OF THE PLAN" herein.

     Holders are not required to tender their 12.5% Notes and Old Common Stock
to vote on the Plan.  It is important, however, that all Holders of 12.5% Notes
(whether or not they tender their 12.5% Notes in the Exchange Offer) and all
Holders of Old Common Stock vote to accept or reject the Plan, because under the
Bankruptcy Code, for purposes of determining whether the requisite acceptance of
Holders has been received with respect to an Impaired Class of Claims or an
Impaired Class of Interests, the vote will be tabulated based on the ratio of
accepting Holders of each Class of Claims or Interests to all voting Holders of
such Class of Claims or Interests.  In each case, only the votes of Holders of
Allowed Claims and Interests are counted.  Abstentions, as a result of failing
to submit a Ballot or Master Ballot (as applicable) or submitting a Ballot or
Master Ballot (as applicable) which has not been properly executed and completed
with respect to voting, will not be counted as votes for or against the Plan.
See "VOTING AND CONFIRMATION OF THE PLAN" herein.

     If Merisel receives the Minimum Tender of 12.5% Notes and has satisfied or
waived all conditions required to consummate the Exchange Restructuring and also
receives sufficient acceptances of the Plan, Merisel intends to consummate the
Exchange Restructuring.  If Merisel does not receive the Minimum Tender pursuant
to the Exchange Offer to permit its consummation, but does obtain sufficient
acceptances in the amounts set forth above of the Plan to seek confirmation
thereof by a bankruptcy court, Merisel expects to seek relief under Chapter 11
of the Bankruptcy Code and attempt to use such acceptances to obtain 
confirmation of the Plan.  If the requisite number and amount of votes for
acceptance of the Plan are not received (or if received, are subsequently
revoked or withdrawn) by the Expiration Date, Merisel will consider all
financial alternatives available to it at such time, which may include the sale
of all or part of Merisel's business, the implementation of an alternative
restructuring arrangement outside of bankruptcy (including refinancing the
indebtedness under the Operating Companies Loan Agreements or seeking waivers
thereunder) or the filing of a Chapter 11 case without a pre-approved plan of
reorganization.  See "ALTERNATIVES TO

                                       3
<PAGE>
 
CONFIRMATION AND CONSUMMATION OF THE PLAN" herein.  Merisel hereby reserves the
absolute right to use any votes which have been received (and not subsequently
revoked or withdrawn) pursuant to the Solicitation to seek confirmation of the
Plan (or any modification thereof) if it has not received the acceptance of all
Impaired Classes of Interests in the amounts set forth above.

     Confirmation of the Plan is conditioned on satisfaction of all substantive
confirmation requirements of section 1129 of the Bankruptcy Code, the
Confirmation Order being acceptable in form and substance to Merisel, and entry
of a Confirmation Order expressly authorizing and directing Merisel to perform
therein.  Consummation of the Plan is conditioned on the Confirmation Order
having become a Final Order, and payment of all statutory fees owing the United
States Trustee.  Merisel, in its sole discretion, may waive any of the
conditions to Confirmation and/or the Effective Date of the Plan at any time,
without notice or an order of the Bankruptcy Court and without any formal action
other than proceeding to confirm and/or consummate the Plan.  See "SUMMARY OF
THE PLAN" herein.

     At the closing of the Prepackaged Restructuring, which would occur on the
Effective Date (i.e., the date selected by Merisel, which shall be as soon as
reasonably practicable but that is at least 11 days after the Confirmation Date
and on which all conditions to the Effective Date set forth in the Plan have
been satisfied or, if permitted, waived by Merisel), among other things, the
Plan would become effective, the New Common Stock and Warrants would become
issuable, the 12.5% Notes and the Old Common Stock would be cancelled and
Merisel's obligations thereunder would be discharged, and the Reorganized
Merisel Certificate of Incor poration would become effective.

D.   SUMMARY OF CLASSIFICATION AND TREATMENT OF CLAIMS AND INTERESTS

     The Plan categorizes into six Classes the Claims against and Interests in
Merisel which will exist on the date Merisel files its voluntary petition for
reorganization relief under Chapter 11 of the Bankruptcy Code.  The Plan also
provides that Administrative Expenses incurred by Merisel during the
Reorganization Case will be paid in full and specifies the manner in which the
Claims and Interests in each Class are to be treated.  The table below provides
a summary of the classification and treatment of, and distributions to, Claims
and Interests under the Plan:
<TABLE>
<CAPTION>
 
CLASS        TYPE OF CLAIM                     DISTRIBUTION
             OR EQUITY INTEREST
<S>          <C>                               <C>
Class 1      Secured Claims                    Reinstated
Class 2      Priority Claims                   Paid in full
Class 3      Subsidiary Debt Guaranty Claims   Reinstated
Class 4      12.5% Notes Claims                Will receive 80% of New Common Stock
Class 5      General Unsecured Claims          Paid in full
Class 6      Old Common Stock Interests        Will receive 20% of New Common Stock
                                               and
                                               Warrants
</TABLE>

     For a more detailed description of the foregoing Classes of Claims and
Equity Interests, see "SUMMARY OF THE PLAN" herein.

                                       4
<PAGE>
 
E.   NOTICE TO HOLDERS OF CLAIMS AND INTERESTS

     This Disclosure Statement is being transmitted only to holders of Impaired
Claims against and Impaired Interests in Merisel who are entitled to vote to
accept or reject the Plan.

     WHEN CONFIRMED BY THE BANKRUPTCY COURT, THE PLAN WILL BIND ALL HOLDERS OF
CLAIMS AGAINST AND INTERESTS IN MERISEL, WHETHER OR NOT THEY ARE ENTITLED TO
VOTE OR DID VOTE ON THE PLAN AND WHETHER OR NOT THEY RECEIVE OR RETAIN ANY
DISTRIBUTIONS OR PROPERTY UNDER THE PLAN.  THUS, ALL HOLDERS OF IMPAIRED CLAIMS
AGAINST AND IMPAIRED INTERESTS IN MERISEL ARE ENCOURAGED TO READ THE PROXY
STATEMENT/PROSPECTUS, THE EXCHANGE RESTRUCTURING PROSPECTUS, THIS DISCLOSURE
STATEMENT AND ITS EXHIBITS CAREFULLY AND IN THEIR ENTIRETY BEFORE VOTING TO
ACCEPT OR TO REJECT THE PLAN.  This Disclosure Statement contains important
information about the Plan, considerations pertinent to acceptance or rejection
of the Plan, and developments concerning the Reorganization Case.

     CERTAIN OF THE INFORMATION CONTAINED IN THIS DISCLOSURE STATEMENT IS BY ITS
NATURE FORWARD LOOKING AND CONTAINS ESTIMATES, ASSUMPTIONS, AND PROJECTIONS THAT
MAY BE MATERIALLY DIFFERENT FROM ACTUAL, FUTURE RESULTS.

     Except with respect to the projections referenced in "FINANCIAL PROJECTIONS
AND ASSUMPTIONS USED" herein (the "Projections") and except as otherwise
specifically and expressly stated herein, this Disclosure Statement does not
reflect any events that may occur subsequent to the date hereof.  Such events
may have a material impact on the information contained in this Disclosure
Statement.  Merisel and Reorganized Merisel do not intend to update the
Projections.  Thus, the Projections will not reflect the impact of any
subsequent events not already accounted for in the assumptions underlying the
Projections.  Further, Merisel does not anticipate that any amendments or
supplements to this Disclosure Statement will be distributed to reflect such
occurrences.  Accordingly, the delivery of this Disclosure Statement shall not
under any circumstance imply that the information herein is correct or complete
as of any time subsequent to the date hereof.

     EXCEPT WHERE SPECIFICALLY NOTED, THE FINANCIAL INFORMATION CONTAINED HEREIN
HAS NOT BEEN AUDITED BY A CERTIFIED PUBLIC ACCOUNTANT AND HAS NOT BEEN PREPARED
IN ACCORDANCE WITH GENERALLY ACCEPTED ACCOUNTING PRINCIPLES.

     If you did not receive a Ballot in your package of Solicitation Materials
and believe that you should have, please contact the Information Agent named
below at the address or telephone number set forth in Section XXIII.J of this
Disclosure Statement.


II.  BUSINESS AND PROPERTIES OF THE COMPANY

     For a discussion of the business and properties of the Company, see
"BUSINESS AND PROPERTIES OF THE COMPANY" in Part A of the Exchange Restructuring
Prospectus.


III. SELECTED HISTORICAL CONSOLIDATED FINANCIAL INFORMATION

     For selected financial data concerning the Company for each of the five
years ended December 31, 1996, see "SELECTED HISTORICAL CONSOLIDATED FINANCIAL
INFORMATION" in Part A of the Exchange Restructuring Prospectus.

                                       5
<PAGE>
 
IV.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
     OPERATIONS

     For management's discussion and analysis of the Company's financial
condition and the results of its operations, see "MANAGEMENT'S DISCUSSION AND
ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS" in Part A of the
Exchange Restructuring Prospectus.


V.   BACKGROUND OF THE RESTRUCTURING

     For a discussion of the background of and events leading to the
Restructuring, see "BACKGROUND OF THE RESTRUCTURING" in Part A of the Exchange
Restructuring Prospectus.


VI.  PURPOSES AND EFFECTS OF THE PREPACKAGED RESTRUCTURING

A.   PURPOSE OF THE PREPACKAGED RESTRUCTURING

     The Plan is intended to enhance the long-term viability and contribute to
the success of Merisel by adjusting Merisel's capitalization (including debt
levels and principal repayment schedules) to reflect current and projected
operating performance levels.  Specifically, the Plan is designed to reduce
Merisel's debt obligations by $125 million, to levels which Merisel believes can
be supported by its projected cash flow and to replace a significant portion of
Merisel's indebtedness with New Common Stock.  Interest charges will be
substantially reduced if the Plan is approved and consummated.  In addition,
required principal payments and total debt outstanding will be substantially
reduced.  The amount of outstanding Capital Stock of Merisel will be
substantially increased as a result of the Prepackaged Restructuring.  See "PRO
FORMA CONSOLIDATED FINANCIAL INFORMATION" herein.  For a discussion of the
purpose and effects of the Exchange Restructuring, see "PURPOSES OF THE
RESTRUCTURING" in Part A of the Exchange Restructuring Prospectus.

     THE OPERATING COMPANIES, INCLUDING WITHOUT LIMITATION MERISEL AMERICAS,
INC. AND MERISEL CANADA, INC., ARE NOT CHAPTER 11 DEBTORS AND DO NOT INTEND TO
COMMENCE CASES UNDER CHAPTER 11 OF THE BANKRUPTCY CODE.  MERISEL'S OPERATING
COMPANIES WILL CONTINUE TO DO BUSINESS IN THE ORDINARY COURSE IF MERISEL
COMMENCES THE REORGANIZATION CASE.

     Merisel believes that the Prepackaged Restructuring is a significantly more
attractive alternative than a bankruptcy case without a pre-approved plan of
reorganization.  Merisel believes that acceptance of the Plan before a
bankruptcy case is commenced would be more beneficial to Merisel and all of its
creditors, equity security holders and other constituents than seeking to obtain
confirmation of a plan having the same terms as the Plan after a bankruptcy case
is commenced, because the Plan should minimize disputes during such case
concerning the reorganization of Merisel, significantly shorten the time
required to accomplish the reorganization, reduce the expenses of a case under
Chapter 11 of the Bankruptcy Code, minimize the disruption of Merisel's business
that would result from a protracted and contested bankruptcy case, and therefore
result in a larger distribution to Merisel's creditors and equity security
holders than would any non-prepackaged reorganization under Chapter 11 of the
Bankruptcy Code or a liquidation under Chapter 7 of the Bankruptcy Code.  See
Section XXI.C - "Chapter 7 Liquidation Analysis" herein.

     There can be no assurance, however, that even if all requisite acceptances
of the Plan are received and the Reorganization Case is commenced, the
Prepackaged Restructuring would ever be completed, that Merisel could
successfully be reorganized under Chapter 11 of the Bankruptcy Code, that
Merisel would not
                                       6
<PAGE>
 
suffer a disruption in its business operations as a result of filing the
Reorganization Case or, even if the Prepackaged Restructuring were eventually
completed, that the time period which it would take Merisel to emerge from the
Reorganization Case in connection with the Plan would be significantly shorter
than under a non-prepackaged Chapter 11 case.  If Merisel determines that it is
or will be unable to complete the Restructuring, Merisel will consider all
financial alternatives available to it at such time, which may include the sale
of all or part of Merisel's business, the implementation of an alternative
restructuring arrangement outside of bankruptcy (including refinancing the
indebtedness under the Operating Companies Loan Agreement or seeking waivers
thereunder) or the commencement of a Chapter 11 case without a pre-approved plan
of reorganization.  See "ALTERNATIVES TO CONFIRMATION AND CONSUMMATION OF THE
PLAN" herein.  There can be no assurance, however, that any alternative
restructuring would result in a reorganization of Merisel rather than a
liquidation, or that any such reorganization would be on terms as favorable to
the Holders of Claims and Holders of Interests as the terms of the Prepackaged
Restructuring.  If a liquidation or a protracted and non-orderly reorganization
were to occur, there is a risk that the ability of the Holders of Claims and
Interests to recover their investments would be even more impaired than under
the Prepackaged Restructuring and would be substantially delayed and a non-
consensual restructuring would likely have a material adverse impact on the
Company and its employees, suppliers and customers.  See "RISK FACTORS" herein.

B.   EFFECTS OF THE PREPACKAGED RESTRUCTURING

     If confirmed, the Plan will implement the Prepackaged Restructuring by
providing for, among other things (i) the exchange of 12.5% Notes for New Common
Stock on substantially the same terms as provided in the Exchange Offer and (ii)
the issuance of New Common Stock and Warrants to holders of Old Common Stock.

     If the Reorganization Case is commenced and the Plan is confirmed, all
Holders of 12.5% Notes and Holders of Old Common Stock will be bound by the
terms of the Plan whether or not they have voted to accept the Plan in
accordance with the Plan and the Voting Instructions.  To be counted, Ballots
and Master Ballots to vote to accept or reject the Plan described herein must be
submitted in accordance with the Voting Instructions.  See "VOTING AND
CONFIRMATION OF THE PLAN" herein.

1.   DILUTION OF EQUITY INTERESTS

     Under the Plan, each Holder of 12.5% Notes will be entitled to receive, in
full and final satisfaction of such Holder's Allowed Class 4 Claim, 192.5 shares
of New Common Stock for each $1,000 of 12.5% Notes held by such Holder, thus
enabling such Holders to participate in the economic results and any future
growth of Reorganized Merisel.  The issuance to Holders of 12.5% Notes of shares
of New Common Stock upon consummation of the Plan will result in significant
dilution of the equity interests of the existing holders of Common Stock.
Following consummation of the Plan, the 24,062,796 shares issued directly to
Holders of Allowed 12.5% Note Claims will represent approximately 80 percent of
the total outstanding shares of New Common Stock (excluding shares obtainable
upon exercise of Warrants) and the 35,342,232 million total shares (including
those obtainable upon exercise of the Warrants) will represent 68.1 percent of
the total outstanding shares of New Common Stock, in each case based on shares
that will be issued and outstanding as of the Effective Date.  See "Section IX.E
herein - "Securities To Be Issued Under The Plan."

2.   PROVISIONS FOR TRADE CREDITORS, OTHER UNSECURED CREDITORS AND SECURED
     CREDITORS

     DURING THE PENDENCY OF THE REORGANIZATION CASE AND THEREAFTER, MERISEL
INTENDS TO CONTINUE TO OPERATE ITS BUSINESS IN THE ORDINARY COURSE AND MAKE
PAYMENT IN FULL ON A TIMELY BASIS TO ITS POSTPETITION TRADE CREDITORS.  MERISEL
ALSO EXPECTS THAT IMMEDIATELY UPON FILING THE PREPACKAGED CHAPTER 11 CASE, IT
WILL REQUEST AUTHORITY FROM THE BANKRUPTCY COURT TO

                                       7
<PAGE>
 
PAY ALL UNDISPUTED TRADE CLAIMS AND CERTAIN OTHER CLASS 5 CLAIMS IN THE ORDINARY
COURSE OF ITS BUSINESS.

     If Merisel commences the Reorganization Case, Merisel intends and the Plan
provides that Class 1 Secured Claims and Class 5 General Unsecured Claims
(including Trade Claims) will be unimpaired and that after confirmation of the
Plan Creditors holding such Claims will be entitled to assert their Claims to
the full extent of the legal and equitable rights of such Creditors as they
existed immediately prior to the commencement of the Reorganization Case, but
subject to all of the legal and equitable rights of the parties with respect to
such Claims as such rights existed immediately prior to the filing of the
Reorganization Case.  Because Merisel is a holding company whose operating
businesses are conducted by Merisel's Operating Companies, Merisel has few trade
creditors.  Merisel's Operating Companies, including, without limitation,
Merisel Americas, Inc. and Merisel Canada, Inc., do not intend to commence
Chapter 11 cases.

     Subject to Bankruptcy Court approval, the legal, equitable and contractual
rights of the Holders of Class 1 Claims and Class 5 Claims are unaltered by the
Plan and the maturity date or dates of such Claims shall be reinstated to the
date or dates which existed in the agreements evidencing such Claims prior to
any acceleration of such Claims, subject to the legal and equitable rights of
the parties with respect to such Claims as they existed immediately prior to the
filing of the Plan.  Holders of Class 1 Claims and/or Class 5 Claims under
rejected executory contracts and unexpired leases must file proofs of claim, and
will be subject to the provisions of the Bankruptcy Code, however.  Merisel will
make payments required by section 1124(2) of the Bankruptcy Code to Holders of
Class 1 Claims and Class 5 Claims on the Effective Date or as soon thereafter as
is practicable, but in no event later than thirty days after the Effective Date.
See "SUMMARY OF THE PLAN" herein.

     Under the Plan, Holders of Secured Claims and Unsecured Claims do not have
to file, and should not file, proofs of claims with the court and no bar date
will be enforced as to their Claims.  Notwithstanding the previous sentence, any
Holder of a Claim under an executory contract or an unexpired lease which has
been rejected by Merisel must file a proof of claim with the Bankruptcy Court, a
bar date will be enforced as to such Claims and Holders of such Claims will be
subject to the provisions of the Bankruptcy Code.  It is the intention of
Merisel that, subject to successful Confirmation and consummation of the Plan,
disputes, if any, relating to Secured Claims and Unsecured Claims (other than
claims under rejected executory contracts or unexpired leases) will be
determined, resolved or adjudicated in accordance with applicable law as if the
Reorganization Case had not been filed.

3.   PROVISIONS FOR EMPLOYEES

     If Merisel files the Plan, Merisel intends for salaries or wages, as the
case may be, accrued paid vacation, health-related benefits, severance benefits
and similar employee benefits to be unaffected.  Employee benefit claims that
accrue prior to the Petition Date will receive unimpaired treatment under the
terms of the Plan.  See "SUMMARY OF THE PLAN" herein.

     The Holding Company, has only four (4) employees, three of whom are senior
executive officers.  In order to ensure the continuity of this work force and to
further accommodate the unimpaired treatment of employee benefits, Merisel
intends to seek the approval of the Bankruptcy Court, immediately upon 
commencement of the Prepackaged Chapter 11 Case, to honor payroll checks
outstanding as of the Petition Date, to permit Merisel employees to utilize
their paid vacation time which was accrued prior to the commencement of the
Reorganization Case and to continue paying medical benefits under applicable
employee health plans.  Merisel also intends to seek authorization from the
Bankruptcy Court to honor, pay and/or perform in the ordinary course, wages,
salaries, paid vacation and other employee benefits which accrue after the
Petition Date.  There can be no assurance, however, that any necessary approval
will be obtained.  Employee claims and benefits not paid or honored, as the case
may be, prior to the consummation of the Plan, will be paid or

                                       8
<PAGE>
 
honored upon consummation or as soon thereafter as such payment or other
obligation becomes due or payable.  Merisel also intends to leave unaltered all
other legal, equitable and contractual rights of employees under its employment
and severance policies, compensation and benefit plans including any employee
stock options or stock appreciation right agreement, and all other agreements,
contracts and programs applicable to its employees.  See "SUMMARY OF THE PLAN"
herein.


VII. THE REORGANIZATION CASE

A.   TIMETABLE FOR REORGANIZATION CASE

     Following the Petition Date, Merisel expects the Reorganization Case to
proceed on the following estimated timetable.  There can be no assurance,
however, that the Bankruptcy Court's Orders to be entered on or after the
Petition Date will permit the Reorganization Case to proceed as expeditiously as
anticipated.

     Merisel anticipates that the hearing on confirmation of the Plan, at which
the Bankruptcy Court would also consider whether the Solicitation complied with
Section 1126(b) of the Bankruptcy Code so as to permit the prepetition votes on
the Plan to be counted towards Confirmation, would occur on or about day 30 of
the Reorganization Cases following at least 25 days notice of the Confirmation
Hearing and of the time for filing objections to Confirmation of the Plan.

     Assuming that the Plan is confirmed at the initial Confirmation Hearing,
the Plan provides that the Effective Date will be a Business Day, as determined
by Merisel, that is as soon as reasonably practicable but that is at least 11
days after the Confirmation Date and on which:  (a) no stay of the Confirmation
Order is in effect and (b) all conditions to the Effective Date set forth in
Section IX of the Plan have been satisfied or waived (if available) pursuant to
Section IX.C of the Plan.

     Under the foregoing timetable, Merisel would emerge from the Reorganization
Case within 45 to 60 days after the Petition Date.  There can be no assurance,
however, that this projected timetable will be achieved.

B.   ADVISORS TO THE COMPANY

     Merisel intends to seek bankruptcy court authorization to retain certain
professionals to represent it and assist it in connection with the
Reorganization Case.  These professionals were consulted in connection with the
negotiation and development of the Plan.  These professionals may include, among
others:  (i) Skadden, Arps, Slate, Meagher & Flom LLP, as counsel for Merisel;
(ii) Donaldson, Lufkin & Jenrette ("DLJ"), as financial advisors to Merisel, and
(iii) Deloitte & Touche LLP, as accountants to Merisel.

     For additional discussion of professional advisors retained by Merisel in
connection with the Restructuring, see "ADVISORS AND REPRESENTATIVES" in Part A
of the Exchange Restructuring Prospectus.

C.   COMMITTEES

     To facilitate negotiations and otherwise provide for a unified and
efficient representation of unsecured creditors and equity interest holders with
similar rights and interests, the U.S. Trustee will generally appoint one or
more statutory committees as soon as practicable after the Filing Date, pursuant
to section 1102 of the Bankruptcy Code.  Ordinarily, one committee will be
appointed to represent unsecured creditors, but the U.S. Trustee may appoint
additional committees to represent equity interest holders and/or creditors if
deemed necessary to assure adequate representation of creditors or equity
interest holders.  A creditors committee will ordinarily consist of those
creditors willing to serve who hold the seven largest claims against Merisel of
those

                                       9
<PAGE>
 
claims to be represented by the committee, or of the members of a prepetition
committee if it was fairly chosen and is representative. The fees and expenses
of such committees, including those of legal counsel and financial advisors, are
paid for from Merisel's Estate.

     Merisel expects that, if the Reorganization Case is commenced, a request
may be made to the U.S. Trustee to appoint the Ad Hoc Noteholders Committee as
the official committee of unsecured creditors during the Reorganization Case.
Holders of equity interests are not ordinarily represented by an official
committee, but such a committee may be appointed if the Bankruptcy Court
determines such an official committee to be necessary to assure the adequate
representation of Interest Holders.  Committees appointed by the U.S. Trustee
would be considered parties in interest and would have a right to be heard on
all matters concerning the Chapter 11 cases, including the Confirmation of the
Plan and, additionally, would be entitled to consult with Merisel concerning the
administration of the Reorganization Case and perform such other functions and
services that would further the interests of those creditors or Interest Holders
they represent.

D.   ACTIONS TO BE TAKEN UPON COMMENCEMENT OF CASE

     Merisel does not expect the Reorganization Case to be protracted.  To
expedite its emergence from Chapter 11, Merisel intends to seek the relief
detailed below, among other relief, from the Bankruptcy Court on the Petition
Date.  Such relief, if granted, will facilitate the administration of the
Reorganization Case, but there can be no assurance, however, that the Bankruptcy
Court will grant the relief sought.

     APPLICATIONS TO RETAIN PROFESSIONALS.  Upon commencement of the
reorganization Case, Merisel intends to file applications to retain the
reorganization professionals who will assist and advise Merisel in connection
with administration of the Reorganization Case.  Merisel also intends to seek
authority to retain certain professionals to assist with the operations of the
Company's businesses in the ordinary course.  Such so-called "ordinary course
professionals" will not be involved in the administration of the Reorganization
Case.

     MOTION TO WAIVE FILING OF SCHEDULES AND STATEMENT OF FINANCIAL AFFAIRS.
Section 521 of the Bankruptcy Code and Bankruptcy Rule 1007 direct that debtors
must prepare and file certain schedules of claims, executory contracts and
unexpired leases and related information (the "Schedules") and a statement of
financial affairs (the "Statement") when a Chapter 11 case is commenced.  The
purpose of filing the Schedules and the Statement is to provide a debtor's
creditors, equity interest holders and other interested parties with sufficient
information to make informed decisions regarding the debtor's reorganization.
Filing the Schedules and the Statement, however, is not mandatory.  A bankruptcy
court may modify or dispense with the filing of the Schedules and the Statement
pursuant to section 521 of the Bankruptcy Code.  Merisel believes that the
Reorganization Case constitutes an ideal case wherein the filing of the
Statement and the Schedules should not be required.  Therefore, Merisel intends
to request that the Bankruptcy Court waive the necessity of filing the Schedules
and the Statement.

     MOTION TO MAIL NOTICES AND TO PROVIDE ONLY PUBLICATION NOTICE OF MEETING OF
CREDITORS TO UNIMPAIRED CREDITORS.  Pursuant to the Bankruptcy Rules, the Clerk
of the Bankruptcy Court, or another party that the Court may direct, must
provide notice of the commencement of the Reorganization Cases and of the first
statutory meeting of creditors held pursuant to section 341 of the Bankruptcy
Code (the "Section 341 Meeting") to all creditors.  In addition, at least two
other notices, notice of the hearing on approval of Confirmation of the Plan and
notice of the entry of an Order Confirming the Plan, must be given to all
creditors and equity security Holders.  Due to the size of the Reorganization
Case and the large number of creditors and equity security holders, Merisel will
request that Merisel, or its noticing agent, be authorized to mail all required
notices in the Reorganization Case.  In addition, because several classes of
claims are not impaired under the Plan and will pass through the Reorganization
Case unaffected, Merisel will request that it be authorized to provide only
publication notice of the events set forth above, in one or more newspapers of
national circulation, to Holders of Unimpaired Claims.

                                      10
<PAGE>
 
     MOTION TO CONTINUE USING EXISTING CASH MANAGEMENT SYSTEM.  Because Merisel
expects the Reorganization Case to be pending for less than two months, and
because of the administrative hardship that any operating changes would impose
on it, Merisel intends to seek authority to continue using its existing cash
management system, bank accounts and business forms and to follow its internal
investment and deposit guidelines.  Absent the Bankruptcy Court's authorization
of the continued use of Merisel's current cash management system, cash flow
among Merisel and its Operating Companies would be impeded, to the detriment of
Merisel's Estate and its creditors and shareholders.

     Continued use of its existing cash management system will facilitate
Merisel's smooth and orderly transition into Chapter 11, minimize the disruption
to its businesses while in Chapter 11, and expedite Merisel's  emergence from
Chapter 11.  Requiring Merisel to adopt and implement a new cash management
system would likely increase the costs of the Reorganization Case.  For the same
reasons, requiring Merisel to cancel its existing bank accounts and establish
new accounts or create new business forms would only frustrate Merisel's efforts
to reorganize expeditiously.

     In the event that the Bankruptcy Court authorizes Merisel to continue using
its existing cash management system, Merisel will continue its pre-Petition
Date, ordinary course practice of obtaining unsecured credit from, and incurring
unsecured debt to, certain of its Subsidiaries.  Merisel believes that such
intercompany borrowing and cash management transactions will qualify as
"ordinary course of business" credit transactions within the meaning of section
364(a) of the Bankruptcy Code.

     MOTION FOR AUTHORITY TO PAY PREPETITION TRADE CLAIMS.  Trade Claims are
defined in the Plan as prepetition General Unsecured Claims against Merisel
arising from or with respect to the delivery of goods or services to Merisel in
the ordinary course of Merisel's business.  Trade Claims are included in Class
5.  Notwithstanding provisions of the Bankruptcy Code that would otherwise
require Merisel to defer payment of Trade Claims until the Effective Date,
Merisel intends to seek authority from the Bankruptcy Court to pay Trade Claims
in the ordinary course of its businesses.

     MOTION FOR AUTHORITY TO PAY PREPETITION EMPLOYEE WAGES AND ASSOCIATED
BENEFITS.  Merisel believes that any delay in paying prepetition compensation or
benefits to its employees would destroy Merisel's relationships with employees
and irreparably harm employee morale at a time when the dedication, confidence
and cooperation of Merisel's employees are most critical.  Accordingly, Merisel
will seek authority to pay compensation and benefits which were accrued but
unpaid as of the Petition Date.

     MOTION FOR AUTHORITY TO MAINTAIN WORKERS' COMPENSATION INSURANCE POLICIES
AND TO PAY PREPETITION WORKERS' COMPENSATION CLAIMS.  To ensure that Merisel's
workers' compensation, automobile and general liability insurance coverages
remain in effect, Merisel shall seek authority to assume and maintain their
workers' compensation, automobile and general liability insurance policies.
Likewise, to the extent necessary, Merisel shall also seek authority to pay
retroactive prepetition premiums on certain other workers' compensation
insurance policies and to honor prepetition workers' compensation claims.  The
failure to maintain such insurance by the payment of the premiums could subject
Merisel or their officers to criminal penalties.

                                      11
<PAGE>
 
VIII.  OFFICERS AND DIRECTORS OF THE COMPANY

     For a discussion of the officers and directors of Merisel, see "MANAGEMENT"
and "MANAGE MENT COMPENSATION" in Part A of the Exchange Offer.

     OFFICERS AND DIRECTORS OF REORGANIZED MERISEL.  As of the Effective Date,
the Persons identified in the Proxy Statement/Prospectus will serve as the
initial members of the Board of Directors of Reorganized Merisel.  Such Persons
shall be deemed elected to the Board of Directors, and such elections shall be
deemed effective as of the Effective Date, without any requirement of further
action by stockholders of Merisel or Reorganized Merisel.  The Persons
identified in the Proxy Statement/Prospectus as the current officers of Merisel
will serve as the initial officers of Reorganized Merisel as of the Effective
Date.  Subject to any requirement of Bankruptcy Court approval under section
1129(a) of the Bankruptcy Code, those persons designated as directors and
officers of Reorganized Merisel in the Proxy Statement/Prospectus shall assume
their offices as of the Effective Date and shall continue to serve in such
capacities thereafter, pending further action of the Board of Directors or
stockholders or Reorganized Merisel in accordance with the Reorganized Merisel
Bylaws, Reorganized Merisel Certificate of Incorporation and applicable state
law.


IX.  SUMMARY OF THE PLAN

A.   BRIEF EXPLANATION OF CHAPTER 11

     Chapter 11 is the principal business reorganization chapter of the
Bankruptcy Code.  Under Chapter 11 of the Bankruptcy Code, a debtor is
authorized to reorganize its business for the benefit of itself and its
creditors and stockholders.  In addition to permitting rehabilitation of the
debtor, another goal of Chapter 11 is to promote equality of treatment of
creditors and equity security holders, respectively, who hold substantially
similar claims or interests with respect to the distribution of the value of a
debtor's assets.  In furtherance of these two goals, upon the filing of a
petition for relief under Chapter 11, section 362 of the Bankruptcy Code
generally provides for an automatic stay of substantially all acts and
proceedings against the debtor and its property, including all attempts to
collect claims or enforce liens that arose prior to the commencement of the
debtor's Chapter 11 case.

     The consummation of a plan of reorganization is the principal objective of
a Chapter 11 case.  A plan of reorganization sets forth the means for satisfying
claims against and interests in a debtor.  Confirmation of a plan of
reorganization by the Bankruptcy Court makes the plan binding upon the debtor,
any issuer of securities under the plan, any person or entity acquiring property
under the plan and any creditor of or equity security holder in the debtor,
whether or not such creditor or equity security holder (i) is impaired under or
has accepted the plan or (ii) receives or retains any property under the plan.
Subject to certain limited exceptions and other than as provided in the plan
itself or the confirmation order, the confirmation order discharges the debtor
from any debt that arose prior to the date of confirmation of the plan and
substitutes therefor the obligations specified under the confirmed plan and
terminates all rights and interests of prepetition equity security holders.

     The following is an overview of certain material provisions of the Plan.
The following summaries of the material provisions of the Plan do not purport to
be complete and are qualified in their entirety by reference to all the
provisions of the Plan, including all exhibits thereto, all documents described
therein and the definitions therein of certain terms used below.

                                      12
<PAGE>
 
B.   GENERAL INFORMATION CONCERNING TREATMENT OF CLAIMS AND INTERESTS

     The Plan provides for payment in full or other Reinstatement of
Administrative Claims, Priority Tax Claims, Priority Claims, Secured Claims,
Subsidiary Debt Guaranty Claims and General Unsecured Claims.  The Plan provides
that Holders of Allowed Impaired 12.5% Notes Claims will receive New Common
Stock in exchange for their Allowed Claims.  The Plan also provides that Holders
of Old Common Stock, which will be cancelled pursuant to the Plan, will receive
New Common Stock and Warrants on account of their Allowed Old Common Stock.  See
"Securities To Be Issued And Transferred Under The Plan" in this Article X for a
description of the New Common Stock, and "Description of Warrants" for a
description of the New Series A Warrants and New Series B Warrants.

     To allow Merisel to complete a financial restructuring in the manner which
will maximize its enterprise value, Merisel is soliciting prepetition
acceptances of the Plan from Holders of Impaired 12.5% Notes Claims and Old
Common Stock Interests prior to filing the Reorganization Case.  Merisel
presently intends to seek to consummate the Plan and to cause the Effective Date
to occur as soon as practicable. There can be no assurance, however, as to when
the Effective Date will actually occur.  Procedures for the distribution of cash
and securities pursuant to the Plan, including matters that are expected to
affect the timing of the receipt of distributions by Holders of Claims and
Interests in certain Classes and that could affect the amount of distributions
ultimately received by such Holders, are described in "Distributions Under The
Plan" in this Article X.

     Management of Merisel believes that the Plan provides consideration to all
Classes of Claims and Interests reflecting an appropriate resolution of their
Claims and Interests, taking into account the differing nature and priority of
such Claims and Interests.  The Bankruptcy Court must find, however, that a
number of statutory tests are met before it may confirm the Plan.  Many of these
tests are designed to protect the interests of Holders of Claims or Interests
who do not vote to accept the Plan, but who will be bound by the provisions of
the Plan if it is confirmed by the Bankruptcy Court.  The "cramdown" provisions
of section 1129(b) of the Bankruptcy Code, for example, permit confirmation of a
Chapter 11 plan of reorganization in certain circumstances even if the plan is
not accepted by all impaired classes of claims and interests.  See Article XXIII
herein -- "Voting And Confirmation Of The Plan."

     Merisel reserves the right to request confirmation of the Plan pursuant to
the cramdown provisions of section 1129(b) of the Bankruptcy Code and to amend
the Plan if, and to the extent necessary, Class 6 Old Common Stock Interests
fail to accept the Plan.  Although Merisel believes that, if necessary, the Plan
could be confirmed under the cramdown provisions of the Bankruptcy Code if
certain Class 6 Common Stock Interests do not accept the Plan, there can be no
assurance that the requirements of such provisions would be satisfied.  If Class
4 12.5% Notes Claims do not vote to accept the Plan, cramdown of Class 6 Old
Common Stock Interests is not possible.

C.   CLASSIFICATION AND TREATMENT OF CLAIMS AND INTERESTS

     Section 1123 of the Bankruptcy Code provides that a plan of reorganization
shall classify the claims of a debtor's creditors and equity interest holders.
In compliance therewith, the Plan divides Claims and Interests into six Classes
and sets forth the treatment for each Class.  In accordance with section
1123(a), Administrative Claims and Priority Tax Claims have not been classified.
Merisel also is required, under section 1122 of the Bankruptcy Code, to classify
Claims against and Interests in Merisel into Classes that contain Claims and
Interests that are substantially similar to the other Claims and Interests in
such Classes.  Merisel believes that the Plan has classified all Claims and
Interests in compliance with the provisions of section 1122, but once the
Reorganization Case has been commenced, it is possible that a Holder of a Claim
or Interest may challenge the classification of Claims and Interests and that
the Bankruptcy Court may find that a different classification is required for
the Plan to be Confirmed.  In such event, Merisel intends, to the extent
permitted by the Bankruptcy Court and the Plan, to make such reasonable
modifications of the

                                      13
<PAGE>
 
classifications under the Plan to permit Confirmation and to use the Plan
acceptances received in this solicitation for the purpose of obtaining the
approval of the reconstituted Class or Classes of which the accepting Holder is
ultimately deemed to be a member.  Any such reclassification could adversely
affect the Class in which such Holder was initially a member, or any other Class
under the Plan, by changing the composition of such Class and the vote required
of that Class for approval of the Plan.  Furthermore, a reclassification of a
Claim or Interest after approval of the Plan could necessitate a resolicitation
of acceptances of the Plan.

     The classification of Claims and Interests and the nature of distributions
to Holders of Impaired Claims or Impaired Interests in each Class are summarized
below.  See "Securities To Be Issued And Transferred Under The Plan" in this
Article X for a description of the manner in which the number of shares of New
Common Stock will be determined and "RISK FACTORS" herein for a discussion of
various other factors that could materially affect the value of the New Common
Stock distributed pursuant to the Plan.

     Except for Disputed Claims, distributions will be deemed made on the
Effective Date if made on the Effective Date or as promptly thereafter as
practicable, but in any event no later than (i) 10 days after the Effective Date
or (ii) such later date when the applicable conditions under the Plan relating
to such distributions are satisfied.  See "Distributions Under The Plan" in this
Article X for a discussion of Plan provisions that may affect the timing of
distributions under the Plan.  Distributions on account of Claims that become
Allowed Claims after the Effective Date will be made pursuant to Section V.B of
the Plan (relating to timing and calculation of amounts to be distributed under
the Plan) and Section V.I of the Plan (relating to distributions on account of
Disputed Claims once they are Allowed).  See Section X.J herein.

1.   UNCLASSIFIED CLAIMS

     The Bankruptcy Code does not require classification of certain priority
claims against a debtor.  In this case, these unclassified claims include
Administrative Claims and Priority Tax Claims.  All distributions referred to
below that are scheduled for the Effective Date will be made on the Effective
Date or as soon as practicable thereafter.

     ADMINISTRATIVE CLAIMS.  Under the Plan, each Holder of an Allowed
Administrative Claim will receive cash equal to the unpaid portion of such
Allowed Administrative Claim on the latest of (i) the Effective Date, (ii) the
date on which such Claim becomes an Allowed Administrative Claim and (iii) the
date on which such Claim becomes payable pursuant to any agreement between the
Holder of such Claim and Merisel.  Holders of Administrative Claims (other than
Trade Claims arising in the ordinary course of business and employee claims)
shall have until 60 days after the Effective Date to file requests for payment.
Subject to certain additional requirements for professionals and certain other
entities, each Holder of an Allowed Administrative Claim will receive on the
Effective Date cash equal to the amount of such Allowed Administra tive Claim,
unless the Holder and Merisel or Reorganized Merisel agree to other terms;
provided, however, that if incurred in the ordinary course of business or
- --------  -------                                                        
otherwise assumed by Merisel pursuant to the Plan (including Administrative
Claims of governmental units for taxes), an Allowed Administrative Claim will be
paid, performed or settled by Reorganized Merisel when due in accordance with
the terms and conditions of the particular agreement(s) governing the
obligation.

     CLAIMS BY PROFESSIONALS.  Professionals or other entities requesting
compensation or reimbursement of expenses pursuant to sections 327, 328, 330,
331, 503(b) and 1103 of the Bankruptcy Code for post-petition services rendered
before the Effective Date (including compensation requested pursuant to section
503(b)(4) of the Bankruptcy Code by any professional or other entity for making
a substantial contribution in the Reorganization Case) must file and serve on
Reorganized Merisel and counsel for Reorganized Merisel an application for final
allowance of compensation and reimbursement of expenses no later than 60 days
after the Effective Date, unless such filing and service deadline is extended by
the Bankruptcy Court; provided,
                      -------- 

                                      14
<PAGE>
 
however, that any professional who may receive compensation or reimbursement of
- -------                                                                        
expenses pursuant to the Ordinary Course Professionals Order without having
filed an application may continue to receive compensation or reimbursement for
services rendered before the Effective Date without further Bankruptcy Court
review or approval pursuant to the Ordinary Course Professionals Order.
Objections to applications of professionals or other entities for compensation
or reimbursement of expenses must be filed and served on Merisel, counsel for
Reorganized Merisel and the requesting professional or other entity no later
than 30 days after the date on which the applicable application for compensation
or reimbursement was filed.

     PRIORITY TAX CLAIMS.  Unless otherwise agreed to by Merisel and a Holder of
a Priority Tax Claim, each Holder of an Allowed Priority Tax Claim shall receive
(i) Cash equal to the unpaid portion of such Allowed Priority Tax Claim on the
later of (a) the Effective Date and (b) the date on which such Claim becomes an
Allowed Priority Tax Claim; or (ii) payment at such time as specified under
applicable laws.  The foregoing treatment of Allowed Priority Tax Claims is
consistent with the provisions of section 1129(a)(9)(C) of the Bankruptcy Code,
and the Holders of Allowed Priority Tax Claims are not entitled to vote on the
Plan.

     The Internal Revenue Service has issued to the Company a report proposing
the assessment of an addi tional income tax liability, including interest, of
approximately $1.7 million in respect of the 1992 and 1993 taxable years.  The
Company has filed with the Internal Revenue Service an administrative appeal of
the proposed assessment, intends to continue to vigorously contest the matter,
and believes that it will ultimately prevail.

2.   CLASSIFIED CLAIMS AND INTERESTS

     CLASS 1 - SECURED CLAIMS.  Class 1 consists of each Secured Claim secured
by a security interest in or lien upon property in which Merisel's Estate has an
interest.  To the extent, if any, that the value of the collateral securing a
Class 1 Secured Claim is less than the amount of such Allowed Claim, the
difference will be treated as a Class 5 General Unsecured Claim.

     Class 1 Secured Claims are Unimpaired and, accordingly, are not entitled to
vote for or against the Plan and will be deemed to have accepted the Plan.
Holders of Claims in Class 1 will not be required to file proofs of claim, and
no bar date will be enforced as to such Claims.  Merisel is unaware of any
material Secured Claims.

     On the Effective Date, or as soon thereafter as practicable, the Holder of
an Allowed Class 1 Secured Claim, in full satisfaction, settlement, release and
discharge of and in exchange for such Allowed Class 1 Secured Claim, shall, in
the sole discretion of Merisel, (a) have its Allowed Class 1 Secured Claim
Reinstated, or (b) receive such other treatment as Merisel and such holder shall
have agreed upon in writing as announced at or prior to the Confirmation
Hearing.

     CLASS 2 - UNSECURED PRIORITY CLAIMS.  Class 2 Claims are Unimpaired.  Class
2 consists of all Allowed Unsecured Priority Claims.  A Priority Claim is a
Claim for an amount entitled to priority under Sections 507(a)(3), 507(a)(4),
507(a)(5) or 507(a)(6) of the Bankruptcy Code, and does not include any
Administrative Claim or Tax Claim.  These Unsecured Priority Claims include,
among others: (a) unsecured Claims for accrued employee compensation earned
within 90 days prior to the Petition Date, to the extent of $4,000 per employee;
and (b) contributions to employee benefit plans arising from services rendered
within 180 days prior to the Petition Date, but only for such plans to the
extent of (i) the number of employees covered by such plans multiplied by
$4,000, less (ii) the aggregate amount paid to such employees under Section
507(a)(3) of the Bankruptcy Code, plus the aggregate amount paid by the estate
on behalf of such employees to any other employee benefit plan.

                                      15
<PAGE>
 
     The Plan provides that, unless otherwise agreed to by the parties, each
Holder of an Allowed Claim in Class 2 will be paid the Allowed Amount of such
Claim in full in Cash by Reorganized Merisel on the latest of (i) the Effective
Date or as soon as practicable thereafter, (ii) the date such Claim becomes an
Allowed Priority Claim, and (iii) the date that such Claim would be paid in
accordance with any terms and conditions of any agreements or understandings
relating thereto between Merisel and the Holder of such Claim.  Allowed Claims
in Class 2 are not Impaired under the Plan and the Holders of Allowed Claims in
Class 2 will be deemed to have accepted the Plan.

     CLASS 3 - SUBSIDIARY DEBT GUARANTY CLAIMS.  Class 3 consists of each
Subsidiary Guaranty Claim.  Class 3 Claims are Unimpaired and, accordingly,
Holders of such Claims are not entitled to vote for or against the Plan and will
be deemed to have accepted the Plan.  On the Effective Date, each Subsidiary
Debt Guaranty Claim will be Reinstated or receive such other treatment agreed to
by the Holder of such Claim.  Under the Plan, Holders of Claims in Class 3 are
not required to file proofs of claim with the Bankruptcy Court and no bar date
would be enforced as to such Claims.

     CLASS 4 - CLAIMS ARISING FROM 12.5% NOTES.  Class 4 will consist of Claims
arising under or related to the 12.5% Notes, including an aggregate principal
amount of $125 million and aggregate accrued and unpaid interest of
approximately $9.1 million through, but not including, the Petition Date
(assuming the Petition Date occurs on July 31, 1997), plus all other amounts, if
any, which accrued prior to the Petition Date on the 12.5% Notes.  Class 4 is
Impaired.  Each Holder of an Allowed Class 4 Claim will receive on the Effective
Date or as soon as practicable thereafter, on account of the unpaid principal
amount plus unpaid interest and all other amounts, if any, which accrued prior
to the Petition Date on its 12.5% Notes, 192.5 shares of New Common Stock for
each $1,000 of 12.5% Notes held by such Holder.

     CLASS 5 - GENERAL UNSECURED CLAIMS.  Class 5 is Unimpaired.  Class 5
consists of all Claims against Merisel, except Administrative Claims, Tax Claims
and Claims in Classes 1 through 4, and including, but not limited to, Claims
arising under damages resulting from the rejection of leases or executory
contracts.  Class 5 also includes Trade Claims, Securities Claims and pre-
Petition Date Claims for indemnification of the kind described in Section X.D of
the Plan.

     The Plan provides that unless otherwise agreed to by the parties, the
legal, equitable and contractual rights of each Holder of an Allowed Claim in
Class 5 will either (a) not be altered by the Plan or (b) at the option of
Merisel, receive such other treatment that will result in such Allowed Claim
being deemed unimpaired under Section 1124 of the Bankruptcy Code.  Allowed
Claims in Class 5 are not Impaired under the Plan and the Holders of Claims in
Class 5 will be deemed to have accepted the Plan.

     Under the Plan, Holders of Claims in Class 5 would not be required to file
proofs of claim with the Bankruptcy Court and no bar date would be enforced as
to such Claims.

     CLASS 6 - INTERESTS OF HOLDERS OF OLD COMMON STOCK.  Class 6 is Impaired.
Class 6 consists of Allowed Interests of Holders of Old Common Stock.  On the
Effective Date or as soon as practicable thereafter, each Holder of an Allowed
Class 6 Claim will receive, on a Pro Rata basis, on account of each share of Old
Common Stock which it holds: (i) .2 shares of New Common Stock, (ii) .0875 New
Series A Warrants and (iii) .0875 New Series B Warrants.

3.   ADDITIONAL INFORMATION REGARDING TREATMENT OF CERTAIN CLAIMS

     PROVISIONS FOR TRADE CREDITORS.  If and when Merisel files the Plan,
Merisel intends that all Claims of its trade creditors will be unimpaired and
paid in full.

                                      16
<PAGE>
 
     A Trade Claim is defined in the Plan as any unsecured Claim against Merisel
arising from (i) the delivery of goods or services in the ordinary course of
business or (ii) insurance-related service (including insurance premiums).
Trade Claim excludes Claims (i) arising under Section 502(g) and 502(e) of the
Bankruptcy Code, (ii) of the type described in Section 726(a)(4) of the
Bankruptcy Code, or (iii) arising in tort for personal injury or property loss.

     The Plan sets forth Merisel's intention to treat Trade Claims as if the
Reorganization Case had never been commenced.  Accordingly, after commencement
of the Reorganization Cases, Merisel will seek Bankruptcy Court approval to pay
in the ordinary course of business all outstanding Trade Claims to trade
creditors who continue to provide normal trade credit terms to Merisel.  Because
Merisel is a holding company whose operating businesses are conducted by its
Operating Companies, Merisel has few trade creditors.  In any event, all Allowed
Trade Claims in Class 5 that have become due and owing on or before the
Effective Date (unless previously paid during the Reorganization Cases) will be
paid in full, in cash (with interest, to the extent permitted by the Bankruptcy
Court), on or as soon as practicable after the Effective Date, or at such other
time as is mutually agreed upon by Merisel and the Holder of such Claim.  If not
due and owing on the Effective Date, Trade Claims will be Reinstated and paid in
full in accordance with their respective terms or otherwise rendered Unimpaired
in accordance with section 1124 of the Bankruptcy Code.  The legal, equitable,
and contractual rights of the Holders of these Claims will be unaffected by the
Plan.

     If the Plan is confirmed, Holders of Trade Claims will not be required to
file proofs of claim with the Bankruptcy Court and no bar date will be enforced
as to such Trade Claims.  On and after the Effective Date (and, subject to
Bankruptcy Court approval, prior to the Effective Date), all undisputed, non-
contingent and liquidated Trade Claims not already paid will be paid in full or
in the ordinary course of business of Reorganized Merisel.  If Merisel disputes
any Trade Claim, such dispute will be determined, resolved or adjudicated, as
the case may be, in the manner in which such dispute would have been determined,
resolved or adjudicated if the Reorganization Case had not been commenced, and
will survive the Effective Date and the consummation of the Plan as if the
Reorganization Case had not been commenced.

     Any Claim arising from the rejection of an executory contract or unexpired
lease under the Plan does not constitute a Trade Claim and will be paid when
such Claim is Allowed by the Bankruptcy Court.  See "Executory Contracts and
Unexpired Leases" in this Article X.

     PROVISIONS FOR EMPLOYEES.  If and when Merisel files the Plan, Merisel
intends that salaries or wages, as the case may be, accrued paid vacation,
health related benefits, severance benefits, field management and
executive/administrative management incentive plans and similar employee
benefits will be unaffected. Employee Claims that accrue pre-petition will
receive Unimpaired treatment under the terms of the Plan.  To ensure the
continuity of Merisel's work force and to further accommodate the unimpaired
treatment of employee benefits, Merisel intends to seek immediate authorization
from the Bankruptcy Court to honor payroll checks outstanding as of the Petition
Date (or to issue replacement checks), to permit employees to utilize paid
vacation time accrued prior to the Petition Date (so long as they remain
employees of Merisel) and to continue paying medical and other benefits under
all applicable insurance plans.  All undisputed, non-contingent and liquidated
Employee Claims and benefits not paid or honored prior to consummation of the
Plan will be paid or honored upon consummation of the Plan or as soon thereafter
as such payment or other obligation becomes due or performable.  Employees will
not be required to file proofs of claim on account of Employee Claims.  If
Merisel disputes any Employee Claim, such dispute will be determined, resolved
or adjudicated, as the case may be, in the manner in which such dispute would
have been determined, resolved or adjudicated if the Reorganization Case had not
been commenced, and will survive the Effective Date and the consummation of the
Plan as if the Reorganization Case had not been commenced.

                                      17
<PAGE>
 
     TREATMENT OF LITIGATION CLAIMS.  See "BUSINESS AND PROPERTIES OF THE
COMPANY -- Legal Proceedings" in Part A of the Exchange Offer for a description
of the Securities Litigation and the Tech Pacific Claim.

     Under the Plan, all Claims asserted in or arising out of disputed
litigation pending on the Petition Date, including ordinary course legal
proceedings, the Securities Litigation and the Tech Pacific Litigation
(collectively, the "Disputed Litigation Claims"), will be treated as Class 5
General Unsecured Claims.  Accordingly, if the Plan is confirmed, Holders of
such Disputed Litigation Claims will not be required to file proofs of claim
with the Bankruptcy Court and no bar date will be enforced as to such Claims.
Disputed Litigation Claims will be determined, resolved or adjudicated, as the
case may be, in the manner in which such litigation would have been determined,
resolved or adjudicated, if the Reorganization Case had not been commenced, and
will survive the Effective Date and the consummation of the Plan as if the
Reorganization Case had not been commenced.

D.   SECURITIES TO BE ISSUED AND TRANSFERRED UNDER THE PLAN

     A DESCRIPTION OF THE NEW COMMON STOCK AND WARRANTS TO BE ISSUED AND
TRANSFERRED UNDER THE PLAN IS SET FORTH BELOW.

     As of the Effective Date, Reorganized Merisel will issue the New Common
Stock and the Warrants.  The New Common Stock will be issued for distribution in
accordance with the Plan to Holders of Allowed Class 4 Claims and Allowed Class
6 Interests.  The Warrants will be issued for distribution in accordance with
the Plan to Holders of Allowed Class 6 Interests.

1.   THE NEW COMMON STOCK

     For a description of the New Common Stock, see "DESCRIPTION OF NEW COMMON
STOCK" in Part A of the Exchange Restructuring Prospectus.

2.   THE WARRANTS

     For a description of the Warrants, see "DESCRIPTION OF WARRANTS" in the
Proxy Statement Prospectus.

3.   MARKET AND TRADING INFORMATION

     For information relating to the market for the New Common Stock and
Warrants, see "MARKET AND TRADING INFORMATION" in the Proxy
Statement/Prospectus.

E.   SOURCES OF CASH TO MAKE PLAN DISTRIBUTIONS

     Except as otherwise provided in the Plan or the Confirmation Order, all
cash necessary for Reorganized Merisel to make payments pursuant to the Plan
will be obtained from Reorganized Merisel's cash balances and the operations of
Merisel or Reorganized Merisel.

F.   CONDITIONS PRECEDENT TO CONFIRMATION AND CONSUMMATION OF THE PLAN

     The Plan provides for certain conditions precedent to Confirmation and the
Effective Date of the Plan.  The Plan also provides for waiver of such
conditions.  See Article X of the Plan.

G.   MODIFICATION OR REVOCATION OF THE PLAN; SEVERABILITY

                                      18
<PAGE>
 
     The Plan provides that Merisel may seek to amend, modify or revoke the Plan
at any time prior to the Confirmation Date in the manner provided for by section
1127 of the Bankruptcy Code or as otherwise permitted by law without additional
disclosure pursuant to section 1125 of the Bankruptcy Code, except as the
Bankruptcy Court may otherwise order.  The Plan also provides for severability
of Plan provisions.  See Sections XI.B, XI.C and XI.D of the Plan.

H.   DISTRIBUTIONS UNDER THE PLAN

     The Plan contains provisions for distributions of Cash, New Common Stock
and Warrant as required under the Plan.  See Sections V.A-G of the Plan.

I.   OBJECTIONS TO CLAIMS AND AUTHORITY TO PROSECUTE OBJECTIONS; CLAIMS
RESOLUTION

     The Plan provides for objections to Claims, Disputed Claims, resolution of
Disputed Claims and distributions on account of Disputed Claims, once they are
Allowed.  See Sections V.H-I of the Plan.

J.   SETOFFS

     The Plan makes provisions for setoffs pursuant to section 553 of the
Bankruptcy Code and applicable nonbankruptcy law.  See Section V.J of the Plan.

K.   EXECUTORY CONTRACTS AND UNEXPIRED LEASES

     Under section 365 of the Bankruptcy Code, Merisel has the right, subject to
Bankruptcy Court approval, to assume or reject any executory contracts or
unexpired leases.  If an executory contract or unexpired lease entered into
before the Petition Date is rejected by Merisel, it will be treated as if
Merisel breached such contract or lease on the date immediately preceding the
Petition Date, and the other party to the agreement may assert an Unsecured
Claim for damages incurred as a result of the rejection.  In the case of
rejection of employment agreements and real property leases, damages are subject
to certain limitations imposed by sections 365 and 502 of the Bankruptcy Code.
See Article VII of the Plan.

L.   CONTINUED CORPORATE EXISTENCE; VESTING OF ASSETS IN REORGANIZED MERISEL

     Reorganized Merisel will exist after the Effective Date as a separate
corporate entity, with all of the powers of a corporation under the general
corporation law of Delaware, and without prejudice to any right to alter or
terminate its existence (whether by merger or otherwise).  The Reorganized
Merisel Certificate of Incorporation and the Reorganized Merisel Bylaws will be
substantially similar to the current Restated Certificate of Incorporation and
Bylaws of Merisel, copies of which are attached as exhibits to this Prospectus
is a part.  Pursuant to section 1123 of the Bankruptcy Code, the Reorganized
Merisel Certificate of Incorporation will prohibit the issuance of nonvoting
equity securities.  Accordingly, any preferred stock issued by Reorganized
Merisel will have minimum voting rights as required by the Bankruptcy Code.

     Except as otherwise provided in the Plan, on and after the Effective Date,
all property of the Estate, including all claims, rights and causes of action
(other than those released pursuant to Section XI.C of the Plan), and any
property acquired by Merisel or Reorganized Merisel under or in connection with
the Plan, will vest in Reorganized Merisel free and clear of all Claims, liens,
charges, encumbrances and Interests.  On and after the Effective Date,
Reorganized Merisel may operate its businesses and may use, acquire and dispose
of property and compromise or settle any Claims or Interests without supervision
or approval by the Bankruptcy Court and free of any restrictions of the
Bankruptcy Code or Bankruptcy Rules, other than restrictions expressly imposed
by the Plan or the Confirmation Order.  Without limiting the foregoing,
Reorganized Merisel may pay the charges that it incurs on or after the Effective
Date for professionals' fees, disbursements, expenses or related support
services without application to the Bankruptcy Court, except for

                                      19
<PAGE>
 
compensation or reimbursement of expenses for any services rendered after the
Effective Date in connection with any applications for compensation and
reimbursement pending on the Effective Date or Filed and served after the
Effective Date pursuant to Section IV.A.1.C.(2) of the Plan.

M.   PRESERVATION OF RIGHTS OF ACTION HELD BY MERISEL OR REORGANIZED MERISEL

     Except as provided in the Plan, or in any contract, instrument, release,
indenture or other agreement entered into in connection with the Plan, in
accordance with section 1123(b) of the Bankruptcy Code, Reorganized Merisel
will retain and may enforce any claims, rights and causes of action that Merisel
or its Estate may hold against any entity.  Reorganized Merisel or its
successors may pursue such retained claims, rights or causes of action, as
appropriate, in accordance with the best interests of Reorganized Merisel.

N.   DISCHARGE OF CLAIMS AND TERMINATION OF INTERESTS; RELATED INJUNCTION

     The Plan provides for discharge of Claims against and Interests in Merisel
and a related injunction pursuant to section 524 of the Bankruptcy Code.  See
Section X.A of the Plan.

O.   RELEASES AND CERTAIN SETTLEMENTS UNDER THE PLAN; RELATED INJUNCTION;
INDEMNITY

     On the Effective Date, Merisel will release unconditionally (i) each of
Merisel's officers, directors, shareholders, employees, consultants, attorneys,
accountants, financial advisors and other representatives, (ii) the Creditors'
Committee and, solely in their capacity as members or representatives of the
Creditors' Committee, each member, consultant, attorney, accountant or other
representative of the Creditors' Committee, (iii) Ad Hoc Noteholders Committee
and, solely in their capacity as members or representatives of the Ad Hoc
Noteholders Committee, each member, consultant, attorney, accountant or other
representative of the Ad Hoc Debentureholders Committee and (iv) the Indenture
Trustees, in their respective capacities as Indenture Trustee (the entities
specified in clauses (i), (ii), (iii), and (iv) and their respective Designated
Professionals are referred to collectively as the "Releasees"), from any and all
claims, obligations, suits, judgments, damages, rights, causes of action and
liabilities whatsoever, whether known or unknown, foreseen or unforeseen,
existing or hereafter arising, in law, equity or otherwise, based in whole or in
part upon any act or omission, transaction, event or other occurrence taking
place on or prior to the Effective Date in any way relating to the Releasees,
Merisel, the Reorganization Case or the Plan.

     Merisel has indemnified its officers, directors, employees, consultants,
attorneys, financial advisors, accountants and other representatives for any
matter in connection with or related to the Plan and the reorganization other
than matters arising from such person's gross negligence or willful misconduct.
The indemnification obligations will be assumed by Reorganized Merisel.

P.   LIMITATION OF LIABILITY

     Section 1125(e) of the Bankruptcy Code provides in general that a person
who, in good faith and in compliance with the applicable provisions of the
Bankruptcy Code, either (i) solicits acceptance or rejection of a plan of
reorganization or (ii) participates in the offer, issuance, sale or purchase of
a security under a plan, is not liable on account of such solicitation or
participation for violation of any applicable law governing solicitation of
acceptance or rejection of a plan of reorganization or the offer, issuance, sale
or purchase of securities under a plan.  If Merisel commences the Reorganization
Case and files the Plan with the Bankruptcy Court, Merisel will be able to
confirm the Plan based on the prepetition acceptances that it has solicited only
if the Bankruptcy Court finds that the solicitation of acceptances and
rejections from Holders of Claims and Holders of Interests was in compliance
with applicable bankruptcy law including the Securities Act and the Exchange Act
and the rules and regulations thereunder and the provisions of sections 1125 and
1126 of the Bankruptcy Code.  If the Bankruptcy Court makes such a finding,
management of Merisel believes that the

                                      20
<PAGE>
 
limitations of liability provided under section 1125(e) of the Bankruptcy Code
will be applied to this solicitation of acceptances of the Plan.

     In addition, section 1123(b)(5) of the Bankruptcy Code provides that a plan
of reorganization may contain any appropriate provision that is not inconsistent
with the applicable provisions of the Bankruptcy Code.  Pursuant to this
provision, the Plan provides for a limitation of liability for certain
participants in the Plan process.  Specifically, Merisel, Reorganized Merisel,
the Ad Hoc Noteholders Committee, any of their respective post-Petition Date
employees, officers, directors, agents, or representatives, and any professional
persons employed by any of them (a "Plan Participant") will neither have nor
incur any liability to any entity, including, specifically any Holder of a Claim
or Interest, for any act taken or omitted to be taken in connection with or
related to the formulation, preparation, dissemination, implementation,
Confirmation or consummation of the Plan, the Proxy Statement/Prospectus, the
Confirmation Order or any contract, instrument, release or other agreement or
document created or entered into, or any other act taken or omitted to be taken
in connection with the Plan.  Reorganized Merisel will also indemnify each Plan
Participant, hold each Plan Participant harmless from, and reimburse each Plan
Participant for, any and all losses, costs, expenses (including attorneys' fees
and expenses), liabilities and damages sustained by a Plan Participant arising
from any liability described in Section X.B of the Plan.

Q.   RETENTION OF BANKRUPTCY COURT JURISDICTION

     The Plan provides that, with respect to certain matters, the Bankruptcy
Court will retain jurisdiction over the Reorganization Case after the Effective
Date.  See Section X.G of the Plan.

X.   RISK FACTORS

     THE NEW COMMON STOCK AND THE WARRANTS TO BE ISSUED PURSUANT TO THE PLAN ARE
SUBJECT TO A NUMBER OF MATERIAL RISKS.  THE HOLDER OF AN IMPAIRED CLAIM AGAINST
OR IMPAIRED INTEREST IN MERISEL SHOULD CAREFULLY CONSIDER THE FOLLOWING FACTORS
BEFORE DECIDING WHETHER TO VOTE TO ACCEPT OR TO REJECT THE PLAN.  FOR DISCUSSION
OF ADDITIONAL RISKS ASSOCIATED WITH THE RESTRUCTURING, SEE "RISK FACTORS" IN
PART A OF THE EXCHANGE RESTRUCTURING PROSPECTUS.

A.   DISRUPTION OF OPERATIONS RELATING TO BANKRUPTCY FILING

     Merisel's solicitation of acceptances of the Plan, or any subsequent
commencement of the Reorganiza tion Case, even in connection with the Plan,
could adversely affect Merisel's and its Operating Companies' relationships with
their customers, suppliers or employees.  If Merisel's and its Operating
Companies' relation ships with customers, suppliers or employees are adversely
affected, the Company's operations could be materially affected.  Weakened
operating results could adversely affect Merisel's ability to obtain
confirmation of the Plan or to avoid financial difficulties after consummation
of the Plan.  Merisel anticipates, however, that it will have sufficient cash to
service the obligations that it intends to pay during the period prior to and
through the consummation of the Plan.

     MERISEL DOES NOT CURRENTLY INTEND TO COMMENCE A CASE UNDER CHAPTER 11 OF
THE BANKRUPTCY CODE WITH RESPECT TO ANY OF ITS OPERATING COMPANIES OR TO INCLUDE
ANY OF ITS OPERATING COMPANIES IN MERISEL'S PREPACKAGED CHAPTER 11 CASE.

B.   CERTAIN RISKS OF NON-CONFIRMATION

     Even if the requisite acceptances are received, there can be no assurance
that the Bankruptcy Court will confirm the Plan.  A non-accepting creditor of
Merisel or a stockholder of Merisel might challenge the adequacy of the
disclosure or the balloting procedures and results as not being in compliance
with the

                                      21
<PAGE>
 
Bankruptcy Code.  Even if the Bankruptcy Court were to determine that the
disclosure and the balloting procedures and results were appropriate, the
Bankruptcy Court could still decline to confirm the Plan if it were to find that
any statutory conditions to confirmation had not been met.  Section 1129 of the
Bankruptcy Code sets forth the requirements for confirmation and requires, among
other things, a finding by the Bankruptcy Court that the confirmation of the
Plan is not likely to be followed by a liquidation or a need for further
financial reorganization and that the value of distributions to non-accepting
creditors and Interest Holders will not be less than the value of distributions
such creditors and Interest Holders would receive if the debtor were liquidated
under Chapter 7 of the Bankruptcy Code.  While there can be no assurance that
the Bankruptcy Court will conclude that these requirements have been met,
Merisel believes that the Plan will not be followed by a need for further
financial reorganization and that non-accepting creditors and Interest Holders
will receive distributions at least as great as would be received following a
liquidation pursuant to Chapter 7 of the Bankruptcy Code.  See "VOTING AND
CONFIRMATION OF THE PLAN" herein.

     Additionally, even if the required acceptances of each of Class 4 and Class
6 are received, the Bankruptcy Court might find that the Solicitation did not
comply with the solicitation requirements made applicable by subsection 1126(b)
of the Bankruptcy Code and Bankruptcy Rule 3018(b).  In such an event, Merisel
may seek to resolicit acceptances, but confirmation of the Plan could be
substantially delayed and possibly jeopardized.  Merisel believes that its
Solicitation of acceptances of the Plan complies with the requirements of
subsection 1126(b) of the Bankruptcy Code and Bankruptcy Rule 3018(b), that duly
executed Ballots and Master Ballots will be in compliance with applicable
provisions of the Bankruptcy Code and the Bankruptcy Rules, and that, if
sufficient acceptances are received, the Plan should be confirmed by the
Bankruptcy Court.  Merisel, however, expressly reserves the right not to file
the Plan and to pursue other alternatives.

     Should the Bankruptcy Court fail to confirm the Plan after the
Reorganization Case has been filed, Merisel would then face the prospect of a
protracted and non-orderly reorganization with all the attendant risk of adverse
consequences to its and its Operating Companies' businesses, operations,
employees, customers and supplier relations and their ultimate ability to
function effectively and competitively.

     Even if the Plan is confirmed by the Bankruptcy Court, there can be no
assurance that Merisel would not thereafter suffer a disruption in its business
operations as a result of filing the Reorganization Case.

     The confirmation and consummation of the Plan are also subject to certain
conditions.  See "Section IX.G herein, "Conditions Precedent To Confirmation And
Consummation Of The Plan."

     If the Plan, or a plan determined not to require resolicitation of any
Classes by the Bankruptcy Court, were not to be confirmed, it is unclear whether
a reorganization could be implemented and what holders of Claims and Interests
would ultimately receive with respect to their Claims and Interests.  If an
alternative reorganization could not be agreed to, it is possible that Merisel
would have to liquidate its assets, in which case it is likely that Holders of
Claims and Interests would receive less than they would have received pursuant
to the Plan.

C.   CERTAIN BANKRUPTCY CONSIDERATIONS

1.   TREATMENT OF THE WARRANTS

     In the event of a subsequent bankruptcy case involving Merisel, it is
likely that the Warrants, which will be received by Holders of Old Common Stock
in partial consideration for dilution of their ownership interest in Merisel,
would be treated as equity securities, and that the equity interests of holders
of the Warrants would be of similar priority to the equity interests of holders
of New Common Stock.  Despite the similar priority, however, the Warrants may
receive less favorable treatment than the New Common Stock in

                                      22
<PAGE>
 
a subsequent bankruptcy case, because the equity interests in Reorganized
Merisel represented by the Warrants would not be so direct as the equity
interests in Reorganized Merisel represented by the New Common Stock.

2.   FAILURE TO FILE PREPACKAGED PLAN

     Merisel believes that the completion of the Restructuring is critical to
its continuing viability.  If the Exchange Restructuring is not consummated, but
Ballots and Master Ballots containing votes to accept the Plan are received in
sufficient amounts and numbers, in Merisel's judgment, to confirm the Plan,
Merisel expects to (but expressly reserves the right not to) file a prepackaged
Chapter 11 case and use such Ballots and Master Ballots to confirm the Plan.
Merisel believes that obtaining sufficient acceptances before commencing a
bankruptcy case would be preferable from the point of view of its creditors,
stockholders and other constituents because such acceptances should minimize
disputes during such a case concerning the reorganization of Merisel and should,
therefore, substantially reduce the time and costs of such a case, result in a
larger distribution to Merisel's creditors and stockholders than would be
available under a non-prepackaged reorganization under Chapter 11 of the
Bankruptcy Code or a liquidation under Chapter 7 of the Bankruptcy Code and
afford Merisel the best opportunity to accomplish the Restructuring in a
bankruptcy case.  If the Exchange Restructuring is not consummated and Merisel
does not have the necessary acceptances to confirm the Plan, Merisel might
nevertheless file a petition for relief under Chapter 11 of the Bankruptcy Code
and seek confirmation of the Plan notwithstanding the dissent of certain Class 6
Old Common Stock Interests.  See "Section XXIII.K, "Acceptance Or Cramdown."  In
such event, Merisel would seek to satisfy the Bankruptcy Code standards for
confirmation by means of a "cramdown," which could require that the Plan be
modified in a manner which would be material to any class which has rejected the
Plan and any class junior to any class which has rejected the Plan.
Alternatively, Merisel may seek to accomplish an alternative restructuring of
its capitalization and its obligations to its stockholders and creditors and
obtain their consent to any such restructuring plan with or without a pre-
approved plan of reorganization or otherwise. See "ALTERNATIVES TO CONFIRMATION
AND CONSUMMATION OF THE PLAN" herein.  There can, however, be no assurance that
any alternative restructuring arrangement or plan would result in a
reorganization of Merisel other than a liquidation, or that any such
reorganization would be on terms as favorable to the Holders of Claims and
Holders of Interests as the terms of the Plan.  There is a risk that
distributions to Holders of Claims and Interests under a liquidation or under a
protracted and non-orderly reorganization would be substantially delayed and
diminished.

     For purposes of comparison with the anticipated distributions under the
Prepackaged Plan, the Corporation has prepared an analysis of estimated
recoveries in a liquidation under Chapter 7 of the Bankruptcy Code. See "Section
XXI.C herein, "Chapter 7 Liquidation Analysis."  A description of procedures
followed and the assumptions and qualifications in connection with this analysis
is set forth in the notes thereto.  See "Best Interests Test" under "SUMMARY OF
PREPACKAGED PLAN -- Confirmation of the Prepackaged Plan," for a general
discussion of the liquidation analysis.

3.   EFFECT ON OPERATIONS

     Merisel believes that the Solicitation and any subsequent commencement of a
Chapter 11 Case in connection with the Plan should not materially adversely
affect Merisel's and its Operating Companies' relationships with customers,
employees and suppliers, provided that Merisel can demonstrate sufficient
liquidity to continue to operate the business and a likelihood of success for
the Prepackaged Restructuring in a reasonably short time frame.  Merisel
believes that the Solicitation offers the most expeditious means to achieve
success for the Prepackaged Restructuring.

     It is possible that despite the belief and intent of the Company, the
Solicitation or any subsequent commencement of a Chapter 11 case could adversely
affect the relationships between Merisel, its Operating Companies and their
employees, customers and suppliers.  There is a risk that, due to uncertainty
about Merisel's future, (i) employees may be distracted from performance of
their duties or more easily attracted

                                      23
<PAGE>
 
to other career opportunities, (ii) customers may seek alternative sources of
supply or require financial assurances of future performance and (iii) suppliers
may restrict ordinary credit terms or require financial assurances of
performance. If such relationships were adversely affected, Merisel and its
Operating Companies' financial performance and working capital position could
materially deteriorate.  This deterioration could adversely affect Merisel's
ability to complete the Solicitation or, if such Solicitation is successfully
completed, to obtain confirmation of the Plan.

4.   NONCONSENSUAL CONFIRMATION

     In the event that Impaired Class 6 Old Equity Interests do not accept the
Plan, pursuant to the "cramdown" provisions of the Bankruptcy Code, the
Bankruptcy Court may nevertheless confirm the Plan at Merisel's request if Class
4 12.5% Notes Claims have accepted the Plan (with such acceptance being
determined without including the acceptance of any "insider" in such Class), and
the Bankruptcy Court determines that the Plan "does not discriminate unfairly"
and is "fair and equitable" with respect to Class 6.  See "Section XXI.C herein,
"Chapter 7 Liquidation Analysis."  In the event that Class 6 Old Common Stock
Interests fail to accept the Plan in accordance with subsection 1129(a)(8) of
the Bankruptcy Code, the Company reserves the right to request Confirmation of
the Plan without the acceptance of Class 6 in accordance with subsection 1129(b)
of the Bankruptcy Code.  Merisel, however, will not seek Confirmation of the
Plan unless it is accepted by Class 4.


XI.  OWNERSHIP OF CAPITAL SECURITIES

     For a discussion of the ownership of Capital Securities, see "OWNERSHIP OF
COMMON STOCK" in Part A of the Exchange Restructuring Prospectus..

XII. MARKET PRICES OF OLD COMMON STOCK; DIVIDEND HISTORY

     For a discussion of the market prices of the Old Common Stock and its
dividend history, see "MARKET PRICES OF OLD COMMON STOCK; DIVIDEND HISTORY" in
Part A of the Prospectus.


XIII.  MARKET PRICES OF 12.5% NOTES

     For a discussion of the market prices of the 12.5% Notes, see "MARKET
PRICES OF 12.5% NOTES" in Part A of the Exchange Restructuring Prospectus.


XIV. APPLICATION OF SECURITIES ACT

A.   THE SOLICITATION

     The Company has registered under the Securities Act of 1933, as amended
(the "Securities Act"), the offer to exchange New Common Stock and Warrants for
12.5% Notes and Old Common Stock which may be deemed to be made by the Company
pursuant to the Solicitation.

B.   ISSUANCE OF NEW SECURITIES PURSUANT TO THE PLAN

     Generally, section 1145(a)(1) of the Bankruptcy Code exempts the issuance
of securities from the registration requirements of the Securities Act and
equivalent state securities and "blue sky" laws if all of the following
conditions are satisfied:  (i) the securities are issued by a debtor (or its
successor) under a plan of reorganization; (ii) the recipients of the securities
hold a claim against, an interest in, or a claim for an

                                      24
<PAGE>
 
administrative expense against, the debtor; and (iii) the securities are issued
entirely in exchange for the recipient's claim against or interest in the
debtor, or are issued "principally" in such exchange and "partly" for cash or
property.  The Company believes that the distribution of the New Common Stock
and the Warrants pursuant to the Plan would satisfy the aforementioned
requirements, and the Company may rely on the section 1145 exemption in respect
of such issuance.

     Any New Common Stock and Warrants issued pursuant to the section 1145
exemption may be resold by the holders thereof without restriction, unless, as
more fully described below, any such holder is deemed to be an "underwriter"
with respect to such securities, as defined in section 1145(b)(1) of the
Bankruptcy Code.  Generally, section 1145(b)(1) of the Bankruptcy Code defines
an "underwriter" as any person who (A) purchases a claim against, or interest
in, a bankruptcy case, with a view towards the distribution of any security to
be received in exchange for such claim or interest, (B) offers to sell
securities issued under a bankruptcy plan on behalf of the holders of such
securities, (C) offers to buy securities issued under a bankruptcy plan from
persons receiving such securities, if the offer to buy is made with a view
towards distribution of such securities, or (D) is an issuer as contemplated by
section 2(11) of the Securities Act.  Although the definition of the term
"issuer" appears in section 2(4) of the Securities Act, the reference (contained
in section 1145(b)(1)(D) is an issuer as contemplated by section 2(11) of the
Securities Act purports to include as "underwriters" all persons who, directly
or indirectly, through one or more intermediaries, control, are controlled by,
or are under common control with, an issuer of securities.  "Control" (as such
term is defined in Rule 405 of Regulation C under the Securities Act) means the
possession, directly or indirectly, of the power to direct or cause the
direction of the policies of a person, whether through the ownership of voting
securities, by contract, or otherwise.  Accordingly, an officer or director of a
reorganized debtor (or its successor) under a plan or reorganization may be
deemed to be a "control person," particularly if such management position is
coupled with the ownership of a significant percentage of the debtor's (or
successor's) voting securities.  Moreover, the legislative history of section
1145 of the Bankruptcy Code suggests that a creditor who owns at least 10
percent of the securities of a reorganized debtor may be presumed to be a
"control person."

     BECAUSE OF THE COMPLEX, SUBJECTIVE NATURE OF THE QUESTION OF WHETHER A
PARTICULAR HOLDER MAY BE AN UNDERWRITER, MERISEL MAKES NO REPRESENTATION
CONCERNING THE ABILITY OF ANY PERSON TO DISPOSE OF THE SECURITIES TO BE
DISTRIBUTED UNDER THE PLAN.

     MOREOVER, SUCH SECURITIES, OR THE DOCUMENTS THAT ESTABLISH THE TERMS AND
PROVISIONS THEREOF, MAY CONTAIN TERMS AND LEGENDS THAT RESTRICT OR INDICATE THE
EXISTENCE OF RESTRICTIONS ON THE TRANSFERABILITY OF SUCH SECURITIES.

     MERISEL RECOMMENDS THAT RECIPIENTS OF SECURITIES UNDER THE PLAN CONSULT
WITH LEGAL COUNSEL CONCERNING THE LIMITATIONS ON THEIR ABILITY TO DISPOSE OF
SUCH SECURITIES.

     There can be no assurance that an active market for any of the securities
to be distributed under the Plan will develop and no assurance can be given as
to the prices at which they might be traded.

                                      25
<PAGE>
 
XV.  PREPACKAGED RESTRUCTURING ACCOUNTING TREATMENT

     For a discussion of pertinent accounting treatment of the Prepackaged
Restructuring, see "UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL
INFORMATION" and "PROJECTED CONSOLIDATED FINANCIAL INFORMATION" in Part A of the
Exchange Restructuring Prospectus.


XVI. DESCRIPTION OF INDEBTEDNESS OF THE COMPANY

     For a description of the principal terms of the indebtedness of the
Company, see "DESCRIPTION OF INDEBTEDNESS OF THE COMPANY" of Part A of the
Exchange Restructuring Prospectus.


XVII.  DESCRIPTION OF 12.5% NOTES

     For a description of the 12.5% Notes, see "DESCRIPTION OF 12.5% NOTES" in
Part A of the Exchange Restructuring Prospectus.


XVIII.   FINANCIAL PROJECTIONS AND ASSUMPTIONS USED

     For Merisel's financial projections and the assumptions underlying them,
See "PROJECTED CONSOLIDATED FINANCIAL PROJECTIONS" in Part A of the Exchange
Restructuring Prospectus.


XIX. PRO FORMA CONSOLIDATED FINANCIAL INFORMATION

     For a discussion of the Company's pro forma financial statements, See "PRO
FORMA CONSOLIDATED FINANCIAL INFORMATION" in Part A of the Exchange
Restructuring Prospectus.


XX.  CERTAIN FEDERAL INCOME TAX CONSEQUENCES OF THE PLAN

     The following is a summary of certain Federal income tax consequences
expected to result from the consummation of the Plan to Holders of 12.5% Notes,
Holders of Old Common Stock, and the Company and is for general information
purposes only.  This summary is based on the Federal income tax law now in
effect, which is subject to change, possibly retroactively.  This summary does
not discuss all aspects of Federal income taxation which may be important to
particular Holders of 12.5% Notes or Holders of Old Common Stock in light of
their individual investment circumstances, including Holders who acquired their
Old Common Stock pursuant to the exercise of stock options or otherwise as
compensation, or to Holders of 12.5% Notes or Holders of Old Common Stock
subject to special tax rules (e.g., financial institutions, broker-dealers,
                              ----                                         
insurance companies, tax-exempt organizations, and foreign taxpayers).  In
addition, this summary does not address state, local or foreign tax
consequences.  This summary assumes that Holders hold their 12.5% Notes or Old
Common Stock, and will hold their New Common Stock and, in the case of Holders
of Old Common Stock, Warrants, as "capital assets" (generally, property held for
investment) under the Internal Revenue Code of 1986, as amended (the "Code").
No rulings have been or will be requested from the Internal Revenue Service with
respect to any of the matters discussed herein.  Holders of 12.5% Notes and
Holders of Old Common Stock are urged to consult their tax advisors regarding
the specific Federal, state, local, and foreign income and other tax
consequences resulting from the consummation of the Plan.

                                      26
<PAGE>
 
A.   FEDERAL INCOME TAX CONSEQUENCES TO THE COMPANY

     CANCELLATION OF INDEBTEDNESS INCOME.  Merisel will realize cancellation of
indebtedness ("COI") income, for Federal income tax purposes, in an amount
equal to the excess, if any, of the adjusted issue price of the 12.5% Notes
(including any accrued but unpaid interest) over the fair market value of the
New Common Stock received by Holders of 12.5% Notes pursuant to the Plan.  COI
income that is realized in a case under the Bankruptcy Code (i.e., pursuant to
                                                             ----             
the Plan) will not be recognized under section 108 of the Code.  Merisel will be
required, however, to reduce certain of its tax attributes, such as its
operating losses and net operating loss carryovers ("NOLs"), certain tax
credits, and the basis of its assets, by the amount of the COI income that is
not recognized.

     LIMITATION ON NET OPERATING LOSS CARRYOVERS.  As a result of the
confirmation and consummation of the Plan, Merisel will undergo an "ownership
change" (generally, a 50% change in ownership) for purposes of section 382 of
the Code and, accordingly, Merisel will be limited in its ability to use its
NOLs and certain tax credit carryforwards (the "Section 382 Limitation") to
offset future taxable income.  The Section 382 Limitation will generally be
determined by multiplying the value of Merisel's equity before the ownership
change by the long-term tax-exempt rate (currently [5.64%]).  Because Merisel
will undergo an ownership change in a case under the Bankruptcy Code, however,
Merisel anticipates that the value of its equity for purposes of determining the
Section 382 Limitation would be adjusted to reflect the increase in such value
arising from the cancellation of the 12.5% Notes.

B.   FEDERAL INCOME TAX CONSEQUENCES TO HOLDERS OF 12.5% NOTES

     GENERAL.  The Plan, if confirmed and consummated as described herein, will
constitute a tax-free recapitalization for purposes of the Code.  Accordingly,
for Federal income tax purposes:

          (i) no gain or loss will be recognized by a Holder of 12.5% Notes upon
     the receipt of New Common Stock pursuant to the Plan, except that the
     Holder will recognize income to the extent of the value of the New Common
     Stock received pursuant to the Plan which is allocable to any interest on
     the notes that accrued on or after the beginning of the holder's holding
     period and which was not previously included in the Holder's taxable income
     (the "Accrued Interest");

          (ii) the aggregate tax basis of the New Common Stock received by a
     Holder of 12.5% Notes pursuant to the Plan will be the same as the
     aggregate tax basis of the notes exchanged therefor, except that the basis
     of the shares of New Common Stock received which are treated as
     attributable to Accrued Interest will be equal to the fair market value of
     such shares on the Effective Date; and

          (iii) the holding period of the New Common Stock in the hands of a
     Holder of 12.5% Notes will include the holding period of the notes
     exchanged therefor, except that the holding period of the New Common Stock
     treated as attributable to Accrued Interest will begin the day after the
     Effective Date.

     Market Discount.  Holders of 12.5% Notes who acquired their notes at a
     ---------------                                                       
"market discount" subsequent to the initial offering of the notes may be
required to carry over any accrued (but unrecognized) market discount to the New
Common Stock received pursuant to the Plan, which discount will be recognized as
ordinary income upon disposition of such New Common Stock.

C.   FEDERAL INCOME TAX CONSEQUENCES TO HOLDERS OF OLD COMMON STOCK

     GENERAL.  In general, the receipt of New Common Stock and Warrants by
Holders of Old Common Stock pursuant to the Plan will not be a taxable event.
Holders of Old Common Stock will be required to allo-

                                      27
<PAGE>
 
cate the adjusted tax basis in their Old Common Stock between the New Common
Stock and the Warrants on the basis of their respective fair market values on
the date of distribution.  The holding period of the New Common Stock and the
Warrants will include the holding period of the Old Common Stock.

     DISPOSITION.  Upon a sale, exchange, or other disposition of the New Common
Stock or the Warrants, a Holder will recognize a capital gain or loss in an
amount equal to the difference between the amount realized and the Holder's
adjusted tax basis in such New Common Stock or Warrants.  Such gain or loss will
be long-term if the New Common Stock or Warrants have been held for more than
one year.

     EXERCISE OR LAPSE OF WARRANTS.  Upon the exercise of a New Warrant, a
Holder will not recognize gain or loss and will have a tax basis in the New
Common Stock received equal to the tax basis in such Holder's New Warrant plus
the exercise price thereof.  The holding period for the New Common Stock
received pursuant to the exercise of the New Warrant will begin on the day
following the date of exercise and will not include the period that the Holder
held his New Warrant.

     In the event that a New Warrant lapses unexercised, a Holder will recognize
a long-term capital loss in an amount equal to his tax basis in such New
Warrant.

     ADJUSTMENT TO EXERCISE PRICE.  If at any time Reorganized Merisel makes a
distribution of property to shareholders that would be taxable to such
shareholders as a dividend for Federal income tax purposes and, in accordance
with the antidilution provisions of the Warrants, the Exercise Price is
decreased, the amount of such decrease may be deemed to be the payment of a
taxable dividend to Holders of the Warrants.  For example, a decrease in the
Exercise Price in the event of distributions of cash or indebtedness of
Reorganized Merisel will generally result in deemed dividend treatment to
Holders, but generally a decrease in the event of stock dividends or the
distribution of rights to subscribe for shares of New Common Stock will not.


XXI. FEASIBILITY OF THE PLAN AND THE BEST INTERESTS OF CREDITORS TEST

A.   FEASIBILITY OF THE PLAN

     In connection with confirmation of the Plan, Section 1129(a)(11) requires
that the Bankruptcy Court find that confirmation of the Plan is not likely to be
followed by the liquidation or the need for further financial reorganization of
Merisel.  This is the so-called "feasibility" test.

     To support its belief in the feasibility of the Plan, Merisel, with the
assistance of the professionals retained in connection with the Exchange
Restructuring, has prepared financial Projections for the period January 1, 1997
through December 31, 2001.  The professionals have not performed an independent
investigation of the accuracy or completeness of such financial Projections.
See "FINANCIAL PROJECTIONS" in Part A of the Exchange Restructuring Prospectus.

     The Projections indicate that Reorganized Merisel should have sufficient
cash flow to make the payments required under the Plan on the Effective Date and
to repay and service its debt obligations and to maintain its operations.
Accordingly, Merisel believes that the Plan complies with the standard of
section 1129(a)(11) of the Bankruptcy Code.  As noted in the Projections,
however, Merisel cautions that no representations can be made as to the
accuracy of the Projections or as to Reorganized Merisel's ability to achieve
the projected results.  Many of the assumptions upon which the Projections are
based are subject to uncertainties outside the control of Merisel.  Some
assumptions inevitably will not materialize, and events and circumstances
occurring after the date on which the Projections were prepared may be different
from those assumed or may be unanticipated, and may adversely affect Merisel's
financial results.  As discussed elsewhere in this Disclosure Statement, there
are numerous circumstances that may cause actual results to vary from the

                                      28
<PAGE>
 
projected results, and the variations may be material and adverse.  See "RISK
FACTORS" herein for a discussion of certain risk factors that may affect
financial feasibility of the Plan.

     THE PROJECTIONS WERE NOT PREPARED WITH A VIEW TOWARD COMPLIANCE WITH THE
GUIDELINES ESTABLISHED BY THE AMERICAN INSTITUTE OF CERTIFIED PUBLIC ACCOUNTANTS
OR THE RULES AND REGULATIONS OF THE SECURITIES AND EXCHANGE COMMISSION REGARDING
PROJECTIONS.  FURTHERMORE, THE PROJECTIONS HAVE NOT BEEN AUDITED BY MERISEL'S
INDEPENDENT CERTIFIED ACCOUNTANTS.  ALTHOUGH PRESENTED WITH NUMERICAL
SPECIFICITY, THE PROJECTIONS ARE BASED UPON A VARIETY OF ASSUMPTIONS, SOME OF
WHICH HAVE NOT BEEN ACHIEVED TO DATE AND MAY NOT BE REALIZED IN THE FUTURE, AND
ARE SUBJECT TO SIGNIFICANT BUSINESS, LITIGATION, ECONOMIC, AND COMPETITIVE
UNCERTAINTIES AND CONTINGENCIES, MANY OF WHICH ARE BEYOND THE CONTROL OF
MERISEL.  CONSEQUENTLY, THE PROJECTIONS SHOULD NOT BE REGARDED AS A
REPRESENTATION OR WARRANTY BY MERISEL, OR ANY OTHER PERSON, THAT THE PROJECTIONS
WILL BE REALIZED.  ACTUAL RESULTS MAY VARY MATERIALLY FROM THOSE PRESENTED IN
THE PROJECTIONS.

B.   BEST INTERESTS TEST

     Even if the Plan is accepted by Impaired Class 4 Claims and Impaired Class
6 Interests, the Bankruptcy Code requires that the Bankruptcy Court find either
that all members of an impaired class of Claims or Interests have accepted the
plan or that the plan will provide a member who has not accepted the plan with a
recovery of property of a value, as of the effective date of the plan, that is
not less than the amount that such holder would receive or retain if the debtor
were liquidated under Chapter 7 of the Bankruptcy Code.

     To calculate the probable distribution to members of each impaired class of
holders of Claims or Interests if a debtor were liquidated under Chapter 7, the
Bankruptcy Court must first determine the aggregate dollar amount that would be
generated from the debtor's assets if its Chapter 11 case were converted to a
Chapter 7 case under the Bankruptcy Code.  This "liquidation value" would
consist primarily of the proceeds from a forced sale of the debtor's assets by a
Chapter 7 trustee.

     The amount of liquidation value available to unsecured creditors would be
reduced by, first, the claims of secured creditors to the extent of the value of
their collateral, and, second, by the costs and expenses of liquidation, as well
as by other administrative expenses and costs (including any break up or
termination fees approved by the Bankruptcy Court) of both the Chapter 7 case
and the Chapter 11 Case.  Costs of liquidation under Chapter 7 of the Bankruptcy
Code would include the compensation of a trustee, as well as of counsel and
other professionals retained by the trustee, asset disposition expenses, all
unpaid expenses incurred by the debtor in its Chapter 11 case (such as
compensation of attorneys, financial advisors, and accountants) that are allowed
in the Chapter 7 case, litigation costs, and claims arising from the operations
of the debtor during the pendency of the Chapter 11 case.  The liquidation
itself would trigger certain priority payments that otherwise would be due in
the ordinary course of business.  Those priority claims would be paid in full
from the liquidation proceeds before the balance would be made available to pay
general claims or to make any distribution in respect of equity interests.  The
liquidation would also prompt the rejection of executory contracts and unexpired
leases and thereby create a higher amounts of Unsecured Claims.

     Section 510(a) of the Bankruptcy Code provides that subordination
agreements are enforceable in a bankruptcy case to the same extent that such
subordination is enforceable under applicable non-bankruptcy law.  Therefore, no
class of claims that is contractually subordinated to another class would
receive any payment on account of its claims, unless and until such senior class
were paid in full.

     Once the Bankruptcy Court ascertains the recoveries in liquidation of
secured creditors and priority claimants, it must determine the probable
distribution to general unsecured creditors from the remaining avail-

                                      29
<PAGE>
 
able proceeds in liquidation.  If such probable distribution has a value greater
than the distributions to be received by such creditors under the Plan, then
the Plan is not in the best interests of creditors and cannot be confirmed by
the Bankruptcy Court.  Under a Chapter 7 liquidation, no class of claims that is
junior to a class of claims may be paid unless the senior class of claims is
paid in full.  As shown in the Liquidation Analysis, Merisel believes that each
Holder of 12.5% Notes in Impaired Class 4 will receive more under the Plan than
they would receive if Merisel were liquidated.  With respect to Class 6 Old
Common Stock Interests, Merisel believes that each Holder of Old Common Stock
will receive no distribution of any property in a Chapter 7 liquidation on
account of its Interests.  Since liquidation will not yield more for such
Interest holders, the Plan meets the requirements of Section 1129(a)(7) as to
Class 6 Interest holders as well.

C.   CHAPTER 7 LIQUIDATION ANALYSIS

     As indicated above, Merisel believes that under the Plan, Holders of Class
4 12.5% Notes Claims, Impaired Claims or Impaired Old Common Stock Interests
will receive property with a value equal to or in excess of the value such
Holder would receive in a liquidation of Merisel under Chapter 7 of the
Bankruptcy Code.

     To estimate the potential returns to Holders of Claims and Interests in a
Chapter 7 liquidation, Merisel determined, as might a Bankruptcy Court
conducting such an analysis, the amount of liquidation proceeds that might be
available for distribution and the allocation of such proceeds among the Classes
of Claims and Interests based on their relative priority.  Merisel considered a
number of factors and data, including the market value based on a multiple of
EBITDA, defined as earnings before interest, taxes, depreciation and
amortization (EBITDA), of publicly traded companies reasonably comparable to the
operating businesses of the Company. Merisel has valued the Company in its
entirety based on a multiple of EBITDA. The liquidation proceeds available to
Merisel for distribution to Holders of Claims against and Interests in Merisel
would consist of net proceeds from the disposition of the continuing operations
of its wholly-owned Subsidiary, Merisel Americas, Inc., augmented by other cash
held and generated during the assumed holding period stated herein by Merisel
and after deducting the incremental expenses of operating the businesses pending
disposition.

     The relative priority of distribution of liquidation proceeds with respect
to any Claim or Interest depends on (i) its status as secured, priority
unsecured or nonpriority unsecured and (ii) its relative subordination.  The
capital structure of the Company's Subsidiary, Merisel Americas, includes
substantial debt.  Consequently, the estimated net proceeds from the assumed
liquidation of Merisel Americas as a going concern were first applied to its
existing indebtedness. Proceeds in excess of Merisel Americas' debt were assumed
available for distribution to the Holders of Claims against and Interests in
Merisel.

     In general, liquidation proceeds would be allocated in the following
priority: (i) first, to the Claims of secured creditors to the extent of the
value of their collateral; (ii) second, to the costs, fees and expenses of the
liquidation, as well as other administrative expenses of Merisel's hypothetical
Chapter 7 case, including tax liabilities; (iii) third, to the unpaid
Administrative Claims of the Reorganization Case (if commenced); (iv) fourth, to
Priority Tax Claims and other Claims entitled to priority in payment under the
Bankruptcy Code; (v) fifth, to General Unsecured Claims, including the 12.5%
Notes Claims and the Tech Pacific Claims; (vi) sixth, to Subsidiary Guaranty
Claims; (vii) seventh, to Holders of Old Common Stock and subordinated
Securities Litigation claims.  Merisel's liquidation costs in a Chapter 7 case
would include the compensation of a bankruptcy trustee, as well as compensation
of counsel and of other professionals retained by such trustee, asset
disposition expenses, applicable taxes, litigation costs, Claims arising from
the operation of Merisel during the pendency of the Chapter 7 case and all
unpaid Administrative Claims incurred by Merisel during the Reorganization Case
(if commenced) that are Allowed in the Chapter 7 case.  The liquidation itself
might trigger certain Priority Claims, such as Claims for severance pay, and
would likely accelerate or, in the case of taxes, make it likely that the
Internal Revenue Service would assert all of its claims as Priority Tax Claims
rather than asserting them in due course as is expected to occur under the
Reorganization Case.  These Priority Claims would be paid in full out of the net
liquidation proceeds, after payment of secured Claims, Chapter 7

                                      30
<PAGE>
 
costs of administration and other Administrative Claims, before the balance
would be made available to pay Unsecured Claims or to make any distribution in
respect of Interests.

     The following Chapter 7 liquidation analysis is provided solely to discuss
the effects of a hypothetical Chapter 7 liquidation of Merisel and is subject to
the assumptions set forth herein.  There can be no assurance that such
assumptions would be accepted by a Bankruptcy Court.  The Chapter 7 Liquidation
Analysis has not been independently audited or verified.

     THE FOLLOWING LIQUIDATION ANALYSIS ASSUMES A LIQUIDATION SALE OF MERISEL'S
OPERATING COMPANIES AS A GOING CONCERN.  A FORCED ASSET LIQUIDATION SALE,
HOWEVER, MIGHT RESULT IN THE REALIZATION OF SUBSTANTIALLY LOWER SALE PROCEEDS.

1.   LIQUIDATION VALUE OF THE COMPANY

     The table below details the computation of Merisel's liquidation value and
the estimated distributions to Holders of Impaired Claims and Impaired Interests
in a Chapter 7 liquidation of Merisel.  This analysis is based upon a number of
estimates and assumptions that are inherently subject to significant
uncertainties and contingencies, many of which would be beyond the control of
Merisel.  Accordingly, while the analyses that follow are necessarily presented
with numerical specificity, there can be no assurance that the values assumed
would be realized if Merisel were in fact liquidated, nor can there be any
assurance that a Bankruptcy Court would accept this analysis or concur with such
assumptions in making its determinations under section 1129(a) of the Bankruptcy
Code.  ACTUAL LIQUIDATION PROCEEDS COULD BE MATERIALLY LOWER OR HIGHER THAN THE
AMOUNTS SET FORTH BELOW; NO REPRESENTATION OR WARRANTY CAN BE OR IS BEING MADE
WITH RESPECT TO THE ACTUAL PROCEEDS THAT COULD BE RECEIVED IN A CHAPTER 7
LIQUIDATION OF  MERISEL.  The liquidation valuations have been prepared solely
for purposes of estimating proceeds available in a Chapter 7 liquidation of the
Estate and do not represent values that may be appropriate for any other
purpose.  Nothing contained in these valuations is intended or may constitute a
concession or admission of Merisel for any other purpose.

     In addition to the specific assumptions described in the footnotes to the
table below, the following general assumptions were used in formulating the
liquidation analysis:

A.   ESTIMATED LIQUIDATION PROCEEDS

     While Merisel is knowledgeable and experienced in operating a significant
distribution company, it is not experienced in selling or attempting to sell all
or substantially all of the assets or stock of the enterprise, or any material
portion thereof, as is contemplated in this hypothetical liquidation analysis.
The following information and factors, not listed in order of importance, were
among others, generally considered by Merisel in estimating the proceeds which
might be received from the liquidation sale:

     (a)  Merisel's operating and projected financial performance.
     (b)  The attractiveness of the Company to potential buyers.
     (c)  The potential universe of buyers.
     (d)  The potential impact of a Chapter 7 case upon the Company, as well as
          possible buyers' pricing strategies.
     (e)  The relative timing of the potential sale of the Company.
     (f)  Analysis of the liabilities and obligations of the Company.

     In estimating the liquidation proceeds and applying the foregoing factors
and considerations to make such estimate, both the general economic environment
as well as the current condition of Merisel's businesses were considered.  See
"BUSINESS AND PROPERTIES OF THE COMPANY" and "MANAGEMENT'S

                                      31
<PAGE>
 
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS" in
Part A of the Exchange Restructuring Prospectus.

B.   IMPACT ON MERISEL'S OPERATIONS OF THE CONVERSION TO A CHAPTER 7
LIQUIDATION.

     Management believes that a conversion to a Chapter 7 liquidation and the
resulting pendency of a liquidation sale of the Operating Companies would
adversely affect the morale of Merisel's and its Operating Companies' management
and employees as well as significantly impair their ability to maintain adequate
working capital.  There can be no assurance that the conversion to a Chapter 7
liquidation would not result in the inability of the Operating Companies to
continue to raise working capital under the Revolving Credit Agreement and
related securitization of accounts receivables.

C.   NATURE AND TIMING OF THE LIQUIDATION PROCESS.

     Under section 704 of the Bankruptcy Code, a Chapter 7 trustee must, among
other duties, collect and convert the property of the debtor's estate to cash
and close the estate as expeditiously as is compatible with the best interests
of the parties in interest.  Solely for purposes of preparing this liquidation
analysis, it is assumed that Merisel would file the Reorganization Cases on July
31, 1997 and the case would be converted to a Chapter 7 liquidation on July 31,
1997.  Merisel assumed disposition of its assets in a sale of its Operating
Companies'  ongoing operations to a single buyer.

D.   ADDITIONAL LIABILITIES AND RESERVES.

     Merisel believes that there would be certain actual and contingent
liabilities and expenses for which provision would be required in a Chapter 7
liquidation before distributions could be made to creditors in addition to the
expenses that would be incurred in a Chapter 11 reorganization, including: (a)
Administrative Claims including the fees of a trustee and of counsel and other
professionals (including financial advisors and accountants) and other
liabilities (including retirement, vacation pay, and other employee-related
administrative costs and liabilities) that would be funded from continuing
operations if Merisel were reorganized as a going concern; and (b) certain
administrative costs including the incremental expenses of continuing to operate
the businesses pending disposition.  Management believes that there is
significant uncertainty as to the reliability of Merisel's estimates of the
amounts related to the foregoing that have been assumed in the liquidation
analysis.

E.   DISTRIBUTIONS; ABSOLUTE PRIORITY.

     Under a Chapter 7 liquidation all secured claims are required to be
satisfied from the proceeds of the collateral securing such claims before any
such proceeds would be distributed to any other claim holders.  The following
analysis assumes the application of the rule of absolute priority of
distributions with respect to the remaining proceeds of Merisel.  Under that
rule, no junior creditor receives any distribution until all senior creditors
are paid in full.  Proceeds remaining after satisfaction of all secured claims
would first be distributed to the Administrative and Priority Claimants, then to
unsecured claimants, and finally to subordinated claimants and stockholders.

2.   CONCLUSION

     In summary, Merisel believes that a Chapter 7 liquidation of Merisel would
result in a substantial diminution in the value to be realized by the Holders of
Claims and Interests.  As set forth in the table below, Merisel's management
estimates that the total liquidation proceeds available for distribution to
unsecured creditors would aggregate approximately $55.7 million.  Accordingly,
Old Common Stock Interests likely would be entitled to no distribution in the
event of a Chapter 7 liquidation of Merisel.  IN THE EVENT OF

                                      32
<PAGE>
 
A FORCED ASSET LIQUIDATION SALE, THE ACTUAL AMOUNT OF LIQUIDATION PROCEEDS
AVAILABLE TO CREDITORS AND STOCKHOLDERS MIGHT BE CONSIDERABLY LESS.



                                 MERISEL, INC.
                              LIQUIDATION ANALYSIS
                                ($ in millions)
<TABLE>
<CAPTION>
 
 
I.  STATEMENT OF ASSETS
 
                                                     NOTE      
                                                   REFERENCE      $   
                                                   ---------    ---- 
<S>                                                 <C>         <C>
EBITDA                                                 (1)      36.9
 
EBITDA Multiple                                        (2)       7.5X
                                                               -----
Total Enterprise Value                                         276.8
 
Discount for Chapter 7 Sale                            (3)      25.0%
                                                               -----
Adjusted Equity Value                                          207.6
 
Less:  Operating Losses During Liquidation             (4)      (7.4)
Plus:  Cash                                            (5)      20.0
                                                               -----
Sub-Total                                                      220.2
 
Less:  Operating Company Debt                          (6)    (157.1)
                                                               -----
Estimated Proceeds From Asset Liquidation                       63.1
 
</TABLE>

                                      33
<PAGE>
 
II.  DISTRIBUTION OF ESTIMATED PROCEEDS OF ASSET LIQUIDATION
<TABLE>
<CAPTION>
 
 
                                                                                            ESTIMATED
                                                               ESTIMATED              LIQUIDATION RECOVERY
                                                   NOTE         AMOUNT               -----------------------
                                                 REFERENCE     OF CLAIM              PERCENTAGE       AMOUNT
                                                ----------     ---------             ------------------------
<S>                                             <C>          <C>                     <C>         <C>
Estimated Proceeds of Asset Liquidation                                                          $63.1
 
Secured Claims                                      (7)      $  0.0                       0.0%     0.0
Chapter 7 Administrative Expenses                   (8)         4.4                     100.0%     4.4
Chapter 11 Administrative Expenses                  (9)         3.0                     100.0%     3.0
Pre-Petition Priority Claims                       (10)         0.0                       0.0%     0.0
Contingent Administrative Claims                   (11)         0.0                       0.0%     0.0
Priority Tax Claims                                (12)         0.0                       0.0%     0.0
                                                                                                 -----
   Total Secured Administrative and                                                                7.4
       Priority Claims
 
Net Proceeds for Distribution to                                                                 $55.7
   Unsecured Creditors
 
Claims Classification (13)
- ------------------------------------------
Class 4 12.5% Noteholder Claims                    (14)       134.1                      41.5%    55.7
Class 6 Old Common Stock Interests                         Unknown                        0.0%     0.0
 
</TABLE>
Notes to Liquidation Analysis
- -----------------------------

(1) Estimated EBITDA is for Merisel's continuing Operating Companies only.
    Historical results for Q3 1996 have been adjusted for certain charges made
    to accounts receivable, accounts payable and certain expense accounts which
    the Company does not expect to recur.  The EBITDA projections are based on
    actual results for the third quarter of 1996 through the first quarter of
    1997, and planned results for the second quarter of 1997.  The analysis 
    assumes Liquidation started July 31, 1997 and is completed in 90 days.  It
    also assumes that Merisel Americas, Inc. and Merisel Canada, Inc. (the
    Operating Companies) will be liquidated as going concerns with all debt and
    other liabilities (including trade claims and the asset securitization
    facilities) assumed and/or paid in full.

(2) The EBITDA multiple is based on a market analysis of competitors' Enterprise
    Value/EBITDA multiples, adjusted for Merisel's historical performance and
    the multiples of potential acquirors.

(3) The analysis assumes that a potential buyer would apply a discount to the
    purchase price in order to accomplish a rapid acquisition of the Operating
    Companies in a 90-day time frame under a Chapter 7 liquidation.

(4) The Operating Companies are projected to incur a loss of $7.4 million during
    a Chapter 7 liquidation due to loss of customers and trade vendor support
    resulting from a sales decline of 20% during this 90-day sale period.

(5) A minimum cash balance of $20 million was assumed to be maintained for day-
    to-day operations.

(6) The Operating Company Debt includes the Revolving Credit Agreement; 11.5%
    Senior Notes, 11.78% Subordinated Notes and the Promissory notes.

(7) No material secured claims exist at the Holding Company.

                                      34
<PAGE>
 
(8)  These fees include a Trustee fee of 3% of proceeds available from the
     Liquidation and fees for the Trustee's legal and financial professionals.

(9)  These fees represent the remaining professional fees from the Chapter 11
     proceeding.

(10) The analysis assumes no material pre-petition Priority Claims exist at the
     Holding Company.

(11) The analysis assumes no material Contingent Priority Claims exist at the
     Holding Company.

(12) The analysis assumes no material Priority Tax Claims exist at the Holding
     Company.

(13) The analysis excludes any potential recovery for the Tech Pacific
     litigation or any other Merisel litigation claims which may be contingent
     liabilities

(14) This includes the $125 million principal balance and 7 months of accrued,
     but unpaid interest on the 12.5% Senior Notes.



XXII.  ALTERNATIVES TO CONFIRMATION AND CONSUMMATION OF THE PLAN

     Merisel believes that the Plan affords holders of all Claims and Old Common
Stock Interests the potential for the greatest realization on Merisel assets
and, therefore, is in the best interests of such holders.

     If the Plan is not confirmed, however, the theoretical alternatives include
(a) continuation of the Reorganization Case and formulation of an alternative
plan or plans of reorganization or (b) liquidation of Merisel under Chapter 7 or
Chapter 11 of the Bankruptcy Code.

A.   CONTINUATION OF THE CHAPTER 11 CASE

     If Merisel were to commence the Reorganization Case and remain in Chapter
11, Merisel could continue to operate its businesses and manage its properties
as a debtor-in-possession, but it would remain subject to the restrictions
imposed by the Bankruptcy Code.  It is not clear whether Merisel could survive
as a going concern in a protracted Chapter 11 case.  Merisel could have
difficulty sustaining the high costs, operating financing, and the confidence of
Merisel's and its Operating Companies' customers and trade vendors, of Merisel
remaining in Chapter 11.  Ultimately, Merisel (or other parties in interest)
could propose another plan or attempt to liquidate Merisel under Chapter 7 or
Chapter 11.  Such plans might involve either a reorganization and continuation
of Merisel's business, or an orderly liquidation of its assets, or a combination
of both.

B.   LIQUIDATION UNDER CHAPTER 7 OR CHAPTER 11

     If the Plan is not confirmed, Merisel's Reorganization Case could be
converted to a liquidation case under Chapter 7 of the Bankruptcy Code.  In a
Chapter 7 case, a trustee would be appointed to liquidate promptly the assets of
Merisel.

     Merisel believes that in liquidation under Chapter 7, before creditors
received any distribution, additional administrative expenses involved in the
appointment of a trustee and attorneys, accountants, and other professionals to
assist such trustees, along with an increase in expenses associated with an
increase in the number of unsecured claims such as warranty claims that would be
expected,  would cause a substantial diminution in the value of the Estate.  The
assets available for distribution to creditors would be reduced by such
additional expenses and by Claims, some of which would be entitled to priority,
which would arise by reason of the liquidation and from the rejection of leases
and other executory contracts in connection with the cessation of Merisel
operations and the failure to realize the greater going concern value of
Merisel's assets.

                                      35
<PAGE>
 
     Merisel could also be liquidated pursuant to the provisions of a Chapter 11
plan of reorganization.  In a liquidation under Chapter 11, Merisel assets could
be sold in a more orderly fashion over a longer period of time than in a
liquidation under Chapter 7.  Thus, Chapter 11 liquidation might result in
larger recoveries than in a Chapter 7 liquidation, but the delay in
distributions could result in lower present values received and higher
administrative costs.  Because a trustee is not required in a Chapter 11 case,
expenses for professional fees could be lower than in a Chapter 7 case, in which
a trustee must be appointed.  Any distribution to the holders of Claims under a
Chapter 11 liquidation plan probably would be delayed substantially.

     Merisel's liquidation analysis, prepared with its financial advisors and
included above in this Disclosure Statement, is by law premised upon a
liquidation in a Chapter 7 case.  In that analysis, Merisel has taken into
account the nature, status, and underlying value of its assets, the ultimate
realizable value of its assets, and the extent to which such assets are subject
to liens and security interests.


XXIII.  VOTING AND CONFIRMATION OF THE PLAN

     The Bankruptcy Code requires that, in order to confirm the Plan, the
Bankruptcy Court must make a series of findings concerning the Plan and Merisel,
including, without limitation, that (i) the Plan has classified Claims and
Interests in a permissible manner, (ii) the Plan complies with applicable
provisions of the Bankruptcy Code, (iii) Merisel has complied with applicable
provisions of the Bankruptcy Code, (iv) Merisel has proposed the Plan in good
faith and not by any means forbidden by law, (v) the disclosure required by
Section 1125 of the Bankruptcy Code has been made, (vi) the Plan has been
accepted by the requisite votes of creditors (except to the extent that cramdown
is available under section 1129(b) of the Bankruptcy Code) (see " Acceptance or
Cramdown"), (vii) the Plan is feasible and Confirmation is not likely to be
followed by the liquidation or the need for further financial reorganization of
Merisel, (viii) the Plan is in the "best interests" of all Holders of Claims or
Interests in an impaired Class by providing to such Holders on account of their
Claims or Interests property of a value, as of the Effective Date, that is not
less than the amount that such Holder would receive or retain in a Chapter 7
liquidation, unless each Holder of a Claim or Interest in such Class has
accepted the Plan, (ix) all fees and expenses payable under 28 U.S.C. (S) 1930,
as determined by the Bankruptcy Court at the hearing on Confirmation, have been
paid or the Plan provides for the payment of such fees on the Effective Date,
and (x) the Plan provides for the continuation after the Effective Date of all
retiree benefits, as defined in section 1114 of the Bankruptcy Code, at the
level established at any time prior to Confirmation pursuant to sections
1114(e)(1)(B) or 1114(g) of the Bankruptcy Code, for the duration of the period
that Merisel has obligated itself to provide such benefits.

A.   VOTING PROCEDURES AND REQUIREMENTS

     Pursuant to the Bankruptcy Code, only Classes of Claims and Interests that
are "impaired," as defined in section 1124 of the Bankruptcy Code, under the
Plan are entitled to vote to accept or reject the Plan.  A Class is impaired if
the legal, equitable or contractual rights to which the Claims or Interests of
that Class entitle the Holders of such Claims or Interests are modified, other
than by curing defaults and reinstating the debt or by payment in full in cash.
Classes of Claims and Interests that are not impaired are conclusively presumed
to have accepted the Plan and are not entitled to vote on the Plan.  Classes of
Claims and Interests whose Holders receive or retain no property under the Plan
are deemed to have rejected the Plan and are not entitled to vote on the Plan.
The classification of Claims and Interests is summarized, together with
notations as to whether each Class of Claims or Interests is impaired or
unimpaired, in Section IX.C herein, "Classification And Treatment Of Claims And
Interests."  Additional information regarding voting is contained in the
instructions accompanying the ballots.

     Under section 1126(b) of the Bankruptcy Code, a Holder of a claim or
interest that has accepted a plan of reorganization before the commencement of a
Chapter 11 case will be deemed to have accepted the plan for purposes of
confirmation under Chapter 11 of the Bankruptcy Code if the bankruptcy court
determines that the solicitation of such acceptance was in compliance with any
applicable nonbankruptcy law governing the adequacy of disclosure in connection
with such a solicitation.  Solicitations of acceptances of a plan of
reorganization before the commencement of a Chapter

                                      36
<PAGE>
 
11 case shall be rejected by a Bankruptcy Court if the court finds that (i) the
plan was not transmitted to substantially all creditors and equity interest
holders of the same class, (ii) an unreasonably short time was prescribed for
such creditors or equity interest holders to vote on the plan or (iii) the
solicitation was not in compliance with section 1126(b) of the Bankruptcy Code.
Merisel believes that its solicitation of acceptances of the Plan complies with
the requirements of section 1126(b) and all applicable federal and state
securities laws for purposes of solicitation of acceptances or rejections of the
Plan.  If the Bankruptcy Court finds such compliance, then Holders casting
ballots to accept or reject the Plan will be deemed by the Bankruptcy Court to
have accepted or rejected the Plan.  Unless the Bankruptcy Court later
determines that any acceptances of the Plan may be revoked, all such acceptances
will remain in full force and effect until the Bankruptcy Court determines
whether such acceptances constitute acceptances or rejections for purposes of
Confirmation under the Bankruptcy Code.  Merisel also reserves the right to use
acceptances of the Plan received in this solicitation to seek Confirmation under
any other circumstances, including the filing of an involuntary bankruptcy
petition against Merisel.  For a discussion of other significant conditions to
Confirmation under the Bankruptcy Code, see "Acceptance or Cramdown" below.

     This Disclosure Statement and the appropriate ballot are being distributed
to all Holders of Class 4 Claims and Class 6 Interests, the only Holders who are
entitled to vote on the Plan.  There is a separate ballot designated for each
Class of Claims and Interests in order to facilitate vote tabulation; however,
all ballots are substantially similar in form and substance and the term
"ballot" is used without intended reference to the ballot of any specific Class
of Claims or Interests.

B.   WHO MAY VOTE

     Under the Plan, the Claims against and the Interests in Merisel are divided
into six Classes.  Pursuant to the Bankruptcy Code, only Classes of Claims or
Interests that are Impaired are entitled to vote on the Plan.  Claims or
Interests in the following Classes are Impaired under the Plan and therefore may
vote on the Plan:

          Class 4:  12.5% Notes Claims

          Class 6:  Old Common Stock Interests.

     Only beneficial owners of 12.5% Notes and Old Common Stock (the "Old
Securities") on the Distribution Record Date, or their authorized signatories,
are eligible to vote on the Plan.  The Distribution Record Date is
__________________, 1997.

C.   VOTING PROCEDURES FOR HOLDERS OF OLD SECURITIES

     If you are a registered Holder of Old Securities, you will receive the
ballot relating to the securities you hold of record.  Registered Holders may
include brokerage firms, commercial banks, trust companies or other nominees.
If such entities do not hold Old Securities for their own account, they should
provide copies of this Prospectus and an appropriate ballot to their customers
and to beneficial owners.  For further instructions, see "Beneficial Owners Of
Old Securities" below.  Any beneficial owner who has not received a prospectus
or ballot should contact their brokerage firm or nominee or the Information
Agent.

     All votes to accept or reject the Plan must be cast by using the ballot or,
in the case of a brokerage firm or other nominee holding Old Securities in its
own name on behalf of a beneficial owner, the Master Ballot, enclosed with this
Disclosure Statement (or original, manually executed facsimiles thereof).
Brokerage firms or other nominees holding Old Securities for the account of only
one beneficial owner may use a ballot.  Purported votes which are cast in any
other manner will not be counted.  Ballots and Master Ballots must be received
by _______ (the "Voting Agent") no later than 5:00 p.m., Eastern Time, on    ,
1997, the Expiration Date, which may be extended at the Company's discretion.

                                      37
<PAGE>
 
     You may receive a ballot relating to Old Securities that you did not
beneficially own on the applicable record date.  You should complete only the
ballot corresponding to each class of Old Securities which you beneficially
owned on the Distribution Record Date.  Holders who purchase or whose purchase
is registered after the Distribution Record Date, and who wish to vote on the
Plan must arrange with their seller to receive a proxy from the Holder of record
on such record date, a form of which is provided with each ballot and Master
Ballot.

     Holders of Old Securities who elect to vote on the Plan should complete and
sign the ballot in accordance with the instructions thereon being sure to check
the appropriate box entitled "Accept the Plan" or "Reject the Plan." Holders may
not split their vote on the Plan with respect to a particular class of Old
Securities.  A Holder must vote all securities beneficially owned in a
particular class in the same way (i.e., all "accept" or all "reject") even if
such Old Securities are owned through more than one broker or bank.

     Delivery of all documents must be made to the Voting Agent at its address
set forth on the back cover of this Disclosure Statement.  The method of such
delivery is at the election and risk of the Holder.  If such delivery is by
mail, it is recommended that Holders use an air courier with a guaranteed next
day delivery or registered mail, properly insured, with return receipt
requested.  In all cases, sufficient time should be allowed to assure timely
delivery.

     YOU MAY RECEIVE MULTIPLE MAILINGS OF THIS DISCLOSURE STATEMENT, ESPECIALLY
IF YOU OWN YOUR OLD SECURITIES THROUGH MORE THAN ONE BROKER OR BANK.  IF YOU
SUBMIT MORE THAN ONE BALLOT FOR A CLASS OR ISSUE OF OLD SECURITIES BECAUSE YOU
BENEFICIALLY OWN SUCH OLD SECURITIES THROUGH MORE THAN ONE BROKER OR BANK, BE
SURE TO INDICATE IN ITEM 3 OF THE BALLOT(S), THE NAME OF ALL BROKER DEALERS OR
OTHER INTERMEDIATES WHO HOLD OLD SECURITIES FOR YOU.

D.   BENEFICIAL OWNERS OF OLD SECURITIES

     Section 1126(b) of the Bankruptcy Code has been interpreted to require that
a solicitation for acceptances prior to filing a plan of reorganization must
include the beneficial owners of securities, regardless of whether such
beneficial owners are the holders of record.  Accordingly, a beneficial owner of
Old Securities on the Record Date is eligible to vote on the Plan, whether the
Old Securities were held on the Distribution Record Date in such beneficial
owner's name or in the name of a brokerage firm, commercial bank, trust company
or other nominee.

     Any beneficial owner holding Old Securities in its own name can vote by
completing and signing the enclosed ballot and returning it directly to the
Voting Agent using the enclosed pre-addressed stamped envelope.

     A beneficial owner holding Old Securities in "street name" (i.e., through a
brokerage firm, bank, trust company or other nominee) or a beneficial owner's
authorized signatory (a broker or other intermediary having power of attorney to
vote on behalf of a beneficial owner) can vote by following the instructions set
forth below:

     1.   Fill in all the applicable information on the ballot.

     2.   Sign the ballot (unless the ballot has already been signed by the
bank, trust company or other nominee).

     3.   Return the ballot to the addressee in the preaddressed, stamped
envelope enclosed with the ballot.  If no envelope was enclosed, contact the
Voting Agent for instructions.

     Authorized signatories voting on behalf of more than one beneficial owner
must complete a separate ballot for each such beneficial owner.  Any ballot
submitted to a brokerage firm or proxy intermediary will not be counted until
such brokerage firm or proxy intermediary (i) properly executes and delivers
such ballot to the Voting Agent or (ii) properly completes and delivers a
corresponding Master Ballot to the Voting Agent.

     By submitting a vote for or against the Plan, you are certifying that you
are the beneficial owner of the Old Securities being voted or an authorized
signatory for such a beneficial owner.  Your submission of a ballot will also

                                      38
<PAGE>
 
constitute a request that you (or in the case of an authorized signatory, the
beneficial owner) be treated as the record holder of such securities for
purposes of voting on the Plan.

E.   BROKERAGE FIRMS, BANKS AND OTHER NOMINEES

     A brokerage firm, commercial bank, trust company or other nominee which is
the registered holder of an Old Security for a beneficial owner, or its a
participant in a securities clearing agency and is authorized to vote in the
name of such securities clearing agency pursuant to an omnibus proxy (as
described below) and is acting for a beneficial owner, can vote on behalf of
such beneficial owner by (i) distributing a copy of this Prospectus and all
appropriate ballots to such owner, (ii) collecting all such ballots, (iii)
completing a Master Ballot compiling the votes and other information from the
ballots collected, and (iv) transmitting such completed Master Ballot to the
Voting Agent.  A proxy intermediary acting on behalf of a brokerage firm or bank
may follow the procedures outlines in the preceding sentence to vote on behalf
of such beneficial owner.  A brokerage firm, commercial bank, trust company or
other nominee which is the registered holder of an Old Security for only one
beneficial owner also may arrange for such beneficial owner to vote by executing
the appropriate ballot and by distributing a copy of the Prospectus and such
executed ballot to such beneficial owner for voting and returning such ballot to
the Exchange Agent.

F.   SECURITIES CLEARING AGENT

     The ______________, as nominee holder of Old Securities, will execute an
omnibus proxy in favor of its respective participants.  As a result of the
omnibus proxy, each such participant will be authorized to vote the securities
owned by it and held in the name of such securities clearing agency.

G.   INCOMPLETE BALLOTS

     It is important that all Class 4 creditors and all Class 6 Interest Holders
vote to accept or to reject the Plan, because under the Bankruptcy Code, for
purposes of determining whether the requisite acceptances have been received
from an Impaired Class of Claims or Interests, the vote will be tabulated based
on the ratio of (i) Allowed Claims or Interests with respect to which a vote to
accept was received to (ii) all Allowed Claims or Interests of  such Impaired
Class with respect to which any valid vote was received.  Therefore, it is
possible that the Plan could be approved with the affirmative vote of
significantly less than two-thirds in amount and one-half in number of the
entire Class of 12.5% Notes Claims, or by Class 6 Old Common Stock Interests
with the affirmative vote of significantly less than two-thirds in amount of the
entire Class of Old Common Stock Interests.  Failure by a Holder of an Impaired
Class 4 Claim or an Impaired Class 6 Interest to submit a properly executed
Ballot or Master Ballot (as appropriate) or to indicate acceptance or rejection
of the Plan in accordance with the instructions set forth thereon and the
procedures set forth herein shall be deemed to constitute an abstention by such
Holder with respect to a vote regarding the Plan.  Abstentions as a result of
failing to submit a properly executed Ballot or Master Ballot (when appropriate)
or failing to indicate a vote either for acceptance or rejection of the Plan
will not be counted as votes for or against the Plan.  The Company, in its sole
discretion, may waive any defect in any Ballot or Master Ballot at any time,
either before or after the close of voting, and without notice.

     EXCEPT AS OTHERWISE ORDERED BY THE BANKRUPTCY COURT, A BALLOT OR, WHERE
APPROPRIATE, MASTER BALLOT, WHICH IS EITHER (I) NOT TIMELY SUBMITTED TO THE
VOTING AGENT, (II) SUBMITTED TO THE VOTING AGENT WITHOUT PROPER EXECUTION OR
(III) EXECUTED AND SUBMITTED TO THE VOTING AGENT WITHOUT PROPERLY INDICATING
ACCEPTANCE OR REJECTION OF THE PLAN WILL CONSTITUTE AN ABSTENTION WITH RESPECT
TO A VOTE ON THE PLAN UNDER SECTION 1126(b) OF THE BANKRUPTCY CODE FOR PURPOSES
OF CONFIRMATION OF THE PLAN.

H.   VOTING DEADLINE AND EXTENSIONS

                                      39
<PAGE>
 
     In order to be counted for purposes of Voting on the Plan, all of the
information requested on the applicable ballot must be provided by the Voting
Deadline.  THE VOTING DEADLINE IS            , 1997, 5:00 P.M., EASTERN TIME.
Ballots must be received by the Voting Agent at its address set forth on the
applicable ballot.  Merisel reserves the right, in its sole discretion, to
extend the Voting Deadline, in which case the term "Voting Deadline" shall mean
the latest date on which a ballot will be accepted.  To extend the Voting
Deadline, Merisel will make an announcement thereof, prior to 9:00 p.m., Eastern
Time, not later than the next business day immediately preceding the previously
scheduled Voting Deadline.  Such announcement may state that Merisel is
extending the Voting Deadline for a specified period of time or on a daily basis
until 5:00 p.m., Eastern Time, on the date on which sufficient acceptances
required to seek Confirmation of the Plan have been received.

I.   WITHDRAWAL OF VOTES ON THE PLAN

     The solicitation of acceptances of the Plan will expire on the Voting
Deadline.  A properly submitted ballot may be withdrawn only with the approval
of the Bankruptcy Court.

J.   INFORMATION AGENT

     [_____________] has been appointed as Information Agent for the Plan.
Questions and requests for assistance may be directed to the Information Agent.
Requests for additional copies of this Prospectus, the ballots or the Master
Ballots should be directed to the Information Agent.  Such requests should be
addressed to the Information Agent as follows:  ______________.

K.   ACCEPTANCE OR CRAMDOWN

     A plan is accepted by an impaired class of claims if holders of at least
two-thirds in dollar amount and more than one-half in number of claims of that
class vote to accept the plan.  A plan is accepted by an impaired class of
interests if holders of at least two-thirds of the number of shares in such
class vote to accept the plan.  Only those holders of claims or interests who
actually vote count in these tabulations.

     The Bankruptcy Code contains the so-called "cramdown" provisions of section
1129(b) authorizing the confirmation of a plan even if it is not accepted by all
impaired classes, as long as at least one impaired class of claims (without
including any acceptance of the plan by an insider) has accepted it.  In the
event that Class 4 12.5% Notes Claims votes to accept the Plan (and at least one
impaired Class either votes to reject the Plan or is deemed to have rejected the
Plan), Merisel reserves the right to request the Bankruptcy Court to confirm the
Plan under the cramdown provisions of the Bankruptcy Code.  In that event,
Merisel has reserved the right to modify the Plan to the extent, if any, that
Confirmation pursuant to section 1129(b) of the Bankruptcy Code requires or
permits modification of the Plan.  If a request to confirm the Plan pursuant to
the cramdown provisions of the Bankruptcy Code were to be granted by the
Bankruptcy Court and, if necessary, corresponding modifications of the Plan were
to be made in connection therewith, the dissenting Classes could receive, in
certain circumstances, alternative treatment under the Plan.  IF MERISEL SEEKS
CONFIRMATION PURSUANT TO SUCH ALTERNATIVE CRAMDOWN PROVISIONS, THERE CAN BE NO
ASSURANCE THAT THE REQUIREMENTS OF SUCH PROVISIONS WILL BE SATISFIED OR, EVEN IF
SUCH REQUIREMENTS ARE SATISFIED, THAT SUCH ALTERNATIVE TREATMENT WILL NOT
MATERIALLY AFFECT THE PROPOSED CONSIDERATION TO BE DISTRIBUTED TO CERTAIN
HOLDERS OF CLAIMS AND INTERESTS.

     As indicated above, a plan may be confirmed under the cramdown provisions
if, in addition to satisfying the other requirements of section 1129 of the
Bankruptcy Code, it (i) is "fair and equitable" and (ii) "does not discriminate
unfairly" with respect to each class of claims or interests that is impaired
under, and has not accepted, the plan.  The "fair and equitable" standard, also
known as the "absolute priority rule," requires, among other things, that unless
a dissenting class of claims or a class of interests receives full compensation
for its allowed claims or allowed interests, no holder of claims or interests in
any junior class may receive or retain any property on account of such claims.
The Bankruptcy Code establishes different "fair and equitable" tests for secured
creditors, unsecured creditors and equity holders, as follows:

                                      40
<PAGE>
 
          (a) Secured Creditors: either (i) each impaired secured creditor
     retains its liens securing its secured claim and receives on account of its
     secured claim deferred cash payments having a percent value equal to the
     amount of its allowed secured claim, (ii) each impaired secured creditor
     realizes the "indubitable equivalent" of its allowed secured claim, or
     (iii) the property securing the claim is sold free and clear of liens with
     such liens to attach to the proceeds, and the liens against such proceeds
     are treated in accordance with clause (i) or (ii) of this subparagraph (a).

          (b) Unsecured Creditors: either (i) each impaired unsecured creditor
     receives or retains under the plan or reorganization property of a value
     equal to the amount of its allowed claim, or (ii) the holders of claims and
     equity interests that are junior to the claims of the nonaccepting class do
     not receive any property under the plan of reorganization on account of
     such claims and equity interests.

          (c) Equity Holders: either (i) each equity holder will receive or
     retain under the plan of reorganization property of a value equal to the
     greater of (a) the fixed liquidation preference or redemption price, if
     any, of such stock or (b) the value of the stock, or (ii) the holders of
     interests that are junior to the nonaccepting class will not receive any
     property under the plan of reorganization.

The "fair and equitable" standard has also been interpreted to prohibit any
class senior to a dissenting class from receiving under a plan more than 100% of
its allowed claims.  The requirement that a plan not "discriminate unfairly"
means, among other things, that a dissenting class must be treated substantially
equally with respect to other classes of equal rank.

     Merisel believes that, if necessary, the Plan may be crammed down over the
dissent of Class 6 Old Common Stock Interests.  If Class 6 fails to accept the
Plan, Merisel reserves its right to amend the Plan to permit cramdown of Class 6
Old Common Stock Interests.  Even if Class 6 were not to accept the Plan and
Merisel were to elect to cram down Class 6, there can be no assurance that the
requirements of section 1129(b) of the Bankruptcy Code would be satisfied even
if the Plan treatment provisions were amended or withdrawn as to Class 6 Old
Common Stock Interests.

     Merisel does not believe that the Plan unfairly discriminates against any
Class that may not accept or otherwise consent to the Plan.  A plan of
reorganization "does not discriminate unfairly" if (i) the legal rights of a
nonaccepting class are treated in a manner that is consistent with the treatment
of other classes whose legal rights are similarly situated to those of the
nonaccepting class, and (ii) no class receives payments in excess of that which
it is legally entitled to receive for its claims or equity interests.  Merisel
believes the Plan does not discriminate unfairly.

     MERISEL RESERVES THE ABSOLUTE RIGHT TO SEEK CONFIRMATION OF THE PLAN UNDER
SECTION 1129(b) OF THE BANKRUPTCY CODE IN THE EVENT THE PLAN IS NOT ACCEPTED BY
ALL IMPAIRED CLASSES OF INTERESTS.

     Subject to the conditions set forth in the Plan, a determination by the
Bankruptcy Court that the Plan is not confirmable pursuant to section 1129 of
the Bankruptcy Code will not limit or affect Merisel's ability to modify the
Plan to satisfy the Confirmation requirements of section 1129 of the Bankruptcy
Code.

                                      41
<PAGE>
 
XXIV.  CONCLUSION

     MERISEL BELIEVES THAT THE CONFIRMATION OF THE PLAN IS IN THE BEST INTERESTS
OF MERISEL, ITS CREDITORS AND ITS ESTATE.  The Plan provides for an equitable
and early distribution to creditors and stockholders, and preserves the going
concern value of Merisel.  Merisel believes that any alternative to confir
mation of the Plan, such as liquidation or attempts by another party in interest
to file a plan, could result in significant delays, litigation, and costs, as
well as a reduction in the going concern value of Merisel and a loss of jobs by
many Merisel employees.  Moreover, Merisel believes that Merisel's creditors and
stockholders will receive greater and earlier recoveries under the Plan than
those that would be achieved in liquidation.  FOR THESE REASONS, MERISEL URGES
YOU TO RETURN YOUR BALLOT AND VOTE TO ACCEPT THE PLAN.

Dated:  
      -------------------------

                                 1997
             ------------------,



                         MERISEL, INC., a Delaware corporation



                         By:
                            -------------------------------------
                                [Name:                       ]
                                [Title:                      ]

PRESENTED BY:

SKADDEN, ARPS, SLATE, MEAGHER & FLOM LLP

300 South Grand Avenue
Los Angeles, California  90071-3144
(213) 687-5000

919 Third Avenue
New York, New York  10022-3897
(212) 735-3000

     - and -

One Rodney Square
Wilmington, Delaware  19899-0636
(302) 651-3000

ATTORNEYS FOR MERISEL, INC.

                                      42
<PAGE>
 
                                                                      APPENDIX I

                     IN THE UNITED STATES BANKRUPTCY COURT

                       FOR THE DISTRICT OF 
                                           -------------


In re                         )     Case No. [               ]
                              )
MERISEL, INC.,                )     Chapter 11
                              )
          Debtor.             )



                    PLAN OF REORGANIZATION OF MERISEL, INC.
                          DATED AS OF [      ], 1997


               IMPORTANT:  A BANKRUPTCY CASE HAS NOT BEEN FILED
                AS OF THE DATE OF DISTRIBUTION OF THIS DOCUMENT



SKADDEN, ARPS, SLATE, MEAGHER & FLOM LLP

300 South Grand Avenue
Los Angeles, California 90071-3144
(213) 687-5000

919 Third Avenue
New York, New York 10022
(212) 735-3000

     - and -

One Rodney Square
Wilmington, Delaware 19899-0636
(302) 651-3000


ATTORNEYS FOR MERISEL, INC.



Dated:               , 1997
        -------------
<PAGE>
 
                               TABLE OF CONTENTS
<TABLE>
<CAPTION>

                                                                                                PAGE
<S>                                                                                             <C>

I.        INTRODUCTION.......................................................................... I-5
                                                                                              
II.       DEFINITIONS, INTERPRETATION AND RULES OF CONSTRUCTION................................. I-5
          A.   Scope of Definitions............................................................. I-5
          B.   Definitions...................................................................... I-5
          C.   Rules of Interpretation..........................................................I-10
          D.   Computation of Time..............................................................I-11
                                                                                              
III.      DESIGNATION OF CLASSES OF CLAIMS AND INTERESTS........................................I-11
          A.   Introduction.....................................................................I-11
          B.   Claims...........................................................................I-11
          C.   Interests........................................................................I-12
                                                                                              
IV.       TREATMENT OF CLAIMS AND INTERESTS.....................................................I-12
          A.   Treatment of Unclassified Claims.................................................I-12
               1.   Administrative Claims.......................................................I-12
                    a.   General................................................................I-12
                    b.   Payment of Statutory Fees..............................................I-12
                    c.   Bar Date for Administrative Claims.....................................I-12
                         (1)      General Provisions............................................I-12
                         (2)      Professionals.................................................I-12
                         (3)      Ordinary Course Liabilities...................................I-13
               2.   Priority Tax Claims.........................................................I-13
          B.   Treatment of Secured Claims......................................................I-13
               1.   Class 1:  Secured Claims....................................................I-13
               2.   Class 2:  Priority Claims...................................................I-13
               3.   Class 3:  Subsidiary Debt Guaranty Claims...................................I-14
               4.   Class 4:  12.5% Notes Claims................................................I-14
               5.   Class 5:  General Unsecured Claims..........................................I-14
          C.   Treatment of Interests...........................................................I-14
               1.   Class 6:  Old Common Stock Interests........................................I-14
          D.   Treatment of Trade Creditors and Employees under the Plan........................I-15
               1.   Treatment of Trade Claims...................................................I-15
               2.   Treatment of Employee Claims................................................I-15
          E.   Modification of Treatment of Claims..............................................I-15
          F.   Listing of New Common Stock......................................................I-15
                                                                                              
V.        DISTRIBUTIONS UNDER THE PLAN..........................................................I-16
          A.   Disbursing Agent.................................................................I-16
          B.   Timing of Distributions..........................................................I-16
          C.   Methods of Distributions.........................................................I-16
               1.   Cash Payments...............................................................I-16
               2.   Transfers of New Common Stock and New Warrants..............................I-16
               3.   Compliance with Tax Requirements............................................I-17
          D.   Pro Rata Distribution............................................................I-17
          E.   Distribution Record Date.........................................................I-17
          F.   Surrender of Cancelled Old Securities............................................I-17
               1.   Special Procedures for Lost, Stolen, Mutilated or Destroyed Instruments.....I-17
               2.   Failure to Surrender Cancelled Instrument...................................I-17
          G.   Undeliverable or Unclaimed Distributions.........................................I-18
          H.   Objections to Claims and Authority to Prosecute Objections; Claims Resolution....I-18
               1.   Generally...................................................................I-18
               2.   Professionals, Administration Claims, Trade Claims and Employee Claims......I-18
          I.   Disputed Claims; Reserve and Estimations.........................................I-18
</TABLE>

                                      I-2
<PAGE>
 
<TABLE>
<CAPTION>
                                                                                                PAGE
<S>                                                                                             <C>

               1.   Treatment of Disputed Claims................................................I-19
               2.   Distributions on Account of Disputed Claims Once They Are Allowed...........I-19
          J.   Setoffs..........................................................................I-19

VI.       INDIVIDUAL HOLDER PROOFS OF INTEREST..................................................I-19

VII.      TREATMENT OF EXECUTORY CONTRACTS AND UNEXPIRED LEASES.................................I-20
          A.   Assumptions......................................................................I-20
          B.   Cure of Defaults in Connection with Assumption...................................I-20
          C.   Rejections.......................................................................I-20
          D.   Bar Date for Rejection Damages...................................................I-20

VIII.     MEANS FOR EXECUTION AND IMPLEMENTATION OF THE PLAN....................................I-20
          A.   Corporate Action.................................................................I-20
               1.   Cancellation of Old Securities and Related Agreements.......................I-21
               2.   Certificate of Incorporation and Bylaw Amendments...........................I-21
               3.   Management of Reorganized Merisel...........................................I-21
          B.   Implementation...................................................................I-21
          C.   Payment of Statutory Fees........................................................I-21
          D.   No Interest......................................................................I-21
          E.   Retiree Benefits.................................................................I-21
          F.   Issuance of New Securities.......................................................I-22

IX.       CONFIRMATION AND EFFECTIVE DATE CONDITIONS............................................I-22
          A.   Conditions to Confirmation.......................................................I-22
          B.   Conditions to Effective Date.....................................................I-22
          C.   Waiver of Conditions to Confirmation and Effective Date..........................I-22

X.        EFFECTS OF PLAN CONFIRMATION..........................................................I-23
          A.   Discharge of Debtor and Injunction...............................................I-23
          B.   Limitation of Liability..........................................................I-23
          C.   Releases.........................................................................I-23
          D.   Indemnification..................................................................I-24
          E.   Vesting of Assets................................................................I-24
          F.   Preservation of Causes of Action.................................................I-24
          G.   Retention of Bankruptcy Court Jurisdiction.......................................I-25
          H.   Failure of Bankruptcy Court to Exercise Jurisdiction.............................I-26
          I.   Committees.......................................................................I-26

XI.       MISCELLANEOUS PROVISIONS..............................................................I-26
          A.   Final Order......................................................................I-26
          B.   Modification of the Plan.........................................................I-26
          C.   Revocation of the Plan...........................................................I-27
          D.   Severability of Plan Provisions..................................................I-27
          E.   Successors and Assigns...........................................................I-27
          F.   Saturday, Sunday or Legal Holiday................................................I-27
          G.   Post-Effective Date Effect of Evidences of Claims or Interests...................I-27
          H.   Headings.........................................................................I-27
          I.   Governing Law....................................................................I-27
          J.   No Liability for Solicitation or Participation...................................I-27
          K.   No Admissions or Waiver of Objections............................................I-28
          L.   Confirmability of Plan and Cramdown..............................................I-29
</TABLE>

                                      I-3
<PAGE>
 
                                      I.
                                 INTRODUCTION

     Merisel, Inc. (defined herein as "Merisel") hereby proposes the following
Plan of Reorganization (defined herein as the "Plan") for the resolution of
Merisel's outstanding creditor claims and equity interests and requests
Confirmation of the Plan pursuant to Section 1129 of the Bankruptcy Code.

     All Holders of Claims and Interests are encouraged to read the Plan and the
accompanying solicitation materials in their entirety before voting to accept or
reject the Plan.  No materials, other than the accompanying solicitation
materials and any exhibits and schedules attached thereto or referenced therein,
have been approved by Merisel for use in soliciting acceptances or rejections of
the Plan.

     NOTWITHSTANDING ANYTHING HEREIN TO THE CONTRARY, ALL STATEMENTS IN THIS
PLAN AND THE ACCOMPANYING SOLICITATION MATERIALS CONCERNING THE HISTORY OF
MERISEL'S BUSINESSES, THE PAST OR PRESENT FINANCIAL CONDITION OF MERISEL,
TRANSACTIONS TO WHICH MERISEL WAS OR IS A PARTY, OR THE EFFECT OF CONFIRMATION
OF THE PLAN ON SECURED CREDITORS, UNSECURED CREDITORS OR EQUITY SECURITY HOLDERS
ARE ATTRIBUTABLE EXCLUSIVELY TO MERISEL AND NOT TO ANY OTHER PARTY.


                                      II.
             DEFINITIONS, INTERPRETATION AND RULES OF CONSTRUCTION

A.   SCOPE OF DEFINITIONS.

     For purposes of this Plan, except as expressly provided in other sections
of the Plan or unless the context otherwise requires, all capitalized terms not
otherwise defined shall have the meanings ascribed to them in this Article II of
the Plan.  Any term used in this Plan that is not defined herein, but is defined
in the Bankruptcy Code or the Bankruptcy Rules, shall have the meaning ascribed
to that term in the Bankruptcy Code or the Bankruptcy Rules.

B.   DEFINITIONS.

     1.   "12.5% NOTES" means the $125 million aggregate principal amount of
12.5% Senior Notes due on December 31, 2004, issued by Merisel on or about
October 24, 1994.

     2.   "11.5% SENIOR NOTES" means the Amended and Restated 11.5% Senior Notes
due on January 31, 1998, authorized and issued by Merisel Americas.

     3.   "11.5% SENIOR NOTES GUARANTY CLAIM" means any unsecured Claim against
the Company arising out of Merisel's guaranty of the obligations of Merisel
Americas under the 11.5% Senior Notes.

     4.   "AD HOC NOTEHOLDERS COMMITTEE" means        ,        , and        , or
                                               -------  -------      -------
such other representatives of the 12.5% Notes Claims as may be designated from
time to time.

     5.   "ADMINISTRATIVE CLAIM" means a Claim for payment of an administrative
expense of a kind specified in section 503(b) of the Bankruptcy Code and
entitled to priority pursuant to Section 507(a)(1) of the Bankruptcy Code,
including, without limitation, the actual and necessary costs and expenses
incurred after the commencement of a Chapter 11 case of preserving the estate or
operating the business of Merisel (including wages, salaries and commissions for
services), loans and advances to Merisel made after the Petition Date,
compensation for legal and other services and reimbursement of expenses awarded
or allowed under Section 330(a) or 331 of the Bankruptcy Code, certain retiree
benefits, certain reclamation claims, and all fees and charges against the
estate under chapter 123 of Title 28, United States Code.

     6.   "ALLOWED CLAIM" or "ALLOWED INTEREST" means a Claim against or
Interest in Merisel to the extent that

                                      I-4
<PAGE>
 
     a.   A proof of such Claim or Interest

          (1)  was timely Filed and no objection to the Claim or Interest is
Filed within the time fixed by the Bankruptcy Court for such objections; or

          (2)  is deemed Filed under applicable law or pursuant to a Final Order
of the Bankruptcy Court and no objection to the Claim or Interest is Filed
within the time fixed by the Bankruptcy Court for such objections; or

          (3)  is Allowed pursuant to subparagraphs b or c immediately below.

     b.   If Merisel files an objection to a proof of Claim or Interest within a
time fixed by the Bankruptcy Court, the Claim or Interest shall be Allowed to
the extent of

          (1)  any amount of such Claim or Interest to which Merisel did not
object;

          (2)  any amount otherwise authorized by Final Order or the Plan; or

          (3)  any amount temporarily allowed by an Order for purposes of voting
on the Plan.

     c.   Upon the execution of the Stipulations of Amount and Nature of Claim
referred to in Section V.I.1 hereof, the relevant claimant's claim shall be
deemed allowed for all purposes under this Plan, including but not limited to
voting on this Plan and receiving distributions under this Plan, without the
necessity of filing any proofs of Claim with respect thereto.

     "ALLOWED ADMINISTRATIVE CLAIM," "ALLOWED PRIORITY TAX CLAIM," "ALLOWED
SECURED CLAIM" and "ALLOWED UNSECURED CLAIM" have correlative meanings.

     7.   "ALLOWED CLASS ... CLAIM" means an Allowed Claim in the particular
Class described.

     8.   "ALLOWED CLASS ... INTEREST" means an Allowed Interest in the
particular Class described.

     9.   "BANKRUPTCY CODE" means title 11 of the United States Code, as now in
effect or hereafter amended if such amendments are made applicable to the
Reorganization Case.

     10.  "BANKRUPTCY COURT" means the United States Bankruptcy Court for the
District in which the Reorganization Case is Filed, or if such Court ceases to
exercise jurisdiction over the Reorganization Case, such court or adjunct
thereof that exercises jurisdiction over the Reorganization Case in lieu of the
United States Bankruptcy Court for such District.

     11.  "BANKRUPTCY RULES" means the Federal Rules of Bankruptcy Procedure, as
applicable from time to time in the Reorganization Case.

     12.  "BUSINESS DAY" means any day other than a Saturday, a Sunday or a
"Legal Holiday" (as defined in Bankruptcy Rule 9006(a)).

     13.  "CASH" means currency, a certified check, a cashier's check or a wire
transfer of good funds from any source, or a check drawn on a domestic bank from
Reorganized Merisel or other Person making any distribution under the Plan.

     14.  "CLAIM" means a claim against Merisel, whether or not asserted or
allowed, as defined in section 101(5) of the Bankruptcy Code.

     15.  "CLASS" means a class of Claims or Interests designated pursuant to
the Plan.

     16.  "CLERK" means the Clerk of the Bankruptcy Court.

                                      I-5
<PAGE>
 
     17.  "COMMITTEE" means any statutory committee of creditors or equity
interest Holders of Merisel appointed by the United States Trustee pursuant to
Section 1102 of the Bankruptcy Code.

     18.  "CONFIRMATION" means the entry by the Bankruptcy Court of the
Confirmation Order.

     19.  "CONFIRMATION DATE" means the date on which the Clerk enters the
Confirmation Order on the Docket.

     20.  "CONFIRMATION HEARING" means the hearing on confirmation of the Plan,
as the Plan may be modified hereafter.

     21.  "CONFIRMATION ORDER" means the Order of the Bankruptcy Court
confirming the Plan under section 1129 of the Bankruptcy Code.

     22.  "CREDITORS COMMITTEE" means the official committee of creditors of
Merisel appointed by the United States Trustee pursuant to Section 1102 of the
Bankruptcy Code or, if no such committee is appointed, the Ad Hoc Noteholders
Committee.

     23.  "DEBTOR" means Merisel, as debtor.

     24.  "DEBTOR IN POSSESSION" means the Debtor, when acting in the capacity
of representative of the Estate in the Reorganization Case.

     25.  "DESIGNATED PROFESSIONAL" means Skadden, Arps, Slate, Meagher & Flom
LLP and its affiliates; Donaldson, Lufkin & Jenrette Securities Corporation; and
Deloitte & Touche LLP.

     26.  "DISBURSING AGENT" means the Person responsible for making
distributions under the Plan.  Reorganized Merisel, or such Person(s) as Merisel
may employ in their sole discretion, will serve as Disbursing Agent.

     27.  "DISCLOSURE STATEMENT" means the Disclosure Statement With Respect To
Plan Of Reorganization Of Merisel, Inc. (and all exhibits and schedules annexed
thereto or referred to therein), as it may be amended or supplemented from time
to time.

     28.  "DISPUTED CLAIM" means a Claim, not otherwise Allowed or paid pursuant
to the Plan, as to which (i) a proof of claim has been Filed or deemed Filed and
(ii) an objection has been Filed timely or deemed Filed timely and which
objection has not been withdrawn on or before any date fixed for Filing such
objections by the Plan or Order of the Bankruptcy Court and (if not withdrawn)
has not been overruled or denied by a Final Order. A Claim shall be considered a
Disputed Claim to the extent of any Filed or deemed Filed objection.

     29.  "DISPUTED INTEREST" means an Interest as to which an objection has
been or may be timely Filed or deemed timely Filed and which objection has not
been withdrawn on or before any date fixed for Filing such objections by the
Plan or Order of the Bankruptcy Court and (if not withdrawn) has not been
overruled or denied by a Final Order. An Interest shall be considered a Disputed
Interest to the extent of any Filed or deemed Filed objection.

     30.  "DISTRIBUTION RECORD DATE" means the date or dates fixed by the
Bankruptcy Court as the record date for determining the Holders of 12.5% Notes
and Old Common Stock, respectively, who are entitled to receive distributions
under this Plan.

     31.  "DOCKET" means the docket in the Reorganization Case maintained by the
Clerk.

     32.  "EFFECTIVE DATE" means a Business Day, as determined by Merisel, that
is as soon as reasonably practicable [but that is at least 11 days after the
Confirmation Date and] on which all conditions to the Effective Date set forth
herein have been satisfied or, if permitted, waived by Merisel, and on which no
stay of the Confirmation Order is in effect; provided, however, that, upon
                                             --------  -------            
request of Merisel or Reorganized Merisel, the Bankruptcy Court may extend the
deadline for the Effective Date to occur following notice and a hearing.

                                      I-6
<PAGE>
 
     33.  "EMPLOYEE CLAIMS" means Claims which are asserted by employees of
Merisel in connection with their employment including, without limitation,
Claims arising from or relating to salaries or wages, accrued paid vacation,
health related benefits, severance benefits, field management and
executive/administrative management incentive plans and similar employee
benefits.

     34.  "ESTATE" means the estate created in the Reorganization Case under
section 541 of the Bankruptcy Code.

     35.  "FILE" or "FILED" means filed with the Bankruptcy Court in the
Reorganization Case.

     36.  "FINAL ORDER" means an order or judgment of the Bankruptcy Court, as
entered on the Docket in the Reorganization Case, which has not been reversed,
stayed, modified or amended, and as to which (a) the time to appeal or seek
certiorari has expired and no appeal or petition for certiorari has been timely
filed, or (b) any appeal that has been or may be taken or any petition for
certiorari that has been or may be filed has been resolved by the highest court
to which the order or judgment was appealed or from which certiorari was sought.

     37.  "HOLDER" means a Person who holds a Claim or Interest. Where the
identity of the Holder of a Claim or Interest is set forth on a register or
other record maintained by or at the direction of Merisel, the Holder of such
Claim or Interest shall be deemed to be the holder as identified on such
register or record unless Merisel is otherwise notified in a writing authorized
by such Holder.

     38.  "IMPAIRED" shall have the definition given to it in Section 1124 of
the Bankruptcy Code.

     39.  "INDENTURE TRUSTEE" means The Bank of New York, as successor indenture
trustee for the 12.5% Notes.

     40.  "INDENTURE TRUSTEE EXPENSES" means any unpaid Indenture Trustee's
fees, and reasonable unpaid out-of-pocket costs or expenses incurred through the
Effective Date by an Indenture Trustee, including, without limitation,
reasonable out-of-pocket costs and expenses and reasonable fees of legal counsel
to the Indenture Trustee, which are secured or which are entitled to be secured
under the Indenture by a lien or other priority in payment against distributions
to be made to Holders of Claims under the respective Indenture.

     41.  "INSTRUMENT" means any share of stock, security, promissory note or
other "Instrument," within the meaning of that term, as defined in section
9105(1) (i) of the UCC.

     42.  "INTEREST" means the interest, whether or not asserted, of any equity
security Holder of Merisel.

     43.  "LOCAL BANKRUPTCY RULES" means the local rules of the Bankruptcy
Court, as applicable from time to time in the Reorganization Case.

     44.  "MERISEL" means Merisel, Inc., a Delaware corporation.

     45.  "NEW COMMON STOCK" means common stock of Reorganized Merisel, par
value $.10 per share, which may be issued by Reorganized Merisel on and after
the Effective Date pursuant to the Plan or otherwise.

     46.  "NEW WARRANTS" means, collectively, the New Series A Warrants and New
Series B Warrants to purchase New Common Stock representing in the aggregate
approximately 17.5% of the New Common Stock on a fully diluted basis as of the
Effective Date.

     47.  "NEW SERIES A WARRANTS" means the warrants to purchase New Common
Stock issued under the Series A Warrant Agreement.

     48.  "NEW SERIES B WARRANTS" means the warrants to purchase New Common
Stock issued under the Series B Warrant Agreement.

     49.  "OLD COMMON STOCK" means the common stock of Merisel, par value $.01
per share, issued and outstanding as of the Petition Date.

                                      I-7
<PAGE>
 
     50.  "OLD PREFERRED STOCK" means the authorized preferred stock of Merisel,
par value $.01 per share, none of which is issued and outstanding.

     51.  "OLD SECURITIES" means, collectively, the 12.5% Notes and the Old
Common Stock.

     52.  "ORDER" means an order or judgment of the Bankruptcy Court as entered
on the Docket.

     53.  "ORDINARY COURSE PROFESSIONALS ORDER" means the order which, if
entered by the Clerk, will authorize Merisel to (a) employ various professionals
who are not directly working to implement the Reorganization Case and (b) pay
such professionals without need for application, hearing and Final Order.

     54.  "PERSON" means any person, governmental unit, official committee
appointed by the United States Trustee in the Reorganization Case, unofficial
committee of Holders of Claims or Interests, or other entity (all as defined in
the Bankruptcy Code).

     55.  "PETITION DATE" means __________, 1997, the date on which the petition
commencing the Reorganization Case was Filed.

     56.  "PLAN" means this Plan of Reorganization of Merisel, Inc. and all
exhibits and schedules annexed hereto or referred to herein, as such may be
amended, modified or supplemented from time to time.

     57.  "PRIORITY CLAIM" means an Allowed Claim entitled to priority under
sections 507(a)(3) through 507(a)(9) of the Bankruptcy Code, but excludes
Priority Tax Claims.

     58.  "PRIORITY TAX CLAIM" means an Allowed Claim for an amount entitled to
priority under section 507(a)(8) of the Bankruptcy Code.

     59.  "PRO RATA" means proportionately so that, with respect to any Class,
the ratio of (a) the amount of consideration distributed on account of a
particular Allowed Claim or Allowed Interest to (b) the amount of the Allowed
Claim or Allowed Interest, is the same as the ratio of (x) the amount of
consideration distributed on account of all Allowed Claims or Allowed Interests
of the Class in which the particular Allowed Claim or Allowed Interest is
included to (y) the aggregate amount of all Allowed Claims or Allowed Interests
of that Class.

     60.  "REINSTATED" or "REINSTATEMENT" means, with respect to any Allowed
Claim or Allowed Interest, that such Claim or Interest is treated as Unimpaired
under the Plan.  "REINSTATED" or "REINSTATEMENT"  also means (i) leaving
unaltered the legal, equitable, and contractual rights to which a Claim entitles
the holder of such Claim so as to leave such Claim unimpaired in accordance with
section 1124 of the Bankruptcy Code or (ii) notwithstanding any contractual
provision or applicable law that entitles the holder of such Claim to demand or
receive accelerated payment of such Claim after the occurrence of a default (a)
curing any such default that occurred before or after the Petition Date, other
than a default of a kind specified in section 365(b)(2) of the Bankruptcy Code;
(b) reinstating the maturity of such Claim as such maturity existed before such
default; (c) compensating the holder of such Claim for any damages incurred as a
result of any reasonable reliance by such holder on such contractual provision
or such applicable law; and (d) not otherwise altering the legal, equitable, or
contractual rights to which such Claim entitles the holder of such Claim;
                                                                         
provided, however, that any contractual right that does not pertain to the
- -------- --------                                                         
payment when due of principal and interest on the obligation on which such Claim
is based, including, but not limited to, financial covenant ratios, negative
pledge covenants, covenants or restrictions on merger or consolidation, and
affirmative covenants regarding corporate existence prohibiting certain
transactions or actions contemplated by the Plan, or conditioning such
transactions or actions on certain factors, shall not be required to be
reinstated in order to accomplish Reinstatement.

     61.  "REORGANIZATION CASE" means Merisel's case under chapter 11 of the
Bankruptcy Code.

     62.  "REORGANIZED MERISEL" means Merisel, as reorganized on and after the
Effective Date.

     63.  "REORGANIZED MERISEL BYLAWS" means the amended and restated bylaws of
Reorganized Merisel that will be effective on the Effective Date, in the form
which will be Filed at or prior to the Confirmation Hearing.

                                      I-8
<PAGE>
 
     64.  "REORGANIZED MERISEL CERTIFICATE OF INCORPORATION" means the amended
and restated certificate of incorporation that will be effective on the
Effective Date, in the form which will be Filed at or prior to the Confirmation
Hearing.

     65.  "SECURED CLAIM" means any Claim that is secured by a lien on property
in which the Estate has an interest or that is subject to setoff under section
553 of the Bankruptcy Code, to the extent of the value of the Claim Holder's
interest in the Estate's interest in such property or to the extent of the
amount subject to setoff, as applicable, as determined pursuant to section
506(a) of the Bankruptcy Code.

     [66. "SECURITIES CLAIM" means (a) any Claim arising from rescission of a
purchase or sale of Old Common Stock or for damages arising from the purchase or
sale of Old Common Stock, or (b) any Claim for indemnity, reimbursement, of
contribution on account of any such Claim.]

     67.  "SERIES A WARRANT AGREEMENT" means the warrant agreement in
substantially the form annexed as Exhibit [   ] to the Plan.

     68.  "SERIES B WARRANT AGREEMENT" means the warrant agreement in
substantially the form annexed as Exhibit [   ] to the Plan.

     69.  "SUBSIDIARY" means any directly or indirectly wholly-owned subsidiary
of Merisel.

     70.  "SUBSIDIARY DEBT GUARANTY CLAIM" means any unsecured Claim against the
Company arising out of any guaranty by Merisel of any debt repayment obligation
of any Subsidiary.

     71.  "TRADE CLAIMS" means any unsecured Claim against the Company arising
from (i) the delivery of goods or services in the ordinary course of business or
(ii) insurance-related service (including insurance premiums). "Trade Claim"
excludes Claims (i) arising under Sections 502(e) or 502(g) of the Bankruptcy
Code, (ii) of the type described in Section 726(a)(4) of the Bankruptcy Code, or
(iii) arising in tort for personal injury or property loss.

     72.  "UCC" means the           Uniform Commercial Code, as in effect at any
                          ---------
relevant time.

     73.  "U.S. TRUSTEE" means the United States Trustee for the Region in which
the Reorganization Case is pending.

     74.  "UNIMPAIRED" means, with reference to a Class of Claims or Interests,
that the Class is not Impaired.

     75.  "UNSECURED CLAIM" means any Claim that is not an Administrative Claim,
Priority Claim, Priority Tax Claim or Secured Claim.

     [76. "VOTING DEADLINE" means the date on which Ballots must be received by
             .   For purposes of the Plan, the Voting Deadline is         ,
- -------------
1997, or, if Merisel extends the Voting Deadline, the latest date on which a
Ballot will be accepted.]

C.   RULES OF INTERPRETATION.

     For purposes of the Plan (a) whenever it appears appropriate from the
context, each term, whether stated in the singular or the plural, shall include
both the singular and the plural and; the masculine gender shall include the
feminine, and the feminine gender shall include the masculine, (b) any reference
in the Plan to a contract, instrument, release or other agreement or document
being in a particular form or on particular terms and conditions means that such
document shall be substantially in such form or substantially on such terms and
conditions; provided, however, that any change to such form, terms, or
conditions which is material to a party to such document shall not be made
without such party's consent; (c) any reference in the Plan to an existing
document or exhibit Filed or to be Filed means such document or exhibit, as it
may have been or (to the extent otherwise permitted, hereafter) may be amended,
modified or supplemented from time to time; (d) unless otherwise specified in a
particular reference, all references in the Plan to Sections, Articles,
Schedules, and

                                      I-9
<PAGE>
 
Exhibits are references to Sections, Articles, Schedules and Exhibits of or to
the Plan; (e) the words "herein," "hereof," "hereto," "hereunder" and others of
similar import refer to the Plan in its entirety rather than to only a
particular portion of the Plan; (f) captions and headings to Articles and
Sections are inserted for convenience of reference only and are not intended to
be a part of or to affect the interpretations of the Plan; (g) the rules of
construction set forth in section 102 of the Bankruptcy Code shall apply; and
(h) all exhibits to the Plan are incorporated into the Plan, and shall be deemed
to be included in the Plan, provided that they are Filed no later than the
Confirmation Hearing.

D.   COMPUTATION OF TIME.

     In computing any period of time prescribed or allowed by the Plan, the
provisions of Bankruptcy Rule 9006(a) shall apply.


                                     III.
                DESIGNATION OF CLASSES OF CLAIMS AND INTERESTS

A.   INTRODUCTION.

     Set forth below is a designation of the Classes of Claims and Interests
under the Plan.  All Claims and Interests, except Administrative Claims and
Priority Tax Claims, are placed in the classes designated below.  In accordance
with section 1123(a)(1) of the Bankruptcy Code, Administrative Claims and
Priority Tax Claims have not been classified and are excluded from the following
Classes.

     A Claim or Interest is classified in a particular Class only to the extent
that the Claim or Interest qualifies within the description of that Class, and
is classified in another Class or Classes to the extent that any portion of the
Claim or Interest falls within the description of such other Class or Classes.

     A Claim or Interest is classified in a particular Class only to the extent
that the Claim or Interest is an Allowed Claim or Allowed Interest in that Class
and has not been paid, released or otherwise satisfied before the Effective
Date; a Claim or Interest which is not an Allowed Claim or Allowed Interest is
not in any Class.  A Disputed Claim or Disputed Interest, to the extent that it
subsequently becomes an Allowed Claim or Allowed Interest, shall be included in
the Class for which it would have qualified had it not been disputed.

     Notwithstanding anything to the contrary contained in the Plan, no
distribution shall be made on account of any Claim or Interest which is not an
Allowed Claim or an Allowed Interest.

B.   CLAIMS.

     CLASS 1:  SECURED CLAIMS  (UNIMPAIRED - NOT ENTITLED TO VOTE)

     CLASS 2:  PRIORITY CLAIMS  (UNIMPAIRED - NOT ENTITLED TO VOTE)

     CLASS 3:  SUBSIDIARY DEBT GUARANTY CLAIMS -  (UNIMPAIRED - NOT ENTITLED TO
               VOTE)

     CLASS 4:  12.5% NOTES CLAIMS  (IMPAIRED - ENTITLED TO VOTE)

     CLASS 5:  GENERAL UNSECURED CLAIMS  (UNIMPAIRED - NOT ENTITLED TO VOTE)

C.   INTERESTS.

     CLASS 6:  OLD COMMON STOCK INTERESTS (IMPAIRED - ENTITLED TO VOTE)


                                      IV.
                       TREATMENT OF CLAIMS AND INTERESTS

                                     I-10
<PAGE>
 
A.   TREATMENT OF UNCLASSIFIED CLAIMS.

     1.   ADMINISTRATIVE CLAIMS.

          A.   GENERAL.

     Subject to certain additional requirements for professionals and certain
other entities set forth below, Reorganized Merisel shall pay to each Holder of
an Allowed Administrative Claim, on account of its Administrative Claim and in
full satisfaction thereof, Cash equal to the amount of such Allowed
Administrative Claim, unless such Holder and Merisel or Reorganized Merisel
agree or shall have agreed to other treatment of such Claim; provided, however,
                                                             --------  ------- 
that if incurred in the ordinary course of business or otherwise assumed by
Merisel pursuant to the Plan, an Allowed Administrative Claim (including
Administrative Claims of governmental units for taxes), will be paid, performed
or settled by Reorganized Merisel when due in accordance with the terms and
conditions of the particular agreement(s) governing the obligation in the
absence of the Reorganization Case.

          B.   PAYMENT OF STATUTORY FEES.

     On or before the Effective Date, all fees payable pursuant to 28 U.S.C. (S)
1930, as determined by the Bankruptcy Court at the Confirmation Hearing, shall
be paid in Cash equal to the amount of such Administra tive Claims.

          C.   BAR DATE FOR ADMINISTRATIVE CLAIMS.

               (1)  GENERAL PROVISIONS.

     Except as provided below for non-tax liabilities incurred in the ordinary
course of business by the Debtor in Possession, requests for payment of
Administrative Claims must be Filed and served on counsel for Merisel and
Reorganized Merisel no later than (x) sixty (60) days after the Effective Date,
or (y) such later date, if any, as the Bankruptcy Court shall order upon
application made prior to the end of such 60-day period.  Holders of
Administrative Claims (including, without limitation, professionals requesting
compensation or reimbursement of expenses and the Holders of any Claims for
federal, state or local taxes) that are required to File a request for payment
of such Claims and that do not File such requests by the applicable bar date
shall be forever barred from asserting such Claims against Merisel or
Reorganized Merisel, or any of their respective properties.

               (2)  PROFESSIONALS.

     All professionals or other Persons requesting compensation or reimbursement
of expenses pursuant to any of sections 327, 328, 330, 331, 503(b) and 1103 of
the Bankruptcy Code for services rendered on or before the Effective Date
(including, without limitation, any compensation requested by any professional
or any other Person for making a substantial contribution in the Reorganization
Case) shall File and serve on Reorganized Merisel and counsel for Reorganized
Merisel an application for final allowance of compensation and reimbursement of
expenses no later than (i) sixty (60) days after the Effective Date, or (ii)
such later date, if any, as the Bankruptcy Court shall order upon application
made prior to the end of such 60-day period; provided, however, that any
                                             --------  -------          
Professional who may receive compensation or reimbursement of expenses pursuant
to the Ordinary Course Professionals Order without having filed an application
may continue to receive compensation or reimbursement for services rendered
before the Effective Date without further Bankruptcy Court review or approval
pursuant to the Ordinary Course Professionals Order. Objections to applications
of professionals for compensation or reimbursement of expenses must be Filed and
served on Reorganized Merisel, counsel for Reorganized Merisel and the
professionals to whose application the objections are addressed on or before the
later of (x) ninety (90) days after the Effective Date and (y) thirty (30) days
after such date as the Bankruptcy Court shall establish as the bar date for such
applications. Any professional fees and reimbursements or expenses incurred by
Reorganized Merisel subsequent to the Effective Date may be paid by Reorganized
Merisel without application to the Bankruptcy Court.

               (3)  ORDINARY COURSE LIABILITIES.

                                     I-11
<PAGE>
 
     Holders of Administrative Claims based on liabilities incurred in the
ordinary course of Merisel's businesses (other than Claims of governmental units
for taxes or Claims and/or penalties related to such taxes) shall not be
required to File any request for payment of such Claims.  Such Administrative
Claims shall be assumed and paid by Reorganized Merisel pursuant to the terms
and conditions of the particular transaction giving rise to such Administrative
Claim, without any further action by the Holders of such Claims.

     2.   PRIORITY TAX CLAIMS.

     Unless otherwise agreed to by Merisel and a Holder of a Priority Tax Claim,
each Holder of an Allowed Priority Tax Claim shall receive (i) Cash equal to the
unpaid portion of such Allowed Priority Tax Claim on the later of (a) the
Effective Date and (b) the date on which such Claim becomes an Allowed Priority
Tax Claim; or (ii) payment at such time as specified under applicable laws.
Pursuant to Section 1123(a)(1) of the Bankruptcy Code, Priority Tax Claims are
not designated a Class of Claims for purposes of the Plan, and the Holders of
Allowed Priority Tax Claims are not entitled to vote on the Plan.

B.   TREATMENT OF SECURED CLAIMS.

     1.   CLASS 1:  SECURED CLAIMS

     Class 1 consists of each Secured Claim secured by a security interest in or
lien upon property in which Merisel's Estate has an interest.  To the extent, if
any, that the value of the collateral securing a Class 1 Secured Claim is less
than the amount of such Allowed Claim, the difference shall be treated as a
Class 5 General Unsecured Claim.

     Class 1 Secured Claims are Unimpaired and, accordingly, Holders of Class 1
Secured Claims will not be entitled to vote for or against the Plan and will be
deemed to have accepted the Plan.  Holders of Claims in Class 1 are not required
to file proofs of claim with the Bankruptcy Court, and no bar date will be
enforced as to such claims.

     Notwithstanding any provision of this Plan to the contrary, nothing herein
shall affect the right or ability of Merisel or Reorganized Merisel to avoid any
purported lien or security interest.

     On the Effective Date, or as soon thereafter as practicable, the holder of
an Allowed Class 1 Secured Claim, in full satisfaction, settlement, release, and
discharge of and in exchange for such Allowed Class 1 Secured Claim, shall, in
the sole discretion of Merisel, (a) have its Allowed Class 1 Secured Claim
Reinstated, or (b) receive such other treatment as Merisel and such holder shall
have agreed upon in writing as announced at or prior to the Confirmation
Hearing.

     2.   CLASS 2:  PRIORITY CLAIMS

     Class 2 consists of all Priority Claims.  Class 2 Claims are Unimpaired
and, accordingly, Holders of Allowed Class 2 Claims are not entitled to vote for
or against the Plan, and will be deemed to have accepted the Plan.

     Each Holder of an Allowed Class 2 Claim shall be entitled to receive Cash
equal to the amount of such Claim, unless the Holder of such Claim and
Reorganized Merisel agree to a different treatment, on the latest of (a) the
Effective Date or as soon as practicable thereafter, (b) the date such Claim
becomes an Allowed Priority Claim, and (c) the date that such Claim would be
paid in accordance with any terms and conditions of any agreements or
understandings relating thereto between Merisel and the Holder of such Claim.

     3.   CLASS 3:  SUBSIDIARY DEBT GUARANTY CLAIMS

     Class 3 consists of each Subsidiary Debt Guaranty Claim.  Class 3 Claims
are Unimpaired and, accordingly, Holders of Allowed Class 3 Claims are not
entitled to vote for or against the Plan, and will be deemed to have accepted
the Plan.  Holders of Claims in Class 3 are not required to file proofs of claim
with the Bankruptcy Court and no bar date will be enforced as to such Claims.

                                     I-12
<PAGE>
 
     On the Effective Date, or as soon thereafter as practicable, the holder of
an Allowed Class 3 Subsidiary Debt Guaranty Claim, in full satisfaction,
settlement, release, and discharge of and in exchange for such Allowed Class 3
Claim, shall, in the sole discretion of Merisel, (a) have its Allowed Class 3
Claim Reinstated, or (b) receive such other treatment as Merisel and such holder
shall have agreed upon in writing as announced at or prior to the Confirmation
Hearing.

     4.   CLASS 4:  12.5% NOTES CLAIMS

     Class 4 consists of all 12.5% Notes Claims.  Class 4 is Impaired and,
accordingly, Holders of Allowed Class 4 Claims are entitled to vote for or
against the Plan.

     On the Effective Date or as soon as practicable thereafter, each Holder of
an Allowed Class 4 Claim shall receive on account of all Claims arising under or
related to the 12.5% Notes, including the unpaid principal amount plus unpaid
interest plus all other amounts, if any, which accrued prior to the Petition
Date on its 12.5% Notes, 192.5 shares of New Common Stock for each $1,000 of
12.5% Notes held by such Holder.

     5.   CLASS 5:  GENERAL UNSECURED CLAIMS

     Class 5 consists of all Claims, except Administrative Claims, Priority Tax
Claims and Claims in Classes 1 through 4, and including, but not limited to,
Claims for damages arising or resulting from the rejection of leases or
executory contracts, Securities Claims and pre-Petition Date Claims for
indemnification of the kind described in Section X.D hereof.

     Class 5 Claims are Unimpaired and, accordingly, Holders of Allowed Class 5
Claims are not entitled to vote for or against the Plan and will be deemed to
have accepted the Plan.  Holders of Claims in Class 5 are not required to file
proofs of claim with the Bankruptcy Court, and no bar date will be enforced as
to such Claims.

     Unless otherwise agreed to by the parties, the legal, equitable and
contractual rights of each Holder of an Allowed Claim in Class 5 will either (a)
not be altered by this Plan or (b) at the option of Merisel, receive such other
treatment that will result in such Allowed Claim being deemed Unimpaired.

     Class 5 also includes Trade Claims.  As set forth in Section IV.D.1 below,
Merisel intends to seek Bankruptcy Court approval to pay in the ordinary course
of business all outstanding Trade Claims to trade creditors who continue to
provide normal trade credit terms to or have reinstated normal trade credit
terms for the Company or who have previously agreed to compromise their Claims
in a manner acceptable to Merisel.  In any event, all Allowed Claims in Class 5
that have become due and owing on or before the Effective Date (unless
previously paid during the Reorganization Case) will be paid in full, in Cash
(with interest, to the extent permitted by the Bankruptcy Court), on or as soon
as practicable after the Effective Date, or at such other time as is mutually
agreed upon by Merisel and the Holder of such Claim, or if not due and owing on
the Effective Date, such Trade Claims shall be Reinstated and paid in full in
accordance with their respective terms or otherwise rendered Unimpaired.

C.   TREATMENT OF INTERESTS

     1.   CLASS 6:  OLD COMMON STOCK INTERESTS.

     CLASS 6 consists of the Allowed Interests of Holders of Old Common Stock.
Class 6 Interests are Impaired and, accordingly, Holders of Allowed Class 6
Interests are entitled to vote for or against the Plan.

     On the Effective Date or as soon as practicable thereafter, each Holder of
an Allowed Class 6 Claim shall receive, on a Pro Rata basis, on account of each
share of Old Common Stock which it holds (i) .2 shares of New Common Stock, (ii)
 .0875 New Series A Warrants, and (iii) .0875 New Series B Warrants.

                                     I-13
<PAGE>
 
D.   TREATMENT OF TRADE CREDITORS AND EMPLOYEES UNDER THE PLAN

     1.   TREATMENT OF TRADE CLAIMS.

     Trade Claims are Unimpaired and will be paid in full under the Plan.
Notwithstanding provisions of the Bankruptcy Code that may defer payment of the
Trade Claims until the effectiveness of the Plan, Merisel has sought or,
simultaneously with the Filing of this Plan, will seek authority from the
Bankruptcy Court to pay immediately Holders of Trade Claims arising in the
ordinary course who, following commencement of the Reorganization Case, agree to
continue to provide the Company with customary trade terms or to reinstate
customary trade terms or who have previously agreed to compromise their Claims
in a manner acceptable to Merisel.

     Holders of Trade Claims will not be required to file proofs of claim with
the Bankruptcy Court and no bar date will be enforced as to such Trade Claims.
On and after the Effective Date, all undisputed, noncontingent and liquidated
Trade Claims not already paid will be paid in full or in the ordinary course of
business of Reorganized Merisel.  If the Company or Reorganized Merisel disputes
any Trade Claim, such dispute will be determined, resolved or adjudicated, as
the case may be, in the manner in which such dispute would have been determined,
resolved or adjudicated if the Reorganization Case had not been commenced, and
will survive the Effective Date and the consummation of the Plan as if the
Reorganization Case had not been commenced.

     Any Claim arising from the rejection of an executory contract or unexpired
lease under the Plan shall not be treated as a Trade Claim, will be determined
in accordance with the procedures set forth in Section VII.D. hereof, and will
be paid as a Class 5 Claim when and to the extent such Claim is Allowed by the
Bankruptcy Court.

     2.   TREATMENT OF EMPLOYEE CLAIMS.

     Employee Claims that accrue pre-petition will receive Unimpaired treatment
under the terms of the Plan.  To ensure the continuity of Merisel's work force
and to further accommodate the Unimpaired treatment of Employee Claims, Merisel
has sought or, simultaneous with the Filing of this Plan, will seek immediate
authorization from the Bankruptcy Court to honor payroll checks outstanding as
of the Petition Date (or to issue replacement checks), to permit employees to
utilize paid vacation time accrued prior to the Petition Date (so long as they
remain employees of Merisel or Reorganized Merisel) and to continue paying
medical and other benefits under all applicable insurance plans.  Employee
Claims and benefits not paid or honored prior to the Effective Date will be paid
or honored upon the Effective Date or as soon thereafter as such payment or
other obligation becomes due or performable.  Employees will not be required to
file proofs of claim on account of Employee Claims.  If the Company or
Reorganized Merisel disputes any Employee Claim, such dispute will be
determined, resolved or adjudicated, as the case may be, in the manner in which
such dispute would have been determined, resolved or adjudicated if the
Reorganization Case had not been commenced, and will survive the Effective Date
and the consummation of the Plan as if the Reorganization Case had not been
commenced.

E.   MODIFICATION OF TREATMENT OF CLAIMS.

     Merisel reserves the right to modify the treatment of any Allowed Claim or
Interest in any manner adverse only to the Holder of such Claim or Interest at
any time after the Effective Date upon the consent of the creditor or interest
holder whose Allowed Claim or Interest, as applicable, is being adversely
affected.

F.   LISTING OF NEW COMMON STOCK.

     Reorganized Merisel shall use its best efforts to cause the shares of New
Common Stock to be listed on the NASDAQ National Market.

                                     I-14
<PAGE>
 
                                      V.
                         DISTRIBUTIONS UNDER THE PLAN

A.   DISBURSING AGENT.

     Reorganized Merisel, or such Person(s) as Merisel may employ in its sole
discretion, will act as Disbursing Agent under the Plan.  The Disbursing Agent
will make all distributions of Cash, New Common Stock and New Warrants required
to be distributed under the applicable provisions of the Plan.  Any Disbursing
Agent may employ or contract with other entities to assist in or make the
distributions required by the Plan. Each Disbursing Agent will serve without
bond, and each Disbursing Agent, other than Reorganized Merisel, will receive,
without further Bankruptcy Court approval, reasonable compensation for
distribution services rendered pursuant to the Plan and reimbursement of
reasonable out-of-pocket expenses incurred in connection with such services from
Reorganized Merisel on terms acceptable to Reorganized Merisel.

B.   TIMING OF DISTRIBUTIONS.

     Property to be distributed hereunder on account of Allowed Claims and
Allowed Interests in an Impaired Class (a) shall be distributed on the Effective
Date or as soon as practicable thereafter to each Holder of an Allowed Claim or
an Allowed Interest in that Class that is an Allowed Claim or an Allowed
Interest as of the Effective Date, and (b) shall be distributed to each Holder
of an Allowed Claim or an Allowed Interest of that Class that becomes an Allowed
Claim or Allowed Interest after the Effective Date, as soon as practicable after
the order of the Bankruptcy Court allowing such Claim or Interest becomes a
Final Order.  Property to be distributed under the Plan on account of Claims in
a Class that are not Impaired or on account of an Adminis trative Claim shall be
distributed on the later of (i) the Effective Date or as soon as practicable
thereafter, or if any Claim is not an Allowed Claim, on the date the order
allowing such Claim becomes a Final Order and (ii) the date on which the
distribution to the Holder of the Claim would have been due and payable in the
ordinary course of business or under the terms of the Claim if the
Reorganization Case had not been commenced.

C.   METHODS OF DISTRIBUTIONS.

     1.   CASH PAYMENTS.

     Cash payments made pursuant to the Plan will be in U.S. dollars.  Cash
payments of $1,000,000 or more to be made pursuant to the Plan will, to the
extent requested in writing no later than five days after the Confirmation Date,
be made by wire transfer from a domestic bank.  Cash payments to foreign
creditors may be made, at the option of Merisel or Reorganized Merisel, in such
funds and by such means as are necessary or customary in a particular foreign
jurisdiction.  Cash payments made pursuant to the Plan in the form of checks
issued by Reorganized Merisel shall be null and void if not cashed within 90
days of the date of the issuance thereof.  Requests for reissuance of any check
shall be made directly to the Disbursing Agent as set forth in Section V.G
below.

     2.   TRANSFERS OF NEW COMMON STOCK AND NEW WARRANTS.

     Notwithstanding any other provision of the Plan, only whole numbers of
shares of New Common Stock and New Warrants will be issued or transferred, as
the case may be, pursuant to the Plan. When any distribution on account of an
Allowed Claim or Interest pursuant to the Plan would otherwise result in the
issuance or transfer of a number of shares of New Common Stock that is not a
whole number, fractional interests in New Common Stock will be aggregated and
sold by Reorganized Merisel, with the proceeds to be distributed to Holders of
such interests in proportion to the amount of fractional shares of New Common
Stock such Holders would otherwise be entitled to receive. When any distribution
on account of an Allowed Class 6 Interest would otherwise result in the issuance
or transfer of a number of New Warrants that is not a whole number, such number
of New Warrants will be rounded up or down to the nearest whole number. No
consider ation will be provided in lieu of fractional New Warrants that are
rounded down.

                                     I-15
<PAGE>
 
     3.   COMPLIANCE WITH TAX REQUIREMENTS.

     In connection with the distributions set forth herein, to the extent
applicable, the Disbursing Agent shall comply with all tax withholding and
reporting requirements imposed on it by any governmental unit, and all
distributions pursuant to this Plan will be subject to such withholding and
reporting requirements.  The Disbursing Agent will be authorized to take any and
all actions that may be necessary or appropriate to comply with such withholding
and reporting requirements.

     Notwithstanding any other provision contained herein: (i) each Holder of
an Allowed Claim or Interest that is to receive a distribution of Cash, New
Common Stock or New Warrants pursuant to the Plan will have sole and exclusive
responsibility for the satisfaction and payment of any tax obligations imposed
by any governmental unit, including income, withholding and other tax
obligations, on account of such distribution; and (ii) no distribution will be
made to or on behalf of such Holder pursuant to the Plan unless and until such
Holder has made arrangements satisfactory to the Disbursing Agent for the
payment and satisfaction of such tax obligations.  Any Cash, New Common Stock or
New Warrants to be distributed pursuant to the Plan will, pending the
implementation of such arrangements, be treated as an undeliverable distribution
pursuant to Section V.G of the Plan.

D.   PRO RATA DISTRIBUTION.

     Where the Plan provides for Pro Rata distribution, the property to be
distributed under this Plan shall be divided Pro Rata among the Holders of
Allowed Claims or Allowed Interests of the relevant Class.

E.   DISTRIBUTION RECORD DATE.

     As of the close of business on the Distribution Record Date, the transfer
registers for the 12.5% Notes and Old Common Stock maintained by Merisel, or its
respective agents, will be closed.  The Disbursing Agent and its respective
agents will have no obligation to recognize the transfer of any 12.5% Notes or
Old Common Stock occurring after the Distribution Record Date and will be
entitled for all purposes relating to this Plan to recognize and deal only with
those Holders of record as of the close of business on the Distribution Record
Date.

F.   SURRENDER OF CANCELLED OLD SECURITIES.

     As a condition precedent to receiving any distribution pursuant to this
Plan on account of an Allowed 12.5% Notes Claim or Allowed Old Common Stock
Interest evidenced by the Instruments cancelled pursuant to Section VIII.A.1
hereof, the Holder of such Claim or Interest shall tender the applicable
Instruments evidencing such Claim or Interest to the Disbursing Agent pursuant
to a letter of transmittal furnished by the Disbursing Agent.  Any Cash, New
Common Stock or New Warrants to be distributed pursuant to this Plan on account
of any such Claim or Interest will, pending such surrender, be treated as an
undeliverable distribution pursuant to Section V.G below.

     1.   SPECIAL PROCEDURES FOR LOST, STOLEN, MUTILATED OR DESTROYED
          INSTRUMENTS.

     In addition to any requirements under Merisel's pre-petition Certificate of
Incorporation or Bylaws, any Holder of a Claim or an Interest evidenced by an
Instrument that has been lost, stolen, mutilated or destroyed will, in lieu of
surrendering such Instrument, deliver to the Disbursing Agent: (a) evidence
satisfactory to the Disbursing Agent of the loss, theft, mutilation or
destruction; and (b) such security or indemnity as may be required by the
Disbursing Agent to hold the Disbursing Agent harmless from any damages,
liabilities or costs incurred in treating such individual as a Holder of an
Instrument. Upon compliance with this Section, the Holder of a Claim or Interest
evidenced by any such lost, stolen, mutilated or destroyed Instrument will, for
all purposes under the Plan, be deemed to have surrendered such Instrument.

     2.   FAILURE TO SURRENDER CANCELLED INSTRUMENT.

     Any Holder of an Instrument that fails to surrender or be deemed to have
surrendered such Instrument within two years after the Effective Date will have
its claim for a distribution pursuant to the Plan on account of such Instrument
discharged and shall be forever barred from asserting any such claim against
Reorganized Merisel 

                                     I-16
<PAGE>
 
or its property. In such cases, any Cash, New Common Stock or New Warrants held
for distribution on account of such claim will be disposed of pursuant to the
provisions of Section V.G hereof.

G.   UNDELIVERABLE OR UNCLAIMED DISTRIBUTIONS.

     Any Person that is entitled to receive a Cash distribution under this Plan
but that fails to cash a check within 90 days of its issuance shall be entitled
to receive a reissued check from Reorganized Merisel for the amount of the
original check, without any interest, if such person requests the Disbursing
Agent to reissue such check and provides the Disbursing Agent with such
documentation as the Disbursing Agent requests to verify that such Person is
entitled to such check, prior to the second anniversary of the Effective Date.
If a Person fails to cash a check within 90 days of its issuance and fails to
request reissuance of such check prior to the second anniversary of the
Effective Date, such Person shall not be entitled to receive any distribution
under this Plan.  If the distribution to any Holder of an Allowed Claim or
Allowed Interest is returned to a Disbursing Agent as undeliverable, no further
distributions will be made to such Holder unless and until the applicable
Disbursing Agent is notified in writing of such Holder's then-current address.
Undeliverable distributions will remain in the possession of the applicable
Disbursing Agent pursuant to Section V.A. of the Plan until such time as a
distribution becomes deliverable. Undeliverable Cash will be held in trust in
segregated bank accounts in the name of the applicable Disbursing Agent for the
benefit of the potential claimants of such funds, and will be accounted for
separately.  Any Disbursing Agent holding undeliverable Cash shall invest such
Cash in a manner consistent with Merisel's investment and deposit guidelines.
Undeliverable New Common Stock and New Warrants will be held in trust for the
benefit of the potential claimants of such securities and rights by the
applicable Disbursing Agent in principal amounts or number of shares sufficient
to fund the unclaimed amounts of such securities and rights, and shall be
accounted for separately.

     Pending the distribution of any New Common Stock, pursuant to the Plan, the
Disbursing Agent will cause the New Common Stock held by it in its capacity as
Disbursing Agent to be:  (i) represented in person or by proxy at each meeting
of the stockholders of Reorganized Merisel; and (ii) voted with respect to any
matter of Reorganized Merisel, proportionally with the votes cast by other
stockholders of Reorganized Merisel.

     All claims for undeliverable distributions shall be made on or before the
second (2nd) anniversary of the Effective Date.  After such date, all unclaimed
property shall revert to Reorganized Merisel and the claim of any holder or
successor to such holder with respect to such property shall be discharged and
forever barred notwithstanding any federal or state escheat laws to the
contrary.

H.   OBJECTIONS TO CLAIMS AND AUTHORITY TO PROSECUTE OBJECTIONS; CLAIMS
     RESOLUTION.

     1.   GENERALLY.

     Except as otherwise provided in Section V.H.2 below and except as otherwise
ordered by the Bankruptcy Court after notice and a hearing, objections to
Claims, including without limitation Administrative Claims, shall be Filed and
served upon the Holder of such Claim or Administrative Claim no later than the
later of (a) 60 days after the Effective Date, and (b) 60 days after a proof of
claim or request for payment of such Claim is Filed, unless this period is
extended by the Bankruptcy Court.  Such extension may be granted on an ex parte
basis without notice or hearing. After the Confirmation Date, only Merisel and
Reorganized Merisel will have the authority to File objections, settle,
compromise, withdraw or litigate to judgment objections to Claims and Interests.
From and after the Confirmation Date, Merisel and Reorganized Merisel may settle
or compromise any Disputed Claim or Disputed Interest without approval of the
Bankruptcy Court.

     2.  PROFESSIONALS, ADMINISTRATION CLAIMS, TRADE CLAIMS AND EMPLOYEE CLAIMS.

     Except as otherwise ordered by the Bankruptcy Court, objections to claims
of professionals shall be governed by the provisions of Section IV.A.1.c.(2)
hereof.  Objections to Administrative Claims based upon ordinary course
liabilities, Trade Claims and Employee Claims shall be governed by applicable
law as if the Reorganization Case had not been commenced.

I.   DISPUTED CLAIMS; RESERVE AND ESTIMATIONS.

                                     I-17
<PAGE>
 
     1.   TREATMENT OF DISPUTED CLAIMS.

     Notwithstanding any other provisions of this Plan, no payments or
distributions will be made on account of a Disputed Claim or a Disputed Interest
until such Claim or Interest becomes an Allowed Claim or Allowed Interest.
Prior to the Petition Date, Merisel will deliver Stipulations of Amount and
Nature of Claim to the Indenture Trustees.  Such Stipulations, once executed and
to the extent unpaid, will be treated as Allowed Claims as of the Petition Date
in the amounts set forth in such Stipulation of Amount and Nature of Claim and
will not be treated as Disputed Claims.  Merisel or Reorganized Merisel may, at
any time, request that the Bankruptcy Court estimate any contingent or
unliquidated Claim pursuant to section 502(c) of the Bankruptcy Code,
irrespective of whether Merisel or Reorganized Merisel has previously objected
to such Claim or whether the Bankruptcy Court has ruled on any such objection
unless such ruling has become a final order.  The Bankruptcy Court will retain
jurisdiction to estimate any contingent or unliquidated Claim at any time during
litigation concerning any objection to the Claim, including during the pendency
of any appeal relating to any such objection.  If the Bankruptcy Court estimates
any contingent or unliquidated Claim, that estimated amount will constitute
either the amount of such Allowed Claim or a maximum limitation on such Claim,
as determined by the Bankruptcy Court.  If the estimated amount constitutes a
maximum limitation on such Claim, Merisel or Reorganized Merisel may elect to
pursue any supplemental proceedings to object to any ultimate payment on account
of such Claim.  All of these Claims objection, estimation and resolution
procedures are cumulative and not necessarily exclusive of one another.  In
addition to seeking estimation of Claims as provided in this Section, Merisel or
Reorganized Merisel may resolve or adjudicate certain Disputed Claims of Holders
in Unimpaired Classes in the manner in which the amount of such Claim and the
rights of the Holder of such Claim would have been resolved or adjudicated if
the Reorganization Case had not been commenced; provided, however, that the
                                                --------  -------          
amount of such claim and the remedies available shall not be limited by
discharge pursuant to section 1141(d)(1) of the Bankruptcy Code and other
applicable bankruptcy law.  Claims may be subsequently compromised, settled,
withdrawn or resolved by Merisel or Reorganized Merisel pursuant to Section V.H
hereof.

     2.   DISTRIBUTIONS ON ACCOUNT OF DISPUTED CLAIMS ONCE THEY ARE ALLOWED.

     Within 30 days after the end of each calendar quarter following the
Effective Date, the applicable Disbursing Agent will make all distributions on
account of any Disputed Claim or Disputed Interest that has become an Allowed
Claim or Allowed Interest during the preceding calendar quarter.  Such
distributions will be made pursuant to the provisions of the Plan governing the
applicable Class.  Holders of Disputed Claims or Disputed Interests that are
ultimately allowed will also be entitled to receive, on the basis of the amount
ultimately allowed:  (i) matured and payable interest, if any, at the rate
provided for the consideration payable to the Class to which such Claim belongs;
and (ii) any dividends or other payments made on account of New Common Stock
held pending distribution.

J.   SETOFFS.

     Except with respect to claims of Merisel or Reorganized Merisel released
pursuant to the Plan or any contract, instrument, release, indenture or other
agreement or document created in connection with the Plan, Merisel or
Reorganized Merisel may, pursuant to section 553 of the Bankruptcy Code or
applicable nonbankruptcy law, set off against any Allowed Claim and the
distributions to be made pursuant to the Plan on account of such Claim (before
any distribution is made on account of such Claim), the claims, rights and
causes of action of any nature that Merisel or Reorganized Merisel may hold
against the Holder of such Allowed Claim; provided, however, that neither the
                                          --------  -------                  
failure to effect such a setoff nor the Allowance of any Claim hereunder will
constitute a waiver or release by Merisel or Reorganized Merisel of any such
claims, rights and causes of action that Merisel or Reorganized Merisel may
possess against such Holder.


                                      VI.
                     INDIVIDUAL HOLDER PROOFS OF INTEREST

     Individual Holders of Class 6 Old Common Stock are not required to File
proofs of Interests unless they disagree with the number of shares set forth on
Merisel's stock register.

                                     I-18
<PAGE>
 
                                      VII.
             TREATMENT OF EXECUTORY CONTRACTS AND UNEXPIRED LEASES

A.   ASSUMPTIONS.

     Except as otherwise provided herein, or in any contract, instrument,
release, indenture or other agreement or document entered into in connection
with this Plan, on the Effective Date, pursuant to section 365 of the Bankruptcy
Code, Merisel will assume each executory contract and unexpired lease entered
into by Merisel prior to the Petition Date, including any employee stock options
or stock appreciation right agreement, that has not previously (a) expired or
terminated pursuant to its own terms or (b) been assumed or rejected pursuant to
section 365 of the Bankruptcy Code.  The Confirmation Order will constitute an
Order of the Bankruptcy Court approving the assumptions described in this
Section, pursuant to section 365 of the Bankruptcy Code, as of the Effective
Date.

B.   CURE OF DEFAULTS IN CONNECTION WITH ASSUMPTION.

     Any monetary amounts by which each executory contract and unexpired lease
to be assumed pursuant to the Plan is in default will be satisfied, pursuant to
section 365(b)(1) of the Bankruptcy Code, at the option of Merisel or
Reorganized Merisel (a) by payment of the default amount in Cash on the
Effective Date or as soon as practicable thereafter or (b) on such other terms
as are agreed to by the parties to such executory contract or unexpired lease.
If there is a dispute regarding (i) the amount of any cure payments, (ii) the
ability of Reorganized Merisel to provide "adequate assurance of future
performance" (within the meaning of section 365 of the Bankruptcy Code) under
the contract or lease to be assumed, or (iii) any other matter pertaining to
assumption, the cure payments required by section 365(b)(1) of the Bankruptcy
Code will be made following the entry of a Final Order resolving the dispute and
approving the assumption.

C.   REJECTIONS.

     Except as otherwise provided herein or in any contract, instrument,
release, indenture or other agreement or document entered into in connection
with the Plan, on the Effective Date, pursuant to section 365 of the Bankruptcy
Code, Merisel will reject each of the executory contracts and unexpired leases
listed on a schedule to be filed prior to the Confirmation Hearing (the
"Schedule") hereto; provided, however, that Merisel reserves the right, at any
                    --------  -------                                         
time prior to the Effective Date, to amend such schedule to delete any executory
contract or unexpired lease listed therein, thus providing for its assumption
pursuant to Sections VII.A and  VII.B above.  Each contract and lease listed on
the Schedule will be rejected only to the extent that any such contract or lease
constitutes an executory contract or unexpired lease.  Listing a contract or
lease on the Schedule does not constitute an admission by Merisel or Reorganized
Merisel that such contract or lease is an executory contract or unexpired lease,
or that Merisel or Reorganized Merisel has any liability thereunder.  The
Confirmation Order shall constitute an Order of the Bankruptcy Court approving
such rejections, pursuant to section 365 of the Bankruptcy Code, as of the
Effective Date.

D.   BAR DATE FOR REJECTION DAMAGES.

     If the rejection of an executory contract or unexpired lease pursuant to
the preceding Section VII.C gives rise to a Claim by the non-Debtor party or
parties to such contract or lease, such Claim shall be forever barred and shall
not be enforceable against Merisel, Reorganized Merisel, or its successors or
properties unless (a) a Stipulation of Amount and Nature of Claim has been
entered into with respect to the rejection of such executory contract or
unexpired lease or (b) a proof of Claim is Filed and served on Reorganized
Merisel and counsel for Reorganized Merisel within 30 days after the Effective
Date or such earlier date as established by the Bankruptcy Court.


                                     VIII.
               MEANS FOR EXECUTION AND IMPLEMENTATION OF THE PLAN

A.   CORPORATE ACTION.

                                     I-19
<PAGE>
 
     1.   CANCELLATION OF OLD SECURITIES AND RELATED AGREEMENTS.

     On the Effective Date, the 12.5% Notes and the Old Common Stock, and all
obligations of Merisel under all of the foregoing, shall be terminated, canceled
and extinguished.

     2.   CERTIFICATE OF INCORPORATION AND BYLAW AMENDMENTS.

     On the Effective Date, Reorganized Merisel shall be deemed to have adopted
the Reorganized Merisel Certificate of Incorporation and the Reorganized Merisel
Bylaws pursuant to applicable non-bankruptcy law and section 1123(a)(5)(I) of
the Bankruptcy Code.  The Reorganized Merisel Certificate of Incorporation and
the Reorganized Merisel Bylaws will, among other provisions: (i) authorize the
issuance of the New Common Stock, and (ii) prohibit the issuance of nonvoting
equity securities to the extent required by section 1123(a)(6) of the Bankruptcy
Code.  The Reorganized Merisel Certificate of Incorporation and the Reorganized
Merisel Bylaws, in substantially the form of Merisel's pre-petition Restated
Certificate of Incorporation and Bylaws attached hereto as Exhibits [ ] and [ ],
respectively, will become effective upon the last to occur of the following:
(1) Confirmation of the Plan, (2) the occurrence of the Effective Date and (3)
the filing with the Delaware Secretary of State of the Reorganized Merisel
Certificate of Incorporation.

     3.   MANAGEMENT OF REORGANIZED MERISEL.

     As of the Effective Date, the Persons identified in the Proxy
Statement/Prospectus will serve as the initial members of the Board of Directors
of Reorganized Merisel.  Such Persons shall be deemed elected to the Board of
Directors, and such elections shall be deemed effective as of the Effective
Date, without any requirement of further action by stockholders of Merisel or
Reorganized Merisel.  The Persons identified as such in the Proxy
Statement/Prospectus will serve as the initial officers of Reorganized Merisel
as of the Effective Date.  Subject to any requirement of Bankruptcy Court
approval under Section 1129(a)(5) of the Bankruptcy Code, those persons
designated as directors and officers of Reorganized Merisel in the Proxy
Statement/Prospectus shall assume their offices as of the Effective Date and
shall continue to serve in such capacities thereafter, pending further action of
the Board of Directors or stockholders of Reorganized Merisel in accordance with
the Reorganized Merisel Bylaws, Reorganized Merisel Certificate and applicable
state law.

B.   IMPLEMENTATION.

     Merisel shall be authorized to take all necessary steps, and perform all
necessary acts, to consummate the terms and conditions of the Plan.  On or
before the Effective Date, Merisel may file with the Bankruptcy Court such
agreements and other documents as may be necessary or appropriate to effectuate
or further evidence the terms and conditions of this Plan and the other
agreements referred to herein.  Merisel and Reorganized Merisel may, and shall,
execute such documents and take such other actions as are necessary to
effectuate the transactions provided for in the Plan.

C.   PAYMENT OF STATUTORY FEES.

     All fees payable to the U.S. Trustee pursuant to 28 U.S.C. (S) 1930 as
determined by the Bankruptcy Court at the Confirmation Hearing shall be paid by
Merisel on or before the Effective Date.

D.   NO INTEREST.

     Except as expressly provided herein, no Holder of an Allowed Class or
Allowed Interest shall receive interest on the distribution to which such Holder
is entitled hereunder, regardless of whether such distribution is made on the
Effective Date or thereafter.

E.   RETIREE BENEFITS.

     On and after the Effective Date, to the extent required by section
1129(a)(13) of the Bankruptcy Code, Reorganized Merisel shall continue to pay
all retiree benefits (if any), as the term "retiree benefits" is defined in
section 1114(a) of the Bankruptcy Code, maintained or established by Merisel
prior to the Confirmation Date.

                                     I-20
<PAGE>
 
F.   ISSUANCE OF NEW SECURITIES.

     The issuance and distribution of the following securities by Reorganized
Merisel is hereby authorized and directed without further act or action under
applicable law, regulation, order or rule:

          a.   50,000,000 shares of New Common Stock, of which approximately
35,482,632 shares shall be issued and distributed pursuant to the Plan; and

          b.   2,631,868 New Series A Warrants.

          c.   2,631,868 New Series B Warrants.


                                      IX.
                   CONFIRMATION AND EFFECTIVE DATE CONDITIONS

A.   CONDITIONS TO CONFIRMATION.

     Confirmation of this Plan cannot occur until all of the substantive
confirmation requirements under the Bankruptcy Code have been satisfied pursuant
to section 1129 of the Bankruptcy Code. In addition, the Bankruptcy Court will
not enter the Confirmation Order unless the Confirmation Order is acceptable in
form and substance to Merisel, and the Confirmation Order expressly authorizes
and directs Merisel and Reorganized Merisel to perform those actions specified
herein.

B.   CONDITIONS TO EFFECTIVE DATE.

     The Effective Date will not occur and the Plan will not be consummated
unless and until each of the following conditions has been satisfied or waived
by Merisel:

          (i)       The Confirmation Order shall authorize and direct that
                    Merisel and Reorganized Merisel take all actions necessary
                    or appropriate to enter into, implement and consummate the
                    contracts, instruments, releases, leases, and other
                    agreements or documents created in connection with the Plan,
                    including those actions contemplated by the provisions of
                    this Plan set forth in Section X hereof.

          (ii)      The Confirmation Order shall have become a Final Order.

          (iii)     The statutory fees owing the U.S. Trustee shall have been
                    paid in full.

          (iv)      All other actions and documents necessary to implement the
                    provisions of the Plan shall have been effected or executed
                    or, if waivable, waived by the Person or Persons entitled to
                    the benefit thereof.

C.   WAIVER OF CONDITIONS TO CONFIRMATION AND EFFECTIVE DATE.

     Each of the conditions to Confirmation and the Effective Date, other than
the conditions set forth in Section IX.B.iii of the Plan, may be waived in whole
or in part by Merisel at any time, without notice or an Order of the Bankruptcy
Court.  The failure to satisfy or to waive any condition may be asserted by
Merisel regardless of the circumstances giving rise to failure of such condition
to be satisfied (including any action or inaction by Merisel).  The failure of
Merisel to exercise any of the foregoing rights will not be deemed a waiver of
any other rights, and each such right will be deemed an ongoing right that may
be asserted at any time.

     If each condition to the Effective Date has not been satisfied or duly
waived within 60 days after the Confirmation Date, then (unless the period for
satisfaction or waiver of conditions has been extended at the option of Merisel
for a period not exceeding 120 days) upon motion by any party in interest, made
before the time that each of the conditions has been satisfied or duly waived
and upon notice to such parties in interest as the Bankruptcy Court may direct,
the Confirmation Order will be vacated by the Bankruptcy Court; provided,
                                                                -------- 

                                     I-21
<PAGE>
 
however, that notwithstanding the Filing of such motion, the Confirmation Order
- -------                                                                        
may not be vacated if each of the conditions to the Effective Date is either
satisfied or duly waived before the Clerk enters a Final Order granting such
motion.  If the Confirmation Order is vacated pursuant to this Section IX.C.,
the Plan shall be deemed null and void in all respects, including without
limitation the discharge of Claims and termination of Interests pursuant to
section 1141 of the Bankruptcy Code and the assumptions or rejections of
executory contracts and unexpired leases provided for herein, and nothing
contained herein shall (1) constitute a waiver or release of any claims by or
against, or any interests in, Merisel or (2) prejudice in any manner the rights
of Merisel.


                                       X.
                          EFFECTS OF PLAN CONFIRMATION

A.   DISCHARGE OF DEBTOR AND INJUNCTION.

     Except as otherwise provided in the Plan or the Confirmation Order, on the
Effective Date, Merisel shall be discharged and released to the fullest extent
permitted by section 1141 of the Bankruptcy Code from all Claims and Interests.

     Except as otherwise provided in the Plan or the Confirmation Order, on and
after the Effective Date, all Persons who have held, currently hold or may hold
a debt, Claim or Interest discharged pursuant to the terms of the Plan are
permanently enjoined from taking any action to the fullest extent permitted by
section 524 of the Bankruptcy Code.  Any Person injured by any willful violation
of such injunction shall recover actual damages, including costs and attorneys'
fees, and, in appropriate circumstances, may recover punitive damages, from the
willful violator.

B.   LIMITATION OF LIABILITY.

     Neither Merisel nor Reorganized Merisel nor the Ad Hoc Noteholders
Committee, nor any of their respective post-Petition Date employees, officers,
directors, agents or representatives, or any professional persons employed by
any of them (a "Plan Participant"), shall have or incur any liability to any
Person whatsoever, including, specifically, any Holder of a Claim or Interest,
under any theory of liability (except for any claim based upon willful
misconduct or gross negligence), for any act taken or omission made in good
faith directly related to formulating, preparing, disseminating, implementing,
confirming, or consummating the Plan, the Proxy Statement/Prospectus, the
Confirmation Order, or any contract, instrument, release, or other agreement or
document created or entered into, or any other act taken or omitted to be taken
in connection with the Plan, provided that nothing in this paragraph shall limit
the liability of any Person for breach of any express obligation it has under
the terms of this Plan or under any agreement or other document entered into by
such Person either post-petition or in accordance with the terms of this Plan or
for any breach of a duty of care owed to any other Person occurring after the
Effective Date.  Reorganized Merisel shall also indemnify each Plan Participant,
hold each Plan Participant harmless from, and reimburse each Plan Participant
for, any and all losses, costs, expenses (including attorneys' fees and
expenses), liabilities and damages sustained by a Plan Participant arising from
any liability described above.

C.   RELEASES.

     On the Effective Date, the Company will release unconditionally, and hereby
is deemed to release unconditionally (i) each of the Company's officers,
directors, shareholders, employees, consultants, attorneys, accountants,
financial advisors and other representatives (including without limitation their
respective Designated Professionals), (ii) the Creditors' Committee and, solely
in their capacity as members of representatives of the Creditors' Committee,
each member, consultant, attorney, accountant or other representative of the
Creditors' Committee (including without limitation their respective Designated
Professionals), (iii) the Ad Hoc Noteholders Committee and, solely in their
capacity as members or representatives of the Ad Hoc Noteholders Committee, each
member, consultant, attorney, accountant or other representative of the Ad Hoc
Noteholders Committee (including without limitation their respective Designated
Professionals), and (iv) the Indenture Trustees, in their respective capacity as
Indenture Trustee (the entities specified in clauses (i), (ii), (iii), and (iv)
are referred to collectively as the "Releasees"), from any and all claims,
obligations, suits, judgments, damages, rights, causes of action and liabilities
whatsoever, whether known or unknown, foreseen or unforeseen, existing or
hereafter 

                                     I-22
<PAGE>
 
arising, in law, equity or otherwise, based on whole or in part upon any act or
omission, transaction, event or other occurrence taking place on or prior to the
Effective Date in any way relating to the Releasees, the Company, the
Reorganization Case or the Plan.

D.   INDEMNIFICATION.

     The obligations of Merisel as of the Petition Date to indemnify its
present, and any individuals who formerly were, directors or officers,
respectively, against any obligations pursuant to Merisel's certificates of
incorporation, by-laws, applicable state law or specific agreement, or any
combination of the foregoing, shall survive confirmation of the Plan, remain
unaffected thereby, be assumed by Reorganized Merisel and not be discharged.
Merisel shall fully indemnify and Reorganized Merisel shall assume Merisel's
obligations to indemnify any person by reason of the fact that he or she is or
was a director, officer, employee or agent, Designated Professional, member of
other authorized representative of Merisel, the Creditors Committee, or the
Indenture Trustees (the "Indemnitees") against any claims, liabilities, actions,
suits, damages, fines, judgments or expenses (including reasonable attorney's
fees), arising during the course of, or otherwise in connection with or in any
way related to, the negotiation, preparation, formulation, solicitation,
dissemination, implementation, confirmation and consummation of the Plan and the
transactions contemplated thereby; provided, however, that the foregoing
                                   --------  -------                    
indemnification shall not apply to any liabilities arising from the gross
negligence or wilful misconduct of any Indemnitee.  If any claim, action or
proceeding is brought or asserted against an Indemnitee in respect of which
indemnity may be sought from Reorganized Merisel, the Indemnitee shall promptly
notify Reorganized Merisel in writing and Reorganized Merisel shall assume the
defense thereof, including the employment of counsel reasonably satisfactory to
the Indemnitee, and the payment of all expenses.  The Indemnitee shall have the
right to employ separate counsel in any such claim, action or proceeding and to
participate in the defense thereof, but the fees and expenses of such counsel
shall be at the expense of the Indemnitee unless (a) Reorganized Merisel has
agreed to pay the fees and expenses of such counsel, or (b) Reorganized Merisel
shall have failed promptly to assume the defense of such claim, action or
proceeding and employ counsel reasonably satisfactory to the Indemnitee in any
such claim, action or proceeding, or (c) the named parties to any such claim,
action or proceeding (including any impleaded parties) include both the
Indemnitee and Reorganized Merisel, and the Indemnitee believes, in the exercise
of its business judgment and in the opinion of its legal counsel, reasonably
satisfactory to Reorganized Merisel, that the joint representation of
Reorganized Merisel and the Indemnitee will likely result in a conflict of
interest (in which case, if the Indemnitee notifies Reorganized Merisel in
writing that it elects to employ separate counsel at the expense of Reorganized
Merisel, Reorganized Merisel shall not have the right to assume the defense of
such action or proceeding on behalf of the Indemnitee).  In addition,
Reorganized Merisel shall not effect any settlement or release from liability in
connection with any matter for which the Indemnitee would have the right to
indemnification from Reorganized Merisel, unless such settlement contains a
full and unconditional release of the Indemnitee, or a release of the Indemnitee
reasonably satisfactory in form and substance to the Indemnitee.

E.   VESTING OF ASSETS.

     Except as otherwise provided in any provision of the Plan, on the Effective
Date, all property of the Estate shall vest in Reorganized Merisel, all free and
clear of all Claims, liens, encumbrances and Interests of Holders of Claims and
Holders of Old Common Stock.  From and after the Effective Date, Reorganized
Merisel may operate its business and use, acquire, and dispose of property and
settle and compromise claims or interests arising post-Confirmation without
supervision by the Bankruptcy Court and free of any restrictions of the
Bankruptcy Code, the Bankruptcy Rules or the Local Bankruptcy Rules, other than
those restrictions expressly imposed by the Plan and the Confirmation Order.

F.   PRESERVATION OF CAUSES OF ACTION.

     Except as otherwise provided herein, or in any contract, instrument,
release, or other agreement entered into in connection with the Plan, in
accordance with section 1123(b) of the Bankruptcy Code, Reorganized Merisel
shall retain (and may enforce) any claims, rights and causes of action that
Merisel or the Estate may hold against any Person, including, inter alia, any
                                                              ----- ----     
claims, rights or causes of action under sections 544 through 550 of the
Bankruptcy Code or any similar provisions of state law, or any other statute or
legal theory.

G.   RETENTION OF BANKRUPTCY COURT JURISDICTION.

                                     I-23
<PAGE>
 
     Notwithstanding the entry of the Confirmation Order, the occurrence of the
Effective Date, and the closing of the Reorganization Case, the Bankruptcy Court
will retain such jurisdiction over the Reorganization Case after the Effective
Date as is legally permissible, including, without limitation, jurisdiction to:
      
          (i)       Allow, disallow, determine, liquidate, classify, estimate or
                    establish the priority or secured or unsecured status of any
                    Claim or Interest, including the resolution of any request
                    for payment of any Administrative Claim, the resolution of
                    any objections to the allowance or priority of Claims or
                    Interests and the resolution of any dispute as to the
                    treatment necessary to Reinstate a Claim pursuant to the
                    Plan;

          (ii)      Grant or deny any applications for allowance of compensation
                    or reimbursement of expenses authorized pursuant to the
                    Bankruptcy Code or the Plan, for periods ending before the
                    Effective Date;

          (iii)     Resolve any matters related to the assumption or rejection
                    of any executory contract or unexpired lease to which
                    Merisel is a party or with respect to which Merisel may be
                    liable, and to hear, determine and, if necessary, liquidate
                    any Claims arising there from;

          (iv)      Ensure that distributions to Holders of Allowed Claims or
                    Allowed Interests are accomplished pursuant to the
                    provisions of the Plan;

          (v)       Decide or resolve any motions, adversary proceedings,
                    contested or litigated matters and any other matters and
                    grant or deny any applications involving Merisel or
                    Reorganized Merisel that may be pending on the Effective
                    Date;

          (vi)      Enter such Orders as may be necessary or appropriate to
                    implement or consummate the provisions of the Plan and all
                    contracts, instruments, releases, indentures and other
                    agreements or documents created in connection with the Plan,
                    the Disclosure State ment or the Confirmation Order, except
                    as otherwise provided herein;

          (vii)     Resolve any cases, controversies, suits or disputes that may
                    arise in connection with the consummation, interpretation or
                    enforcement of the Plan or the Confirmation Order, including
                    the release and injunction provisions set forth in and
                    contemplated by the Plan and the Confirmation Order, or any
                    entity's rights arising under or obligations incurred in
                    connection with this Plan or the Confirmation Order;

          (viii)    Subject to any restrictions on modifications provided in any
                    contract, instrument, release, indenture or other agreement
                    or document created in connection with the Plan, modify this
                    Plan before or after the Effective Date pursuant to section
                    1127 of the Bankruptcy Code or modify the Disclosure
                    Statement, the Confirmation Order or any contract,
                    instrument, release or other agreement or document created
                    in connection with the Plan, the Disclosure Statement or
                    the Confirmation Order; or remedy any defect or omission or
                    reconcile any inconsistency in any Bankruptcy Court Order,
                    this Plan, the Disclosure Statement, the Confirmation Order
                    or any contract, instrument, release or other agreement or
                    document created in connection with the Plan, the Disclosure
                    Statement or the Confirmation Order, in such manner as may
                    be necessary or appropriate to consummate this Plan, to the
                    extent authorized by the Bankruptcy Code;

          (ix)      Issue injunctions, enter and implement other Orders or take
                    such other actions as may be necessary or appropriate to
                    restrain interference by any entity with consummation,
                    implementation or enforcement of the Plan or the
                    Confirmation Order;

          (x)       Enter and implement such Orders as are necessary or
                    appropriate if the Confirmation Order is for any reason
                    modified, stayed, reversed, revoked or vacated;

          (xi)      Determine any other matters that may arise in connection
                    with or relating to the Plan, the Disclosure Statement, the
                    Confirmation Order or any contract, instrument, release 

                                     I-24
<PAGE>
 
                    or other agreement or document created in connection with
                    this Plan, the Disclosure Statement or the Confirmation
                    Order, except as otherwise provided in this Plan; and

          (xii)     Enter an Order Closing the Reorganization Case.

H.   FAILURE OF BANKRUPTCY COURT TO EXERCISE JURISDICTION.

     If the Bankruptcy Court abstains from exercising or declines to exercise
jurisdiction, or is otherwise without jurisdiction over any matter arising out
of the Reorganization Case, including the matters set forth in Section [ ]
above, Section [ ] shall not prohibit or limit the exercise of jurisdiction by
any other court having competent jurisdiction with respect to such matter.

I.   COMMITTEES.

     On the Effective Date, all Committees, if any, shall be dissolved, and the
members of such Committees shall be released and discharged from all further
rights and duties arising from or related to the Reorganization Case.  The
professionals retained by such Committees and the members thereof shall not be
entitled to compensation or reimbursement of expenses incurred for services
rendered after the Effective Date other than for services rendered pursuant to
the Plan or in connection with other activities reserved to such Committees or
such professionals under the Plan or the Confirmation Order or in connection
with any application for allowance of compensation and reimbursement of expenses
pending as of, or Filed after, the Effective Date.


                                      XI.
                           MISCELLANEOUS PROVISIONS

A.   FINAL ORDER.

     Any requirement in this Plan that an Order be a Final Order may be waived
by Merisel, provided that nothing contained herein or elsewhere in this Plan
shall prejudice the right of any party in interest to seek a stay pending appeal
with respect to such order.

B.   MODIFICATION OF THE PLAN.

     Merisel reserves the right to amend or modify the Plan at any time prior to
the Confirmation Date in the manner provided for by Section 1127 of the
Bankruptcy Code or as otherwise permitted by law without additional disclosure
pursuant to Section 1125 of the Bankruptcy Code, except as the Bankruptcy Court
may otherwise order. If any of the terms of the Plan are amended in a manner
determined by Merisel to constitute a material adverse change, Merisel will
promptly disclose any such amendment in a manner reasonably calculated to inform
the Holders of Old Securities of such amendment, and Merisel will extend the
solicitation period for acceptances of this Plan for a period which Merisel, in
its sole discretion, deems appropriate, depending upon the significance of the
amendment and the manner of disclosure to Holders of the Old Securities, if the
solicitation period would otherwise expire during such period.

     Merisel reserves the right to amend the terms of the Plan or waive any
conditions thereto if and to the extent Merisel determines, after consultation
with the Ad Hoc Noteholders Committee, that such amendments or waivers are
necessary or desirable in order to consummate the Plan.  Merisel will give all
Holders of Claims and Interests notice of such amendments or waivers as may be
required by applicable law and the Bankruptcy Court.  If, after receiving
sufficient acceptances but prior to Confirmation of the Plan, Merisel seeks to
modify the Plan, Merisel can only use such previously solicited acceptances to
the extent permitted by applicable law.  Merisel reserves the right to use
acceptances of the Plan received during its pre-petition solicitation of
acceptances under any other circumstances, including the filing of an
involuntary petition, subject to approval of the Bankruptcy Court.

C.   REVOCATION OF THE PLAN.

                                     I-25
<PAGE>
 
     Merisel reserves the right to revoke or withdraw the Plan prior to the
Confirmation Date.  If Merisel revokes or withdraws the Plan, or if Confirmation
does not occur, then the Plan shall be null and void, and nothing contained in
the Plan shall: (i) constitute a waiver or release of any Claims by or against,
or any Interests in, Merisel, or (ii) prejudice in any manner the rights of
Merisel in any further proceedings involving Merisel.

D.   SEVERABILITY OF PLAN PROVISIONS.

     If  any term or provision of the Plan is held by the Bankruptcy Court to be
invalid, void or unenforceable, the Bankruptcy Court will have the power, upon
the request of Merisel, to alter and interpret such term or provision to make it
valid or enforceable to the maximum extent practicable, consistent with the
original purpose of the term or provision held to be invalid, void or
unenforceable, and such term or provision will then be applicable as altered or
interpreted.  Notwithstanding any such holding, alteration or interpretation,
the remainder of the terms and provisions of this Plan will remain in full force
and effect and will in no way be affected, impaired or invalidated by such
holding, alteration or interpretation.  The Confirmation Order will constitute a
judicial determination and will provide that each term and provision of this
Plan, as it may have been altered or interpreted in accordance with the
foregoing, is valid and enforceable pursuant to its terms.

E.   SUCCESSORS AND ASSIGNS.

     The rights, benefits and obligations of any Person named or referred to in
the Plan shall be binding on, and shall inure to the benefit of, any heir,
executor, trustee, administrator, successor or assign of such Person.

F.   SATURDAY, SUNDAY OR LEGAL HOLIDAY.

     If any payment or act under the Plan is required to be made or performed on
a date that is not a Business Day, then the making of such payment or the
performance of such act may be completed on the next succeeding Business Day,
but shall be deemed to have been completed as of the required date.

G.   POST-EFFECTIVE DATE EFFECT OF EVIDENCES OF CLAIMS OR INTERESTS.

     Notes, bonds, stock certificates and other evidences of Claims against or
Interests in Merisel, and all Instruments of Merisel (in either case, other than
those executed and delivered as contemplated hereby in connection with the
consummation of the Plan), shall, effective upon the Effective Date, represent
only the right to participate in the distributions contemplated by the Plan.

H.   HEADINGS.

     The headings used in the Plan are inserted for convenience only and neither
constitute a portion of the Plan nor in any manner affect the provisions of the
Plan.

I.   GOVERNING LAW.

     Unless a rule of law or procedure is supplied by (i) federal law (including
the Bankruptcy Code, the Bankruptcy Rules or the Local Bankruptcy Rules), (ii)
an express choice of law provision in any agreement, contract, instrument, or
document provided for, or executed in connection with, the Plan, or (iii)
applicable non-bankruptcy law, the rights and obligations arising under the Plan
and any agreements, contracts, documents, and instruments executed in connection
with the Plan shall be governed by, and construed and enforced in accordance
with, the laws of the State of Delaware without giving effect to the principles
of conflict of laws thereof.

J.   NO LIABILITY FOR SOLICITATION OR PARTICIPATION.

     As specified in section 1125(e) of the Bankruptcy Code, Persons that
solicit acceptances or rejections of the Plan and/or that participate in the
offer, issuance, sale, or purchase of securities offered or sold under the Plan,
in good faith and in compliance with the applicable provisions of the Bankruptcy
Code, shall not be liable, on account of such solicitation or participation, for
violation of any applicable law, rule, or regulation governing the solicitation
of acceptances or rejections of the Plan or the offer, issuance, sale, or
purchase of securities.

                                     I-26
<PAGE>
 
K.   NO ADMISSIONS OR WAIVER OF OBJECTIONS.

     Notwithstanding anything herein to the contrary, nothing contained in the
Plan shall be deemed as an admission by Merisel or any other party with respect
to any matter set forth herein including, without limitation, liability on any
Claim or the propriety of any Claims classification.

                                     I-27
<PAGE>
 
L.   CONFIRMABILITY OF PLAN AND CRAMDOWN.

     In the event at least one impaired Class of Claims votes to accept the Plan
(and at least one impaired Class either votes to reject the Plan or is deemed to
have rejected the Plan), Merisel reserves the right to request the Bankruptcy
Court to confirm the Plan under section 1129(b) of the Bankruptcy Code.


DATED:         , 1997

                              MERISEL, INC., a Delaware corporation



                              By:
                                 --------------------------------------------
                                 [Name:                       ]
                                 [Title:                      ]

PRESENTED BY:

SKADDEN, ARPS, SLATE, MEAGHER & FLOM LLP

300 South Grand Avenue
Los Angeles, California 90071-3144
(213) 687-5000

919 Third Avenue
New York, New York 10022-3897
(212) 735-3000

     - and -

One Rodney Square
Wilmington, Delaware 19899-0636
(302) 651-3000

ATTORNEYS FOR MERISEL, INC.

                                     I-28
<PAGE>
 
                 HISTORICAL CONSOLIDATED FINANCIAL STATEMENTS



Consolidated Balance Sheets as of March 31, 1997 (unaudited) and 
  December 31, 1996                                                 F-1

Consolidated Statements of Operations for the Three 
  Months Ended March 31, 1997 and 1996 (unaudited)                  F-3

Consolidated Statements of Cash Flows for the Three 
  Months Ended March 31, 1997 and 1996 (unaudited)                  F-4

Notes to Consolidated Financial Statements (unaudited)              F-5

Independent Auditors' Report                                        F-11

Consolidated Balance Sheets as of December 31, 1996 
  and 1995                                                          F-12

Consolidated Statements of Operations for the Years 
  Ended December 31, 1996, 1995 and 1994                            F-13

Consolidated Statements of Changes in Stockholders' 
  Equity for the Years Ended December 31, 1996, 
  1995 and 1994                                                     F-14

Consolidated Statements of Cash Flows for the 
  Years Ended December 31, 1996, 1995 and 1994                      F-15

Notes to Consolidated Financial Statements                          F-16
<PAGE>
 
                         PART 1.  FINANCIAL INFORMATION
                         ------------------------------

Item 1.  Financial Statements
         --------------------

                         MERISEL, INC. AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS
                                 (In thousands)

                                     ASSETS
<TABLE>
<CAPTION>
                                                                        March 31,
                                                                          1997                  December 31,       
                                                                      (Unaudited)                  1996           
                                                                     --------------            -------------       
<S>                                                                   <C>                       <C>                
CURRENT ASSETS:                                                                                        
                                                                         
                                                                                                                  
Cash and cash equivalents                                                $ 47,930                 $ 44,678        
Accounts receivable (net of allowances                                    
 of $23,206 and $23,684 for 1997 and                                            
 1996,  respectively)                                                     189,376                  168,295
Inventories                                                               358,208                  392,557        
Prepaid expenses and other current                                         
 assets                                                                    17,371                   16,925        
Income taxes receivable                                                     1,404                    2,183        
Deferred income tax benefit                                                   482                      482        
                                                                        -----------              ----------        
   Total current assets                                                   614,771                  625,120        
                                                                                                                  
PROPERTY AND EQUIPMENT, NET                                                58,763                   61,430        
                                                                                                                  
COST IN EXCESS OF NET ASSETS                                                                                      
  ACQUIRED, NET                                                            26,108                   41,724
                                                                                                                  
OTHER ASSETS                                                                6,378                    2,765        
                                                                        ----------               ----------        
                                                                                                                  
TOTAL ASSETS                                                             $706,020                 $731,039        
                                                                       ============              ==========         
</TABLE>
          See accompanying notes to consolidated financial statements.
                                        

                                      F-1
<PAGE>
 
                         MERISEL, INC. AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS
                       (In thousands, except share data)

                      LIABILITIES AND STOCKHOLDERS' EQUITY
<TABLE>
<CAPTION>
                                                                           March 31,
                                                                             1997                 December 31,
                                                                         (Unaudited)                 1996
                                                                         ------------            -------------
 
CURRENT LIABILITIES:
<S>                                                                       <C>                      <C>        
Accounts payable                                                          $367,634                  $ 383,548
Accrued liabilities                                                         34,241                     37,544
Long-term debt - current                                                    14,984                      9,084
Subordinated debt - current                                                  4,400                      4,400
                                                                          ---------                  ---------
   Total current liabilities                                               421,259                    434,576
                                                                                                                  
Long-term debt                                                             260,147                    268,079
Subordinated debt                                                            8,800                     13,200
Capitalized lease obligations                                                                             187
                                                                          ---------                  ---------
TOTAL LIABILITIES                                                          690,206                    716,042 
 
STOCKHOLDERS' EQUITY
Preferred stock, $.01 par value, authorized 1,000,000
   shares; none issued or outstanding
Common stock, $.01 par value, authorized
  50,000,000 shares; 30,078,500 shares
outstanding for 1997 and 1996, respectively                                    301                        301    
Additional paid-in capital                                                 142,300                    142,300    
Retained earnings (deficit)                                               (120,034)                  (121,164)   
Cumulative translation adjustment                                           (6,753)                    (6,440)   
                                                                         ----------                  ---------    
Total stockholders' equity                                                  15,814                     14,997    
                                                                         ----------                  ---------    
                                                                                                                 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                $706,020                   $731,039    
                                                                        ===========                 ==========     
 
 
</TABLE>
          See accompanying notes to consolidated financial statements.
                                        
                                        
                                        

                                      F-2
<PAGE>
 
                         MERISEL, INC. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                    (In thousands, except per share amounts)
                                  (Unaudited)
<TABLE>
<CAPTION>
 
                                                                               Three Months Ended March      
                                                                                         31,                 
                                                                                 1997           1996         
                                                                            -------------    ------------      
                                                                                                             
<S>                                                                           <C>           <C>              
NET SALES                                                                      $1,113,100    $1,536,589      
                                                                                                             
COST OF SALES                                                                   1,048,124     1,449,366      
                                                                             ------------     -----------      
                                                                                                             
GROSS PROFIT                                                                       64,976        87,223      
                                                                                                             
SELLING, GENERAL &                                                                                           
   ADMINISTRATIVE EXPENSES                                                         51,520        83,136      
                                                                             ------------     -----------                    
                                                                                                                 
OPERATING INCOME                                                                   13,456         4,087      
                                                                                                             
INTEREST EXPENSE                                                                    8,623         9,877      
                                                                                                             
OTHER EXPENSE                                                                       3,530         7,238      
                                                                             ------------     -----------      
                                                                                                             
INCOME (LOSS) BEFORE INCOME TAXES                                                   1,303       (13,028)     
                                                                                                             
INCOME TAX PROVISION                                                                  173           480      
                                                                             ------------     -----------      
                                                                                                             
NET INCOME (LOSS)                                                              $    1,130    $  (13,508)     
                                                                             ============     ===========      
                                                                                                             
NET INCOME (LOSS) PER SHARE                                                         $0.04        $(0.45)     
                                                                             ============     ===========      
                                                                                                             
WEIGHTED AVERAGE NUMBER                                                                                      
   OF SHARES OUTSTANDING                                                           30,078        29,863      
                                                                             ============     ===========                
 
 
</TABLE>
          See accompanying notes to consolidated financial statements.
                                        

                                      F-3
<PAGE>
 
                         MERISEL, INC. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                (In thousands)
                                  (Unaudited)

<TABLE>
<CAPTION>
                                                                                 Three Months Ended March 31,
                                                                                    1997              1996
                                                                               --------------    -------------
<S>                                                                           <C>               <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss                                                                           $  1,130         $  (13,508)         
Adjustments to reconcile net loss to net                                                                                          
   cash provided by operating                                                                                                     
    activities:                                                                                                                   
   Depreciation and amortization                                                      3,180              5,759                    
   Provision for doubtful accounts                                                    4,797              4,733                    
   Deferred income taxes                                                                                 2,862                    
Changes in assets and liabilities:                                                                                                
   Accounts receivable                                                              (32,384)           (20,834)                   
   Inventories                                                                       34,348            120,778                    
   Prepaid expenses and other assets                                                 (4,083)            (3,869)                   
   Income taxes receivable                                                              779              1,303                    
   Accounts payable                                                                   6,626            (70,689)                   
   Accrued liabilities                                                               (3,816)            (5,228)
                                                                                 -------------     -------------            
Net cash provided by operating activities                                            10,577             21,307                    
                                                                                 -------------     -------------                 
                                                                                                                                  
CASH FLOWS FROM INVESTING ACTIVITIES:                                                                                              
Purchase of property and equipment                                                     (648)            (3,438)                   
Payment of earn out obligation from Computerland                                                                                
 acquisition                                                                                           (13,409)                   
Cash proceeds from sale of Australian business                                                           8,515                    
                                                                                 -------------        -------------                
Net cash used for investing activities                                                 (648)            (8,332)                   
                                                                                 -------------        -------------                
                                                                                                                                   
CASH FLOWS FROM FINANCING ACTIVITIES:                                                                                              
Borrowings under revolving line of credit                                           254,208            443,400                    
Repayments under revolving line of credit                                          (255,118)          (396,400)                   
Net (repayments) borrowings under foreign bank                                         (514)           (20,289)                   
  facilities                                                                                                                       
Proceeds from issuance of promissory notes                                             (607)            11,261                    
Proceeds from sale of accounts receivable                                                               23,721                    
Repayment under subordinated debt agreement                                          (4,400)            (4,400)                   
                                                                                 -------------      -------------      
                                                                                                    
Net cash provided by (used for)                                                      (6,432)            57,293                    
 financing activities                                                            -------------      -------------      
                                                                                                                                   
EFFECT OF EXCHANGE RATE CHANGES ON CASH                                                (245)            (1,858)                   
                                                                                 -------------      -------------              
                                                                                                                                   
                                                                               
NET INCREASE IN CASH AND CASH EQUIVALENTS                                             3,252             68,410                   
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                                       44,678              1,378                   
                                                                                                                                  
                                                                                 -------------      -------------              
                                                                                                                                   
CASH AND CASH EQUIVALENTS, END OF PERIOD                                            $47,930            $69,788                  
                                                                                 =============      =============                
</TABLE>
          See accompanying notes to consolidated financial statements.

                                      F-4
<PAGE>
 
MERISEL, INC. AND SUBSIDIARIES
- ------------------------------
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


1. GENERAL



Merisel, Inc., a Delaware corporation and a holding company (together with its
subsidiaries, "Merisel" or the "Company"), is a leading distributor of computer
hardware, networking equipment and software products.  Through its main
operating subsidiary, Merisel Americas, Inc. ("Merisel Americas") and its
subsidiaries (the "Operating Company"), the Company markets products and
services throughout North America, and has achieved operational efficiencies
that have made it a valued partner to a broad range of computer resellers,
including value-added resellers (VARs), retailers, and commercial/dealers. The
Company also has established the Merisel Open Computing Alliance (MOCA(TM)),
which primarily supports Sun Microsystems' Unix based product sales and
installations.

The information for the three months ended March 31, 1997 and 1996 has not been 
audited by independent accountants, but includes all adjustments (consisting of 
normal recurring accruals) which are, in the opinion of management, necessary 
for a fair presentation of the results for such periods.

Certain information and footnote disclosures normally included in consolidated 
financial statements prepared in accordance with generally accepted accounting 
principles have been omitted pursuant to the requirements of the Securities and 
Exchange Commission, although the Company believes that the disclosures included
in these financial statements are adequate to make the information not 
misleading. The consolidated financial statements as presented herein should be 
read in conjunction with the consolidated financial statements and notes thereto
included in Merisel's Annual Report on Form 10-K for the fiscal year ended 
December 31, 1996.

Liquidity--In 1996, the Company incurred a net loss of $140,375,000 which
includes impairment losses of $42,033,000 and a loss on the sale of the
Company's European, Mexican and Latin American Business (such businesses are
referred to herein as "EML") of $33,455,000. The impairment losses were
associated with the intangible assets of the Company's wholly owned subsidiary
Merisel FAB, Inc. ("Merisel FAB") which operated the Company's Franchise and
Aggregation Business ("FAB"). As of March 28, 1997, the Company sold
substantially all of the assets of Merisel FAB to Synnex Information
Technologies, Inc. ("Synnex"). EML was sold as of September 27, 1996 to CHS
Electronics, Inc. ("CHS") (See Note 4--"Dispositions"). Management believes that
a substantial portion of operating losses incurred in 1996 relate to the
implementation of its 1996 Business Plan which focused upon the conservation of
cash, the sale of assets, and the improvement of business processes,
particularly in the area of accounts payable.

The Company has developed and is implementing a business strategy for 1997 (the
"1997 Business Strategy") that focuses on profitable North American revenue
growth instead of managing for cash. Under the 1997 Business Strategy, Merisel
intends to concentrate on strengthening and building its sales infrastructure,
improving gross margins, and controlling operating expenses. Other priorities
include continuing efforts to achieve operational excellence, addressing
financial controls and policies by emphasizing margin improvements and tight
expense control, and implementing a strategy focused on the United States and
Canada.

In order to meet its debt obligations, Merisel is actively pursuing a
restructuring plan with the debtholders under its various financing agreements.
Effective April 14, 1997, the Company entered into an agreement (the
"Agreement") with holders of more than 75% of the outstanding principal amount
of its 12.5% Senior Notes ("12.5% Notes"). Pursuant to the terms of the
Agreement, upon the fulfillment of certain conditions, holders of the 12.5%
Notes would exchange (the "Exchange") their 12.5% Notes for common stock, par
value $.01 per share, of the Company (the "Common Stock"), which would equal 80%
of the outstanding shares of Common Stock immediately after the Exchange.
Contemporaneously with the Exchange, the holders of Common Stock immediately
prior to the Exchange would receive warrants (the "Warrants") to purchase Common
Stock constituting 17.5% of the Common Stock outstanding immediately after
giving effect to the Exchange.

                                      F-5
<PAGE>
 
                         MERISEL, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)



The Exchange is subject to certain conditions including (i) stockholder approval
of an amendment to the Certificate of Incorporation of the Company to authorize
the additional shares of Common Stock, and (ii) consents to amendments of the
$84,297,000 principal amount of the Revolving Credit Agreement ("Revolving
Credit Agreement") and the agreement governing the $56,198,000 principal amount
of the 11.5% Senior Note Purchase Agreement ("11.5% Notes") by 100% of the
lenders under such agreements to extend the maturity of such indebtedness to
January 31, 1999 (the "Extension"), or a refinancing of such indebtedness prior
to October 31, 1997. The Company intends to effectuate the Exchange by
commencing a registered exchange offer which would be conditioned on 100% of the
holders of the 12.5% Notes tendering such notes for Common Stock. If less than
100% of the holders of the 12.5% Notes tender in the exchange offer, Merisel,
Inc., the parent company, intends to file a "prepackaged" plan of reorganization
under Chapter 11 of the U.S. Bankruptcy Code. Merisel Americas and Merisel
Canada (the subsidiaries through which the Company's distribution business is
conducted) would not be a party to any prepackaged plan which may be required.
Any such prepackaged plan, if filed, would affect Merisel, Inc. only, and as
such would not affect the continuing and timely payment in full of such
subsidiaries' obligations to suppliers, employees and other creditors. In
addition, such a prepackaged plan would be subject only to the approval of the
holders of the 12.5% Notes, as no other creditors of the Company or its
operating subsidiaries would be impaired by the plan as contemplated. The
holders of the required percentage of the outstanding principal amount of 12.5%
Notes have agreed to vote in favor of the prepackaged plan subject to
fulfillment of the other conditions to the Exchange.

In connection with the Extension, the Company has entered into waivers and an
agreement in principle with 100% of the holders of the outstanding principal
amount of the Revolving Credit Agreement and the 11.5% Notes, pursuant to which
such holders have agreed, subject to execution of definitive documentation, to
extend the respective maturities to January 31, 1999. In consideration of such
Extension, the Company has agreed to pay certain fees related to the Extension
and, commencing in 1998, additional fees payable quarterly together with an
increase in the interest rate of 0.5% per quarter in 1998 and for each quarter
that the debt remains outstanding. The Company would have the right to prepay
such debt at anytime without penalty. In the event that the Extension does not
become effective, the Company believes that, assuming it achieves its 1997
Business Strategy, it will have reasonable prospects for a refinancing of such
indebtedness in the latter half of 1997, particularly if the Exchange is
consummated concurrently with such refinancing.

                                      F-6
<PAGE>
 
                         MERISEL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

Effective immediately, and throughout the period the Company is implementing the
Exchange and Extension, in excess of 75% of the holders of the 12.5% Notes have
agreed to waive any default arising from the nonpayment of interest due in 1997
on the 12.5% Notes, and 100% of the holders of the Revolving Credit Agreement,
the 11.5% Notes, and the Subordinated Notes of Merisel Americas have agreed to
waive any cross-default resulting from such non-payment. In consideration for
such waivers, Merisel Americas has agreed to pay certain fees to the holders of
the Revolving Credit Agreement and the 11.5% Notes, and, subject to the
Extension becoming effective, to increase the interest rate by 0.5% per quarter
during 1998 on the Subordinated Notes while such debt remains outstanding.
Accordingly, the Company believes that it will be able to satisfy all of its
material debt obligations under such instruments in 1997 pending the
consummation of the Exchange and the Extension. Interest will continue to be due
and payable on the outstanding 12.5% Notes that have not consented to the waiver
at the time such payments are due; however, such holders will not be able to
accelerate the payment of the principal of the 12.5% Notes under the terms of
the Indenture governing the 12.5% Notes.

At March 31, 1997, the Company had cash and cash equivalents of approximately
$47,930,000. In the opinion of management, as a result of the Agreement reached
with the holders of the 12.5% Notes and the waivers received from the holders of
the Revolving Credit Agreement, the 11.5% Notes and the Subordinated Notes, cash
on hand, additional permitted sales of accounts receivable under the
securitization facilities, together with anticipated cash flow in 1997 will be
sufficient to meet the Company's liquidity requirements for the next 12 months.

2.  New Accounting Pronouncement

In February 1997, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standard No. 128, "Earnings per Share" (SFAS 128) which is
effective for financial statements issued for periods ending after December 15,
1997.  SFAS 128 simplifies the previous standards for computing earnings per
share and requires the disclosure of basic and diluted earnings per share.  For
the year ended December 31, 1996 and for the subsequent interim period reported,
the amount reported as net income per common and common equivalent share is not
materially different than that which would have been reported for basic and
diluted earnings per share in accordance with SFAS 128.

                                      F-7
<PAGE>
 
MERISEL, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued

(UNAUDITED)

3.  Fiscal Year

The Company's fiscal year is the 52 or 53 week period ending on the Saturday
nearest to December 31.  The Company's first quarter is the 13 week period
ending on the Saturday nearest to March 31.  For simplicity of presentation, the
Company has described the interim periods and year-end period as of March 31,
and December 31, respectively.

4.  Dispositions

In March 1996, effective as of January 1, 1996 the Company sold its interest in
its wholly owned Australian subsidiary, Merisel Pty Ltd. ("Australia"), to Tech
Pacific Holdings Ltd. Under the terms of the agreement, the Company received
consideration of $9,915,000 in the form of repayment of certain intercompany
debt obligations. The Company recognized a $1,915,000 charge as an impairment
loss for the write down of the Australian net assets to their net realizable
value in the fourth quarter of 1995.

On October 4, 1996, Merisel completed the sale of EML to CHS. The sale was
effective as of September 27, 1996. A loss of $33,455,000, which includes
approximately $7,400,000 of direct costs related to the sale, was recorded on
such sale. The sale price, computed based on the combined closing balance sheet
of EML, was $147,631,000, consisting of (i) $110,379,000 in cash, (ii) the
assumption of Merisel's European asset securitization agreement against which
$26,252,000 was outstanding at closing and (iii) a receivable for $11,000,000,
payable in three installments of $3,000,000, $4,000,000, and $4,000,000, of
which only the final payment of $4,000,000 remained outstanding as of March 31,
1997.

As of March 28, 1997, the Company completed the sale of substantially all of the
assets of Merisel FAB to a wholly owned subsidiary of Synnex.  The sale price,
computed based upon the February 21, 1997 balance sheet of Merisel FAB was
$31,992,000 consisting of the buyer assuming $11,992,000 of trade payables and
accrued liabilities and a $20,000,000 extended payable due to Vanstar
Corporation.  As part of the sale, the Company agreed to extend rebates to
Synnex on future purchases at a defined rate per dollar of purchases, not to
exceed $2,000,000.  The purchase price is subject to adjustments based upon
Merisel FAB's March 28, 1997 balance sheet.  In the quarter ended December 31,
1996, the Company recorded an impairment charge of $2,033,000 to adjust Merisel
FAB's assets to their estimated fair market value.

                                      F-8
<PAGE>
 
MERISEL, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
(UNAUDITED)


Following is summarized pro forma operating results assuming that the Company
had sold the assets of Merisel FAB, and EML as of January 1, 1996.
<TABLE>
<CAPTION>
 
                                         (in thousands except per share data)
                                           Three Months         Three Months
                                              Ended                 Ended  
                                            March 31,             March 31,
                                              1996                   1997                               
                                          --------------       ---------------
<S>                                      <C>                 <C>            
Net Sales                                  $   881,565             $  910,923
Gross Profit                                    51,581                 57,299
Net loss                                       (13,887)                (1,024)
                                         ==============         ================
 
Net loss per share                          $    (0.47)            $    (0.03)
Weighted Average Shares Outstanding
                                         ==============         ================
                                                29,863                 30,078
                                         ==============         ================
                                                                 
</TABLE>

EML is not an incorporated entity for which historical financial statements were
prepared. The historical balances used in preparing the above pro forma balances
represent combined balances obtained from the separate unaudited financial
statements for the individual entities comprising EML. The pro forma results
include adjustments for general and administrative expenses that would not have
been eliminated due to the sale of EML. The pro forma adjustments also include
adjustments for amortization of intangible assets and for interest expense on
debt repaid with a portion of the proceeds from the sale, net of the effect of
an interest rate increase resulting from the renegotiation of certain debt
agreements as a result of the sale. Historical balances obtained from FAB's
unaudited financial statements were also used in preparing the pro forma
balances above.

5.  Debt

At March 31, 1997, the Company's subsidiaries, Merisel Americas and Merisel
Europe, Inc. ("Merisel Europe") had unsecured senior borrowings, which as
amended, consisted of $56,198,000 of 11.5% notes by Merisel Americas, and an
$84,297,000 Revolving Credit Agreement by Merisel Americas and Merisel Europe,
all of which were outstanding. Advances under the Revolving Credit Agreement
bear interest at specific rates based upon market reference rates plus a
specified percentage. The average interest rate for the Revolving Credit
Agreement at March 31, 1997 was approximately 10.8%.  The outstanding balance
under the Company's privately placed subordinated notes was $13,200,000 and
provide for an interest rate of 11.78%. Additionally, At March 31, 1997,
Merisel, Inc. had outstanding $125,000,000 principal amount of the 12.5% Notes.
The 12.5% Notes provide for an interest rate of 12.5% payable semiannually.

                                      F-9
<PAGE>
 
MERISEL, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
(UNAUDITED)

On April 14, 1997, the Company obtained a Limited Waiver and Voting Agreement
from the required number of holders of the 12.5% Notes. Under the Limited Waiver
and Voting Agreement, the holders have agreed to exchange the 12.5% Notes into
approximately 80% of the Company's Common Stock. (See Note 1--"Liquidity").

At March 31, 1997, the Company had promissory notes outstanding with an
aggregate balance of $9,635,000.  Such notes provide for interest at the rate of
approximately 7.7% per annum and are repayable in 48 and 60 monthly installments
commencing February 1, 1996, with balloon payments due at maturity. The notes
are collateralized by certain of the Company's real property and equipment.

8.  Net Loss Per Share

Net loss per share is computed by dividing net loss by the weighted average
number of shares of common stock outstanding during the related period,
including common stock options when dilutive.

9. Supplemental Disclosure of Cash Flow Information

Cash paid (received) in the quarter ended March 31 for interest and income taxes
was as follows:

<TABLE>
<CAPTION>
                                                         1997                       1996  
                                                        -------                  --------
                                                                  (in thousands)  
<S>                                                   <C>                      <C>     
      Interest                                          $9,238                  $18,111 
      Income taxes                                      $ (593)                 $(3,547) 
</TABLE>

Effective March 28, 1997, the Company sold substantially all of the assets
of Merisel FAB.  The recorded sale price was $31,992,000, consisting of the
assumption of $11,992,000 of trade payables and accrued liabilities and a
$20,000,000 extended payable due to a third party, in full consideration for the
assets (See Note 4- "Dispositions").

                                     F-10
<PAGE>
 
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.


                          INDEPENDENT AUDITORS' REPORT

Merisel, Inc.:

We have audited the accompanying consolidated balance sheets of Merisel, Inc.
and subsidiaries as of December 31, 1995 and 1996, and the related consolidated
statements of operations, changes in stockholders' equity, and cash flows for
each of the three years in the period ended December 31, 1996. These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

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

In our opinion, such consolidated financial statements present fairly, in all
material respects, the financial position of Merisel, Inc. and subsidiaries at
December 31, 1995 and 1996, and the results of their operations and their cash
flows for each of the three years in the period ended December 31, 1996 in
conformity with generally accepted accounting principles. 


DELOITTE & TOUCHE LLP

Los Angeles, California
April 14, 1997

                                     F-11
<PAGE>
 
                         MERISEL, INC. AND SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS
                       (IN THOUSANDS, EXCEPT SHARE DATA)
<TABLE>
<CAPTION>

                                                                              DECEMBER 31,
                                                                       --------------------------
                                                                          1995           1996
                                                                       ---------        ---------
<S>                                                                    <C>              <C>
                   ASSETS

CURRENT ASSETS:
  Cash and cash equivalents.........................................   $    1,378       $  44,678
  Accounts receivable (net of allowances
   of $24,786 and $23,684 at December 31,
   1995 and 1996, respectively).....................................      413,057         168,295
  Inventories.......................................................      561,230         392,557
  Prepaid expenses and other current assets.........................       17,919          16,925
  Income taxes receivable...........................................       35,116           2,183
  Deferred income tax benefit.......................................        6,657             482
                                                                       ----------       ---------
     Total current assets...........................................    1,035,357         625,120

PROPERTY AND EQUIPMENT, NET.........................................       90,381          61,430
COST IN EXCESS OF NET ASSETS ACQUIRED, NET..........................       93,287          41,724
  OTHER ASSETS......................................................       11,309           2,765
                                                                       ----------       ---------
     TOTAL ASSETS...................................................   $1,230,334       $ 731,039
                                                                       ==========       =========

                LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
  Accounts payable..................................................   $  621,990       $ 383,548
  Accrued liabilities...............................................       71,483          37,544
  Short-term debt...................................................       21,620
  Long-term debt--current...........................................       35,000           9,084
  Subordinated debt--current........................................        4,400           4,400
                                                                       ----------       ---------
     Total current liabilities......................................      754,493         434,576

LONG-TERM DEBT......................................................      299,271         268,079
SUBORDINATED DEBT...................................................       17,600          13,200
CAPITALIZED LEASE OBLIGATIONS.......................................        4,504             187

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY:
  Preferred stock, $.01 par value; authorized
   1,000,000 shares; none issued or outstanding
  Common stock, $.01 par value; authorized
   50,000,000 shares; outstanding 29,863,500
   and $30,078,500 at December 31, 1995
   and 1996, respectively...........................................          299             301
  Additional paid-in capital........................................      141,938         142,300
  Retained earnings (accumulated deficit)...........................       19,211        (121,164)
  Cumulative translation adjustment.................................       (6,982)         (6,440)
                                                                       ----------       ---------
    Total stockholders' equity.....................................       154,466          14,997
                                                                       ----------       ---------
  TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY........................   $1,230,334       $ 731,039
                                                                       ==========       =========
</TABLE>

          See accompanying notes to consolidated financial statements.

                                     F-12
<PAGE>
 
                         MERISEL, INC. AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF OPERATIONS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNT)

<TABLE>
<CAPTION>
                                                                        FOR THE YEARS ENDED DECEMBER 31,
                                                                 ----------------------------------------------
                                                                     1994              1995             1996
                                                                 ----------        ----------        ----------
<S>                                                              <C>               <C>               <C>
NET SALES......................................................  $5,018,687        $5,956,967        $5,522,824
COST OF SALES..................................................   4,676,164         5,633,278         5,233,570
                                                                 ----------        ----------        ----------
GROSS PROFIT...................................................     342,523           323,689           289,254
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES...................     281,796           317,195           295,021
IMPAIRMENT LOSSES..............................................                        51,383            42,033
RESTRUCTURING CHARGE...........................................                         9,333
                                                                 ----------        ----------        ----------
OPERATING INCOME (LOSS)........................................      60,727           (54,222)          (47,800)
INTEREST EXPENSE...............................................      29,024            37,583            37,431
LOSS ON SALE OF EUROPEAN, MEXICAN AND
LATIN AMERICAN OPERATIONS......................................                                          33,455
OTHER EXPENSE..................................................      11,752            13,885            20,150
                                                                 ----------        ----------        ----------
INCOME (LOSS) BEFORE INCOME TAXES..............................      19,951          (105,690)         (138,836)
PROVISION (BENEFIT) FOR INCOME TAXES...........................       8,341           (21,779)            1,539
                                                                 ----------        ----------        ----------
NET INCOME (LOSS)..............................................  $   11,610        $  (83,911)       $ (140,375)
                                                                 ==========        ==========        ==========
NET INCOME (LOSS) PER SHARE....................................  $     0.38        $    (2.82)       $    (4.68)
                                                                 ==========        ==========        ==========
WEIGHTED AVERAGE NUMBER OF SHARES..............................      30,389            29,806            30,001
                                                                 ==========        ==========        ==========
</TABLE>

          See accompanying notes to consolidated financial statements.

                                     F-13
<PAGE>
 
                         MERISEL, INC. AND SUBSIDIARIES

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                       (IN THOUSANDS, EXCEPT SHARE DATA)
<TABLE>
<CAPTION>
                                                                                          RETAINED
                                                 COMMON STOCK          ADDITIONAL        EARNINGS        CUMULATIVE
                                             -------------------         PAID-IN       (ACCUMULATED     TRANSLATION
                                               SHARES     AMOUNT         CAPITAL          DEFICIT)       ADJUSTMENT      TOTAL
                                             ----------   ------       ----------      -------------    -----------    ---------
<S>                                          <C>          <C>          <C>             <C>              <C>            <C>
BALANCE AT DECEMBER 31, 1993..............   29,604,300     296          140,775            91,512         (8,726)      223,857
  Exercise of stock options and other.....      112,300       1              474                                            475
  Cumulative translation adjustment.......                                                                    222           222
  Net income..............................                                                  11,610                       11,610
                                             ----------    ----         --------         ---------        -------     ---------
BALANCE AT DECEMBER 31, 1994..............   29,716,600     297          141,249           103,122         (8,504)      236,164
  Exercise of stock options and other.....      146,900       2              689                                            691
  Cumulative translation adjustment.......                                                                  1,522         1,522
  Net loss................................                                                 (83,911)                     (83,911)
                                             ----------    ----         --------         ---------        -------     ---------
BALANCE AT DECEMBER 31, 1995..............   29,863,500    $299         $141,938         $  19,211        $(6,982)    $ 154,466
  Exercise of stock options and other.....      215,000       2              362                                            364
  Cumulative translation adjustment.......                                                                    542           542
  Net loss................................            -       -                -          (140,375)                    (140,375)
                                             ----------    ----         --------         ---------        -------     ---------
BALANCE AT DECEMBER 31, 1996..............   30,078,500     301          142,300          (121,164)        (6,440)       14,997
                                             ==========    ====         ========         =========        =======     =========
</TABLE>

          See accompanying notes to consolidated financial statements.

                                     F-14
<PAGE>
 
                         MERISEL, INC. AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                                           FOR THE YEARS ENDED DECEMBER 31,
                                                                                   -----------------------------------------------
                                                                                       1994                1995             1996
                                                                                   -----------         ----------      -----------
<S>                                                                                <C>                 <C>             <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income (loss)..............................................................  $    11,610         $ (83,911)      $  (140,375)
  Adjustments to reconcile net income to net cash provided by (used for)
   operating activities:
    Depreciation and amortization................................................       16,101            20,509            18,789
    Provision for doubtful accounts..............................................       18,851            16,335            17,421
    Impairment losses............................................................                         51,383            42,033
    Loss on Sale of European, Mexican and Latin American businesses..............                                           33,455
    Deferred income taxes........................................................       (4,973)            5,471             6,175
    Changes in assets and liabilities, net of the effects from acquisitions:
      Accounts receivable........................................................     (152,912)         (103,553)          132,480
      Inventories................................................................      (75,314)          (43,524)           91,059
      Prepaid expenses and other current assets..................................       (6,604)           (8,186)          (14,612)
      Income taxes receivable....................................................                        (35,116)           33,470
      Accounts payable...........................................................       94,385            98,756          (179,304)
      Accrued liabilities........................................................       19,690            23,872           (11,342)
      Income taxes payable.......................................................       (3,275)           (4,422)
                                                                                   -----------         ---------       -----------
        Net cash (used for) provided by operating activities.....................      (82,441)          (62,386)           29,249
                                                                                   -----------         ---------       -----------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchase of property and equipment.............................................      (40,163)          (49,082)           (9,652)
  Proceeds from sale of property and equipment...................................                                            5,975
  Payment of earn out obligation from ComputerLand acquisition...................                                          (13,409)
  Cash proceeds from sale of Australian business.................................                                            8,515
  Cash proceeds from sale of European, Mexican and Latin American businesses.....                                          110,379
  Acquisitions, net of cash acquired.............................................      (86,343)
  Other investing activities.....................................................                                             (767)
                                                                                   -----------         ---------       -----------
        Net cash (used for) provided by investing activities.....................     (126,506)          (49,082)          101,041
                                                                                   -----------         ---------       -----------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Borrowings under revolving line of credit......................................    1,766,300           937,275         1,448,358
  Repayments under revolving line of credit......................................   (1,742,114)         (944,960)       (1,466,150)
  Net borrowings (repayments) under foreign bank facilities......................      (13,058)           (9,980)          (17,742)
  Borrowings (repayments) under senior notes.....................................      125,000                             (43,195)
  Repayment under subordinated debt agreement....................................                                           (4,400)
  Proceeds from sale of accounts receivable......................................       75,000           125,320
  Proceeds from issuance of common stock.........................................          475               691               364
                                                                                   -----------         ---------       -----------
        Net cash provided by financing activities................................      211,603           108,346           (82,765)
                                                                                   -----------         ---------       -----------
EFFECT OF EXCHANGE RATE CHANGES ON CASH..........................................          863               967            (4,225)
                                                                                   -----------         ---------       -----------
NET INCREASE(DECREASE) IN CASH AND CASH EQUIVALENTS..............................        3,519            (2,155)           43,300
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD...................................           14             3,533             1,378
                                                                                   -----------         ---------       -----------
CASH AND CASH EQUIVALENTS, END OF PERIOD.........................................  $     3,533         $   1,378       $    44,678
                                                                                   ===========         =========       ===========
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION--
  Cash paid(received) during the year for:
    Interest (net of interest capitalized of $1,053 and $3,281 for 1994
     and 1995, respectively. No interest was capitalized in 1996)................  $    21,237         $  27,118       $    30,456
    Income taxes.................................................................       11,185            10,747           (36,068)
  Noncash activities:
  Capital lease obligations entered into.........................................                          5,708               187
</TABLE>

          See accompanying notes to consolidated financial statements.

                                     F-15
<PAGE>
 
                         MERISEL, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 1994, 1995 AND 1996


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

General--Merisel, Inc., a Delaware corporation and a holding company (together
with its subsidiaries, "Merisel" or the "Company"), is a leading distributor of
computer hardware, networking equipment and software products.  Through its main
operating subsidiary, Merisel Americas, Inc. ("Merisel Americas") and its
subsidiaries (the "Operating Company"), the Company markets products and
services throughout North America, and has achieved operational efficiencies
that have made it a valued partner to a broad range of computer resellers,
including value-added resellers (VARs), retailers, and commercial/dealers. The
Company also has established the Merisel Open Computing Alliance (MOCA(TM)),
which primarily supports Sun Microsystems' product sales and installations.

Liquidity - In 1996, the Company incurred a net loss of $140,375,000 which
includes impairment losses of $42,033,000 and a loss on the sale of the
Company's European, Mexican and Latin American Business (such businesses are
referred to herein as "EML") of $33,455,000. The impairment losses were
associated with the intangible assets of the Company's wholly owned subsidiary
Merisel FAB, Inc. ("Merisel FAB") which operated the Company's Franchise and
Aggregation Business ("FAB"). As of March 28, 1997 the Company sold
substantially all of the assets of Merisel FAB to Synnex Information
Technologies, Inc. ("Synnex") (See Note 12 - "Subsequent Events"). EML was sold
as of September 27, 1996 to CHS Electronics, Inc. ("CHS") (See Note 5 -
"Dispositions"). Management believes that a substantial portion of operating
losses incurred in 1996 relate to the implementation of its 1996 Business Plan
which focused upon the conservation of cash, the sale of assets, and the
improvement of business processes, particularly in the area of accounts payable.

The Company has developed and is implementing a business strategy for 1997 (the
"1997 Business Strategy") that focuses on profitable North American revenue
growth instead of managing for cash. Under the 1997 Business Strategy, Merisel
intends to concentrate on strengthening and building its sales infrastructure,
improving gross margins, and controlling operating expenses. Other priorities
include continuing efforts to achieve operational excellence, addressing
financial controls and policies by emphasizing margin improvements and tight
expense control, and implementing a strategy focused on the United States and
Canada.

In order to meet its debt obligations in mid-1997 (See Note 9 - "Debt"). Merisel
is actively pursuing a restructuring plan with the debtholders under its various
financing agreements. Effective April 14, 1997, the Company entered into an
agreement (the "Agreement") with holders of more than 75% of the outstanding
principal amount of its 12.5% Senior Notes ("12.5% Notes") Pursuant to the terms
of the Agreement, upon the fulfillment of certain conditions, holders of the
12.5% Notes would exchange (the "Exchange") their 12.5% Notes for common stock,
par value $.01 per share, of the Company (the "Common Stock"), which would equal
80% of the outstanding shares of Common Stock immediately after the Exchange.
Contemporaneously with the Exchange, the holders of Common Stock would receive
warrants (the "Warrants") to purchase Common Stock constituting 17.5% of the
Common Stock outstanding immediately after giving effect to the Exchange.

                                     F-16
<PAGE>
 
                         MERISEL, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

The Exchange is subject to certain conditions including (i) stockholder approval
of an amendment to the Certificate of Incorporation of the Company to authorize
the additional shares of Common Stock, and (ii) consents to amendments of the
$85,208,000 Revolving Credit Agreement ("Revolving Credit Agreement") and the
agreement governing the $56,805,000 principal amount of the 11.5% Senior Note
Purchase Agreement ("11.5% Notes") by 100% of the lenders under such agreements
to extend the maturity of such indebtedness to January 31, 1999 (the
"Extension"), or a refinancing of such indebtedness prior to October 31, 1997.
The Company intends to effectuate the Exchange by commencing a registered
exchange offer which would be conditioned on 100% of the holders of the 12.5%
Notes tendering such notes for Common Stock. If less than 100% of the holders of
the 12.5% Notes tender in the exchange offer, Merisel, Inc., the parent company,
intends to file a "prepackaged" plan of reorganization under Chapter 11 of the
U.S. Bankruptcy Code. Merisel Americas and Merisel Canada (the subsidiaries
through which the Company's distribution business is conducted) would not be a
party to any prepackaged plan which may be required. Any such prepackaged plan,
if filed, would affect Merisel, Inc. only, and as such would not affect the
continuing and timely payment in full of such subsidiaries' obligations to
suppliers, employees and other creditors. In addition, such a prepackaged plan
would be subject only to the approval of the holders of the 12.5% Notes, as no
other creditors of the Company or its operating subsidiaries would be impaired
by the plan as contemplated. The holders of the required percentage of the
outstanding principal amount of 12.5% Notes have agreed to vote in favor of the
prepackaged plan subject to fulfillment of the other conditions to the Exchange.

In connection with the Extension, the Company has entered into an agreement in
principle with the holders of in excess of 60% of the outstanding principal
amount of the Revolving Credit Agreement and 66 2/3% of the 11.5% Notes,
pursuant to which such holders have agreed, subject to execution of definitive
documentation, to extend the respective maturities to January 31, 1999. In
consideration of such Extension, the Company has agreed to pay certain fees
related to the Extension and, commencing in 1998, additional fees payable
quarterly together with an increase in the interest rate of 0.5% per quarter for
each quarter that the debt remains outstanding. The Company would have the right
to prepay such debt at anytime without penalty. There can be no assurance that
the remaining creditors under the Revolving Credit Agreement and the 11.5% Notes
(all of whom must approve the Extension for it to be effective) will approve the
Extension. In the event that the Extension does not become effective, the
Company believes that, assuming it achieves its 1997 Business Strategy, it will
have reasonable prospects for a refinancing of such indebtedness in the latter
half of 1997, particularly if the Exchange is consummated concurrently with such
refinancing.

Effective immediately, and throughout the period the Company is implementing the
Exchange and Extension, in excess of 75% of the holders of the 12.5% Notes have
agreed to waive any default arising from the nonpayment of interest due in 1997
on the 12.5% Notes, and the required percentage of holders of the Revolving
Credit Agreement, the 11.5% Notes, and the Subordinated Notes of Merisel
Americas have agreed to waive any cross-default resulting from such non-payment.
In consideration for such waivers, Merisel Americas has agreed to pay certain
fees to the holders of the Revolving Credit Agreement and the 11.5% Notes, and,
subject to the Extension becoming effective, to increase the interest rate by
0.5% per quarter during 1998 on the Subordinated Notes while such debt remains
outstanding.  Accordingly, the Company believes that it will be able to satisfy
all of its material debt obligations under such instruments in 1997 pending the
consummation of the Exchange and the Extension.  Interest will continue to be
due and payable on the outstanding 12.5% Notes that have not consented to the
waiver at the time such payments are due; however, such holders will not be able
to accelerate the payment of the principal of the 12.5% Notes under the terms of
the Indenture governing the 12.5% Notes.

At December 31, 1996, the Company had cash and cash equivalents of approximately
$44,700,000. In the opinion of management, as a result of the Agreement reached
with the holders of the 12.5% Notes and the waivers received from the holders of
the Revolving Credit Agreement, the 11.5% Notes and the Subordinated Notes, cash
on hand, together with anticipated cash flow in 1997 will be sufficient to meet
the Company's liquidity requirements for the next 12 months.

                                     F-17
<PAGE>
 
                         MERISEL, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

Risks and Uncertainties--The Company believes that the diversity and breadth of
the Company's product and service offerings, customers, and the general
stability of the economies in the markets in which it operates significantly
mitigate the risk that a severe impact will occur in the near term as a result
of changes in its customer base, competition, or composition of its markets.
Although Merisel regularly stocks products and accessories supplied by more that
500 manufacturers, 60% of the Company's net sales in 1996 (as compared to 63% in
1995, and 56% in 1994) were derived from products supplied by Merisel's ten
largest manufacturers.

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make certain estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates. Significant
estimates include collectibility of accounts receivable, inventory, deferred
income taxes, accounts payable, sales returns and recoverability of long-term
assets.

New Accounting Pronouncement--The Company has chosen to continue to account for
stock-based compensation using the intrinsic value method prescribed in
Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to
Employees," and related Interpretations.  Accordingly, compensation cost for
stock options is measured as the excess, if any, of the quoted price of the
Company's stock at the date of grant over the amount an employee must pay to
acquire the stock.  Statement of Financial Accounting Standards No. 123,
"Accounting for Stock-Based Compensation." (SFAS 123) encourages, but does not
require companies to record compensation cost for stock-based employee
compensation plans at fair value.  Although adoption of SFAS 123 is optional,
pro forma disclosures illustrating the effect on net income and earnings per
share as if the provisions of SFAS 123 had been adopted, are required and are
presented in Note 11 "Employee Stock Options and Benefit Plans".

Revenue Recognition, Returns and Sales Incentives--The Company recognizes
revenue from hardware and software sales as products are shipped. The Company,
subject to certain limitations, permits its customers to exchange products or
receive credits against future purchases. The Company offers its customers
several sales incentive programs which, among others, include funds available
for cooperative promotion of product sales. Customers earn credit under such
programs based upon the volume of purchases. The cost of these programs is
partially subsidized by marketing allowances provided by the Company's
manufacturers. The allowances for sales returns and costs of customer incentive
programs are accrued concurrently with the recognition of revenue.

In connection with FAB, the Company collected initial franchise fees, "cost
plus" markups and royalties. Initial franchise fees, were recognized as income
when substantially all services and conditions relating to the sale of the
franchise had been performed or satisfied. ''Cost plus'' markups, which range
from 1.95% to 3.10%, were charged to franchisees for products purchased from
ComputerLand. These markups, as well as royalties, which range from 0.5% to 5.0%
of franchise sales were recognized as such sales occur. Royalty revenues were
$5,812,000 and $10,500,000 in 1996 and 1995 respectively. Franchise agreements
range from one to ten years in length.  As of March 28th, 1997 the Company
completed the sale of substantially all of the assets of Merisel FAB. (See Note
12 "Subsequent Events")

Cash and Cash Equivalents--The Company considers all highly liquid investments
purchased with initial maturities of three months or less to be cash
equivalents.

Inventories--Inventories are valued at the lower of cost or market; cost is
determined on the average cost method.

                                     F-18
<PAGE>
 
                         MERISEL, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

Property and Depreciation--Property and equipment are stated at cost less
accumulated depreciation. Depreciation is provided on the straight-line method
over the estimated useful lives of the assets, generally three to seven years.
Leasehold improvements are amortized over the shorter of the life of the lease
or the improvement.

The Company capitalizes all direct costs incurred in the construction of
facilities and the development and installation of new computer and warehouse
management systems. Such amounts include the costs of materials and other direct
construction costs, purchased computer hardware and software, outside
programming and consulting fees, direct employee salaries and interest.

Cost in Excess of Net Assets Acquired--Cost in excess of net assets acquired
resulted from the acquisition in January 1994 of FAB and the acquisition in 1990
of Microamerica, Inc. The cost in excess of net assets acquired from
Microamerica, Inc. is being amortized over a period of 40 years using the
straight line method. The cost in excess of net assets acquired from FAB was
being amortized over an aggregate period of 25 years (see Note 3
"Acquisitions").  As of March 28, 1997, the Company completed the sale of
substantially all of the assets of Merisel FAB.  In connection with such sale,
the cost in excess of net assets acquired related to Merisel FAB will be written
off (see Note 12 "Subsequent Events"). Accumulated amortization was $12,186,000
and $14,429,000 at December 31, 1995 and 1996 respectively.

The Company reviews the recoverability of intangible assets to determine if
there has been any permanent impairment. This assessment is performed based on
the estimated undiscounted future cash flows from operating activities compared
with the carrying value of intangible assets. If the undiscounted future cash
flows are less than the carrying value, an impairment loss is recognized,
measured by the difference between the carrying value and fair value of the
assets (see Note 4 "Impairment Losses").

Income Taxes--Deferred income taxes represent the amounts which will be paid or
received in future periods based on the tax rates that are expected to be in
effect when the temporary differences are scheduled to reverse.

At December 31, 1995, the cumulative amount of undistributed earnings on which
the Company has not recognized United States income taxes was approximately
$7,000,000, representing primarily earnings in the Company's Canadian
subsidiary.  No undistributed foreign earnings remained in the Company as of
December 31, 1996.

Concentration of Credit Risks--Financial instruments which subject the Company
to credit risk consist primarily of cash equivalents, trade accounts receivable,
and forward foreign currency exchange contracts. Concentration of credit risk
with respect to trade accounts receivable are generally diversified due to the
large number of entities comprising the Company's customer base and their
geographic dispersion. The Company performs ongoing credit evaluations of its
customers and maintains an allowance for potential credit losses, and in certain
locations maintains credit insurance as the Company deems appropriate. The
Company diversifies its credit risk with respect to forward foreign exchange
contracts due to the number of institutions with which it enters into contracts.
The Company actively evaluates the creditworthiness of the financial
institutions with which it conducts business.

Fair Values of Financial Instruments--The fair values of financial instruments,
other than long-term debt, closely approximate their carrying value. The
estimated fair value of long-term debt including current maturities, based on
reference to quoted market prices, was less than the carrying value by
approximately $32,300,000 and $60,776,000 as of December 31, 1995 and 1996,
respectively.

                                     F-19
<PAGE>
 
                         MERISEL, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

Foreign Currency Translation--Assets and liabilities of foreign subsidiaries are
translated into United States dollars at the exchange rate in effect at the
close of the period. Revenues and expenses of these subsidiaries are translated
at the average exchange rate during the period. The aggregate effect of
translating the financial statements of foreign subsidiaries at the above rates
is included in a separate component of stockholders' equity entitled Cumulative
Translation Adjustment. In addition, the Company advances funds in the normal
course of business to certain of its foreign subsidiaries which are not expected
to be repaid in the foreseeable future. Translation adjustments resulting from
these advances are also included in Cumulative Translation Adjustment.

Foreign Exchange Instruments--The Company's use of derivatives is limited to the
purchase of foreign exchange contracts in order to minimize foreign exchange
transaction gains and losses. The Company purchases forward dollar contracts to
hedge short-term advances to its foreign subsidiary and to hedge commitments to
acquire inventory for sale and does not use the contracts for trading purposes.
The Company's foreign exchange rate contracts minimize the Company's exposure to
exchange rate movement risk, as any gains or losses on these contracts are
offset by gains and losses on the transactions being hedged.  At December 31,
1995, the Company had approximately $131,000,000 of foreign exchange contracts
outstanding, the carrying value of which does not differ significantly from
their fair value. There were no outstanding foreign exchange contracts as of
December 31, 1996.  In 1994 and 1995 there was a net foreign currency loss of
$1,422,000, and $806,000 respectively. These losses were primarily due to the
devaluation of the Mexican Peso.  In 1996 the Company recorded a net foreign
currency gain of $161,000 which was also primarily related to the performance of
the Mexican Peso against the United States dollar. These amounts are recorded as
other expense.

Net Income (Loss) Per Share--Net income (loss) per share is computed by dividing
net income (loss) by the weighted average number of shares of common stock and
common stock equivalents (common stock options) outstanding during the related
period, unless such inclusion is antidilutive. The weighted average number of
shares includes shares issuable upon the assumed exercise of stock options less
the number of shares assumed purchased with the proceeds available from such
exercise.

Fiscal Periods--The Company's fiscal year is the 52- or 53-week period ending on
the Saturday nearest to December 31 and its fiscal quarters are the 13- or 14-
week periods ending on the Saturday nearest to March 31, June 30, September 30
and December 31. For clarity of presentation, the Company has described year-
ends presented as if the years ended on December 31 and quarter-ends presented
as if the quarters ended on  March 31, June 30, September 30 and December 31.
The 1994, 1995 and 1996 fiscal years were 52 weeks in duration. All quarters
presented for 1995 and 1996 were 13 weeks in duration.

2. RESTRUCTURING CHARGE

During the first  six months of 1995, the Company recorded charges of $9,333,000
associated with resizing and restructuring several of the Company's operations.
The charge consisted of $4,578,000 of severance charges for the involuntary
termination of approximately 240 employees, $2,830,000 for anticipated warehouse
closures in North America and $1,925,000 for the anticipated consolidation of
certain warehouses in Europe.  As of December 31, 1995, $4,543,000 of these
charges remained in accrued liabilities.

As a result of the Company's sale of EML, the Company's plans regarding the
consolidation of certain warehouses in Europe were no longer necessary. (see
Note 5 "Dispositions")  As a result, approximately $1,925,000 of the unused
restructuring charge provided in 1995 was offset against the loss on the sale of
EML.  The remaining unused restructuring charge of approximately $2,200,000 was
used to offset severance costs associated with corporate downsizing as a result
of the sale of EML.  As of December 31, 1996, $481,000 of restructuring charges
remained in accrued liabilities.

                                     F-20
<PAGE>
 
                         MERISEL, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

3. ACQUISITIONS

On January 31, 1994, the Company, through its wholly-owned subsidiary, Merisel
FAB, acquired certain assets of the United States Franchise and Distribution
Division (the "F&D Division") of Vanstar Corporation (formerly ComputerLand
Corporation) (the "ComputerLand Acquisition").  The Company paid $80,200,000 in
cash at closing for the acquired assets and $2,100,000 of direct acquisition
costs. In addition, the Company paid Vanstar a negotiated settlement of
$13,400,000 in earn out obligations under the original purchase agreement, net
of rebates.  The acquisition was accounted for as a purchase.  Based on an
independent valuation prepared for the company, $96,300,000 of the purchase
price was allocated to intangible assets with an estimated aggregate life of  25
years.  The intangible assets were subsequently written down by $30,000,000 in
the fourth quarter of 1995,  $40,000,000 in the third quarter of 1996, and
$2,033,000 in the fourth quarter of 1996 (See Note 4 "Impairment Losses").

In connection with the ComputerLand Acquisition, Merisel FAB and Vanstar entered
into the Distribution and Services Agreement (the "Service Agreement") which as
extended and amended provided significant distribution and other support
services to Merisel FAB for a contractually agreed upon fee.  Also under the
terms of the Services Agreement, Vanstar agreed to provide extended credit to
Merisel FAB (the "Vanstar Payable") which was to be reduced by scheduled payment
amounts.  At December 31, 1995 and 1996, $23,500,000 and $20,000,000,
respectively, was outstanding on the Vanstar Payable and is included in accounts
payable.  The Vanstar Payable was assumed by, and the Service Agreement was
assigned to, Synnex pursuant to the sale of substantially all of the assets of
Merisel FAB as of March 28, 1997.  (See Note 12-"Subsequent Events.")

4. IMPAIRMENT LOSSES

In the quarter ended September 30, 1996, the Company determined that a portion
of the carrying value for certain of its identifiable intangible assets would
not be recovered from their use in future operations.  Accordingly, these assets
were written down to their fair values as of September 30, 1996.  An impairment
was recognized on the intangible assets of the Franchise and Aggregation
Business (FAB), due to declining sales growth, margins and earnings, and the
resulting negative trend in projected cash flows.  The intangible assets of FAB
were acquired in January 1994 (see Note 3) and had a net book value of
$57,600,000 at September 30, 1996, prior to the write down.  Fair value of the
intangible assets was measured by discounting future expected cash flows, which
resulted in a required write down of $40,000,000. In December 1996, the Company
recorded an additional $2,033,000 charge to adjust FAB assets to their fair
value based on the provisions of a definitive agreement to sell such assets in
the first quarter of 1997.  (See Note 12-"Subsequent Events.")  An impairment
loss of $30,000,000 associated with these assets was previously recorded in the
fourth quarter of 1995.

The Company undertook the process of converting its North American operations to
new computer operating systems from 1993 through 1995.  Such undertaking was
completed in the Canadian subsidiary, for a substantially higher cost than
anticipated.  In addition, the Company has decided to delay the installation of
these systems in the United States beyond 1997.  As a result of the cost
overruns, the Company's experience in Canada and the decision to delay
installation in the United States, it was determined that the value of these
assets had been impaired, which resulted in a write down at the end of the
fourth quarter of 1995 of $19,500,000 in capitalized costs. The book value of
these capitalized costs was $44,600,000 at December 31, 1995 prior to the write
down, and $25,100,000 subsequent to the write down. The write down was
determined by identifying certain cost categories that would be duplicated with
future development efforts and which would not provide value to the Company.

                                     F-21
<PAGE>
 
                         MERISEL, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

In March 1996, as of January 1, 1996 the Company sold its interest in its wholly
owned Australian subsidiary, Merisel Pty Ltd. ("Australia"), to Tech Pacific
Holdings Ltd. Under the terms of the agreement, the Company received
consideration of $9,900,000 in the form of repayment of certain intercompany
debt obligations. The Company recognized a $1,900,000 charge as an impairment
loss for the write down of the Australian net assets to their net realizable
value in the fourth quarter of 1995. These net assets, after write down, totaled
$9,900,000 and were classified in the December 31, 1995 consolidated balance
sheet as other current assets.  Prior to the $1,900,000 charge, the Australian
subsidiary reported a loss of $6,100,000 for 1995.

5.        DISPOSITIONS

On October 4, 1996, Merisel completed the sale of EML to CHS. The sale was
effective as of September 27, 1996. A loss of $33,455,000, which includes
approximately $7,400,000 of direct costs related to the sale, was recorded on
such sale. The sale price, computed based on the combined closing balance sheet
of EML, was $147,631,000, consisting of (i) $110,379,000 in cash, (ii) the
assumption of Merisel's European asset securitization agreement against which
$26,252,000 was outstanding at closing and (iii) a receivable for $11,000,000,
payable in three installments of $3,000,000, $4,000,000, and $4,000,000, due at
various date through 1997.

In addition, effective January 1, 1996 the Company completed the sale of its
Australian Subsidiary ("see Note 4"). Following is summarized pro forma
operating results assuming that the Company had sold EML and its Austrailian
subsidiary as of January 1, 1995.
<TABLE>
<CAPTION>
                                               (in thousands except per share data)   
                                                  Twelve Months Ended December 31,    
                                                 1995                         1996    
                                              ----------                   ---------- 
      <S>                                    <C>                          <C>  
      Net Sales                               $4,568,915                   $4,462,653 
      Gross Profit                               228,293                      216,032 
      Net loss                                   (67,737)                    (100,052)
                                              ==========                   ==========
      Net loss per share                      $    (2.27)                  $    (3.33)
                                              ==========                   ==========
      Weighted Average Shares                     
       Outstanding                                29,806                       30,001               
                                              ==========                   ==========
</TABLE> 

EML is not an incorporated entity for which historical financial statements were
prepared. The historical balances used in preparing the above pro forma balances
represent combined balances obtained from the separate unaudited financial
statements for the individual entities comprising EML. The pro forma results
include adjustments for general and administrative expenses that would not have
been eliminated due to the sale of EML. The pro forma adjustments also include
adjustments for amortization of intangible assets and for interest expense on
debt repaid with a portion of the proceeds from the sale, net of the effect of
an interest rate increase resulting from the renegotiation of certain debt
agreements as a result of the sale. Historical balances obtained from
Australia's unaudited financial statements were also used in preparing the
pro forma balances above.

Effective March 28, 1997, Merisel completed the sale of substantially all of the
assets of Merisel FAB to a wholly owned subsidiary of Synnex.  The purchase
price was approximately $31,992,000.  (See Note 12-"Subsequent Events".)

                                     F-22
<PAGE>
 
                         MERISEL, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

6. SALE OF ACCOUNTS RECEIVABLE

The Company's wholly owned subsidiary, Merisel Americas, sells trade receivables
on an ongoing basis to its wholly owned subsidiary, Merisel Capital Funding,
Inc. ("Merisel Capital Funding"). Pursuant to an agreement with a securitization
Company (the "Receivables Purchase and Servicing Agreement"), Merisel Capital
Funding, in turn, sells such receivables to the securitization Company on an
ongoing basis, which yields proceeds of up to $300,000,000 at any point in time.
Merisel Capital Funding's sole business is the purchase of trade receivables
from Merisel Americas. Merisel Capital Funding is a separate corporate entity
with its own separate creditors, which upon its liquidation will be entitled to
be satisfied out of Merisel Capital Funding's assets prior to any value in
Merisel Capital Funding becoming available to Merisel Capital Funding's equity
holders. This facility expires in October 2000. In connection with the sale of
EML and as a result of the substantial losses incurred by the Company, Merisel
Americas and Merisel Capital Funding were required to, and did obtain,
amendments and waivers with respect to certain covenants under this facility.

Effective December 15, 1995, Merisel Canada, Inc. ("Merisel Canada") entered
into a receivables purchase agreement with a securitization Company to provide
funding for Merisel's Canadian subsidiary. In accordance with this agreement,
Merisel Canada sells receivables to the securitization Company, which yields
proceeds of up to $150,000,000 Canadian dollars. The facility expires December
12, 2000, but is extendible by notice from the securitization Company, subject
to the Company's approval.

Effective October 16, 1995, Merisel U.K. Ltd. ("Merisel U.K.") entered into a
receivables purchase agreement with a securitization Company to provide funding
for Merisel's U.K. subsidiary. This facility, including $26,252,000 outstanding
thereunder, was assumed by CHS in connection with the purchase of EML.

Under these securitization facilities, the receivables are sold at face value
with payment of a portion of the purchase price being deferred. As of December
31, 1996 the total amount outstanding under these facilities was $248,820,000.
Fees incurred in connection with the sale of accounts receivable for the years
ended December 31, 1994, 1995 and 1996 were $7,151,000, $10,291,000 and
$16,029,000, respectively, and are recorded as other expense.

7. PROPERTY AND EQUIPMENT

Property and equipment consisted of the following (in thousands):
<TABLE>
<CAPTION>
 
                                          ESTIMATED                               
                                          ---------                               
                                         USEFUL LIFE                             
                                         -----------                              
                                          (IN YEARS)                              
                                                            DECEMBER 31,          
                                                        -------------------       
                                                         1995         1996        
                                                        -------     -------       
     <S>                                 <C>           <C>         <C>            
      Land..............................                $ 9,678    $  5,818       
      Building..........................       20         3,880       3,880       
      Equipment.........................   3 to 7        76,918      65,628       
      Furniture and fixtures............   3 to 5        13,777       8,575       
      Leasehold improvements............  3 to 20        15,963       9,025       
      Construction in progress..........                 21,365      21,850       
                                                        -------    --------       
      Total.............................                141,581     114,776   
      Less accumulated depreciation and                                            
       amortization.....................                (51,200)    (53,346)   
                                                        -------    --------  
      Property and equipment, net.......                $90,381    $ 61,430   
                                                        ========   ========   
</TABLE>

                                     F-23
<PAGE>
 
                        MERISEL, INC. AND SUBSIDIARIES
                        ------------------------------

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                                        
8. INCOME TAXES

The components of income (loss) before income taxes consisted of the following
(in thousands):

<TABLE>
<CAPTION>
                                                  FOR THE YEARS ENDED DECEMBER 31,
                                            --------------------------------------------
                                             1994               1995               1996
                                            -------          ----------         ---------
<S>                                        <C>              <C>                <C>
     Domestic............................   $23,430          $  (71,884)        $(100,139)
                                            
     Foreign.............................    (3,479)            (33,806)          (38,697)
                                            -------           ---------         --------- 
     Total...............................   $19,951           $(105,690)        $(138,836)
                                            =======           =========         =========
</TABLE> 
 

The provision (benefit) for income taxes consisted of the following (in
thousands):

<TABLE> 
<CAPTION> 
 
                                                   FOR THE YEARS ENDED  DECEMBER 31,
                                             ---------------------------------------------
                                              1994                1995              1996
                                             -------            --------           -------
    <S>                                     <C>                <C>                <C>  
     Current:                               
          Federal......................      $10,675            $(24,627)          $(1,706)            
          State........................        2,429                 130               360             

          Foreign......................          210              (2,753)           (3,290)            
                                             -------            --------           -------
          Total Current................       13,314             (27,250)           (4,636)            
                                             -------            --------           -------

     Deferred:                                                                             
          Domestic.....................       (4,325)              7,120             4,659             

          Foreign......................         (648)             (1,649)            1,516             
                                             -------            --------           -------
          Total deferred...............       (4,973)              5,471             6,175             
                                             -------            --------           -------
          Total provision (benefit)....      $ 8,341            $(21,779)          $ 1,539             
                                             =======            ========           =======
</TABLE> 
                                                                  
Deferred tax liabilities and assets were comprised of the following (in
thousands):
 
<TABLE> 
<CAPTION> 
                                                                  DECEMBER 31,
                                                            1995               1996
                                                         ---------           --------
    <S>                                                 <C>                 <C> 
     Deferred tax assets
          Net operating loss.......................      $   2,350           $ 26,328

          Expense accruals.........................          9,886             11,919

          State taxes..............................          1,056               (372)

          Property and goodwill....................          3,648             10,697

          Other, net...............................          1,999              2,033
                                                         ---------           --------
                                                            18,939             50,605
          Valuation allowances.....................        (12,282)           (50,123)
                                                         ---------           --------
             Total.................................      $   6,657           $    482
                                                         =========           ========
     Net deferred tax asset........................      $   6,657           $    482
                                                         =========           ========
</TABLE> 

                                     F-24
<PAGE>
 
                         MERISEL, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                                        
The major elements contributing to the difference between the federal statutory
tax rate and the effective tax rate are as follows:
<TABLE>
<CAPTION>
                                                                                 FOR THE YEARS ENDED
                                                                              -------------------------
                                                                                     DECEMBER 31,
                                                                              -------------------------
                                                                               1994      1995      1996
                                                                              ------    ------    ------
<S>                                                                          <C>       <C>       <C>
     Statutory rate.......................................................    35.0%     (35.0)%   (35.0)%
     Increase in U.S. valuation allowance.................................                9.3      27.3
     State income taxes, less effect of federal deduction.................     4.0        0.1        .2
     Foreign income subject to tax at other than statutory rate...........     2.5        3.2
     Goodwill amortization................................................     1.3        0.4        .2
     Foreign losses with benefits at less than statutory rate.............     6.7        0.1       7.2
     Utilization of net operating losses of foreign subsidiary............    (5.3)                (1.0)
     Other................................................................    (2.4)       1.3       2.2
                                                                              ------    -------   -------
     Effective tax rate...................................................    41.8%     (20.6)%     1.1%
                                                                              ======    =======   =======
</TABLE>

At December 31, 1995 and December 31, 1996, the Company had available net
operating loss carryforwards of $ 6,671,000 and $ 77,643,000, respectively which
expire at various dates through December 31, 2011.

9. DEBT

At December 31, 1996, the Company's subsidiaries, Merisel Americas and Merisel
Europe, Inc. ("Merisel Europe") had unsecured senior borrowings, which as
amended, consisted of $56,805,000 of 11.5% notes by Merisel Americas, and a
$85,208,000 Revolving Credit Agreement by Merisel Americas and Merisel Europe,
all of which were outstanding. Advances under the Revolving Credit Agreement
bear interest at specific rates based upon market reference rates plus a
specified percentage. The average interest rate for the Revolving Credit
Agreement at December 31, 1996 was approximately 10.85%. In the year ended
December 31, 1996, the Company paid a total of $35,000,000 in aggregate
scheduled amortization payments under the 11.5% Notes and Revolving Credit
Agreement. Additionally, on October 4, 1996, the Company amended the 11.5% Notes
and the Revolving Credit Agreement in connection with the sale of EML and
permanently reduced the outstanding borrowings on the 11.5% Notes and the
Revolving Credit Agreement by $29,000,000 and $43,500,000, respectively. As a
result of the sale of EML, Merisel Europe no longer is an operating entity.

As amended, these agreements require that the Company make an aggregate of five
consecutive principal payments of $1,500,000 each on the last calendar day of
each month from February through June 1997 plus an additional principal
repayment of  $7,500,000 on January 2, 1998. As amended, the 11.5% Notes and the
Revolving Credit Agreement provide that if the Company makes the June 30, 1997
interest payment on its $125,000,000 principal amount 12.5% Notes at any time
before January 31, 1998, then the Company shall make an aggregate principal
repayment of an additional $40,000,000 on the 11.5% Notes and the Revolving
Credit Agreement.  Further, if the Company makes the December 31, 1997 interest
payment on its 12.5% Notes at anytime before January 31, 1998, the Company must
make an additional aggregate principal payment of $30,000,000 on the 11.5% Notes
and the Revolving Credit Agreement.  The 11.5% Notes and the Revolving Credit
Agreement are due in full on January 31, 1998. The amendments also provide that
certain tax refunds and asset sale proceeds when received by the Company shall
be used to permanently prepay the 11.5% Notes and Revolving Credit Agreement.
The principal repayments will be shared ratably by the lenders under the
Revolving Credit Agreement and the holders of the 11.5% Notes.

                                     F-25
<PAGE>
 
                         MERISEL, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

The 11.5% Notes and the Revolving Credit Agreement contain various covenants
including those which prohibit the payment of cash dividends, require a minimum
amount of tangible net worth, and place limitations on the acquisition of
assets. These agreements also require the Company or certain of its subsidiaries
to maintain certain specified financial ratios.  Such financial ratios include:
interest coverage; adjusted tangible net worth; earnings before interest, taxes,
depreciation, amortization and securitization expense; total debt equivalents to
adjusted tangible net worth; inventory turnover; accounts payable; and minimum
accounts payable to inventory.  In connection with the sale of EML, and as a
result of the substantial losses incurred by the Company, the Company was
required to obtain, and did obtain waivers of various covenants, including
financial ratio covenants, contained in the 11.5% Notes and the Revolving Credit
Agreement and amendments of such covenants for future periods.

At December 31, 1996, Merisel Americas had outstanding an aggregate of
$17,600,000 of privately placed subordinated notes (the "Subordinated Notes").
The Subordinated Notes, as amended during 1996, provide for an interest rate
increase of .50% to 11.78% per annum effective April 15, 1996, and are repayable
in four remaining equal annual installments of $4,400,000 which was due and paid
in January 1997, and $4,400,000 due in March  1998, March 1999 and in March
2000.  Accrued interest on the Subordinated Notes is required to be paid
quarterly. The Subordinated Notes contain certain restrictive covenants,
including those that limit the Company's ability to incur debt, acquire the
stock of or merge with other corporations, sell certain assets and prohibit the
payment of dividends. The Subordinated Notes also incorporate the financial
covenants contained in the Senior Notes and the Revolving Credit Agreement.  In
connection with the amendment of the Revolving Credit Agreement and the Senior
Notes described above, the Company was required to obtain and did obtain an
amendment of the Subordinated Note Purchase Agreement.

On April 14, 1997 the Company obtained the Limited Waiver and Agreement to Amend
from the required number of holders of the 11.5% Notes, the Revolving Credit
Agreement and the Subordinated Notes.  Under the Limited Waiver and Agreement to
Amend, the Company obtained certain waivers and consents necessary to facilitate
its debt restructuring.  Among other items, the lenders agreed to waive any
default that may arise from the non-payment of interest on the 12.5% Notes, the
commencement of a "prepackaged" plan of reorganization under Chapter 11 of the
U.S. Bankruptcy Code and certain other events of default and financial
covenants.  In addition, the lenders have agreed subject to execution of
definitive documentation and certain other conditions, to extend the maturities
of the Revolving Credit Agreement and the 11.5% Notes to January 31, 1999. (See
note 1 - "Liquidity")

At December 31, 1996, Merisel, Inc. had outstanding $125,000,000 principal
amount of the 12.5% Notes. The 12.5% Notes provide for an interest rate of 12.5%
payable semiannually. By virtue of being an obligation of Merisel, Inc., the
12.5% Notes are effectively subordinated to all liabilities of the Company's
subsidiaries, including trade payables and are not guaranteed by any of the
Company's operating entities. The Indenture relating to the 12.5% Notes contains
certain covenants that, among other things, limit the type and amount of
additional indebtedness that may be incurred by the Company or any of its
subsidiaries and impose limitations on investments, loans, advances, sales or
transfers of assets, the making of dividends and other payments, the creation of
liens, sale-leaseback transactions with affiliates and certain mergers.  Without
a restructuring or refinancing of the Company's debt, the Company may be unable
to make its June 30, 1997 and December 31, 1997 interest payments on the 12.5%
Notes and the additional $40,000,000 and $30,000,000 repayments which would be
due on June 30, 1997 and December 31, 1997, respectively, on the 11.5% Notes and
the Revolving Credit Agreement required before such interest payments can be
made.  In addition, the restriction on dividend payments contained in the 11.5%
Notes and the Revolving Credit Agreement could limit the ability of the Company
to repay principal and interest on the 12.5% Notes if, and to the extent that,
such limitations prevent cash or other dividends from being paid to the Company.
Further, in the event of a default under the 11.5%  Notes and the Revolving
Credit Agreement, payments of principal and interest on the 12.5% Notes are
prohibited.

                                     F-26
<PAGE>
 
                         MERISEL, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

On April 14, 1997, the Company obtained a Limited Waiver and Voting Agreement
from the required number of holders of the 12.5% Notes. Under the Limited Waiver
and Voting Agreement, the holders have agreed to exchange the 12.5% Notes into
approximately 80% of the Company's Common Stock. The Company intends to effect
the exchange through an exchange offer requiring the tender of 100% of the 12.5%
Notes. If less than 100% of the note holders tender such notes, the Company
intends to file a "prepacked" plan of reorganization under Chapter 11 of the
U.S. Bankruptcy Code. The holders of the required percentage of the outstanding
principal amount of 12.5% Notes have agreed to vote in favor of the prepackaged
plan subject to fulfillment of the other conditions to the Exchange. In
addition, the holders have agreed to waive any defaults arising from the non-
payment of interest due in 1997. (See Note 1 -"Liquidity").

At December 31, 1996, the Company had promissory notes outstanding with an
aggregate balance of $10,150,000.  Such notes provide for interest at the rate
of approximately 7.7% per annum and are repayable in 48 and 60 monthly
installments commencing February 1, 1996, with balloon payments due at maturity.
The notes are collateralized by certain of the Company's real property and
equipment.

At December 31, 1995, the Company leased certain warehouse and computer
equipment under long-term leases and has the option to purchase the equipment
for a nominal cost at the termination of the lease.   All such leases were
related to EML and were assumed by CHS.  At December 31, 1996, the Company's
only capital lease obligations were $187,000 related to FAB's operations.  These
obligations were assumed by Synnex as part of the sale of Merisel FAB in the
first quarter of 1997.  (See Note 12 - "Subsequent Events.")

10. COMMITMENTS AND CONTINGENCIES

The Company leases its facilities and certain equipment under noncancellable
operating leases. Future minimum rental payments, under leases that have initial
or remaining noncancellable lease terms in excess of one year are $8,148,000 in
1997, $6,920,000 in 1998, $6,367,000 in 1999, $4,218,000 in 2000, $3,279,000 in
2001 and $4,717,000 thereafter. Certain of the leases contain inflation
escalation clauses and requirements for the payment of property taxes,
insurance, and maintenance expenses. Rent expense for 1994, 1995 and 1996 was
$13,447,000, $14,840,000 and $16,284,000,  respectively.

In June 1994, the Company and certain of its officers and/or directors were
named in putative securities class actions filed in the United States District
Court for the Central District of California, consolidated as In re Merisel,
Inc. Securities Litigation. Plaintiffs, who are seeking damages in an
unspecified amount, purport to represent a class of all persons who purchased
Merisel common stock between November 8, 1993 and June 7, 1994 (the ''Class
Period''). The complaint, as amended and consolidated, alleges that the
defendants inflated the market price of Merisel's common stock with material
misrepresentations and omissions during the Class Period. Plaintiffs contend
that such alleged misrepresentations are actionable under Sections 10(b) and
20(a) of the Securities Exchange Act of 1934 and Rule 10b-5 promulgated
thereunder. Following the granting of defendant's first motion to dismiss on
December 5, 1994, plaintiffs filed a second consolidated and amended complaint
on December 22, 1994. On April 3, 1995, Federal District Judge Real dismissed
the complaint with prejudice. The plaintiffs have appealed the dismissal. The
parties' appellate briefing to the Ninth Circuit was completed on November 6,
1995. The Ninth Circuit heard oral arguments on June 4, 1996. As of the date of 
this report there has been no decision from the Ninth Circuit.

                                     F-27
<PAGE>
 
                         MERISEL, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

On January 1, 1997, the Company received notice that Tech Pacific had brought a
claim in the Supreme Court of New South Wales, Sydney Registry Commercial
Division, against Merisel, its subsidiary Merisel Asia, Inc. ("Merisel Asia"),
Patrick T. Woods, former managing director of Merisel Australia and Michael D.
Pickett, former CEO and Chairman of Merisel, in a proceeding captioned Tech
Pacific Holdings Limited, v. Merisel, Inc., et. al.  In March 1996, Tech Pacific
purchased Merisel Pty Ltd., Merisel's Australian subsidiary, pursuant to the
Share Purchase Agreement dated as of March 7, 1996 between Merisel Asia and Tech
Pacific.  The claim asserts various breaches of representations and warranties
as well as misleading and deceptive conduct under relevant provisions of
Australian law with respect to the financial position of Merisel Australia as
represented by the disclosure documents.  The plaintiffs seek to recover the
difference plus costs and expenses associated with the claim.  The Company
intends to defend itself vigorously against this claim.

The Company is involved in certain other legal proceedings arising in the
ordinary course of business, none of which management expects to have a material
impact on the Company's financial statements.

11. EMPLOYEE STOCK OPTIONS AND BENEFIT PLANS

The Company's stock option plans, incentive stock options and nonqualified stock
options may be granted to employees, directors, and consultants.  The plans
authorize the issuance of an aggregate of 4,616,200 shares upon exercise of
options granted thereunder.  The optionees, option prices, vesting provisions,
dates of grant and number of shares granted under the plans are determined
primarily by the Board of Directors or the option committee under the stock
option plans, though incentive stock options must be granted at prices which are
no less than the fair market value of the Company's Common Stock at the date of
grant.  The following summarizes activity in the plans for the three years ended
December 31, 1996:

<TABLE>
<CAPTION>
                                         1994                            1995                       1996
                            ----------------------------      --------------------------   --------------------------
                                              Wgtd Avg.                       Wgtd Avg.                   Wgtd Avg.   
                               Shares       Exer. Price         Shares      Exer. Price      Shares       Exer. Price  
                            ------------   -------------      -----------  -------------   -----------   ------------
<S>                         <C>            <C>                <C>          <C>             <C>           <C> 
Outstanding at
   beginning of year        1,856,140      $     7.61          1,902,625    $      9.03      3,191,289     $     7.30
Granted                       243,500           18.45          1,680,241           5.91        354,500           2.45
Exercised                    (112,300)           4.23           (112,422)          2.99       (215,000)           .67
Canceled                      (84,715)          11.25           (279,155)         12.43     (1,812,444)          7.04
                            ---------                          ---------                    ----------
Outstanding at end
   of year                  1,902,625            9.03          3,191,289           7.30      1,518,345           7.48
                            ---------                          ---------                    ----------
Option price range for
  Exercised shares                       $2.00-$11.88                       $2.20-$6.25                   $0.01-$2.20
                                         ------------                       -----------                   -----------
Weighted average fair
   value of options
  granted during the year                                          $3.80                        $1.61
                                                               ---------                    ---------
</TABLE>

                                     F-28
<PAGE>
 
                         MERISEL, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)


The following table summarizes  information about stock options outstanding at
December 31, 1996:
<TABLE>
<CAPTION>
 
                                    Options Outstanding           Options Exercisable
                            --------------------------------    -----------------------
<S>                        <C>           <C>         <C>        <C>           <C>
                                         Weighted
                                         Average     Weighted                 Weighted
                           Number        Remaining   Average    Number        Average
Range of                   Outstanding   Life        Exercise   Exercisable   Exercise
Exercise Prices            at 12/31/96   In Years    Price      at 12/31/96   Price
- ----------------------     -----------   --------    --------   -----------   --------
$  7.7800 to $  8.4100          11,970      4        $  8.3958     11,970     $ 8.3958
   3.0000 to $  3.0000         173,500      5           3.0000    173,500       3.0000
  11.3750 to $ 11.3750         182,250      6          11.3750    163,900      11.3750
  11.7500 to $ 11.8750         126,500      7          11.8711     95,875      11.8698
  15.0000 to $ 19.8750          91,250      8          19.6078     60,250      19.4704
   4.5790 to $  6.3125         587,875      9           5.7827    217,750       5.7049
   1.8750 to $  3.7500         345,000     10           2.4586          0       0.0000
                           -----------                            -------
$  1.8750 to $19.8750        1,518,345                            723,245
                           ===========                            ======= 
</TABLE>

The Company has adopted the disclosure-only provisions of Statement of Financial
Accounting Standards No. 123, "Accounting for Stock-Based Compensation."
Accordingly, no compensation cost has been recognized for the stock option
plans.  Had compensation cost for the Company's stock option plans been
determined based on their fair value at the grant date for options granted in
1995 and 1996 consistent with the provisions of SFAS No. 123, the Corporation's
net loss and loss per share would have been reduced to the pro forma amounts
indicated below:
<TABLE>
<CAPTION>
 
                             (In thousands, except per share amounts)
                                     1995               1996
                                  ---------           ---------
<S>                             <C>                 <C>          
Net Loss - As Reported            $(83,911)          $(140,375)
Net Loss - Pro Forma               (84,480)           (140,994)
 
Loss Per Share - As Reported         (2.82)              (4.68)
Loss Per Share - Pro Forma           (2.83)              (4.70)
</TABLE>

The fair value of each option granted during 1995 and 1996 is estimated on the
date of grant using the Black-Scholes option pricing model with the following
weighted average assumptions:
<TABLE>
<CAPTION>
 
                                   1995                 1996
                                ---------             --------- 
<S>                             <C>                 <C>
Expected life                     5.0                    5.0
Expected volatility              72.41%                 72.69%
Risk-free interest rate           6.27%                  6.32%
Dividend Yield                    0.00%                  0.00%
</TABLE>

                                     F-29
<PAGE>
 
                         MERISEL, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

The Company offers a 401(k) savings plan under which all employees who are 21
years of age with at least one year of service are eligible to participate. The
plan permits eligible employees to make contributions up to certain limitations,
with the Company matching certain of those contributions. The Company's
contributions vest 25% per year. The Company contributed $579,000 and $125,000
to the plan during the years ended December 31, 1994 and 1995, respectively.
The Company did not make any matching contributions on behalf of its employees
in 1996.

12. SUBSEQUENT EVENTS

As of March 28, 1997, the Company completed the sale of substantially all of the
assets of Merisel FAB to a wholly owned subsidiary of Synnex.  The sale price,
computed based upon the February 21, 1997 balance sheet  of Merisel FAB was
$31,992,000 consisting of the buyer assuming $11,992,000 of trade payables and
accrued liabilities and a $20,000,000 extended payable due to Vanstar
Corporation.  As part of the sale, the Company agreed to extend rebates to
Synnex on future purchases at a defined rate per dollar of purchases, not to
exceed $2,000,000.  The purchase price is subject to adjustments based upon
Merisel FAB's March 28, 1997 balance sheet.  In the quarter ended December 31,
1996, the Company recorded an impairment charge of $2,033,000 to adjust Merisel
FAB's assets to their fair market value.

13. SEGMENT INFORMATION

The Company's operations primarily involve a single industry segment--the
wholesale distribution of computer hardware and software products. The
geographic areas in which the Company operates on an ongoing basis are the
United States, and Canada, after taking into account the sale of the Company's
other foreign businesses during 1996. Net sales, operating income (before
interest, other non-operating expenses and income taxes) and identifiable assets
by geographical area were as follows (in thousands):
<TABLE>
<CAPTION>
 
                                            UNITED                       OTHER
                                            STATES        CANADA     INTERNATIONAL    ELIMINATIONS    CONSOLIDATED
                                          ----------     -------      ------------    ------------    ------------
<S>                                      <C>            <C>          <C>              <C>             <C>
1994:
            Net sales................     $3,413,614     $516,616       $1,088,457                      $5,018,687
                                          ==========     ========       ==========                      ==========
            Operating income (loss)..     $   52,150     $  9,871       $   (1,294)                     $   60,727
                                          ==========     ========       ==========                      ==========
            Identifiable assets......     $  715,082     $147,483       $  337,083        $ (7,778)     $1,191,870
                                          ==========     ========       ==========        ========      ==========
1995:
Net sales:
            Net sales................     $3,996,346     $572,569       $1,388,052                      $5,956,967
                                          ==========     ========       ==========                      ==========
            Operating loss...........     $  (37,825)    $ (3,637)      $  (12,760)                     $  (54,222)
                                          ==========     ========       ==========                      ==========
            Identifiable assets......     $  738,220     $135,482       $  375,878        $(19,246)     $1,230,334
                                          ==========     ========       ==========        ========      ==========
1996:
Net sales:
            Net sales................     $3,818,923     $643,730       $1,060,171                      $5,522,824
                                          ==========     ========       ==========                      ==========
            Operating income (loss)..     $  (44,295)    $ (5,406)      $    1,901                      $  (47,800)
                                          ==========     ========       ==========                      ========== 
            Identifiable assets......     $  623,707     $126,691       $        0        $(19,359)     $  731,039
                                          ==========     ========       ==========        ========      ========== 
</TABLE>

                                     F-30
<PAGE>
 
                         MERISEL, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

14. QUARTERLY FINANCIAL DATA (UNAUDITED)

Selected financial information for the quarterly periods for the fiscal years
ended 1995 and 1996 is presented below (in thousands, except per share amounts):

<TABLE>
<CAPTION>
                                                                     1995
                                           --------------------------------------------------------
                                            MARCH 31       JUNE 30     SEPTEMBER 30    DECEMBER 31
                                           -----------   -----------   -------------   ------------
<S>                                        <C>           <C>           <C>             <C>
             Net sales..................   $1,454,894    $1,379,864      $1,544,018     $1,578,191
             Gross profit...............       93,223        85,475          89,253         55,738
             Net loss...................       (1,789)       (4,613)           (253)       (77,256)
             Net loss per share.........        (0.06)        (0.16)          (0.01)         (2.59)
<CAPTION> 
                                                                     1996
                                           --------------------------------------------------------
                                            MARCH 31       JUNE 30     SEPTEMBER 30    DECEMBER 31
                                           -----------   -----------   -------------   ------------
<S>                                        <C>           <C>           <C>             <C>
             Net sales..................   $1,536,589    $1,442,668      $1,393,532     $1,150,035
             Gross profit...............       87,223        79,587          57,193         65,251
             Net (loss) income..........      (13,508)      (11,404)       (117,138)         1,675
             Net (loss) income per share        (0.45)        (0.38)          (3.90)           .06
</TABLE>

In the  fourth quarter of 1995, the Company recorded certain items which reduced
operating income by approximately $89,400,000.  These items included impairment
losses on long-lived assets totaling $51,400,000.  The remaining $38,000,000
represents adjustments to account balances, primarily in accounts payable.
Additional adjustments related to vendor account reconcilations and customer
disputes were taken, which amounted to $2,200,000 in each of the first two
quarters of 1996, and $23,000,000 in the third quarter of 1996.  Additionally,
third quarter charges were also recognized for further impairment of certain
long lived assets for $40,000,000 and for the loss on the sale of certain assets
totaling $33,455,000. In the fourth quarter of 1996, net income includes a
$2,033,000 charge to adjust Merisel FAB's assets to their fair value based on
the provisions of a definitive agreement to sell such assets in the first
quarter of 1997.

                                     F-31
<PAGE>
 
                                    PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 20.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

          The Company is a Delaware corporation.  Article VII of the Company's
Certificate of Incorporation provides that the Company may indemni fy its
officers and directors to the fullest extent permitted by law.  Section 145 of
the General Corporation Law of the State of Delaware ("DGCL") provides that a
Delaware corporation has the power to indemnify its officers and directors in
certain circumstances.

          Subsection (a) of Section 145 of the DGCL empowers a corpora tion to
indemnify any director or officer, or former director or officer, who was or is
a party or is threatened to be made a party to any threatened, pending or
completed action, suit or proceeding, whether civil, criminal, administrative or
investigative (other than an action by or in the right of the corporation),
against expenses (including attorneys' fees), judgments, fines and amounts paid
in settlement actually and reasonably incurred in connection with such action,
suit or proceeding provided that such director or officer acted in good faith in
a manner reasonably believed to be in or not opposed to the best interests of
the corpora tion, and, with respect to any criminal action or proceeding,
provided that such director or officer had no cause to believe his conduct was
unlawful.

          Subsection (b) of the Section 145 empowers a corporation to indemnify
any director or officer, or former director or officer, who was or is a party or
is threatened to be made a party to any threatened, pending or completed action
or suit by or in the right of the corporation to procure a judgment in its favor
by reason of the fact that such person acted in any of the capacities set forth
above, against expenses actually and reasonably incurred in connection with the
defense or settlement of such action or suit provided that such director or
officer acted in good faith and in a manner reasonably believed to be in or not
opposed to the best interests of the corporation, except that no indemnification
may be made in respect of any claim, issue or matter as to which such director
or officer shall have been adjudged to be liable to the corporation unless and
only to the extent that the 
<PAGE>
 
Court of Chancery or the court in which such action was brought shall determine
that despite the adjudication of liability such director or officer is fairly
and reasonably entitled to indemnity for such expenses which the court shall
deem proper.

          Section 145 further provides that to the extent a director or officer
of a corporation has been successful in the defense of any action, suit or
proceed ing referred to in subsections (a) or (b) or in the defense of any
claim, issue or matter therein, he shall be indemnified against expenses
(including attorneys' fees) actually and reasonably incurred by him in
connection therewith; that indemnification provided for by Section 145 shall not
be deemed exclusive of any other rights to which the indemnified party may be
entitled and that the corpora tion shall have power to purchase and maintain
insurance on behalf of a director or officer of the corporation against any
liability asserted against him or incurred by him in any such capacity or
arising out of his status as such whether or not the corporation would have the
power to indemnify him against such liabilities under Section 145.

          Article VI of the Company's Certificate of Incorporation currently
provides that each director shall not be personally liable to the Company or its
stockholders for monetary damages for breach of fiduciary duty as a director,
except for liability (i) for any breach of the director's duty of loyalty to the
Company or its stockholders, (ii) for acts or omissions not in good faith or
which involve intentional misconduct or a knowing violation of law, (iii) under
Section 174 of the DGCL, or (iv) for any transaction from which the director
derived an improper benefit.

          The Company has entered into indemnity agreements with each of its
directors.  The indemnity agreements generally indemnify such persons against
liabilities arising out of their service in their capacities as directors,
officers, employees or agents of the Company.  The Company may from time to time
enter into indemnity agreements with additional individuals who become officers
and/or directors of the Company.


ITEM 21.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

     (a)  EXHIBITS

                                     II-2.
<PAGE>
 
          The exhibits to this registration statement are listed in the Exhibit
Index and are incorporated herein by reference.

     (b)  FINANCIAL STATEMENT SCHEDULES

          The information required of the Company by Schedule II, Schedule of
Valuation and Qualifying Accounts for the three years ended December 28, 1996 is
incorporated herein by reference to the Company's Annual Report on Form 10-K
filed with the Securities and Exchange Commission for the fiscal year ended
December 31, 1996.


ITEM 22.  UNDERTAKINGS.

     (a)  The undersigned registrant hereby undertakes:

     (1)  To file, during any period in which offers or sales are being made, a
     post-effective amendment to this registration statement:

          (i)   To include any prospectus required by section 10(a)(3) of the
          Securities Act of 1933;

          (ii)  To reflect in the prospectus any facts or events arising after
          the effective date of the registration statement (or the most recent
          post-effective amendment thereof) which, individually or in the
          aggregate, represent a fundamental change in the information set forth
          in the registration statement.  Notwithstanding the foregoing, any
          increase or decrease in volume of securities offered (if the total
          dollar value of securities offered would not exceed that which was
          registered) and any deviation from the low or high end of the esti
          mated maximum offering range may be reflected in the form of
          prospectus filed with the Commission pursuant to Rule 424(b) if, in
          the aggregate, the changes in volume and price represent no more than
          a 20% change in the maximum aggregate offering price set forth in the
          "Calculation of Registration Fee" table in the effective registration
          statement.

          (iii) To include any material information with respect to the plan of
          distribution not previously disclosed in the registration statement or

                                     II-3.
<PAGE>
 
          any material change to such information in the registration statement.

     (2)  That, for the purpose of determining any liability under the
     Securities Act of 1933, each such post-effective amendment shall be deemed
     to be a new registration statement relating to the securities offered
     therein, and the offering of such securities at that time shall be deemed
     to be the initial bona fide offering thereof.

     (3)  To remove from registration by means of a post-effective amendment any
     of the securities being registered which remain unsold at the termina tion
     of the offering.

     (b) The undersigned registrant hereby undertakes that, for purposes of
determining any liability under the Securities Act of 1933, each filing of the
registrant's annual report pursuant to Section 13(a) or 15(d) of the Securities
Exchange Act of 1934 (and, where applicable, each filing of an employee benefit
plan's annual report pursuant to section 15(d) of the Securities Exchange Act of
1934) that is incorporated by reference in the registration statement shall be
deemed to be a new registration statement relating to the securities offered
there in, and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.

     (c) The undersigned registrant hereby undertakes as follows:  that prior to
any public reoffering of the securities registered hereunder through use of a
prospectus which is a part of this registration statement, by any person or
party who is deemed to be an underwriter within the meaning of Rule 145(c), the
issuer undertakes that such reoffering prospectus will contain the information
called for by the applicable registration form with respect to reofferings by
persons who may be deemed underwriters, in addition to the information called
for by the other Items of the applicable form.

     (d) The registrant undertakes that every prospectus (i) that is filed
pursuant to paragraph (c) immediately preceding, or (ii) that purports to meet
the requirements of Section 10(a)(3) of the Act and is used in connection with
an offering of securities subject to Rule 415, will be filed as a part of an
amendment to the registration statement and will not be used until such
amendment is effective, and that, for purposes of determining any liability
under the Securities Act of 1933, each such post-effective amendment shall be
deemed to be a new registration 

                                     II-4.
<PAGE>
 
statement relating to the securities offered therein, and the offering of such
securities at that time shall be deemed to be the initial bona fide offering
thereof.

     (e) Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors, officers and controlling persons of
the registrant pursuant to the foregoing provisions, or otherwise, the
registrant has been advised that in the opinion of the Securities and Exchange
Commission such indemnification is against public policy as expressed in the Act
and is, therefore, unenforceable.  In the event that a claim for indemnification
against such liabili ties (other than the payment by the registrant of expenses
incurred or paid by a director, officer or controlling person of the registrant
in the successful defense of any action, suit of proceeding) is asserted by such
director, officer or control ling person in connection with the securities being
registered, the registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.

     (f) The undersigned registrant hereby undertakes to respond to requests for
information that is incorporated by reference into the prospectus pursuant to
Item 4, 10(b), 11, or 13 of this Form, within one business day of receipt of
such request, and to send the incorporated documents by first class mail or
other equally prompt means.  This includes information contained in documents
filed subsequent to the effective date of the registration statement through the
date of responding to the request.

     (g) The undersigned registrant hereby undertakes to supply by means of a
post-effective amendment all information concerning a transaction, and the
company being acquired involved therein, that was not the subject of and
included in the registration statement when it became effective.

                                     II-5.
<PAGE>
 
                                   SIGNATURES

          Pursuant to the requirements of the Securities Act of 1933, the
Registrant has duly caused this registration statement to be signed on its
behalf by the undersigned, thereunto duly authorized, in the City of Los
Angeles, State of California, on May 15, 1997.

                         MERISEL, INC.



                         By:   /s /   Dwight A.  Steffensen
                              -------------------------------------------
                              Dwight A. Steffensen
                              Chairman of the Board of
                              Directors, and Chief Executive
                              Officer
 

          We, the undersigned directors and officers of Merisel, Inc., do hereby
constitute and appoint each of Dwight A. Steffensen and James E. Illson, each
with full power of substitution, our true and lawful attorney-in-fact and agent
to do any and all acts and things in our names and in our behalf in our
capacities stated below, which acts and things either of them may deem necessary
or advisable to enable Merisel, Inc. to comply with the Securities Act of 1933,
as amended, and any rules, regulations and requirements of the Securities and
Exchange Commission, in connection with this Registration Statement, including
specifically, but not limited to, power and authority to sign for any or all of
us in our names, in the capacities stated below, any and all amendments
(including post-effective amendments) hereto; and we do hereby ratify and
confirm all that they shall do or cause to be done by virtue hereof.

          Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed by the following persons in the
capacities and on the dates indicated.

                                     II-6.
<PAGE>
 
<TABLE>
<CAPTION>
 
            SIGNATURE                        TITLE                 DATE
            ---------                        -----                 ----
<S>                                 <C>                         <C>
 
 
/s/ Dwight A. Steffenson            Chairman of the Board of    May 14, 1997
- ---------------------------------     Directors, and Chief
Dwight A. Steffensen                  Executive Officer
                                      (Principal Executive
                                      Officer)
 
 
 
/s/ James E. Illson                 Senior Vice Presi-          May 14, 1997
- ---------------------------------     dent-Finance, Chief
James E. Illson                       Financial Officer, and
                                      Secretary (Principal
                                      Financial and Account-
                                      ing Officer)
 
 
/s/ Lawrence J. Schoenberg          Director                    May 14, 1997
- ---------------------------------
Lawrence J. Schoenberg  
 

/s/ David L. House                  Director                    May 14, 1997
- ---------------------------------
David L. House  
 

/s/ Dr. Arnold Miller               Director                    May 14, 1997
- ---------------------------------
Dr. Arnold Miller  
 

/s/ Joseph Abrams                   Director                    May 14, 1997
- ---------------------------------
Joseph Abrams 

</TABLE>
                                     II-7.
<PAGE>
 
                                 EXHIBIT INDEX


EXHIBIT                                                                     PAGE
NUMBER    DESCRIPTION OF DOCUMENTS                                        NUMBER
- -------   ------------------------                                        ------

2.1    Purchase Agreement dated as of  August 29, 1996. (21)

2.2    Amendment 1 to Purchase Agreement dated as of October 4, 1996. (21)

2.3    Amended and Restated Receivables Transfer Agreement dated as of September
       27, 1996 by and between Merisel Americas, Inc. and Merisel Capital
       Funding, Inc. (21)

2.4    Amended and Restated Receivables and Servicing Agreement dated as of
       September 27, 1996, by and between Merisel Capital Funding, Inc., Redwood
       Receivables Corporation, Merisel Americas, Inc. and General Electric
       Capital Corporation. (21)

2.5    Amendment No. 1 and Waiver to Amended and Restated Receivables Purchase
       and Servicing Agreement dated as of November 7, 1996 among Merisel
       Capital Funding, Inc., Redwood Receivables Corporation, Merisel Americas,
       Inc. Electric and General Capital Corporation. (25)

2.6    Amendment No. 1 and Waiver to Amended and Restated Receivables Transfer
       Agreement dated as of November 7, 1996 by and between Merisel Americas,
       Inc. and Merisel Capital Funding, Inc. (25)

2.7    Settlement Agreement and Release dated February 13, 1997 by and among CHS
       Electronics, Inc., Merisel, Inc. and Merisel Europe, Inc. (25)

2.8    Asset Purchase Agreement dated January 15, 1997 by and among SYNNEX
       Informa tion Technologies, Inc., SynFab, Inc. and Merisel FAB, Inc. (25)

2.9    Amendment No. 1 to the Asset Purchase Agreement dated as of March 6, 1997
       by and among Merisel, Inc., Merisel FAB,Inc., SYNNEX Information
       Technologies, Inc. and ComputerLand Corporation, successor-in-interest to
       SynFab, Inc. (25)

3.1    Restated Certificate of Incorporation of Registrant. (1)

3.2    Amendment to Certificate of Incorporation of Registrant dated August 22,
       1990. (6)

                                     II-8.
<PAGE>
 
                                                                           PAGE
                                                                          NUMBER
                                                                          ------
3.3    Bylaws, as amended, of Merisel, Inc. (8)

4      Indenture dated October 15, 1994 between the Company and NationsBank of
       Texas, N.A., as Trustee, relating to the Company's 12.5% Senior Notes Due
       2004, including the form of such Senior Notes attached as Exhibit A
       thereto. (14)

4.1    First Amendment to Amended and Restated Revolving Credit Agreement dated
       as of June 30, 1996 by and among Merisel Americas, Inc., Merisel Europe,
       Inc., Merisel, Inc. and the lender parties thereto. (21)

4.2    Second Amendment and Waiver to Amended and Restated Revolving Credit
       Agree ment dated as of October 2, 1996 by and among Merisel Americas,
       Inc., Merisel Eu rope, Inc., Merisel, Inc. and the lender parties
       thereto. (21)

4.3    Third Amendment to Amended and Restated Subordinated Note Purchase
       Agreement dated as of June 30, 1996 by and among Merisel Americas, Inc.
       and the Noteholders signatory thereto. (21)

4.4    Fourth Amendment and Waiver to Amended and Restated Subordinated Note Pur
       chase Agreement dated as of October 2, 1996 by and among Merisel
       Americas, Inc. and the Noteholders signatory thereto. (21)

4.5    Fourth Amendment to Amended and Restated Senior Note Purchase Agreement
       dated as of June 30, 1996 by and among Merisel Americas, Inc., Merisel,
       Inc. and the Noteholders signatory thereto. (21)

4.6    Fifth Amendment and Waiver to Amended and Restated Senior Note Purchase
       Agreement dated as of October 2, 1996 by and among Merisel Americas,
       Inc., Merisel, Inc. and the Noteholders signatory thereto. (21)

4.7    Third Amendment and Waiver to Amended and Restated Revolving Credit
       Agreement dated as of February 27, 1997 by and among Merisel Americas,
       Inc. and the Noteholders signatory thereto. (25)

4.8    Fifth Waiver to Amended and Restated Subordinated Note Purchase Agreement
       dated as of February 27, 1997 by and among Merisel Americas, Inc. and the
       signatory Noteholders thereto. (25)

                                     II-9.
<PAGE>
 
                                                                           PAGE
                                                                          NUMBER
                                                                          ------

4.9    Sixth Amendment and Waiver to Amended and Restated Senior Note Purchase
       Agreement dated February 27, 1997 by and among Merisel Americas, Inc.,
       Merisel, Inc. and the Noteholders signatory thereto. (25)


4.10   Form of Limited Waiver and Voting Agreement, dated as of April 11, 1997,
       by and among Merisel, Inc. and the holders of the 12 1/2% Senior Notes
       due December 31, 2004. (25)

4.11   Form of Limited Waiver and Agreement to Amend dated as of April 14, 1997
       by and among Merisel, Inc., Merisel Europe, Inc., and the holders of the
       Revolving Credit Agreement and the Senior Note Purchase Agreement. (25)

8.1    Form of Opinion of Skadden,Arps, Slate, Meagher & Flom LLP regarding tax
       matters.

10.1   Microamerica Substitute Stock Option Plan of Registrant together with
       related forms of Stock Option Agreements. (4)*

10.2   1983 Stock Option Plan of Softsel Computer Products, Inc., as amended,
       together with Form of Incentive Stock Option Agreement and Form of
       Nonqualified Stock Option Agreement under 1983 Employee Stock Option
       Plan. (7)*

10.3   1983 Employee Stock Option Plan of Softsel Computer Products, Inc., as
       amended, together with Form of Incentive Stock Option Agreement and Form
       of Nonqualified Stock Option Agreement under the 1983 Employee Stock
       Option Plan. (7)*

10.4   1991 Employee Stock Option Plan of Merisel, Inc. together with Form of
       Incentive Stock Option Agreement and Form of Nonqualified Stock Option
       Agreement under the 1991 Employee Stock Option Plan. (8)*

10.5   Merisel, Inc. 1992 Stock Option Plan for Nonemployee Directors. (10)*

10.6   Incentive Stock Option Agreements between Registrant and Michael D.
       Pickett dated as of October 1, 1986 and March 4, 1987. (1)*

                                    II-10.
<PAGE>
 
                                                                           PAGE
                                                                          NUMBER
                                                                          ------

10.7   Nonqualified Stock Option Agreement between Registrant and Michael D.
       Pickett dated as of December 11, 1987. (1)*

10.8   Amendment to Stock Option Agreements together with Joint Escrow
       Instructions between Michael D. Pickett and Registrant dated as of August
       11, 1988. (1)*

10.9   Softsel Computer Products, Inc. Executive Deferred Compensation Plan.
       (9)*

10.10  Employment Agreement between Registrant and Michael D. Pickett dated as
       of August 14, 1992. (11)*

10.11  Merisel, Inc. Amended and Restated 401(k) Retirement Savings Plan. (15)*

10.12  Asset Transfer, Assignment and Assumption Agreement dated as of December
       23, 1993 by and between Registrant and Merisel Americas, Inc. (13)

10.13  Asset Transfer, Assignment and Assumption Agreement dated as of December
       23, 1993 by and between Registrant and Merisel Europe, Inc. (13)

10.14  Lease between Registrant and Pacifica Holding Company dated April 6,
       1989. (2)

10.15  Lease Agreement dated October 27, 1988 by and between Rosewood
       Development Corporation and Microamerica, Inc. re: property located in
       Marlborough, Massachu setts. (3)

10.16  Lease Agreement dated May 23, 1990 by and between Kilroy-Freehold El
       Segundo Company and Softsel/Microamerica, Inc., re: property located in
       El Segundo, California. (5)

10.17  Lease Agreement dated October 1991 by and between Koll Hayward Associates
       II and Merisel, Inc. (9)

10.18  Asset Purchase Agreement dated January 31, 1994 between ComputerLand
       Corpora tion, Merisel FAB, Inc. and for purposes of Section 2.2 thereof,
       the Registrant. Por tions of this agreement have been omitted pursuant to
       Rule 24b-2 of the Securities Exchange Act of 1934, as amended. (12)

                                    II-11.
<PAGE>
 
                                                                           PAGE
                                                                          NUMBER
                                                                          ------

10.19  Guaranty Agreement dated January 31, 1994 between ComputerLand
       Corporation and the Registrant. (12)

10.20  Distribution and Services Agreement dated January 31, 1994 between
       ComputerLand Corporation and Merisel FAB, Inc. ("Services Agreement").
       Portions of this agree ment has been omitted pursuant to Rule 24b-2 of
       the Securities Act of 1934, as amended. (12)

10.21  Amendment Number 13 to Services Agreement dated as of January 31, 1996.
       Portions of this agreement have been omitted pursuant to Rule 24b-2 of
       the Securities Act of 1934, as amended. (19)

10.22  Stock Purchase Agreement dated January 31, 1994 between the Registrant
       and ComputerLand Corporation. (12)

10.23  Amended and Restated Senior Note Purchase Agreement by and among each
       purchas ers named therein and Merisel Americas, Inc., dated as of
       December 23, 1993 ("Se nior Note Purchase Agreement"). (13)

10.24  First Amendment, dated as of September 30, 1994 to Senior Note Purchase
       Agree ment, by and among the Noteholders named therein and Merisel
       Americas, Inc. (16)

10.25  Form of Second Amendment dated as of June 23, 1995 to Senior Note
       Purchase Agreement. (19)

10.26  Amended and Restated Subordinated Note Purchase Agreement by and among
       each of the purchasers named therein and Merisel Americas, Inc., dated as
       of December 23, 1993 ("Subordinated Note Purchase Agreement"). (13)

10.27  First Amendment, dated as of September 30, 1994, to Subordinated Note
       Purchase Agreement, by and among the Noteholders named therein and
       Merisel Americas, Inc. (16)

10.28  Revolving Credit Agreement dated as of December 23, 1993 among Merisel
       Ameri cas, Inc., Merisel Europe, Inc., the Registrant, the lender parties
       thereto, Citicorp USA, Inc., as agent, and Citibank, N.A., as designated
       issuer ("Revolving Credit Agreement"). (13)

                                    II-12.
<PAGE>
 
                                                                           PAGE
                                                                          NUMBER
                                                                          ------


10.29  First Amendment, dated as of September 29, 1994, to Revolving Credit
       Agreement, by and among Merisel Americas, Inc., Merisel Europe, Inc.,
       Merisel, Inc. and the financial institutions named therein. (16)

10.30  Second Amendment, dated as of December 1, 1994, to Revolving Credit
       Agreement, by and among Merisel, Americas, Inc., Merisel Europe, Inc.,
       Merisel, Inc., and the financial institutions named therein. (15)

10.31  Third Amendment, dated as of February 27, 1995, to Revolving Credit
       Agreement, by and among Merisel Americas, Inc., Merisel Europe, Inc.,
       Merisel, Inc., and the financial institutions named therein. (15)

10.32  Receivable Transfer Agreement dated as of October 2, 1995 by and between
       Merisel Americas, Inc. and Merisel Capital Funding, Inc. (17)

10.33  Receivable Purchase and Servicing Agreement dated as of October 2, 1995
       by and among Merisel Capital Funding, Inc., Redwood Receivables
       Corporation, Merisel Americas, Inc. and General Electric Capital
       Corporation. (17)

10.34  Annex X to Receivable Transfer Agreement and Receivables Purchase and
       Servicing Agreement dated as of October 2, 1995. (17)

10.35  Form of Receivables Purchase Agreement between Merisel Canada, Inc. and
       Canadi an Master Trust dated as of December 15, 1995.  (19)

10.36  Form of Security Agreement between Merisel Properties, Inc. and Heller
       Financial, Inc. dated December 29, 1995. (19)

10.37  Deed of Trust, Security Agreement, Assignment of Leases and Rents and
       Fixture Filing between Merisel Properties, Inc. and Heller Financial,
       Inc. dated December 29, 1995. (19)

10.38  Agreement for the Sale and Purchase of Debts between Deutche Financial
       Services (UK) Limited and Merisel (UK) Limited dated October 12, 1995.
       (19)

10.39  Form of Agreement between Merisel, Inc. and Michael D. Pickett dated
       February 12, 1996. (19)*

                                    II-13.
<PAGE>
 
                                                                           PAGE
                                                                          NUMBER
                                                                          ------

10.40  Share Purchase Agreement between Merisel, Inc. and Merisel Asia, Inc. and
       Tech Pacific Holdings Ltd. dated March 7, 1996. (19)

10.41  Form of Employment Agreement between Merisel, Inc. and the following:
       James L. Brill, Paul Lemerise, John Thompson, Tom Reeves and Marty Wolf
       (17)*

10.42  Form of Retention Agreement between Merisel, Inc. and the following:
       James L. Brill, Paul Lemerise, John Thompson, Tom Reeves and Marty Wolf
       (17)*

10.43  Third Amendment and Waiver to Amended and Restated Senior Note Purchase
       Agreement by and among each of the purchasers named therein and Merisel
       Ameri cas, Inc., dated as of April 12, 1996. (21)

10.44  Revolving Credit Agreement among Merisel Americas, Inc., Merisel Europe,
       Inc., Merisel , Inc., the lender parties thereto, Citicorp USA, Inc., as
       agent, and Citibank, N.A., as designated issuer, as amended and restated
       as of April 12, 1996. (21)

10.45  Amendment Number One and Waiver to Receivables Purchase and Servicing
       Agree ment among Merisel Capital Funding, Inc., Redwood Receivables
       Corporation, Merisel Americas, Inc., and General Electric Capital
       Corporation, dated as of April 12, 1996. (21)

10.46  Form of Second Amendment and Waiver to Amended and Restated Subordinated
       Note Purchase Agreement among the dated as of April 12, 1996. (21)

10.47  Retention Agreement between Merisel, Inc. and Susan J. Miller-Smith dated
       April 22, 1996. (18)*

10.48  Employment Agreement dated February 12, 1996 between Dwight A. Steffensen
       and Merisel, Inc. (22)*

10.49  Employment Agreement dated May 2, 1996 between Ronald A. Rittenmeyer and
       Merisel, Inc. (22)*

10.50  Employment Agreement dated as of May 15, 1996 between Verilyn Smith and
       Merisel, Inc. (22)*

                                    II-14.
<PAGE>
 
                                                                           PAGE
                                                                          NUMBER
                                                                          ------


10.51  Employment Agreement between Merisel, Inc. and James Illson dated August
       19, 1996. (23)*

10.52  Severance Agreement between Merisel, Inc. and James Brill dated August
       27, 1996. (23)*

10.53  Employment Agreement, dated as of September 5, 1996, between Merisel,
       Inc. and James D. Wittry. (24)*

10.54  Letter Agreement dated June 1, 1995 between Merisel Americas, Inc. and
       Kristin M. Rogers. (24)*

10.55  Amendment to Letter Agreement dated April 9, 1996 between Merisel
       Americas, Inc. and Kristin M. Rogers. (24)*

10.56  Amendment to Letter Agreement dated August 30, 1996 between Merisel
       Americas, Inc. and Kristin M. Rogers. (24)*

10.57  Retention Agreement dated April 5, 1996 between Merisel, Inc. and Kelly
       M. Martin. (24)*

10.58  Letter Agreement dated June 1, 1995 between Merisel Americas, Inc. and
       Archie K. Miller. (24)*

10.59  Amendment to Letter Agreement dated August 28, 1996 between Merisel
       Americas, Inc. and Archie K Miller. (24)*

10.60  Retention Agreement dated April 5, 1996 between Merisel, Inc. and Bruce
       A. Zeedik. (24)*

10.61  Letter Agreement dated November 29, 1996 between Merisel, Inc. and
       Timothy N. Jenson. (24)*

10.62  Amendment to Letter Agreement dated April 9, 1996 between Merisel, Inc.
       and Timothy N. Jenson. (24)*

                                    II-15.
<PAGE>
 
                                                                           PAGE
                                                                          NUMBER
                                                                          ------


10.63  Amendment to Letter Agreement dated August 22, 1996 between Merisel, Inc.
       and Timothy N. Jenson. (24)*

10.64  Amended and Restated Employment Agreement dated November 6, 1996 between
       Susan J. Miller-Smith and Merisel, Inc. (24)*

10.65  Employment Agreement between Robert McInerney and Merisel, Inc. dated
       February 3, 1997. (25)*

10.66  Employment Agreement between Dwight A. Steffensen and Merisel, Inc. dated
       February 12, 1997. (25)*

10.67  Amendment to the Company's 1991 Employee Stock Option Plan (as Amended
       through January 16, 1997). (25)

23.1   Consent of Skadden, Arps, Slate, Meagher & Flom LLP (included in their
       opinions filed as Exhibits 5.1 and 8.1)

23.2   Consent of Deloitte & Touche LLP

24.1   Power of Attorney (included on page II-6 of this Registration Statement)

99.1   Form of Proxy Card.

99.2   Form of Letter of Transmittal.

99.3   Form of Master Ballot for 12.5% Notes.

99.4   Form of Master Ballot for Old Common Stock.
______________________
*      Management contract or executive compensation plan or arrangement.

(1)    Filed as an exhibit to the Form S-1 Registration Statement of Softsel
       Computer Products, Inc., No. 33-23700, and incorporated herein by this
       reference.

(2)    Filed as an exhibit to the Quarterly Report on Form 10-Q for the quarter
       ended September 30, 1989 of Softsel Computer Products, Inc., and
       incorporated herein by this reference.

(3)    Filed as an exhibit to the Quarterly Report on Form 10-Q for the quarter
       ended March 31, 1990 of Softsel Computer Products, Inc., and incorporated
       herein by this reference.

                                    II-16.
<PAGE>
 
                                                                           PAGE
                                                                          NUMBER
                                                                          ------

(4)    Filed as an exhibit to the Form S-8 Registration Statement of Softsel
       Computer Products, Inc., No. 33-34296, filed with the Securities and
       Exchange Commission on April 12, 1990, and incorporated herein by this
       reference.

(5)    Filed as an exhibit to the Quarterly Report on Form 10-Q for the quarter
       ended June 30, 1990 of Softsel Computer Products, Inc., and incorporated
       herein by this refer ence.

(6)    Filed as an exhibit to the Quarterly Report on Form 10-Q for the quarter
       ended September 30, 1990, and incorporated herein by this reference.

(7)    Filed as an exhibit to the Form S-8 Registration Statement of Softsel
       Computer Products, Inc., No. 33-35648, filed with the Securities and
       Exchange Commission on June 29, 1990, and incorporated herein by this
       reference.

(8)    Filed as an exhibit to the Quarterly Report on Form 10-Q for the quarter
       ended June 30, 1991, and incorporated herein by this reference.

(9)    Filed as an exhibit to the Form S-3 Registration Statement of Merisel,
       Inc., No. 33-45696, filed with the Securities and Exchange Commission on
       February 14, 1992 and incorporated herein by this reference.

(10)   Filed as an exhibit to the Quarterly Report on Form 10-Q for the quarter
       ended June 30, 1992, and incorporated herein by this reference.

(11)   Filed as an exhibit to the Quarterly Report on Form 10-Q for the quarter
       ended September 30, 1992 of Merisel, Inc., and incorporated herein by
       this reference.

(12)   Filed as an exhibit to the Current Report on Form 8-K dated February 14,
       1994, as amended on March 24, 1994 and October 4, 1994, and incorporated
       herein by this reference.

(13)   Filed as an exhibit to the Annual Report on Form 10-K for the year ended
       December 31, 1993, and incorporated herein by this reference.

(14)   Filed as an exhibit to the Quarterly Report on Form 10-Q for the quarter
       ended September 30, 1994, and incorporated herein by this reference.

                                    II-17.
<PAGE>
 
                                                                           PAGE
                                                                          NUMBER
                                                                          ------


(15)   Filed as an exhibit to the Annual Report on Form 10-K for the year ended
       December 31, 1994, and incorporated herein by this reference.

(16)   Filed as an exhibit to the Form S-3 Registration Statement of the
       Registrant, No. 33-55195, filed with the Securities and Exchange
       Commission on August 23, 1994, and incorporated herein by this reference.

(17)   Filed as an exhibit to the Quarterly Report on Form 10-Q for the quarter
       ended September 30, 1995, and incorporated herein by this reference.

(18)   Filed as an exhibit to Amendment No. 1 to the Annual Report on Form 10-
       K/A for the year ended December 31, 1995, and incorporated herein by this
       reference.

(19)   Filed as an exhibit to Amendment No. 2 to the Annual Report on Form 10-
       K/A for the year ended December 31, 1995, and incorporated herein by this
       reference.

(20)   Filed as an exhibit to the Quarterly Report on Form 10-Q for the quarter
       ended March 31, 1996, and incorporated herein by this reference.

(21)   Filed as an exhibit to the Current Report on Form 8-K dated April 17,
       1996, and incorporated herein by this  reference.

(22)   Filed as an exhibit to the Quarterly Report on Form 10-Q for the quarter
       ended June 30, 1996, and  incorporated herein by this reference.

(23)   Filed as an exhibit to the Current Report on Form 8-K dated October 18,
       1996, and incorporated herein  by this reference.

(24)   Filed as an exhibit to the Quarterly Report on Form 10-Q for the quarter 
       ended September 30, 1996, and  incorporated herein by this reference.

                                    II-18.
<PAGE>
 
                                                                           PAGE
                                                                          NUMBER
                                                                          ------


(25)   Filed as an exhibit to the Annual Report on Form 10-K for the year ended
       December 31, 1996 and incorporated herein by this reference.


                                    II-19.

<PAGE>
 
                                                                     EXHIBIT 8.1

                            [SASM&F LLP Letterhead]



                                            ___________, 1997



Merisel, Inc.
200 Continental Boulevard
El Segundo, CA 90245




Gentlemen:
 
          We have acted as counsel to Merisel, Inc., a Delaware corporation (the
"Company"), in connection with the Exchange Offer and the solicitation of
acceptances of the Prepackaged Plan, the terms of each of which are described
in the Registration Statement on Form S-4 (the "Registration Statement"), filed
on the date hereof with the Securities and Exchange Commission (the
"Commission") under the Securities Act of 1933, as amended (the "Act").  This
opinion is being furnished in accordance with the requirements of Item 601(b)(8)
of Regulation S-K under the Act.  All capitalized terms used herein and not
otherwise defined herein shall have the respective meanings ascribed to them in
the Registration Statement.

          In connection with this opinion, we have (i) examined and participated
in the preparation of the Registration Statement (including the Proxy 
Statement/Prospectus and the Exchange Restructuring Prospectus) and (ii)
reviewed the Limited Waiver Agreement, (iii) the annual report of the Company on
Form 10-K for the fiscal year ended December 31, 1996, (iv) the quarterly report
of the Company on Form 10-Q for the quarterly period ended March 31, 1997 and
(v) such other documents as we have deemed necessary or appropriate.  In our
examination and review, we have assumed the legal capacity of all natural
persons, the genuineness of all signa-
<PAGE>
 
Merisel, Inc.
May __, 1997
Page 2


tures, the authenticity of all documents submitted to us as originals, the
conformity to original documents of all documents submitted to us as certified,
conformed, or photostatic copies thereof, and the authenticity of the originals
of such copies.  As to any facts material to this opinion that we did not
independently establish or verify, we have relied upon statements and
representations of officers and other representatives of the Company, including
the accountants and financial advisor of the Company, and our opinion is
premised, in part, on the veracity of such statements and representations.  Our
opinion is conditioned on, among other things, the initial and continuing
accuracy of (a) the facts, information, and representations set forth in the
documents referred to above and (b) such statements and representations of the
officers and other representatives of the Company, and on the assumption that
the Restructuring will occur in a manner and form consistent with the
descriptions set forth in the Registration Statement, the Proxy
Statement/Prospectus and the Exchange Restructuring Prospectus.

          Our opinion is also based on the Internal Revenue Code of 1986, as
amended, the Treasury Regulations (proposed, temporary, and final) promulgated
thereunder, judicial decisions, Internal Revenue Service rulings, and other
applicable authorities all as of the date hereof, and all of which are subject
to change, which changes may be retroactively applied.  A change in the
authorities upon which our opinion is based could affect our conclusions.
There can be no assurances, moreover, that the opinion expressed herein will be
accepted by the Internal Revenue Service or, if challenged, by a court.

          Based solely upon the foregoing, we are of the opinion that, although
the discussion set forth in the section of the Registration Statement entitled
"Certain Federal Income Tax Considerations" does not purport to discuss all
possible Federal income tax consequences of the Restructuring to the Noteholders
and the Company,

                                       2
<PAGE>
 
Merisel, Inc.
May __, 1997
Page 3


such discussion constitutes, in all material respects, a fair and accurate
summary of the Federal income tax consequences of the Restructuring that are
likely to be material to the Noteholders and the Company.

          Other than as expressly stated above, we express no opinion with
respect to any other matter.  We are furnishing this opinion to you solely in
connection with the Exchange Offer and the solicitation of acceptances of the
Prepackaged Plan pursuant to the Registration Statement, and it is not to be
relied upon, circulated, quoted, or otherwise referred to for any other purpose
without our written permission.  This opinion is expressed as of the date
hereof, and we disclaim any undertaking to advise you of any subsequent changes
of the matters stated, represented, or assumed herein or any subsequent changes
in applicable law.

          We consent to the filing of this opinion as Exhibit 8.1 to the
Registration Statement and to the reference to Skadden, Arps, Slate, Meagher &
Flom LLP therein under the caption "Legal Matters".  In giving this consent, we
do not thereby admit that we are within the category of persons whose consent is
required under Section 7 of the Act or the rules or regulations of the
Commission thereunder.

                                  Very truly yours,

                                       3

<PAGE>
 
                                                                    EXHIBIT 23.2



                       CONSENT OF INDEPENDENT ACCOUNTANTS


We hereby consent to the use in this Registration Statement of Merisel, Inc. on
Form S-4 of our report dated April 14, 1997, incorporated by reference from the
Annual Report on Form 10-K of Merisel, Inc. for the Year Ended December 31,
1996, and to the use of our report dated April 14, 1997 appearing in the
Prospectus, which is part of this Registration Statement. We also consent to the
reference to us under the heading "Experts" in such Prospectus.


                                           /s/ DELOITTE & TOUCHE LLP


Los Angeles, California

May 15, 1997

<PAGE>
 
                                                                    EXHIBIT 99.1

- --------------------------------------------------------------------------------
                        The undersigned hereby appoints [           ] and each 
                        of them the undersigned's true and lawful attorneys and 
                        proxies (with full power of substitution in each) to 
                        vote all Common Stock of Merisel, Inc. (the "Company"), 
                        standing in the undersigned's name, at the Special 
                        Meeting of Stockholders (the "Stockholders' Meeting") of
                        the Company to be held at 200 Continental Boulevard, El 
                        Segundo, California, on [        ], 1997 at 10:00 a.m., 
                        Los Angeles time, upon those matters as described in the
                        Proxy Statement/Prospectus for the meeting and such 
MERISEL, INC.           other matters as may properly come before such meeting 
                        or any adjournments thereof.  The stockholder votes 
                        with respect to the following matters will not be 
                        effective unless and until the Charter Amendment has 
                        been filed with the Secretary of State of Delaware and 
                        the Exchange Restructuring has been consummated, in 
                        which event they will become effective either 
PROXY                   immediately prior to or contemporaneously with the
                        consummation of the Exchange Restructuring.  The Board 
                        of Directors has reserved the right, pursuant to 
                        Delaware law, to abandon the Charter Amendment even if 
                        the Company's stockholders authorize the Charter 
                        Amendment:
                      
                        A vote FOR the following proposals described in the 
IF NOT OTHERWISE        Proxy Statement/Prospectus for the Stockholders' 
SPECIFIED, THIS PROXY   Meeting is recommended:
WILL BE VOTED FOR     
THE PROPOSALS REFERRED  1. _____________________________________________________
TO IN (1), (2) AND (3)      Approve the Charter Amendment.
 
                            [_] FOR         [_] AGAINST         [_] ABSTAIN
 
                        2. _____________________________________________________
                            Approve the New Common Stock Issuance.
 
                            [_] FOR         [_] AGAINST         [_] ABSTAIN
 
                        3. _____________________________________________________
                            Approve the Stock Award and Incentive Plan
 
                            [_] FOR         [_] AGAINST         [_] ABSTAIN
                        If any other business is transacted at the Special
                        Meeting of Stockholders, the Proxy shall be voted in
                        accordance with the best judgment of the above-named
                        attorneys and proxies.
 
                                       Continued on Reverse Side
 
- --------------------------------------------------------------------------------
<PAGE>
 
- --------------------------------------------------------------------------------
          MERISEL, INC.                                 
          PROXY FOR COMMON STOCK                        
          PROXY SOLICITED BY THE BOARD OF DIRECTORS FOR 
          SPECIAL MEETING OF STOCKHOLDERS [      ], 1997 
 
 

                                            Dated: ______________________, 1997
PLEASE SIGN, DATE AND RETURN
PROMPTLY IN THE ENCLOSED ENVELOPE           ____________________________________
                                                 (Signature of Stockholder)
 
                                            ____________________________________
                                                 (Signature of Stockholder)
 
                                            Please sign your name exactly as it
                                            appears hereon.  If acting as
                                            attorney, executor, trustee, or in
                                            other representative capacity,
                                            please sign name and title.  If
                                            stock is held jointly, each joint
                                            owner should sign.
- --------------------------------------------------------------------------------

                                       2

<PAGE>
 
                                                                    EXHIBIT 99.2

                             LETTER OF TRANSMITTAL

                                   TO TENDER

                  12 1/2% SENIOR NOTES DUE DECEMBER 31, 2004

                                      OF

                                 MERISEL, INC.

                                PURSUANT TO THE
       EXCHANGE RESTRUCTURING PROSPECTUS DATED [________________], 1997

       ================================================================
       THE EXCHANGE OFFER WILL EXPIRE AT 5:00 P.M., NEW YORK CITY TIME,
       ON [           ], 1997, UNLESS EXTENDED (THE "EXPIRATION DATE").
       ================================================================

                              TO THE DEPOSITARY:

                     [________________________________]


BY HAND DELIVERY OR OVERNIGHT COURIER:                BY MAIL:

          [______________________]                    [______________________]



                            FACSIMILE TRANSMISSION:

                           [______________________]

                             CONFIRM BY TELEPHONE:

                           [______________________]
<PAGE>
 
          Delivery of this instrument to an address other than as set forth
above or transmission of instructions via a facsimile number other than the ones
listed above will not constitute a valid delivery.

          The undersigned acknowledges receipt of the Exchange Restructuring
Prospectus dated [             ], 1997, (the "Exchange Restructuring
Prospectus") of Merisel, Inc. (the "Company"), relating to the offer of the
Company, upon the terms and subject to the conditions set forth in the  Exchange
Restructuring Prospectus, this Letter of Transmittal and the instructions hereto
(which together constitute the "Exchange Offer"), to issue 192.5 shares
(adjusted to reflect the one-for-five reverse stock split described herein) of
common stock, par value $.05 per share (the "New Common Stock"), of the Company
for each $1,000 principal amount of 12 1/2% Senior Notes due 2004 (the "12.5%
Notes") (together with all accrued and unpaid interest) which is validly
tendered and not withdrawn.  Each exchanging holder of 12.5% Notes (each a
"Noteholder") is required to elect to exchange the entire principal amount (plus
accrued but unpaid interest through [           ], 1997) of all 12.5% Notes
tendered by such Noteholder pursuant to this Letter of Transmittal for shares of
New Common Stock to be received in exchange therefor. "Exchange Amounts" means
the aggregate amount of the principal and accrued but unpaid interest through [
], 1997 with respect to the 12.5% Notes.  Capitalized terms used in this Letter
of Transmittal but not defined herein have the meanings given thereto in the
Exchange Restructuring Prospectus.


                         PLEASE READ THE ENTIRE LETTER
                        OF TRANSMITTAL CAREFULLY BEFORE
                           COMPLETING ANY BOX BELOW


     This Letter of Transmittal is to be used (i) if 12.5% Notes are to be
physically delivered herewith or (ii) if delivery of 12.5% Notes is to be made
by book-entry transfer to the account maintained by the Depositary at the
Depository Trust Company ("DTC") or the Philadelphia Securities Depository Trust
Company ("PHILADEP") pursuant to the procedures set forth in "TENDERING AND
VOTING PROCEDURES" in Part A to the Exchange Restructuring Prospectus. Delivery
of documents to DTC or PHILADEP does not constitute delivery to the Depositary.

     THERE IS NO PROCEDURE FOR TENDERING BY GUARANTEED DELIVERY.  TENDERS BY
GUARANTEED DELIVERY WILL NOT BE ACCEPTED.

     Noteholders who tender their 12.5% Notes will also be deemed to have waived
all existing and past defaults and their consequences under such 12.5% Notes and
under the indentures under which they were issued.  The tender of 12.5% Notes
under this Letter of Transmittal will constitute such waiver.

     Noteholders who wish to tender their 12.5% Notes must, at a minimum,
complete columns (1) through (3) in the table below and sign in the appropriate
box below.  If those columns are completed, the Noteholder will be deemed to
have waived defaults (as set forth above) with respect to, and to have tendered
all 12.5% Notes listed in the box.

                                       2

<PAGE>
 
                          DESCRIPTION OF 12.5% NOTES
<TABLE> 
<CAPTION>  
===================================================================================================
                   (1)                                             Certificate(s) Tendered
                                                           (Attach additional list if necessary)
Name(s) and Address(es) of Registered Holder(s)
         (Please fill in, if blank)
- --------------------------------------------------------------------------------------------------- 
<S>                                                        <C>                      <C> 
                                                               (2)                      (3)
                                                                                     Aggregate
                                                            Certificate              Principal
                                                             Number(s)*                Amount
- --------------------------------------------------------------------------------------------------- 
 
                                                           ---------------------------------------- 
 
                                                           ----------------------------------------
 
                                                           ----------------------------------------
                                                                       Total:
- --------------------------------------------------------------------------------------------------- 
[_]  CHECK HERE IF THE 12.5% NOTES HAVE BEEN HELD FOR 18 MONTHS
     OR MORE.

*    Need not be completed by Book-Entry Noteholders (see below).
 
          You must waive all existing and past defaults and their consequences
     under the 12.5% Notes tendered hereby and under the indentures under which
     the 12.5% Notes were issued.  The tender of 12.5% Notes will constitute a
     waiver of defaults with respect to such 12.5% Notes.  If you are not the
     record holder of your 12.5% Notes, you must either have the 12.5% Notes
     registered in your name or obtain a consent from the record holder of such
     12.5% Notes to tender them.
===================================================================================================
</TABLE>
                               METHOD OF DELIVERY
<TABLE>
<CAPTION>
===================================================================================================

<S>    <C> 
[_]    CHECK HERE IF CERTIFICATES FOR TENDERED 12.5% NOTES ARE ENCLOSED HEREWITH.

[_]    CHECK HERE IF TENDERED 12.5% NOTES ARE BEING DELIVERED BY BOOK-ENTRY TRANSFER 
       MADE TO THE ACCOUNT MAINTAINED BY THE DEPOSITARY WITH A BOOK-ENTRY TRANSFER 
       FACILITY SPECIFIED BELOW AND COMPLETE THE FOLLOWING:

       Name of Tendering Institution:

       [_] DTC                      [_] PHILADEP (check one)  Account Number: 
                                                                              ------------
       Transaction Code Number:
===================================================================================================
</TABLE>
          THERE IS NO PROCEDURE FOR TENDERING BY GUARANTEED DELIVERY.
              TENDERS BY GUARANTEED DELIVERY WILL NOT BE ACCEPTED.

                                       3
<PAGE>
 
              PLEASE READ THE ACCOMPANYING INSTRUCTIONS CAREFULLY

Ladies and Gentlemen:

TENDER OF 12.5% NOTES

Upon the terms and subject to the conditions of the Exchange Offer, the
undersigned hereby tenders to the Company the 12.5% Notes indicated above.
Tendering Noteholders who tender their 12.5% Notes will be deemed to have waived
all existing and past defaults and their consequences under those 12.5% Notes
and under the applicable 12.5% Note Indentures on any 12.5% Notes tendered.

Subject to, and effective upon the acceptance for exchange of the 12.5% Notes
tendered herewith, the undersigned hereby sells, assigns and transfers to or
upon the order of the Company all right, title and interest in and to all the
12.5% Notes that are being tendered hereby, and appoints the Depositary the true
and lawful agent and attorney-in-fact of the undersigned with respect to such
12.5% Notes, with full power of substitution (such power of attorney being
deemed to be an irrevocable power coupled with an interest) to (a) deliver
certificates for such 12.5% Notes or transfer ownership of such 12.5% Notes on
the account books maintained by DTC or PHILADEP, together, in any such case,
with all accompanying evidences of transfer and authenticity, to or upon the
order of the Company, (b) present such 12.5% Notes for transfer on the register
and (c) receive all benefits and otherwise exercise all rights of beneficial
ownership of such 12.5% Notes, all in accordance with the terms of the Exchange
Offer.

THE UNDERSIGNED HEREBY REPRESENTS AND WARRANTS THAT THE UNDERSIGNED ACCEPTS THE
TERMS AND CONDITIONS OF THE EXCHANGE OFFER, OWNS THE 12.5% NOTES TENDERED HEREBY
(WITHIN THE MEANING OF RULE 10B-4 UNDER THE SECURITIES EXCHANGE ACT OF 1934, AS
AMENDED), HAS FULL POWER AND AUTHORITY TO TENDER, SELL, ASSIGN AND TRANSFER THE
12.5% NOTES TENDERED HEREBY AND THAT THE COMPANY WILL ACQUIRE GOOD AND
UNENCUMBERED TITLE THERETO, FREE AND CLEAR OF ALL LIENS, RESTRICTIONS, CHARGES
AND ENCUMBRANCES AND NOT SUBJECT TO ANY ADVERSE CLAIM.  THE UNDERSIGNED WILL,
UPON REQUEST, EXECUTE AND DELIVER ANY ADDITIONAL DOCUMENTS DEEDED BY THE
DEPOSITARY OR THE COMPANY TO BE NECESSARY OR DESIRABLE TO COMPLETE THE SALE,
ASSIGNMENT AND TRANSFER OF THE 12.5% NOTES HEREBY TENDERED.  THE UNDERSIGNED
HEREBY FOREVER WAIVES ALL RIGHTS TO RECEIVE ANY PAYMENTS NOT HERETOFORE PAID
WITH RESPECT TO ACCRUED BUT UNPAID INTEREST ON SUCH 12.5% NOTES TENDERED
PURSUANT HERETO, WHETHER DUE BEFORE OR AFTER THE DATE HEREOF.  SUCH WAIVER SHALL
NOT BE DEEMED TO BE EFFECTIVE IF SUCH SECURITIES ARE NOT ACCEPTED FOR EXCHANGE
PURSUANT TO THE EXCHANGE OFFER.

All authority herein conferred or agreed to be conferred shall survive the death
or incapacity of the undersigned, and any obligation of the undersigned
hereunder shall be binding upon the heirs, personal representatives, successors
and assigns of the undersigned.  Tenders of 12.5% Notes may be withdrawn,
subject to the procedures described in Part A to the Exchange Restructur
ing/Prospectus, at any time before they are accepted for exchange by the
Company.  The Company shall be deemed to have accepted for exchange, and to have
exchanged, all validly tendered 12.5% Notes in the Exchange Offer if, when and
as of the time that the Company gives oral or written notice thereof to the
Depositary.

The undersigned understands that tenders of 12.5% Notes pursuant to any one of
the procedures described under "TENDERING AND VOTING PROCEDURES" in Part A to
the Exchange Restructuring Prospectus and in the instructions hereto will
constitute a binding agreement between the undersigned and the Company in
accordance with the terms and subject to the conditions of the Exchange Offer.

                                       4

<PAGE>
 
The undersigned recognizes that, under certain circumstances set forth in the
Exchange Restructuring Prospectus, the Company may not be required to accept
for exchange any of the 12.5% Notes tendered.  12.5% Notes not accepted for
exchange or withdrawn will be returned to the undersigned at the address set
forth above unless otherwise indicated under "SPECIAL DELIVERY INSTRUCTIONS"
below.

Unless otherwise indicated under "SPECIAL ISSUANCE INSTRUCTIONS" or "SPECIAL
DELIVERY INSTRUCTIONS" below, the Depositary will deliver the New Common Stock
to the undersigned at the address set forth above.  The undersigned understands
that Noteholders who tender 12.5% Notes by book entry transfer ("Book-Entry
Holders") may request that any 12.5% Notes not exchanged be returned by
crediting the account maintained by DTC or PHILADEP as such Book-Entry Holders
may designate by making an appropriate entry under the box entitled "SPECIAL
ISSUANCE INSTRUCTIONS" below.  The undersigned recognizes that the Company has
no obligation pursuant to "SPECIAL ISSUANCE INSTRUCTIONS" to transfer any 12.5%
Notes from the name of the registered holder thereof if the Company does not
accept for exchange any of such 12.5% Notes.

                                       5

<PAGE>
 
THE UNDERSIGNED, BY COMPLETING THE BOX ENTITLED "DESCRIPTION OF 12.5% NOTES"
ABOVE AND SIGNING THIS LETTER, WILL BE DEEMED TO HAVE TENDERED ALL THEIR 12.5%
NOTES, WAIVED CERTAIN RIGHTS AND MADE CERTAIN REPRESENTATIONS, AS DESCRIBED
HEREIN AND IN PART A TO THE EXCHANGE RESTRUCTURING PROSPECTUS. IF THE UNDER
SIGNED IS NOT THE REGISTERED HOLDER OF THE 12.5% NOTES TENDERED PURSUANT HERETO,
THE UNDERSIGNED MUST EITHER HAVE THE 12.5% NOTES REGISTERED IN THE UNDERSIGNED'S
NAME OR HAVE THE REGISTERED HOLDER SIGN A VALID PROXY.

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

                                   IMPORTANT
                                PLEASE SIGN HERE
                 AND COMPLETE ACCOMPANYING SUBSTITUTE FORM W-9




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

- ------------------------------------------------------------------------------
                           Signature(s) of Holder(s)



    Area Code and Telephone Number:
                                    -------------------------------------

  This Letter of Transmittal must be signed by the Registered Holder(s) of 12.5%
Notes as their name(s) appear(s) on the certificates for the 12.5% Notes or, if
tendered by a participant or participants in one of the Book-Entry Transfer
Facilities, exactly as such participant's or participants' name(s) appear(s) on
a security position listing as the owners of 12.5% Notes, or by a person or
persons authorized to become a Registered Holder or Registered Holders, by
endorsement of any documents transmitted herewith.  If the signature is by a
trustee, executor, administrator, guardian, attorney-in-fact, officer or other
person acting in a fiduciary or representative capacity, please set forth your
full title.  See Instruction 3.

 Name(s):
              ------------------------------------------------------------

              ------------------------------------------------------------
                             Please Type or Print

 Capacity:
              ------------------------------------------------------------

 Address:
              ------------------------------------------------------------
                              (Including Zip Code)


                              SIGNATURE GUARANTEE
                         (If required by Instruction 3)


 Signature(s) Guaranteed by
 an Eligible Institution:
                         -------------------------------------------------
                                  (Authorized Signature)

                         -------------------------------------------------
                                          (Title)

                         -------------------------------------------------
                                       (Name of Firm)

   Dated:
         -----------------------------------------  --------,  -----------

Tax Identification Number                                         
                          -------------------------------------------------
                              (Also complete Substitute Form W-9 below)

- ----------------------------------------------------------------------------
                                       6

<PAGE>
 
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------ 
                PAYOR'S NAME:   [                       ]
                                 ----------------------- 
- ------------------------------------------------------------------------------------------------------------------  
<S>                             <C>                                                             <C> 
          SUBSTITUTE             PART 1--PLEASE PROVIDE YOUR TIN IN THE BOX AT                 TIN
           FORM W-9              RIGHT AND CERTIFY BY SIGNING AND DATING BELOW                    -----------------------
                                                                                                  (Social Security Number 
        Department of                                                                                   or Employer       
        the Treasury                                                                              Identification Number)   
                                 ----------------------------------------------------------------------------------------
                                 PART 2--FOR PAYEES EXEMPT FROM BACKUP WITHHOLDING PLEASE WRITE "EXEMPT" HERE 
                                 (SEE INSTRUCTIONS)
                                                   ----------------------------------------------------------------------
                                 ----------------------------------------------------------------------------------------
                                 PART 3--CERTIFICATION UNDER PENALTIES OF PERJURY, I CERTIFY THAT (1) The number shown on 
     Payor's Request for         this form is my correct TIN (or I am waiting for a number to be issued to me), and (2) 
   Taxpayer Identification       I am not subject to backup withholding because:  (a) I am exempt from backup withholding, 
        Number ("TIN")           (b) I have not been notified by the Internal Revenue Service (the "IRS") that I am 
      and Certification          subject to backup withholding as a result of a failure to report all interest or
                                 dividends, or (c) the IRS has notified me that I am no longer subject to backup 
                                 withholding.              
 
                                 THE INTERNAL REVENUE SERVICE DOES NOT REQUIRE YOUR CONSENT TO ANY PROVISION OF THIS
                                 DOCUMENT OTHER THAN THE CERTIFICATIONS REQUIRED TO AVOID BACK-UP WITHHOLDING.
 
                                 SIGNATURE                                            DATE
                                           -------------------------                       ---------------------

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

You must cross out item (2) of Part 3 above if you have been notified by the IRS
that you are currently subject to backup withholding because of underreporting
interest or dividends on your tax return, and you have not been notified by the
IRS that you are no longer subject to backup withholding.

                                       7
<PAGE>
 
<TABLE>
<CAPTION>
======================================================================================================================== 
               SPECIAL ISSUANCE INSTRUCTIONS                              SPECIAL DELIVERY INSTRUCTIONS
                 (See Instructions 4 and 5)                                (See Instructions 4 and 5)
========================================================================================================================
<S>                                                            <C>
To be completed ONLY if certificates for New                   To be completed ONLY if Certificates for New
Common Stock are to be issued in the name of,                  Common Stock are to be sent to someone other
or paid to, someone other than the person who                  than the person who submits this Letter of
submits this Letter of Transmittal or issued to an             Transmittal or to an address other than that 
address different from that shown in the box                   shown in the box entitled "DESCRIPTION OF 12.5%
entitled "DESCRIPTION OF 12.5% NOTES"                          NOTES" above in this Letter of Transmittal.
above in this Letter of Transmittal or if 12.5%
Notes are to be returned by credit to an account              Mail to:
maintained by DTC or PHILADEP.                                -------
 
                                                               Name 
                                                                   ---------------------------------------
Issue to:                                                                    (Please Print)
- --------
                                                               Address
                                                                      ------------------------------------
Name 
    ---------------------------------------
             (Please Print)                                    -------------------------------------------
 
Address 
       ------------------------------------                    ------------------------------------------- 
                                                                          (Include Zip Code)                
                                                               
- -------------------------------------------
 

- -------------------------------------------
            (Include Zip Code)


- --------------------------------------------------                    --------------------------------------------------
(Taxpayer Identification or Social Security Number)                   (Taxpayer Identification or Social Security Number)
      (Also Complete Substitute Form W-9)                                    (Also Complete Substitute Form W-9)
 
 




 
Credit unexchanged 12.5% Notes tendered by
- ------------------------------------------
book-entry transfer to the:
- --------------------------
 
[_] DTC or [_] PHILADEP (check one)
            account set forth below:
 
- -------------------------------
(DTC or PHILADEP Account Number)
======================================================================================================================== 
</TABLE>

                                       8

                                       
<PAGE>
 
       YOU MUST COMPLETE THE FOLLOWING CERTIFICATE IF YOU WROTE "APPLIED
                   FOR" IN PART 1 OF THE SUBSTITUTE FORM W-9

- ------------------------------------------------------------------------------
            CERTIFICATE OF AWAITING TAXPAYER IDENTIFICATION NUMBER
 
I CERTIFY UNDER PENALTY OF PERJURY THAT A TAXPAYER IDENTIFICATION NUMBER HAS NOT
BEEN ISSUED TO ME, AND THAT I MAILED OR DELIVERED AN APPLICATION TO RECEIVE A
TAXPAYER IDENTIFICATION NUMBER TO THE APPROPRIATE INTERNAL REVENUE SERVICE
CENTER OR SOCIAL SECURITY ADMINISTRATION OFFICE (OR I INTEND TO MAIL OR DELIVER
AN APPLICATION IN THE NEAR FUTURE). I UNDERSTAND THAT IF I DO NOT PROVIDE A
TAXPAYER IDENTIFICATION NUMBER TO THE PAYOR WITHIN 60 DAYS, THE PAYOR IS
REQUIRED TO WITHHOLD 31 PERCENT OF ALL CASH PAYMENTS MADE TO ME THEREAFTER UNTIL
I PROVIDE A NUMBER.
 
- ------------------------------------         --------------------------------- 
             SIGNATURE                                      DATE
- ------------------------------------------------------------------------------

NOTE:  FAILURE TO COMPLETE AND RETURN THIS FORM MAY RESULT IN BACKUP WITHHOLDING
       OF 31 PERCENT OF ANY CASH PAYMENTS. PLEASE REVIEW THE ENCLOSED GUIDELINES
       FOR CERTIFICATION OF TAXPAYER IDENTIFICATION NUMBER ON SUBSTITUTE FORM W-
       9 FOR ADDITIONAL DETAILS.

                                       9

                                       
<PAGE>
 
                                  INSTRUCTIONS

                    FORMING PART OF THE TERMS AND CONDITIONS
                             OF THE EXCHANGE OFFER

     1.  DELIVERY OF LETTER OF TRANSMITTAL AND CERTIFICATES.  Certificates for
12.5% Notes, or any book-entry transfer into the Depositary's account at DTC or
PHILADEP of 12.5% Notes tendered electronically, as well as a properly completed
and duly executed Letter of Transmittal or facsimile thereof with any signature
guarantees, and any other documents required by this Letter of Transmittal, must
be received by the Depositary at one of its addresses set forth herein on or
prior to the Expiration Date of the Exchange Offer.  THE METHOD OF DELIVERY OF
THIS LETTER OF TRANSMITTAL, CERTIFICATES FOR AND 12.5% NOTES AND ANY OTHER
REQUIRED DOCUMENTS IS AT THE ELECTION AND RISK OF THE TENDERING NOTEHOLDER, AND
EXCEPT AS OTHERWISE PROVIDED BELOW, THE DELIVERY WILL BE DEEMED MADE WHEN
ACTUALLY RECEIVED BY THE DEPOSITARY.  INSTEAD OF EFFECTING DELIVERY BY MAIL, IT
IS RECOMMENDED THAT TENDERING NOTEHOLDERS USE AN OVERNIGHT OR HAND DELIVERY
SERVICE.  IF 12.5% NOTES ARE SENT BY MAIL, THEN REGISTERED MAIL, WITH RETURN
RECEIPT REQUESTED, PROPERLY INSURED, IS RECOMMENDED.  IN ALL CASES, SUFFICIENT
TIME SHOULD BE ALLOWED TO ASSURE TIMELY DELIVERY.  NO DOCUMENTS SHOULD BE SENT
TO THE COMPANY, THE INFORMATION AGENT, THE TRUSTEE FOR THE 12.5% NOTES OR THE
TRANSFER AGENT FOR THE NEW COMMON STOCK.

     If the person signing this Letter of Transmittal is not the registered
Noteholder of the securities tendered hereby, then such person must either have
the securities tendered hereby registered in such person's name or obtain from
the registered Noteholder and submit to the Depositary a valid proxy.

     All questions as to the validity, form, eligibility (including time of
receipt), acceptance, withdrawal and revocation of tendered 12.5% Notes will be
resolved by the Company, whose determination will be final and binding.  The
Company reserves the absolute right to reject any or all tenders and withdrawals
of 12.5% Notes that are not in proper form or the acceptance or which would, in
the opinion of the Company or counsel for the Company, be unlawful.  The Company
also reserves the right to waive any irregularities or conditions of tender,
consent or proxy as to particular 12.5% Notes.  The Company's interpretation of
the terms and conditions of the Exchange Offer (including the instructions in
this Letter of Transmittal) will be final and binding.  Unless waived, any
irregularities in connection with tenders and withdrawals of 12.5% Notes must be
cured within such time as the Company shall determine.  Neither the Company nor
the Depositary shall be under any duty to give notification of defects in such
tenders, withdrawals, deliveries or revocations or shall incur any liability for
failure to give such notification.  Tenders, withdrawals and deliveries of 12.5%
Notes will not be deemed to have been made until such irregularities have been
cured or waived.  Any 12.5% Notes received by the Depositary that are not
properly tendered or delivered, and as to which the irregularities have not been
cured or waived, will be returned by the Depositary to the tendering
Noteholder(s), unless otherwise provided in this Letter of Transmittal, as soon
as practicable following the Expiration Date.

                                      10
<PAGE>
 
     None of the Company, the Depositary, the Information Agent or any other
person shall be obligated to give notification of defects or irregularities in
any tender, or shall incur any liability for failure to give any such
notification.

     2.  PARTIAL TENDERS; WITHDRAWALS.  Tenders of 12.5% Notes will be accepted
only for the entire principal amount of such 12.5% Notes (plus accrued and
unpaid interest thereon to [_________] 1997) and the entire principal amount of
all 12.5% Notes delivered to the Depositary will be deemed to have been
tendered.

     Tenders of 12.5% Notes may be withdrawn, subject to the procedures
described in Part A to the Exchange Restructuring Prospectus and below, at any
time before they are accepted for exchange by the Company.  To be effective, a
written or facsimile transmission notice of withdrawal of tender must (a) be
timely received by the Depositary at one of its addresses specified on the front
of this Letter of Transmittal before such 12.5% Notes are accepted for exchange
by the Company, (b) specify the name of the Noteholder of the 12.5% Note to be
withdrawn, (c) contain a description of the 12.5% Notes to be withdrawn, the
certificate numbers shown on the particular certificates evidencing such 12.5%
Notes and the aggregate principal amount represented by such 12.5% Notes and (d)
be signed by such Noteholder in the same manner as the original signature on
this Letter of Transmittal (including any required signature guarantees), or be
accompanied by documents of transfer sufficient to have the trustee of 12.5%
Notes register the transfer of such 12.5% Notes into the name of the person
withdrawing 12.5% Notes.  The signature(s) on the notice of withdrawal must be
guaranteed by an Eligible Institution unless such 12.5% Notes have been tendered
(a) by a registered Noteholder who has not completed the boxes on the Letter of
Transmittal entitled "SPECIAL ISSUANCE INSTRUCTIONS" or "SPECIAL DELIVERY
INSTRUCTIONS" or (b) of the account of an Eligible Institution.  If the 12.5%
Notes to be withdrawn have been delivered or otherwise identified to the
Depositary, a signed notice of withdrawal is effective immediately upon receipt
of a written or facsimile transmission of such notice of withdrawal, even if
physical release is not yet effected.

     Any record holder of 12.5% Notes may submit two or more Letters of
Transmittal covering all or a portion of such 12.5% Notes owned by such
Noteholder provided that such Noteholder submits with the Letters of Transmittal
a certification satisfactory to the Exchange Agent that such Noteholder holds
such 12.5% Notes as nominee for two or more beneficial owners.

     3.  SIGNATURES ON THIS LETTER OF TRANSMITTAL, BOND POWERS, AND
ENDORSEMENTS; GUARANTEE OF SIGNATURES.  If this Letter of Transmittal is signed
by the registered holder(s) of the 12.5% Notes tendered hereby, the signature
must correspond with the name(s) as written on the face of the certificate(s)
without alteration or any change whatsoever.

     If any of the 12.5% Notes tendered hereby are registered in the names of
two or more joint owners, all owners must sign this Letter of Transmittal.  If
any tendered 12.5% Notes are registered in different names on several
certificates, it will be necessary to complete, sign and submit as many separate
Letters of Transmittal and any other required documents as there are different
names in which certificates are registered.

                                      11
<PAGE>
 
     If tendered 12.5% Notes are registered in the name of a person other than
the person signing this Letter of Transmittal, the tendered 12.5% Notes must be
endorsed or accompanied by appropriate bond powers, signed by the registered
Noteholder or Noteholders of the 12.5% Notes transmitted hereby or separate bond
powers are required, with signatures guaranteed in either case.

     If this Letter of Transmittal or any certificate or bond powers are signed
by trustees, executors, administrators, guardians, attorneys-in-fact, officers
of corporations or others acting in a fiduciary or representative capacity, such
persons should so indicate when signing and proper evidence, satisfactory to the
Company, of their authority so to act must be submitted.

     Endorsements on certificates of 12.5% Notes or signatures on bond powers
required by this Instruction 3 must be guaranteed by an Eligible Institution.

     Signatures on this Letter of Transmittal must be guaranteed by an Eligible
Institution unless (i) the 12.5% Notes are tendered by the registered
Noteholder(s) which term, for purposes of this Letter of Transmittal, shall
include any participant in DTC or PHILADEP whose name appears on a security
position listing as the owner of 12.5% Notes, who has not completed the box
entitled "SPECIAL ISSUANCE INSTRUCTIONS" or "SPECIAL DELIVERY INSTRUCTIONS" on
this Letter of Transmittal, or (ii) the Notes are being tendered for the account
of an Eligible Institution.

     4.  SPECIAL INSURANCE AND DELIVERY INSTRUCTIONS.  Tendering holders of
12.5% Notes should indicate, in the applicable box, the name and address to
which the certificates representing shares of New Common Stock are to be issued
or sent, if different from the name and address of the person submitting this
Letter of Transmittal.  In the case of issuance in a different name, the tax
identification number of the person named must also be indicated and a
Substitute Form W-9 for such recipient must be completed.  See Instruction 5.
If no such instructions are given, such 12.5% Notes not exchanged will be
returned to the name and address of the person signing this Letter of
Transmittal or, at the Company's option, by crediting the account at DTC or
PHILADEP designated above in the box entitled "SPECIAL ISSUANCE INSTRUCTIONS."
 
     5.  TAXPAYER IDENTIFICATION NUMBER AND BACKUP WITHHOLDING.  Federal income
tax law generally requires that each Noteholder must provide the Depositary (as
"Payor") with such Noteholder's correct Taxpayer Identification Number ("TIN"),
which, in the case of a Noteholder who is an individual, is such Noteholder's
social security number.  If the Depositary is not provided with the correct TIN
or an adequate basis for an exemption, such Noteholder may be subject to a $50
penalty imposed by the Internal Revenue Service and backup withholding in an
amount equal to 31% of the gross proceeds of any cash payments received
hereunder.  If withholding results in an overpayment of taxes, a refund may be
obtained.

     To prevent backup withholding, each surrendering Noteholder must provide
such Noteholder's correct TIN by completing the "Substitute Form W-9" set forth
herein, certifying that the TIN provided is correct (or that such Noteholder is
awaiting a TIN) and

                                      12
<PAGE>
 
that (i) the Noteholder is exempt from backup withholding, (ii) the Noteholder
has not been notified by the Internal Revenue Service that such Noteholder is
subject to backup withholding as a result of a failure to report all interest or
dividends, or (iii) the Internal Revenue Service has notified the Noteholder
that such Noteholder is no longer subject to backup withholding.

     If the Noteholder does not have a TIN, such Noteholder should consult the
enclosed Guidelines for Certification of Taxpayer Identification Number on
Substitute Form W-9 (the "W-9 Guidelines") for instructions on applying for a
TIN, write "Applied For" in the space for the TIN in Part 1 of the Substitute
Form W-9, and sign and date the Substitute Form W-9 and the Certificate of
Awaiting Taxpayer Identification Number set forth herein.  If the Noteholder
does not provide such Noteholder's TIN to the Payor within 60 days, backup
withholding will begin and continue until such Noteholder furnishes such
Noteholder's TIN to the Depositary.  Note:  Writing "Applied For" on the form
means that the Noteholder has already applied for a TIN or that such Noteholder
intends to apply for one in the near future.

     If certificates representing shares of New Common Stock are to be held in
more than one name or are not in the name of the actual owner, consult the W-9
Guidelines for information on which TIN to report.

     Exempt Noteholders (including, among others, all corporations and certain
foreign individuals) are not subject to these backup withholding and reporting
requirements.  To prevent possible erroneous backup withholding, an exempt
Noteholder should write "Exempt" in Part 2 of Substitute Form W-9.  See the W-9
Guidelines for additional instructions.  In order for a nonresident alien or
foreign entity to qualify as exempt, such person must submit a completed Form W-
8, "Certificate of Foreign Status,"  signed under penalty of perjury, attesting
to such exempt status.  Such form may be obtained from the Payor.

     6.  TRANSFER TAXES.  The Corporation will pay all transfer taxes applicable
to the exchange of the 12.5% Notes pursuant to the Exchange Offer, except in the
case of deliveries of New Common Stock that are to be made to persons other than
the registered Noteholder.

     Except as provided in this Instruction 6, it will not be necessary for
transfer tax stamps to be affixed to the certificates listed in this Letter of
Transmittal.

     7.  WAIVER OF CONDITIONS.  The Company (or the Depositary, if delegated
such authority) reserves the right to waive any irregularities or defects in the
surrender of any of the 12.5% Notes, any irregularities or defects in this
Letter of Transmittal or any other condition set forth herein.  Neither the
Company nor the Depositary is under any duty to give notification of any defects
in any Letter of Transmittal, defects in other required documents or failure to
comply with any other conditions set forth herein and shall not incur any
liability for failure to give such notification.  Any and all Letters of
Transmittal and any other required documents not in proper form are subject to
rejection.

     8.  MUTILATED, LOST, STOLEN OR DESTROYED 12.5% NOTES.  Any Noteholder whose
12.5% Notes have been mutilated, lost, stolen or destroyed should contact the
trustee for the 12.5% Notes at the address indicated below: [              .]
                                                             --------------

                                      13
<PAGE>
 
    9.  REQUESTS FOR ASSISTANCE OR ADDITIONAL COPIES.  Questions relating to
the procedure for tendering, as well as requests for additional copies of the
Exchange Restructuring Prospectus and this Letter of Transmittal, may be
directed to the Information Agent, [                                  ].

     10.  INADEQUATE SPACE.  If the space provided herein is inadequate, the
12.5% Note Certificate number(s) and/or the number of shares of 12.5% Notes
should be listed on a separate signed schedule attached hereto.

     11.  CORRECTION OR CHANGE IN NAME.  For a correction of names or for a
change in names which in either case does not involve a change of ownership,
proceed as follows:  (i) for a change in name, by marriage, etc., the
surrendered certificate(s) should be endorsed, e.g., "Mary Doe, now by marriage
Mrs. Mary Jones," with the signature guaranteed (see Instruction 3); and (ii)
for a correction in name, the surrendered certificate(s) should be endorsed,
e.g., "James E. Brown, incorrectly inscribed as J.E. Brown," with the signature
guaranteed (see Instruction 3).

     12.  DIVIDENDS ON NEW COMMON STOCK.  A holder whose 12.5% Notes are not
surrendered will not receive payment of dividends, if any, paid on New Common
Stock.  Upon surrender, however, any dividends payable on New Common Stock to
holders of New Common Stock in respect of a record date after the effective date
of the Restructuring will be paid, without interest, to the person in whose name
the certificates representing shares of New Common Stock are registered or as
otherwise directed by that person.  Under Federal income tax law such dividends
that are being held pending an exchange of 12.5% Notes will be reported to the
Internal Revenue Service in the name of the record holder of the unsurrendered
12.5% Notes for the calendar year in which such dividends are paid.

     13.  MISCELLANEOUS.  The terms and conditions of the Exchange Offer are
incorporat ed herein by reference in their entirety and are deemed to form a
part of the terms and conditions of this Letter of Transmittal.

                                      14

<PAGE>
 
                                                                    EXHIBIT 99.3

NO PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION OR ADVICE, OR TO MAKE ANY
REPRESENTATION, OTHER THAN WHAT IS CONTAINED IN THE MATERIALS MAILED WITH THIS
BALLOT OR OTHER MATERIALS AUTHORIZED BY THE COURT.

                        UNITED STATES BANKRUPTCY COURT

                         FOR THE DISTRICT OF ________

- - - - - - - - - - - - - - - - - - -x

In re                              :
 
     MERISEL, INC.,                :  Case No. [    ]
                                      Chapter 11
                        Debtor.    :

- - - - - - - - - - - - - - - - - - -x


                   MASTER BALLOT FOR ACCEPTING OR REJECTING
                    PLAN OF REORGANIZATION OF MERISEL, INC.
                       (12 1/2% SENIOR NOTES DUE 2004)
                                   (CLASS 4)


          This Master Ballot is being sent to brokers, proxy intermediaries or
other nominees of beneficial owners of 12 1/2% Senior Notes due 2004 of Merisel,
Inc. ("Merisel", and such securities being the "12.5% Notes"). The Plan of
Reorganization of Merisel, Inc., dated ___________, 1997 (the "Plan"), can be
confirmed by the Bankruptcy Court and thereby made binding on beneficial owners
if it is accepted by the holders of at least two-thirds in dollar amount and
more than one-half in number of 

                                                                  MB-D
<PAGE>
 
12.5% Notes claims voting on the Plan. In the event the requisite acceptances
are not obtained, the Bankruptcy Court may nevertheless confirm the Plan if the
Bankruptcy Court finds that the Plan accords fair and equitable treatment to the
class or classes rejecting it and otherwise satisfies the requirements of 11
U.S.C. (S) 1129(b). To have the votes of beneficial owners count, you must
complete and return this Master Ballot.

          PLEASE READ AND FOLLOW THE ATTACHED INSTRUCTIONS CAREFULLY. COMPLETE,
SIGN AND DATE THIS MASTER BALLOT AND RETURN IT SO THAT IT IS RECEIVED BY 5:00
P.M., EASTERN TIME, ON _________, 1997 BY ___________, AS VOTING AGENT, AT THE
FOLLOWING ADDRESS:

By Mail:                                   By Messenger or Overnight Courier:
- -------                                    --------------------------------- 

     [TO COME]                                       [TO COME]

DO NOT FAX YOUR BALLOT TO THE VOTING AGENT.  FAXED BALLOTS WILL NOT BE COUNTED.

ITEM 1.  AGGREGATE FACE AMOUNT OF 12.5% NOTES AS TO WHICH VOTES ARE CAST. By
signing this Master Ballot, the undersigned certifies that it is the registered
owner as of _________, 1997, of $__________ aggregate face amount of 12.5%
Notes, for which voting instructions have been received from beneficial owners
for whom the undersigned owns 12.5% Notes in its name (the "Beneficial Owners")
as listed in Item 3 below.

ITEM 2.  CLASS 4 12.5% NOTES CLAIMS VOTE ON PLAN -- AGGREGATE FACE AMOUNT (IN
DOLLARS).

As instructed by the Beneficial Owners of the aggregate face amount of 12.5%
Notes set forth in Item 1 above, the undersigned transmits the following votes
of such Beneficial Owners in respect of their 12.5% Notes:



                                                                  MB-D

                                       2
<PAGE>
 
     To ACCEPT (vote FOR) the Plan       $________________________
                                          Aggregate face amount of
                                          12.5% Notes



     To REJECT (vote AGAINST) the Plan   $________________________
                                          Aggregate face amount of
                                          12.5% Notes

                                       3
<PAGE>
 
ITEM 3.  CLASS 4 12.5% NOTES CLAIMS VOTE ON PLAN -- NUMBER OF BENEFICIAL OWNERS.

The undersigned certifies that the following Beneficial Owners of 12.5% Notes,
as identified by their respective customer account numbers or the respective
sequence numbers set forth below, have delivered to the undersigned ballots
casting votes (indicate the aggregate face amount for each respective account
under the appropriate column) (please use additional sheets of paper if
necessary):
<TABLE>
<CAPTION>
 
 
                                                    FACE AMOUNT OF 12.5% NOTES
                                                    --------------------------
  Customer Name and/or                                    To Reject
  Account Number for           To Accept (For)          (Against) the
  Each Beneficial               the Plan of                Plan of 
  Owner of 12.5% Notes         Reorganization           Reorganization    
  -----------------------    -------------------       -----------------
<S>                          <C>                       <C>
 1. ---------------------    $ ---------------------   $ ---------------------
 2. ---------------------    $ ---------------------   $ ---------------------
 3. ---------------------    $ ---------------------   $ ---------------------
 4. ---------------------    $ ---------------------   $ ---------------------
 5. ---------------------    $ ---------------------   $ ---------------------
 6. ---------------------    $ ---------------------   $ ---------------------
 7. ---------------------    $ ---------------------   $ ---------------------
 8. ---------------------    $ ---------------------   $ ---------------------
 9. ---------------------    $ ---------------------   $ ---------------------
10. ---------------------    $ ---------------------   $ ---------------------
</TABLE>


                                                                  MB-D

                                       4
<PAGE>
 
ITEM 4. The undersigned certifies that it has transcribed below the information,
if any, provided in Item 3 of each ballot received from a Beneficial Owner
(please use additional sheets of paper if necessary):
<TABLE>
<CAPTION>
 
YOUR CUSTOMER                    NAME OF REG-     FACE AMOUNT     
 NAME AND/OR                       ISTERED        OF CONVERT-    AMOUNT OF
 ACCOUNT NUM-    ACCOUNT NUM-     HOLDER OR       IBLE 12.5%    OTHER CLASS  
 BER FOR EACH        BER           NOMINEE          NOTES         4 CLAIMS 
  BENEFICIAL     OF OTHER AC-    OF OTHER AC-     HELD AND VOT-   HELD AND    
    OWNER          COUNT            COUNT              ED          VOTED 
- -------------   -------------   --------------   -------------  -------------- 
<S>               <C>             <C>             <C>            <C>
 
1.                                                $              $ 
  -------------   -------------   --------------    -----------    -----------


2.                                                $              $
  -------------   -------------   --------------    -----------    -----------


3.                                                $              $
  -------------   -------------   --------------    -----------    -----------


4.                                                $              $
  -------------   -------------   --------------    -----------    -----------


5.                                                $              $
  -------------   -------------   --------------    -----------    -----------
 
</TABLE>

ITEM 5.  By signing this Master Ballot, the undersigned certifies that each
Beneficial Owner of 12.5% Notes whose votes are being transmitted by this Master
Ballot has been provided with a copy of the Disclosure Statement, the Plan, the
order approving the Disclosure Statement, the notice of the confirmation hearing
and objection dates, and any solicitation letters ordered by the Bankruptcy
Court to be transmitted to holders of claims entitled to vote on the Plan.

ITEM 6.  By signing this Master Ballot, the undersigned certifies that it is the
registered or record holder of the 12.5% Notes to 

                                                                  MB-D

                                       5
<PAGE>
 
which this Master Ballot pertains and/or has full power and authority to vote to
accept or reject the Plan.

This Master Ballot may not be used for any purpose other than for casting votes
to accept or reject the Plan.

This Master Ballot is to be used by brokers, proxy intermediaries or other
nominees for casting votes to accept or reject the Plan on behalf of Beneficial
Owners holding 12.5% Notes.


                                                                  MB-D

                                       6
<PAGE>
 
Name of Creditor:

______________________________________________________________
     (Print or Type)

By:____________________________________________________________
       (Signature of Creditor or Authorized Agent)
Print Name of
Signatory:______________________________________________________
               (If Appropriate)

Title:__________________________________________________________

Street Address:_________________________________________________

________________________________________________________________
            City, State and Zip Code

Telephone Number:(      )
                 _______________________________________________

________________________________________________________________
      Social Security or Federal Tax I.D. No.

Date Completed:_________________________________________________

YOUR VOTE MUST BE RECEIVED BY _______________________________ 
(ATTN: MERISEL, INC. BALLOT SOLICITATION GROUP) BY 5:00 P.M.,
EASTERN TIME, ON _______, 1997 OR YOUR VOTE WILL NOT BE COUNTED.
PLEASE MAKE SURE YOU HAVE PROVIDED ALL INFORMATION REQUESTED BY THE
INSTRUCTIONS FOR COMPLETING THIS MASTER BALLOT



                                                                  MB-D

                                       7
<PAGE>
 
                      INSTRUCTIONS FOR COMPLETING BALLOT

          Merisel, Inc. ("Merisel"), debtor-in-possession, is soliciting votes
of beneficial holders of securities on its Plan of Reorganization, dated
_________, 1997 (the "Plan"), referred to in the Disclosure Statement dated
_________, 1997 (the "Disclosure Statement"). Please review the Disclosure
Statement and Plan carefully before you complete the Master Ballot. The
capitalized terms used herein and in the Master Ballot and not otherwise defined
herein shall have the meaning ascribed to them in the Plan.

          THE MASTER BALLOT IS NOT A LETTER OF TRANSMITTAL AND MAY NOT BE USED
                               ---                                            
FOR ANY PURPOSE OTHER THAN TO CAST VOTES TO ACCEPT OR REJECT THE PLAN.  Holders
should not surrender, at this time, certificates representing their securities,
       ---                                                                     
and Merisel will not accept delivery of any such certificates surrendered
                 ---                                                     
together with this Master Ballot.  Surrender of securities for exchange may only
be made by you, and will only be accepted pursuant to a letter of transmittal
which will be furnished to you by Merisel following confirmation of the Plan by
the United States Bankruptcy Court.

          To have the votes of your customers count, you must complete, sign and
return this Master Ballot so that it is received by the Voting Agent,
                                        --------                     
___________ (the "Voting Agent"), [address], not later than 5:00 p.m., Eastern
Time, on [date], 1997 (the "Voting Deadline").  Do not deliver completed ballots
to the Voting Agent by telecopier.  Faxed Ballots will not be counted.

          To complete the Master Ballot properly, take the following steps:

          (a) Provide appropriate information for each of the items on the
Master Ballot.  Please note that Item 3 requests information for each individual
beneficial owner for whom you 

                                                                  MB-D

                                       8
<PAGE>
 
hold the 12.5% Notes in your name (the "Beneficial Owners"). If you are unable
to disclose the identity of such Beneficial Owners, please use the customer
account number assigned by you to each such Beneficial Owner or, if no such
customer account number exists, please use the sequential numbers provided
(making sure to retain a separate list of each Beneficial Owner and his or her
assigned sequential number).

          (b) Vote to accept (for) or reject (against) the Plan in Item 2 for
the 12.5% Notes held by you as the registered or record holder on behalf of the
Beneficial Owners.

          (c) Fill in the information requested in Item 4 for each beneficial
owner that completed item 3, if applicable.

          (d)  Read Items 5 and 6 carefully.

          (e) Sign and date your Master Ballot.

          (f) If you are completing this Master Ballot on behalf of another
entity, state your title with such entity.

          (g) Provide your name and mailing address.

          Please contact the Voting Agent in order to arrange for delivery of
the completed Beneficial Owner Ballots and the completed Master Ballot to its
offices.

          .    You may either (i) deliver the Beneficial Owner Ballot to each
               Beneficial Owner for whom you hold 12.5% Notes, and take any
               action required to enable each such Beneficial Owner to timely
               vote his or her 12.5% Notes to accept or reject the Plan; or (ii)
               prevalidate the beneficial owner ballot contained in the
               information Package (by signing that ballot and by indicating on
               that ballot the record holder of the Debt Securities voted, the
               


                                                                  MB-D

                                       9
<PAGE>
 
               principal amount, and the appropriate account numbers through
               which the beneficial owner's holdings are derived) and then
               forward the Information Package to the beneficial owner of the
               Debt Securities for voting so that the beneficial owner may
               return the completed beneficial owner ballot directly to the
               Voting Agent in the return envelope provided in the information
               Package.  With regard to any Beneficial Owner Ballots returned to
               you, you must (1) execute the Master Ballot so as to reflect the
               voting instructions given to you in the Beneficial Owner Ballots
               by the Beneficial Owners for whom you hold 12.5% Notes and (2)
               forward such Master Ballots to the Voting Agent.

          .    If you are both the registered or record holder and Beneficial
                                                               ---           
               Owner of any 12.5% Notes and you wish to vote such 12.5% Notes,
               you must return a Beneficial Owner Ballot.

          No fees or commissions or other remuneration will be payable to any
broker, dealer or other person for soliciting Ballots accepting the Plan.  We
will, however, upon request, reimburse you for customer mailing and handling
expenses incurred by you in forwarding the Beneficial Owner Ballots and other
enclosed materials to your clients.

          IF YOU HAVE ANY QUESTIONS REGARDING THIS MASTER BALLOT OR THE VOTING
PROCEDURES, OR IF YOU NEED ADDITIONAL COPIES OF THE MASTER BALLOT, THE
BENEFICIAL OWNER BALLOT OR THE OTHER ENCLOSED MATERIALS, PLEASE CALL
______________________ AS VOTING AGENT AT (___) ___-____.

NOTHING CONTAINED HEREIN OR IN THE ENCLOSED DOCUMENTS SHALL CONSTITUTE YOU OR
ANY OTHER PERSON AS AN AGENT FOR MERISEL OR THE VOTING AGENT, OR AUTHORIZE YOU
OR ANY OTHER PERSON TO USE ANY DOCUMENT OR MAKE ANY STATEMENTS ON BEHALF OF ANY
OF THEM WITH 

                                                                  MB-D

                                       10
<PAGE>
 
RESPECT TO THE PLAN, EXCEPT FOR THE STATEMENTS CONTAINED IN THE
DOCUMENTS ENCLOSED HEREWITH.

                                                                  MB-D

                                       11

<PAGE>
 
                                                                    EXHIBIT 99.4

NO PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION OR ADVICE, OR TO MAKE ANY
REPRESENTATION, OTHER THAN WHAT IS CONTAINED IN THE MATERIALS MAILED WITH THIS
BALLOT OR OTHER MATERIALS AUTHORIZED BY THE COURT.

                         UNITED STATES BANKRUPTCY COURT

                          FOR THE DISTRICT OF ________

- - - - - - - - - - - - - - - - - - -x

In re                              :
 
     MERISEL, INC.,                :             Case No. [    ]
                                                 Chapter 11
          Debtor.                  :

- - - - - - - - - - - - - - - - - - -x


                    MASTER BALLOT FOR ACCEPTING OR REJECTING
                    PLAN OF REORGANIZATION OF MERISEL, INC.
                          (OLD COMMON STOCK INTERESTS)
                                   (CLASS 6)


          This Master Ballot is being sent to brokers, proxy intermediaries or
other nominees of beneficial owners of Old Common Stock Interests of Merisel,
Inc. ("Merisel", and such securities being the "Common Stock").  The Plan of
Reorganization of Merisel, Inc., dated  ___________, 1997 (the "Plan"), can be
confirmed by the Bankruptcy Court and thereby made binding on beneficial owners
if it is accepted by the holders of at least
<PAGE>
 
two-thirds of the number of shares of Common Stock voting on the Plan. In the
event the requisite acceptances are not obtained, the Bankruptcy Court may
nevertheless confirm the Plan if the Bankruptcy Court finds that the Plan
accords fair and equitable treatment to the class or classes rejecting it and
otherwise satisfies the requirements of 11 U.S.C. (S) 1129(b). To have the votes
of beneficial owners count, you must complete and return this Master Ballot.

          PLEASE READ AND FOLLOW THE ATTACHED INSTRUCTIONS CAREFULLY.  COMPLETE,
SIGN AND DATE THIS MASTER BALLOT AND RETURN IT SO THAT IT IS RECEIVED BY 5:00
P.M., EASTERN TIME, ON _________, 1997 BY ___________, AS VOTING AGENT, AT THE
FOLLOWING ADDRESS:

By Mail:                                   By Messenger or Overnight Courier:
- -------                                    --------------------------------- 

     [TO COME]                                       [TO COME]

DO NOT FAX YOUR BALLOT TO THE VOTING AGENT.  FAXED BALLOTS WILL NOT BE COUNTED.

ITEM 1.  AGGREGATE NUMBER OF SHARES OF COMMON STOCK AS TO WHICH VOTES ARE CAST.
By signing this Master Ballot, the undersigned certifies that it is the
registered owner as of _________, 1997, of __________ shares of Common Stock,
for which voting instructions have been received from beneficial owners for
whom the undersigned owns Common Stock in its name (the "Beneficial Owners") as
listed in Item 3 below.

ITEM 2.  CLASS 6 COMMON STOCK VOTE ON PLAN -- AGGREGATE NUMBER OF SHARES OF
COMMON STOCK.

As instructed by the Beneficial Owners of the aggregate number of shares of
Common Stock set forth in Item 1 above, the undersigned transmits the following
votes of such Beneficial Owners in respect of their Common Stock:

                                       2
<PAGE>
 
     To ACCEPT (vote FOR) the Plan       ________________________
                                          Aggregate Number of
                                          Shares of Common Stock



     To REJECT (vote AGAINST) the Plan   ________________________
                                          Aggregate Number of
                                          Shares of Common Stock

                                       3
<PAGE>
 
ITEM 3.  CLASS 6 COMMON STOCK CLAIMS VOTE ON PLAN -- NUMBER OF BENEFICIAL
OWNERS.

The undersigned certifies that the following Beneficial Owners of Common Stock,
as identified by their respective customer account numbers or the respective
sequence numbers set forth below, have delivered to the undersigned ballots
casting votes (indicate the aggregate number of shares of Common Stock for each
respective account under the appropriate column) (please use additional sheets
of paper if necessary):
<TABLE>
<CAPTION>
 
 
                       AGGREGATE NUMBER OF SHARES OF COMMON STOCK
- -----------------------------------------------------------------
       Customer Name and/or                          To Reject
       Account Number for       To Accept (For)    (Against) the
       Each Beneficial             the Plan of       the Plan of 
       Owner of Common Stock     Reorganization    Reorganization
       ______________________   ________________  ________________
<C>    <S>                        <C>               <C>
 1.    ______________________   ________________  ________________
 2.    ______________________   ________________  ________________ 
 3.    ______________________   ________________  ________________
 4.    ______________________   ________________  ________________
 5.    ______________________   ________________  ________________ 
 6.    ______________________   ________________  ________________ 
 7.    ______________________   ________________  ________________  
 8.    ______________________   ________________  ________________   
 9.    ______________________   ________________  ________________   
 10    ______________________   ________________  ________________    
 .
</TABLE>

                                       4
<PAGE>
 
ITEM 4.  The undersigned certifies that it has transcribed below the
information, if any, provided in Item 3 of each ballot received from a
Beneficial Owner (please use additional sheets of paper if necessary):
<TABLE>
<CAPTION>
 
                                      NAME OF REGIS-
                                          TERED     
 YOUR CUSTOMER                            HOLDER OR        
 NAME AND/OR AC-                           NOMI-        NUMBER OF  
 COUNT NUMBER                             NEE           COMMON
 FOR EACH BENE-     ACCOUNT NUMBER      OF OTHER AC-     STOCK
 FICIAL OWNER      OF OTHER ACCOUNT        COUNT         SHARES
________________   ________________   ______________  _____________
<S>                <C>                <C>              <C>
 
 1 _____________   ________________   ______________  _____________
 .
 2 _____________   ________________   ______________  _____________
 .
 3 _____________   ________________   ______________  _____________
 .
 4 _____________   ________________   ______________  _____________
 .
 5 _____________   ________________   ______________  _____________
 .

</TABLE>

ITEM 5.  By signing this Master Ballot, the undersigned certifies that each
Beneficial Owner of Common Stock whose votes are being transmitted by this
Master Ballot has been provided with a copy of the Disclosure Statement, the
Plan, the order approving the Disclosure Statement, the notice of the
confirmation hearing and objection dates, and any solicitation letters ordered
by the Bankruptcy Court to be transmitted to holders of claims entitled to vote
on the Plan.

ITEM 6.  By signing this Master Ballot, the undersigned certifies that it is the
registered or record holder of the Common Stock to

                                       5
<PAGE>
 
which this Master Ballot pertains and/or has full power and authority to vote to
accept or reject the Plan.

This Master Ballot may not be used for any purpose other than for casting votes
to accept or reject the Plan.

This Master Ballot is to be used by brokers, proxy intermediaries or other
nominees for casting votes to accept or reject the Plan on behalf of Beneficial
Owners holding Common Stock.

                                       6
<PAGE>
 
Name of Holders of Common Stock:

______________________________________________________________
     (Print or Type)

By:____________________________________________________________
     (Signature of Stockholder or Authorized Agent)
Print Name of
Signatory:______________________________________________________
               (If Appropriate)

Title:__________________________________________________________

Street Address:_________________________________________________

________________________________________________________________
            City, State and Zip Code

Telephone Number:(      )
                 _______________________________________________

________________________________________________________________
      Social Security or Federal Tax I.D. No.

Date Completed:_________________________________________________

YOUR VOTE MUST BE RECEIVED BY _______________________________
(ATTN: MERISEL, INC. BALLOT SOLICITATION GROUP) BY 5:00 P.M.,
EASTERN TIME, ON _______, 1997 OR YOUR VOTE WILL NOT BE COUNTED.
PLEASE MAKE SURE YOU HAVE PROVIDED ALL INFORMATION REQUESTED BY
THE INSTRUCTIONS FOR COMPLETING THIS MASTER BALLOT.

                                       7
<PAGE>
 
                       INSTRUCTIONS FOR COMPLETING BALLOT

          Merisel, Inc. ("Merisel"), debtor-in-possession, is soliciting votes
of beneficial holders of securities on its Plan of Reorganization, dated
_________, 1997 (the "Plan"), referred to in the Disclosure Statement dated
_________, 1997 (the "Disclosure Statement").  Please review the Disclosure
Statement and Plan carefully before you complete the Master Ballot.  The
capitalized terms used herein and in the Master Ballot and not otherwise defined
herein shall have the meaning ascribed to them in the Plan.

          THE MASTER BALLOT IS NOT A LETTER OF TRANSMITTAL AND MAY NOT BE USED
                               ---                                            
FOR ANY PURPOSE OTHER THAN TO CAST VOTES TO ACCEPT OR REJECT THE PLAN.  Holders
should not surrender, at this time, certificates representing their securities,
       ---                                                                     
and Merisel will not accept delivery of any such certificates surrendered
                 ---                                                     
together with this Master Ballot.  Surrender of securities for exchange may only
be made by you, and will only be accepted pursuant to a letter of transmittal
which will be furnished to you by Merisel following confirmation of the Plan by
the United States Bankruptcy Court.

          To have the votes of your customers count, you must complete, sign and
return this Master Ballot so that it is received by the Voting Agent,
                                        --------                     
___________ (the "Voting Agent"), [address], not later than 5:00 p.m., Eastern
Time, on [date], 1997 (the "Voting Deadline").  Do not deliver completed ballots
to the Voting Agent by telecopier.  Faxed Ballots will not be counted.

          To complete the Master Ballot properly, take the following steps:

          (a) Provide appropriate information for each of the items on the
Master Ballot.  Please note that Item 3 requests information for each individual
beneficial owner for whom you
 

                                       8
<PAGE>
 
hold the Common Stock in your name (the "Beneficial Owners"). If you are unable
to disclose the identity of such Beneficial Owners, please use the customer
account number assigned by you to each such Beneficial Owner or, if no such
customer account number exists, please use the sequential numbers provided
(making sure to retain a separate list of each Beneficial Owner and his or her
assigned sequential number).

          (b) Vote to accept (for) or reject (against) the Plan in Item 2 for
the Common Stock held by you as the registered or record holder on behalf of the
Beneficial Owners.

          (c) Fill in the information requested in Item 4 for each beneficial
owner that completed item 3, if applicable.

          (d)  Read Items 5 and 6 carefully.

          (e) Sign and date your Master Ballot.

          (f) If you are completing this Master Ballot on behalf of another
entity, state your title with such entity.

          (g) Provide your name and mailing address.

          Please contact the Voting Agent in order to arrange for delivery of
the completed Beneficial Owner Ballots and the completed Master Ballot to its
offices.

          .    You may either (i) deliver the Beneficial Owner Ballot to each
               Beneficial Owner for whom you hold Common Stock, and take any
               action required to en able each such Beneficial Owner to timely
               vote his or her Common Stock to accept or reject the Plan; or
               (ii) prevalidate the beneficial owner ballot contained in the
               information Package (by signing that ballot and by indicating on
               that ballot the record holder of the Common Stock voted, the
               prin-
               

                                       9
<PAGE>
 
               cipal amount, and the appropriate account numbers through which
               the beneficial owner's holdings are derived) and then forward the
               Information Package to the beneficial owner of the Common Stock
               for voting so that the beneficial owner may return the completed
               beneficial owner ballot directly to the Voting Agent in the
               return envelope provided in the information Package. With regard
               to any Beneficial Owner Ballots returned to you, you must (1)
               execute the Master Ballot so as to reflect the voting
               instructions given to you in the Beneficial Owner Ballots by the
               Beneficial Owners for whom you hold Common Stock and (2) forward
               such Master Ballots to the Voting Agent.



          .    If you are both the registered or record holder and Beneficial
                                                             ---           
               Owner of any Common Stock and you wish to vote such Common Stock,
               you must return a Beneficial Owner Ballot.

          No fees or commissions or other remuneration will be payable to any
broker, dealer or other person for soliciting Ballots accepting the Plan.  We
will, however, upon request, reimburse you for customer mailing and handling
expenses incurred by you in forwarding the Beneficial Owner Ballots and other
enclosed materials to your clients.

          IF YOU HAVE ANY QUESTIONS REGARDING THIS MASTER BALLOT OR THE VOTING
PROCEDURES, OR IF YOU NEED ADDITIONAL COPIES OF THE MASTER BALLOT, THE
BENEFICIAL OWNER BALLOT OR THE OTHER ENCLOSED MATERIALS, PLEASE CALL
______________________ AS VOTING AGENT AT (___) ___-____.

NOTHING CONTAINED HEREIN OR IN THE ENCLOSED DOCUMENTS SHALL CONSTITUTE YOU OR
ANY OTHER PERSON AS AN AGENT FOR MERISEL OR THE VOTING AGENT, OR AUTHORIZE YOU
OR ANY OTHER PERSON TO USE ANY DOCUMENT OR MAKE ANY STATEMENTS ON BEHALF OF ANY
OF THEM WITH

                                       10
<PAGE>
 
RESPECT TO THE PLAN, EXCEPT FOR THE STATEMENTS CONTAINED IN THE
DOCUMENTS ENCLOSED HEREWITH.

                                       11


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