MERISEL INC /DE/
10-K, 1997-04-14
COMPUTERS & PERIPHERAL EQUIPMENT & SOFTWARE
Previous: PAINE WEBBER QUALIFIED PLAN PROPERTY FUND THREE LP, 10-Q, 1997-04-14
Next: ROCKIES FUND INC, 10-K, 1997-04-14



<PAGE>
 
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                                   FORM 10-K

                       FOR ANNUAL AND TRANSITION REPORTS
                    PURSUANT TO SECTIONS 13 OR 15(D) OF THE
                        SECURITIES EXCHANGE ACT OF 1934

(MARK ONE)

[X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
     ACT OF 1934

     FOR THE FISCAL YEAR ENDED DECEMBER 31, 1996

                                       OR


[_]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
     EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

     FOR THE TRANSITION PERIOD FROM __________ TO ____________

                         COMMISSION FILE NUMBER 0-17156

                                 MERISEL, INC.

             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

                                    Delaware
- --------------------------------------------------------------------------------
         (STATE OR OTHER JURISDICTION OF INCORPORATION OR ORGANIZATION)

                           200 Continental Boulevard
                             El Segundo, California
- --------------------------------------------------------------------------------
                    (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)

                                   95-4172359
- --------------------------------------------------------------------------------
                     (I.R.S. EMPLOYER IDENTIFICATION NO. )


                                   90245-0948
- --------------------------------------------------------------------------------
                                  (ZIP CODE )
<PAGE>
 
Registrant's telephone number, including area code: (310) 615-3080
                                                    --------------

Securities registered pursuant to Section 12(b) of the Act: None.
                                                            -----

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

                         Common Stock, $0.01 Par Value
                         -----------------------------

                                 TITLE OF CLASS

          Indicate by check mark whether the registrant: (1) has filed all
reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. YES   X    NO 
                                              -----     -----

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


          As of April 9, 1997, the aggregate market value of voting stock held
by non-affiliates of the Registrant based on the last sales price as reported by
the Nasdaq National Market System was $57,727,578 (28,863,789 shares at a
closing price of $2.00).

          As of April 9, 1997, the Registrant had 30,078,495 shares of Common
Stock outstanding.

                      DOCUMENTS INCORPORATED BY REFERENCE
                                     None.

                                       2
<PAGE>
 
                               INDEX TO FORM 10-K

                                 MERISEL, INC.


                                                         
<TABLE>
<CAPTION>
                                                          PAGE REFERENCE
                              PART I

<S>                                                                <C>
Item  1. Business.............................................      4
Item  2. Properties...........................................     15
Item  3. Legal Proceedings....................................     15
Item  4. Submission of Matters to a Vote of Security Holders..     15


                              PART II

Item  5. Market for the Registrant's Common Equity and
         Related Stockholder Matters..........................     16
Item  6. Selected Financial Data..............................     17
Item  7. Management's Discussion and Analysis of Financial
         Condition and Results of Operations..................     18
Item  8. Financial Statements and Supplementary Data..........     28
Item  9. Changes in and Disagreements with Accountants on
         Accounting and Financial Disclosure..................     52

                             PART III

Item 10. Directors and Executive Officers of the Registrant...     53
Item 11. Executive Compensation...............................     53
Item 12. Security Ownership of Certain Beneficial Owners and
         Management...........................................     53
Item 13. Certain Relationships and Related Transactions.......     53


                             PART IV

Item 14. Exhibits, Financial Statement Schedules, and
         Reports on Form 8-K..................................     54
</TABLE>

                                       3
<PAGE>
 
                                     PART I

ITEM 1. BUSINESS.

OVERVIEW

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), commercial resellers/dealers, and retailers. The
Company also has established the Merisel Open Computing Alliance (MOCA(TM)), a
UNIX-based division which primarily supports Sun Microsystems' product sales and
installations.

At December 31, 1996, Merisel 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, Merisel 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, Merisel 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 SYNNEX Information Technologies, Inc.
("Synnex"). The Company is also in the process of selling 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 Comany'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 in mid-1997, Merisel is actively pursuing  a
restructuring plan with the debtholders under its various financing agreements.
See "Recent Developments - Debt Restructuring." While the Company believes that
it will be able to successfully implement its 1997 Business Strategy and a debt
restructuring plan that will enable it to meet all of its financial obligations,
there can be no assurance that it will be able to do so.  See "Management's
Discussion and Analysis of Financial Condition and Results of Operations --
Liquidity and Capital Resources."

                                       4
<PAGE>
 
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.

The preceding preliminary financial information 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.

SIGNIFICANT EVENTS OF 1996

In February 1996, Merisel 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, Merisel 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 recog nized 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, Merisel actively
explored all of its strategic options with the assistance of Merrill Lynch & Co.
This ultimately led to the Company's sale of EML to CHS.  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 Merisel'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.

                                       5
<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 Amended and Restated Revolving
Credit Agreement, dated as of December 23, 1993, as amended, among Merisel
Americas, Merisel Europe, Inc. ("Merisel Europe") as borrowers, the Company as
guarantor, the lender parties thereto, as designated issuer (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 and Merisel Americas as borrowers, and the Company (the
"Senior Note Purchase Agreement") relating to the 11.5% senior notes (the "11.5%
Notes") 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 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 Senior Note Purchase Agreement and
the Revolving Credit Agreement, the "Operating Company Debt Agreements")
relating to the subordinated notes (the "Subordinated Notes").  In addition,
such amendments required a waiver of certain provisions of the Indenture, dated
October 15, 1994, as amended, between the Company and Bank of New York, as
successor Trustee  (the "Indenture") relating to the Company's 12.5% senior
notes due December 31, 2004 (the "12.5% Notes").  See "Management's Discussion
and Analysis of Financial Condition and Results of Operations -- Liquidity and
Capital Resources."

RECENT DEVELOPMENTS

Debt Restructuring. In February 1997, along with its emphasis on rebuilding
profitable sales growth, Merisel retained Donaldson, Lufkin & Jenrette
Securities Corporation as financial advisor to assist it in restructuring its
debt to acceptable levels and to create a permanent capital structure to support
Merisel's future growth.

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% 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.  The Warrants would
be exercisable for seven years from the date of the Exchange and would be issued
in two separately trading tranches of equal size with exercise prices based upon
implied aggregate equity values of $215 million and $265 million, respectively.
Based upon the number of shares currently outstanding, the exercise prices would
be approximately $1.43 and $1.74 per share, respectively.  Because of the large
number of shares to be issued in the Exchange, the Company may consider a
reverse stock split, in which event the number of shares outstanding and the
Warrant exercise prices would be adjusted ratably.

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
Revolving Credit Agreement and the agreement governing the 11.5% Notes by 100%
of the lenders under such agreements to extend the maturity of the outstanding
indebtedness under such agreements 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 

                                       6
<PAGE>
 
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, during 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 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.

Sale of Merisel FAB. 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.

Management Changes.  During 1996, the Company made several changes in its senior
management.  In February 1996, Dwight A. Steffensen was appointed Chief
Executive Officer and Chairman of the Board of Directors of the Company. In
August 1996, James E. Illson was appointed Chief Financial Officer and Senior
Vice President, Finance, of the Company.  Also in August 1996, James D. Wittry
joined the Company in charge of United States sales as Senior Vice President of
Merisel Americas.  In February 1997, Robert J. McInerney was appointed President
and Chief Operating Officer of the Company responsible for United States and
Canadian operations.

                                       7
<PAGE>
 
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.

BUSINESS STRATEGY

Merisel 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 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.

                                       8
<PAGE>
 
Targeting Customer Groups. Merisel serves a variety of reseller channels, which
have diverse product, financing and support requirements. Merisel 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

Merisel distributes more than 25,000 hardware and software products for MS-DOS,
Windows NT, OS/2, Macintosh, Apple, and Sun Microsystems/UNIX(R) 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.

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.

Merisel 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.

Merisel 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, Merisel 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. Merisel'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.

Merisel 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 Merisel with stock
balancing and price protection provisions which partially reduce Merisel'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.

                                       9
<PAGE>
 
Although Merisel 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.

In the course of its business, Merisel 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 Merisel and inventory
receipt-related issues, such as short-shipments identified through the
reconciliation process. In order to minimize further supplier account
reconciliation losses, Merisel 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.  See ''Management's Discussion and Analysis of
Financial Condition and Results of Operations--Fourth Quarter Adjustments.''

CUSTOMERS AND CUSTOMER SERVICES

In 1996, Merisel 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 Merisel, 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 Merisel's net sales in 1994,
1995 or 1996.

Single Source Provider. Merisel offers computer resellers a single source for
more than 25,000 competitively priced hardware and software products. By
purchasing from Merisel, 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.  Merisel 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, Merisel'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 Merisel'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.

                                       10
<PAGE>
 
Merisel 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.  Merisel 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, Merisel also
provides a fulfillment service to ship orders directly to resellers' customers
to speed delivery and further minimize reseller inventories.

Financing Programs. Merisel'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 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. Merisel offers a number of customer loyalty programs, which
provide incentives to resellers to aggregate their purchases through Merisel.
Through its customer information services group, Merisel 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. Merisel also publishes the Hot List(R), which ranks Merisel's
current best-selling hardware and software products in four different reseller
channels. In addition, Merisel'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.

Merisel 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." Merisel also
provides computer resellers with pre-sale technical support for virtually all
product lines. In addition, Merisel's technical support services department
provides pre- and post-sale technical support to Merisel's customers, as well as
regular product training seminars to Merisel'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 UNIX-based division dedicated primarily to
selling and supporting Sun Microsystems and Sun-complementary 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,
Merisel'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.

                                       11
<PAGE>
 
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 Merisel's inside
sales representatives and, in the United States, are entered on Merisel's
SalesNet for Windows order entry system, a proprietary local area network
created by Merisel 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 Merisel 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.

Merisel 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 Merisel 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, Merisel 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.


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.

                                       12
<PAGE>
 
Systems. Merisel 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 Merisel'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.  See "Prompt Delivery" under
"Customers and Customer Services."

Merisel 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
Merisel's fourth quarter 1995 net operating loss. See "Management's Discussion
and Analysis of Financial Condition and Results of Operations-- Fourth Quarter
Adjustments." 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. Merisel 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.

                                       13
<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 Merisel's competitors have substantially greater financial resources
than Merisel. Merisel's principal competitors include large United States-based
distributors and aggregators such as Gates/Arrow, Inacom, Ingram Micro,
Intelligent Electronics, MicroAge and Tech Data Corporation, as well as regional
distributors and franchisors.

Merisel 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, Merisel had approximately 2,000 employees. Merisel
believes it has good relations with its employees.

ENVIRONMENTAL COMPLIANCE

The Company believes that it is in substantial compliance with all environmental
laws applicable to it and its operations.

                                       14
<PAGE>
 
ITEM 2. 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.

ITEM 3. LEGAL PROCEEDINGS.

In June 1994, Merisel 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 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 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.

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

On December 18, 1996, the Company held its annual meeting of stockholders (the
"Meeting") to elect two Class III directors to the Company's board of directors.
Mr. Dwight A. Steffensen and Mr. David L. House were nominated and duly elected
as directors.  There were 26,973,520 votes for and 542,422 votes withheld with
respect to the nomination of  Mr. Steffensen. There were 26,967,259 votes for
and 548,683 votes withheld with respect to the nomination of Mr. House.  There
were no other matters submitted for stockholder consideration.

                                       15
<PAGE>
 
                                    PART II


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

The Company's Common Stock is traded on the over-the-counter market and is
quoted on the Nasdaq National market under the symbol MSEL. 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
</TABLE>

On March 27, 1997, the closing sale price for the Company's Common Stock was 
$2 7/16 per share. As of March 27, 1997, there were 1,261 record holders of
the Company's Common Stock.

Merisel has never declared or paid any dividends to stockholders. Certain of the
Company's debt agreements currently prohibit the payment of dividends by the
Company.  (See "Management's Discussion and Analysis of Financial Condition and
Results of Operations - Liquidity and Capital Resources.")

                                       16
<PAGE>
 
ITEM 6. SELECTED FINANCIAL DATA.
<TABLE>
<CAPTION>
                                                               YEAR ENDED DECEMBER 31,
                                            ------------------------------------------------------------------
                                              1992         1993         1994           1995            1996
                                            ----------  ----------    ----------     ----------     ----------
                                                       (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<S>                                        <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
Cost of sales........................       2,036,292    2,827,315     4,676,164      5,633,278      5,233,570
                                           ----------   ----------    ----------     ----------     ----------
Gross profit.........................         202,423      258,536       342,523        323,689        289,254
Selling, general & administrative             
 expenses............................         150,905      187,152       281,796        317,195        295,021
Impairment losses....................                                                    51,383         42,033
Restructuring charge.................                                                     9,333
                                           ----------   ----------    ----------     ----------     ----------
Operating income (loss)..............          51,518       71,384        60,727        (54,222)       (47,800)
Interest expense.....................          15,742       17,810        29,024         37,583         37,431
Loss on sale of European, Mexican, 
 and Latin American operations.......                                                                   33,455
Other expense........................           1,299        2,722        11,752         13,885         20,150
                                           ----------   ----------    ----------     ----------     ----------
Income (loss) before income taxes....          34,477       50,852        19,951       (105,690)      (138,836)
Provision (benefit) for income taxes.          14,812       20,413         8,341        (21,779)         1,539
                                           ----------   ----------    ----------     ----------     ----------
Net income (loss)....................      $   19,665   $   30,439    $   11,610     $  (83,911)    $ (140,375)
                                           ==========   ==========    ==========     ==========     ==========
PER SHARE DATA:
Net income (loss) per share..........      $     0.67   $     1.00    $     0.38     $    (2.82)    $    (4.68)
Weighted average number of shares....          29,274       30,454        30,389         29,806         30,001
BALANCE SHEET DATA:
Working capital......................      $  294,626   $  359,765    $  399,848     $  280,864     $  190,544
Total assets.........................         667,313      936,283     1,191,870      1,230,334        731,039
Long-term and subordinated debt......         153,433      208,500       357,685        356,271        294,763
Total debt...........................         179,124      259,429       395,556        382,395        294,950
Stockholders' equity.................         198,882      223,857       236,164        154,466         14,997
</TABLE> 

- --------------
(1)  Merisel's fiscal year is the 52- or 53-week period ending on the Saturday
     nearest to December 31. For clarity of presentation throughout this Annual
     Report on Form 10-K, Merisel has described year-ends presented as if the
     year ended on December 31. Except for 1992, all fiscal years presented were
     52 weeks in duration. The selected financial data 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 FAB from the
     date such business was acquired on January 31, 1994, through the end of
     1996.  Subsequent to the periods presented, FAB was sold as of 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."

                                       17
<PAGE>
 
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS.

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.

FOURTH QUARTER ADJUSTMENTS

In the fourth quarter of 1996, the Company recorded an  impairment charge of
$2,033,000 to adjust the assets of Merisel FAB to their fair value based upon
the provisions of a definitive agreement to sell such assets in the first
quarter of 1997.  The charge is in addition to previous impairment charges
recorded in the fourth quarter of 1995 and the third quarter of 1996.

In the fourth quarter of 1995, the Company recorded several large adjustments
totaling approximately $89,400,000.  These items included impairment losses on
long-lived assets totaling $51,400,000.  Approximately $25,800,000 of the charge
resulted from adjustments to trade accounts payable balances.  An additional
$8,200,000 of the charge was taken due to changes made in estimates to certain
asset and liability values.  The Company's European distribution center
experienced system software start-up problems which created shipping and
receiving errors and resulted in an additional charge of $1,500,000.  Finally,
another $2,500,000 charge was taken to expense start-up costs for the European
distribution center.

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.

Effective January 1, 1996,  the Company sold its Australian operations. In
addition, Merisel completed the sale of EML to CHS effective as of September 27,
1996. 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.
A loss of $33,455,000, which includes approximately $7,400,000 of direct costs
related to the sale, was recorded.

                                       18
<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.  Because, 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.

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                     Consolidated Total
                                December 31,                          December 31,                           December 31, 
                    ----------------------------------     ----------------------------------    ----------------------------------
                       1994        1995        1996           1994        1995        1996           1994       1995        1996   
                    ----------  ----------  ----------     ----------  ----------  ----------    ----------  ----------  ----------
<S>                 <C>         <C>         <C>            <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    $5,018,687  $5,956,967  $5,522,824 
                                                                                                 
Cost of Sales        2,665,059   3,242,903   3,262,105      2,011,105   2,390,375   1,971,465     4,676,164   5,633,278   5,233,570 
                    ----------  ----------  ----------     ----------  ----------  ----------    ----------  ----------  ----------
 
Gross Profit           211,015     184,918     179,238        131,508     138,771     110,016       342,523     323,689     289,254 
 
SG&A                   163,278     181,042     193,521        118,518     136,153     101,500       281,796     317,195     295,021

Impairment
  loss                              19,500                                 31,883      42,033                    51,383      42,033

Restructuring
 charge                              5,228                                  4,105                                 9,333
                    ----------  ----------  ----------     ----------  ----------  ----------    ----------  ----------  ----------
Operating
 (loss)Income       $   47,737  $  (20,852) $  (14,283)    $   12,990  $  (33,370) $  (33,517)   $   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.

                                       19
<PAGE>
 
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 is expected to continue in 1997.

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.  See
"Fourth Quarter Adjustments."  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 Company 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.

                                       20
<PAGE>
 
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.")

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.  See
"Fourth Quarter Adjustments".

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.

                                       21
<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 increased 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.

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.

                                       22
<PAGE>
 
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.

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 December
31, 1996, the total amount outstanding under these facilities was $248,820,000.
Fees incurred in connection with the sale of accounts receivable under these
three facilities for the years ended December 31, 1996 and December 31, 1995
were $16,029,000 and $10,291,000, respectively, and are recorded as other
expense.

At December 31, 1996, the Company's subsidiaries, Merisel Americas and 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 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 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
Agreements.  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 is no longer an active entity.

                                       23
<PAGE>
 
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 12.5% Senior 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.

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 December 31, 1996, Merisel Americas had outstanding an aggregate of
$17,600,000 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 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.  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.

                                       24
<PAGE>
 
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 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 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 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.

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. See Note 12-"Subsequent Events."

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 "Recent Developments" regarding the
Company's debt 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 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.

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.

Inflation.  Due to the short-term nature of Merisel's contracts and agreements
with customers and vendors, the Company does not believe that inflation had a
material impact on its operations.

                                       25
<PAGE>
 
ASSET MANAGEMENT

Merisel 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, Merisel'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, Merisel'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.

Historically, the Company has purchased foreign exchange contracts to minimize
foreign exchange transaction gains and losses. While such contracts were
temporarily not available to the Company in the latter part of  1996, they were
again being purchased as of early 1997.  No negative financial impact was
experienced during the time the contracts were not being used.

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.

                                       26
<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. Our audits also
included the financial statement schedule listed at Item 14. These financial
statements and financial statement schedule are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
financial statements and financial statement schedule based on our audits.

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

In our opinion, 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. Also, in our opinion,
such financial statement schedule, when considered in relation to the basic
consolidated financial statements taken as a whole, present fairly in all
material respects the information set forth therein.


DELOITTE & TOUCHE LLP

Los Angeles, California
April 14, 1997

                                       27
<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.

                                       28
<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.

                                       29
<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.

                                       30
<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.

                                       31
<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.

                                       32
<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.

                                       33
<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.

                                       34
<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.

                                       35
<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.

                                       36
<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.

                                       37
<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".)

                                       38
<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>

                                       39
<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> 

                                       40
<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.

                                       41
<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.

                                       42
<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.

                                       43
<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>

                                       44
<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>

                                       45
<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>

                                       46
<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.

                                       47
<PAGE>
 
                         MERISEL, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)


                                  SCHEDULE II


                         MERISEL, INC. AND SUBSIDIARIES

                       VALUATION AND QUALIFYING ACCOUNTS

                        DECEMBER 31, 1994, 1995 AND 1996
<TABLE>
<CAPTION>
                                            BALANCE AT    CHARGED TO                   BALANCE AT
                                           DECEMBER 31,    COSTS AND                  DECEMBER 31,
                                               1993        EXPENSES     DEDUCTIONS        1994
                                           ------------   ------------  -----------   ------------
<S>                                        <C>            <C>           <C>           <C>
Accounts receivable--Doubtful accounts..    $16,543,000   $18,851,000   $18,883,000    $16,511,000
Accounts receivable--Other (1)..........      4,263,000    34,694,000    29,909,000      9,048,000

<CAPTION> 
 
                                           BALANCE AT     CHARGED TO                  BALANCE AT
                                           DECEMBER 31,    COSTS AND                  DECEMBER 31,
                                               1994        EXPENSES     DEDUCTIONS       1995
                                           ------------   ------------  -----------   ------------
<S>                                        <C>            <C>           <C>           <C>
Accounts receivable--Doubtful accounts..    $16,511,000   $16,335,000   $12,647,000    $20,199,000
Accounts receivable--Other (1)..........      9,048,000    23,100,000    27,561,000      4,587,000

<CAPTION> 
                                           BALANCE AT     CHARGED TO                  BALANCE AT
                                           DECEMBER 31,    COSTS AND                  DECEMBER 31,
                                               1995        EXPENSES     DEDUCTIONS        1996
                                           ------------   ------------  -----------   ------------
<S>                                        <C>            <C>           <C>           <C>
Accounts receivable--Doubtful accounts..    $20,199,000   $17,421,000   $17,858,000    $19,762,000
Accounts receivable--Other (1)..........      4,587,000    14,355,000    15,020,000      3,922,000
</TABLE>
- ---------------
(1) Accounts receivable--Other includes allowances for net sales returns and
    uncollectible cooperative advertising credits.

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

          None.

                                       48
<PAGE>
 
                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

The information called for by this item will be filed by amendment to this Form
10-K with the Securities and Exchange Commission on or before April 30, 1997.

ITEM 11. EXECUTIVE COMPENSATION.

The information called for by this item will be filed by amendment to this Form
10-K with the Securities and Exchange Commission on or before April 30, 1997.

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

The information called for by this item will be filed by amendment to this Form
10-K with the Securities and Exchange Commission on or before April 30, 1997.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

The information called for by this item will be filed by amendment to this Form
10-K with the Securities and Exchange Commission on or before April 30, 1997.


                                    PART IV

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

  (a) List of documents filed as part of this Report:

      (1)   FINANCIAL STATEMENTS INCLUDED IN ITEM 8:

            Independent Auditors' Report.

            Consolidated Balance Sheets at December 31, 1995 and 1996.

            Consolidated Statements of Operations for each of the three years in
            the period ended December 31, 1996.

            Consolidated Statements of Changes in Stockholders' Equity for each
            of the three years in the period ended December 31, 1996.

            Consolidated Statements of Cash Flows for each of the three years in
            the period ended December 31, 1996.

            Notes to Consolidated Financial Statements.

     (2)    FINANCIAL STATEMENT SCHEDULES INCLUDED IN ITEM 8:

            Schedule II--Valuation and Qualifying Accounts.

                                       49
<PAGE>
 
           Schedules other than that referred to above have been omitted because
           they are not applicable or are not required under the instructions
           contained in Regulation S-X or because the information is included
           elsewhere in the Consolidated Financial Statements or the Notes
           thereto.

     (3)   EXHIBITS

           The exhibits listed on the accompanying Index of Exhibits are filed
           as part of this Annual Report.

  (b)  The Following Reports on Form 8-K were filed during the quarter ended
  December 31, 1996:

       Current Report on Form 8-K, dated October 18, 1996.

                                       50
<PAGE>
 
                                   SIGNATURES

PURSUANT TO THE REQUIREMENTS OF SECTION 13 OR 15(d) OF THE SECURITIES ACT OF
1934, THE REGISTRANT HAS DULY CAUSED THIS REPORT TO BE SIGNED ON ITS BEHALF BY
THE UNDERSIGNED, THEREUNTO DULY AUTHORIZED.

DATE: APRIL 14, 1997
                                      Merisel, Inc.
     
                                     /s/ James E. Illson

                                     By /s/ James E. Illson
                                       ---------------------------------- 
                                       James E. Illson
                                       Senior Vice President, Finance,
                                       Chief Financial Officer and Assistant 
                                         Secretary

PURSUANT TO THE REQUIREMENTS OF THE SECURITIES EXCHANGE ACT OF 1934, THIS REPORT
HAS BEEN SIGNED BELOW BY THE FOLLOWING PERSONS ON BEHALF OF THE REGISTRANT AND
IN THE CAPACITIES AND ON THE DATES INDICATED.
<TABLE>
<CAPTION>
 
          SIGNATURE                         TITLE                      DATE
- -----------------------------   ------------------------------    ---------------
<S>                             <C>                               <C>

/s/   Dwight A. Steffensen      Chairman of the Board of          April  14, 1997
- -----------------------------   Directors, and Chief Executive
      Dwight A. Steffensen      Officer (Principal Executive
                                Officer)
 
/s/    James E. Illson          Senior Vice                       April  14, 1997
- -----------------------------   President--Finance,
       James E. Illson          Chief Financial Officer,
                                Assistant Secretary (Principal
                                Financial and Accounting
                                Officer)
 
/s/   Lawrence J. Schoenberg    Director                          April  14, 1997
- -----------------------------
  Lawrence J. Schoenberg
 
                                Director                          April  14, 1997
- -----------------------------
  David L. House
 
/s/   Dr. Arnold Miller         Director                          April  14, 1997
- -----------------------------
  Dr. Arnold Miller
 
/s/   Joseph Abrams             Director                          April  14, 1997
- -----------------------------
  Joseph Abrams
</TABLE>

                                       51
<PAGE>
 
                                 EXHIBIT INDEX

 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.
                         
 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.
                           
 2.7      Settlement Agreement and Release dated February 13, 1997 by and among 
          CHS Electronics, Inc., Merisel, Inc. and Merisel Europe, Inc.
                                
 2.8      Asset Purchase Agreement dated January 15, 1997 by and among SYNNEX
          Information Technologies, Inc., SynFab, Inc. and Merisel FAB, Inc.
 
 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.
                                
 3.1      Restated Certificate of Incorporation of Registrant.(1)
 
 3.2      Amendment to Certificate of Incorporation of Registrant dated August
          22, 1990.(6)
 
 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
          Agreement dated as of October 2, 1996 by and among Merisel Americas,
          Inc., Merisel Europe, Inc., Merisel, Inc. and the lender parties 
          thereto. (21)

                                       52
<PAGE>
 
 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 
          Purchase 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.
                                                      
 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.
                                                           
 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.
                                                          
 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.
 
 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.
                                                    
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)*

                                       53
<PAGE>
 
10.6      Incentive Stock Option Agreements between Registrant and Michael D.
          Pickett dated as of October 1, 1986 and March 4, 1987.(1)*
                                
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, Massachusetts.(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
          Corporation, Merisel FAB, Inc. and for purposes of Section 2.2 
          thereof, the Registrant.  Portions of this agreement have been 
          omitted pursuant to Rule 24b-2 of the Securities Exchange Act of
          1934, as amended.(12)
                                                                   
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 agreement 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)

                                       54
<PAGE>
 
10.23     Amended and Restated Senior Note Purchase Agreement by and among each
          purchasers named therein and Merisel Americas, Inc., dated as of 
          December 23, 1993 ("Senior Note Purchase Agreement").(13)
                                          
10.24     First Amendment, dated as of September 30, 1994 to Senior Note 
          Purchase Agreement, 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 thepurchasers 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
          Americas, 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)
                                                          
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 Canadian 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)

                                       55
<PAGE>
 
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)*


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
          Marty Wolf (17)*

10.42     Form of Retention Agreement between Merisel, Inc. and the following:
          James L. Brill
          Paul Lemerise
          John Thompson
          Tom Reeves
          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 Americas, 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
          Agreement 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)*
          
                                       56
<PAGE>
 
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)* 

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. *
          
                                       57
<PAGE>
 
<TABLE> 
<S>             <C>  
    10.66       Employment Agreement between Dwight A. Steffensen and Merisel,
                Inc. dated February 12, 1997.*
 
    10.67       Amendment to the Company's 1991 Employee Stock Option Plan (as
                Amended through January 16, 1997.

    21          Subsidiaries of the Registrant.

    27          Financial Data Schedule for the year Ended December 31, 1995.
</TABLE> 

- --------------
* 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.

(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 reference.

(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.

                                       58
<PAGE>
 
(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.

(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
     September 30, 1996, and  incorporated herein by this reference.

                                       59

<PAGE>
 
                                                                     EXHIBIT 2.5

                         AMENDMENT NO. 1 AND WAIVER TO
                       AMENDED AND RESTATED RECEIVABLES
                       PURCHASE AND SERVICING AGREEMENT


          AMENDMENT NO. 1 AND WAIVER dated as of November 7, 1996 among Merisel
Capital Funding, Inc. (the "Seller"), Redwood Receivables Corporation (the
"Purchaser"), General Electric Capital Corporation (the "Operating Agent" and
"Collateral Agent") and Merisel Americas, Inc. (the "Servicer").

          WHEREAS, the Seller, the Purchaser, the Operating Agent, the
Collateral Agent and the Servicer are parties to an Amended and Restated
Receivables Purchase and Servicing Agreement dated as of September 27, 1996 (the
"Purchase Agreement").

          WHEREAS, the parties to the Purchase Agreement desire to amend such
Purchase Agreement.

          WHEREAS, as of the fiscal quarter ended September 28, 1996, the Seller
breached certain financial covenants contained in the Purchase Agreement and the
Seller and Servicer have requested that the Purchaser, the Operating Agent and
the Collateral Agent waive such breaches, subject to the terms and conditions
hereof.

          THE PARTIES AGREE AS FOLLOWS:

          1.  Definitions.  All capitalized terms used herein, unless
              -----------                                            
otherwise defined, are used as defined in the Purchase Agreement.

          2.  Amendment to Purchase Agreement.
              ------------------------------- 

          (a) Section 2.04(d) of the Purchase Agreement is amended by deleting
the phrase "Outstanding Balance" which appears in the first sentence thereof and
substituting in lieu thereof the phrase "Billed Amount less all payments
received from the Obligor with respect thereto".

          (b) Section 4.02(b) of the Purchase Agreement is amended by adding the
phrase "and is able to bring suit or otherwise enforce its remedies through
judicial process against each Obligor of a Transferred Receivable" to the end
thereof.

          (c) Section 4.02(l) of the Purchase Agreement is amended by adding the
phrase "each Originator and" before
<PAGE>
 
the phrase "the Servicer" each time such phrase appears therein.

          (d) Section 5.01(i) of the Purchase Agreement is amended by (i) adding
the phrase "fees and" before the word "disbursements" and (ii) adding the phrase
"after October 1, 1996" after the word "disbursements".

          (e)  Section 6.02(c) of the Purchase Agreement is amended by deleting
the phrase "and after" and adding the phrase "and any date thereafter" after the
term "Facility Termination Date".

          (f)  Section 6.03(c)(ii) of the Purchase Agreement is amended by
deleting the reference "6.02(a)(v)" and substituting in lieu thereof
"6.02(a)(vi)".

          (g)  Section 6.04(a) of the Purchase Agreement is amended by

               (i)   changing "12:00 p.m." to "1:00 p.m. and adding the phrase
     "(and if later than 12:00 p.m., the Operating Agent shall notify the Seller
     and Servicer by 12:00 p.m. of the amounts to be disbursed on such
     Settlement Date under this Section 6.04(a))" after the term "Settlement
     Date" the first time such term appears;

               (ii)  deleting the phrase "minus the Margin" in clause (i) (A);
     and

               (iii) deleting the text contained in clause (ii) and substituting
     in lieu thereof the phrase "[INTENTIONALLY OMITTED]".

          (h)  Section 6.05(b)(ii) of the Purchase Agreement is amended by

               (i)   deleting the word "such" the third time it appears therein
     and substituting in lieu thereof the word "the"; and

               (ii)  adding the phrase "of maturity of the Commercial Paper
     maintaining such Capital Investment" after the word "date" in the last line
     therein.

          (i)  Section 6.05(b)(iv)(B) of the Purchase Agreement is amended by
deleting the phrase "the balance"

                                       2
<PAGE>
 
and substituting in lieu thereof the phrase "all amounts remaining in the
Deferred Purchase Price Sub-Account".

          (j)  Section 6.05(b)(viii) of the Purchase Agreement is amended by
deleting the phrase "(c)(i)-(c)(v)" and substituting in lieu thereof the phrase
"(c)(i)-(c)(vi)".

          (k)  Section 6.05(c) of the Purchase Agreement is amended by

               (i)   adding the phrase "to the extent not paid pursuant to
     Section 6.05(b)(v)" to the end of clause (iv)(A) thereof;

               (ii)  adding the phrase "any other amounts," before the first
     word of clause (iv)(C) thereof;

               (iii) adding a new clause (v) to read: "(v) to the Collateral
     Account, an amount equal to (A) accrued and unpaid Daily Yield minus (B)
     the sum of (i) amounts paid pursuant to Section 6.05(c)(i)(A), (ii) amounts
     paid pursuant to Section 6.05(c)(ii)(A), and (iii) amounts paid under
     Section 6.05 (c)(iv)(A) to the extent not paid pursuant to Section
     6.05(b)(vi);

               (iv)  redesignating clauses (v) and (vi) as (vi) and (vii),
     respectively; and

               (v)   changing the reference from "(c)(v)" to "(c)(vi)" in clause
     (vii) (after redesignation).

          (l)  Section 6.05(d) of the Purchase Agreement is amended by

               (i)   deleting the word "after" which appears as the first word
     therein and substituting in lieu thereof the word "on";

               (ii)  adding the phrase "and after any date thereafter" after the
     term "Facility Termination Date"; and

               (iii) deleting the word "day" and substituting in lieu thereof
     the phrase "such date".

          (m)  Section 6.07(a) of the Purchase Agreement is amended by

                                       3
<PAGE>
 
               (i)   deleting the word "and" the first time it appears therein;
and

               (ii)  adding the phrase "and (d)" after the designation "(c)" the
     first time such designation appears therein.

          (n) Section 7.06(g) of the Purchase Agreement is amended by deleting
the word "are" which appears in the second line therein and substituting in lieu
thereof the phrase "were, immediately prior to the transfer to the Purchaser
pursuant to this Agreement,".

          (o) Section 14.06 of the Purchase Agreement is amended by adding a new
sentence at the end thereof to read as follows: "Whenever the Seller or the
Servicer, as the case may be, is required or permitted to obtain the consent of
the Purchaser under this Agreement, such consent shall be obtained only in the
form of a prior written consent of the Purchaser.

          (p) Section 14.07(b) of the Purchase Agreement is amended by deleting
the word "exclusive".

          (q) Exhibit H of the Purchase Agreement is amended by (i) making the
following revisions to the table entitled "FINANCIAL COVENANTS": (A) changing
the figure "150,000,000" to "100,000,000" and (B) changing the ratio "1.5 to 1"
to "1.2 to 1" (ii) adding the phrase "and any write-downs in connection with the
sale of any Subsidiaries of the Parent", after the word "adjustments", in the
definition "Tangible Net Worth" and (iii) deleting the date "December 28, 1996"
which appears in the first line of the last paragraph thereof and substituting
in lieu thereof the date "January 3, 1998".

          3.  Waiver of Purchase Agreement.  The Operating Agent, the
              ----------------------------                           
Collateral Agent and the Purchaser agree to waive the Termination Event
resulting from the breach of the Fixed Charge Coverage Ratio and the Tangible
Net Worth covenant contained in Exhibit H of the Purchase Agreement as
applicable to the Seller for the fiscal quarter ended September 28, 1996.

                                       4
<PAGE>
 
          4.  Conditions Precedent.
              -------------------- 

          (a) The effectiveness of this Amendment No. 1 and Waiver is subject to
the conditions precedent that the Collateral Agent, the Operating Agent and the
Purchaser shall have received each of the following, in form and substance
satisfactory to each such party:

               (i)   an executed copy of Amendment No. 1 to the Amended and
     Restated Receivables Transfer Agreement (the "Transfer Agreement
     Amendment")

               (ii)  a certificate of the Secretary of each of the Seller and
     the Servicer, dated the date of this Amendment No. 1 and Waiver and
     certifying (A) that attached thereto is a true and complete copy of a
     resolution of the Board of Directors of the Seller or the Servicer, as the
     case may be, authorizing the execution, delivery and performance of this
     Amendment No. 1 and Waiver, the Transfer Agreement Amendment, and all other
     documents required or necessary to be delivered hereunder and that such
     resolution has not been modified, rescinded or amended and is in full force
     and effect, (B) as to the incumbency and specimen signature of each
     Person's officers executing this Amendment No. 1 and Waiver, the Transfer
     Agreement Amendment, and all other documents required or necessary to be
     delivered hereunder and (C) that each of the representations and warranties
     made by the Seller and the Servicer in this Amendment No. 1 and Waiver and
     in the Transfer Agreement Amendment is true and correct as of the date
     hereof.

               (iii) Such other approvals, opinions or documents as the
     Collateral Agent or the Operating Agent may reasonably request.

          5.  Confirmation of Agreement and Loan Documents.  Each of the Seller
              --------------------------------------------              
and the Servicer agree that, except for the specific waiver set forth in Section
3 and the specific amendments set forth in Section 2, nothing herein shall be
deemed to be a waiver or amendment of any covenant or agreement contained in the
Purchase Agreement and each of the other documents executed in connection
therewith are ratified and confirmed in all respects and shall remain in full
force and effect in accordance with its terms. Each reference in the Purchase
Agreement to "this Agreement" and in each of the other documents to be executed
in connection

                                       5
<PAGE>
 
therewith to the "Purchase Agreement" shall mean the Purchase Agreement as
amended by this Amendment No. 1 and Waiver, and as hereinafter amended or
restated. Nothing herein shall obligate the Purchaser, the Operating Agent or
the Collateral Agent to enter into any future or waiver or amendment (in each
case, whether similar or dissimilar).

          6.  Seller's and Servicer's Representations and Warranties.  Each of
              ------------------------------------------------------  
the Seller and the Servicer represents and warrants that:

          (a) this Amendment No. 1 and Waiver has been duly authorized, executed
and delivered pursuant to its corporation power;

          (b) this Amendment No. 1 and Waiver constitutes its legal, valid and
binding obligation; and

          (c) after giving effect to the amendments referred to herein, there
does not exist any Termination Event.

          7.  Waiver by the Seller.  Each of the Seller and the Servicer hereby
              --------------------                                      
waives any claim, defense, demand, action or suit of any kind or nature
whatsoever against the Purchaser, the Operating Agent and the Collateral Agent
arising on or prior to the date hereof in connection with the Purchase Agreement
or the transactions contemplated thereunder.

          8.  Counterparts.  Delivery of an executed counterpart of a signature
              ------------                                           
page to this Amendment No. 1 and Waiver by facsimile shall be effective as
delivery of a manually executed counterpart of this Amendment No. 1 and Waiver.
This Amendment No. 1 and Waiver may be executed in any number of counterparts
and by different parties hereto in separate counterparts, each of which when so
executed shall be deemed to be an original and all of which taken together shall
constitute one and the same agreement.

          9.  Governing Law.  This Amendment No. 1 and Waiver shall be governed
              -------------                                           
by, and construed in accordance with, California law.

          10.  Effective Date of Amendment No. 1 and Waiver.  Upon the execution
               --------------------------------------------           
and delivery of this Amendment No. 1 and Waiver by the parties hereto and the
satisfaction

                                       6
<PAGE>
 
of the conditions precedent set forth in Section 4 herein, the Purchase
Agreement shall be amended by this Amendment No. 1 and Waiver, effective as of
the date hereof.

          IN WITNESS WHEREOF, the Seller, the Collateral Agent, the Operating
Agent, the Servicer and the Purchaser have caused this Amendment No. 1 and
Waiver to be duly executed by their respective authorized officers as of the
date and year first above written.


                              MERISEL CAPITAL FUNDING, INC.
                              as Seller


                              By:/s/ Timothy N. Jenson
                                 --------------------------- 
                                 Title: Vice President & Treasurer
                                 Name:  Timothy N. Jenson



                              MERISEL AMERICAS, INC.
                              as Servicer


                              By:/s/ Timothy N. Jenson
                                 --------------------------- 
                                 Title: Vice President & Treasurer
                                 Name:  Timothy N. Jenson



                              GENERAL ELECTRIC CAPITAL
                                CORPORATION
                              as Purchaser


                              By:/s/ Kathryn A. Cassidy
                                 --------------------------- 
                                 Title: Asst. Secretary
                                 Name: Kathryn A. Cassidy



                              REDWOOD RECEIVABLES  
                                CORPORATION        
                              as Purchaser          



                              By:/s/ Walter J. Owens
                                 --------------------------- 
                                 Title: Asst. Secretary
                                 Name: Walter J. Owens

                                       7

<PAGE>
 
                                                                     EXHIBIT 2.6


                        AMENDMENT NO. 1 TO AMENDED AND
                    RESTATED RECEIVABLES TRANSFER AGREEMENT


          AMENDMENT NO. 1 dated as of November 7, 1996 between Merisel Capital
Funding, Inc. ("MCF") and Merisel Americas, Inc. (the "Originator").

          WHEREAS, MCF and the Originator are parties to an Amended and Restated
Receivables Transfer Agreement dated as of September 27, 1996 (the "Transfer
Agreement").

          WHEREAS, the parties to the Transfer Agreement desire to amend such
Transfer Agreement.

          THE PARTIES AGREE AS FOLLOWS:

          1.  Definitions.  All capitalized terms used herein, unless
              -----------                                            
otherwise defined, are used as defined in the Transfer Agreement.

          2.  Amendment to Transfer Agreement.
              ------------------------------- 

          (a) Section 4.01(a)(xv) of the Transfer Agreement is amended by adding
the phrase "tax reports and statements" after the word "returns".

          (b)  Section 4.01(b)(vii) is amended by adding the phrase "allows the
holder thereof to bring suit or otherwise enforce its remedies against an
Obligor through judicial process," after the word "Receivable" which appears in
the first line therein.

          (c) Section 4.02(f) of the Transfer Agreement is amended by adding the
phrase "(notwithstanding the foregoing, this proviso shall not be effective
unless the Originator gives prior written notice of any such contest to MCF and
its assignees and such non-compliance does not adversely affect their rights in
respect of the Transferred Receivables or impair their ability to exercise any
of their rights or remedies hereunder)" after the word "Originator" and before
the word "except".

          (d)  Section 4.02(h)(i) of the Transfer Agreement is amended by adding
the phrase "or its ability to perform its obligations hereunder" after the word
"Originator" which appears in the last line therein.
<PAGE>
 
          (e)  Section 4.02(h)(iii) of the Transfer Agreement is amended by
adding the phrase "or its ability to perform its obligations hereunder" after
the word "Originator" which appears in the last line therein.

          (f)  Section 4.02(h)(iv) of the Transfer Agreement is amended by
adding the phrase ", or written threat to commence any proceedings," after the
word "proceedings" which appears in the first line therein.

          (g)  Section 4.02(h)(v) of the Transfer Agreement is amended by adding
the phrase "or its ability to perform its obligations hereunder" after the word
"Originator" which appears in the last line therein.

          (h)  Section 4.02(h)(vi) of the Transfer Agreement is amended by
adding the phrase "or its ability to perform its obligations hereunder" after
the word "Originator" which appears in the last line therein.

          (i) Section 6.06(b) of the Transfer Agreement is amended by deleting
the word "exclusive".

 
          3.  Confirmation of Agreement and Loan Documents.  Each of the
              --------------------------------------------              
Originator and MCF agree that, except for the specific amendments set forth in
Section 2, nothing herein shall be deemed to be a waiver or amendment of any
covenant or agreement contained in the Transfer Agreement and each of the other
documents executed in con nection therewith are ratified and confirmed in all
respects and shall remain in full force and effect in accordance with its terms.
Each reference in the Transfer Agreement to "this Agreement" and in each of the
other documents to be executed in connection therewith to the "Transfer
Agreement" shall mean the Transfer Agreement as amended by this Amendment No. 1,
and as hereinafter amended or restated.

          4.  Representations and Warranties.  Each of the Originator and MCF
              ------------------------------                         
represents and warrants that:

          (a) this Amendment No. 1 has been duly authorized, executed and
delivered pursuant to its corporation power; and

          (b) this Amendment No. 1 constitutes its legal, valid and binding
obligation.

                                       2
<PAGE>
 
          5.  Counterparts.  Delivery of an executed counterpart of a signature
              ------------                                           
page to this Amendment No. 1 by facsimile shall be effective as delivery of a
manually executed counterpart of this Amendment No. 1. This Amendment No. 1 may
be executed in any number of counterparts and by different parties hereto in
separate counterparts, each of which when so executed shall be deemed to be an
original and all of which taken together shall constitute one and the same
agreement.

          6.  Governing Law.  This Amendment No. 1 shall be governed by, and
              -------------                                             
construed in accordance with, California law.

          7.  Effective Date.  Upon the execution and delivery of this Amendment
              --------------                                          
No. 1 by the parties hereto the Transfer Agreement shall be amended by this
Amendment No. 1, effective as of the date hereof.


          IN WITNESS WHEREOF, the Originator and MCF have caused this Amendment
No. 1 to be duly executed by their respective authorized officers as of the date
and year first above written.

                              MERISEL CAPITAL FUNDING, INC.



                              By:/s/ Timothy N. Jenson
                                 ---------------------------------   
                                 Title: Vice President & Treasurer
                                 Name: Timothy N. Jenson


                              MERISEL AMERICAS, INC.



                              By:/s/ Timothy N. Jenson
                                 ---------------------------------   
                                 Title: Vice President & Treasurer
                                 Name: Timothy N. Jenson

                                       3

<PAGE>
 
                                                                   EXHIBIT 2.7

                        SETTLEMENT AGREEMENT AND RELEASE


          THIS SETTLEMENT AGREEMENT AND RELEASE (the "Settlement Agreement") is
made on February 13, 1997, by and among CHS Electronics, Inc., a Florida
corporation ("CHS"), Merisel, Inc., a Delaware corporation ("Merisel"), and
Merisel Europe, Inc., a Delaware corporation ("Merisel Europe" and, together
with Merisel, the "Sellers").  Capitalized terms not otherwise defined herein
are used as defined in the Purchase Agreement, dated as of August 29, 1996, by
and among CHS and the Sellers (the "Purchase Agreement").

          WHEREAS, pursuant to the Purchase Agreement CHS acquired all of the
issued and outstanding shares of capital stock of certain subsidiaries of the
Sellers; and

          WHEREAS, certain post closing adjustments and indemnification claims
have arisen under the Purchase Agreement; and

          WHEREAS, CHS and the Sellers desire to settle all such claims and
finalize all matters relating to the Purchase Agreement pursuant to the terms
and conditions hereof except as otherwise specifically provided herein.

          NOW, THEREFORE, in consideration of the promises and the mutual
covenants and agreements set forth herein, it is agreed that:

          1.   Settlement of Claims.  In settlement of all Claims (as defined
               --------------------                                          
below) relating to the Purchase Agreement, the parties agree as follows:

          (a) Concurrently with the execution hereof, CHS shall pay an amount
equal to $3,000,000, plus accrued interest from February 1, 1997 to the date
hereof at a rate of 10% per annum, and set off by the amount owned by Merisel
pursuant to paragraphs 3 and 4 of Annex B hereto, by wire transfer of
                                  -------                            
immediately available funds to the following account:
<PAGE>
 
          Account Name:     Merisel Americas, Hdq.
          Bank:             Citibank, N.A.
                            399 Park Avenue
                            New York, New York 10043
          ABA Routing No.:  0210 0008 9
          Account No.:      4063 9503

          (b) Concurrently with the execution hereof, CHS shall execute, and
deliver to the Sellers, a promissory note (the "Note") in form and substance
identical to Annex A hereto.
             -------        

          (c) CHS and the Sellers acknowledge and agree that the payment to the
Sellers pursuant to Paragraph 1(a) and the Note shall be received and accepted
by the Sellers in full payment and settlement of all Claims related to the
Purchase Agreement, except for the Claims identified on Annex B hereto (the
                                                        -------            
"Excluded Claims").

          (d) The amount paid hereunder and pursuant to the Note shall be an
adjustment to the Purchase Price paid under the Purchase Agreement, and shall be
allocated for tax purposes in accordance with Schedule 1 hereto.
                                              ----------        

          2.   Release.
               ------- 

          (a) Each of CHS and the Sellers, on behalf of themselves and their
respective affiliates, hereby fully release and forever discharge each other and
each of their respective affiliates from any and all claims, demands, controver
sies, liabilities, damages, debts, obligations, costs, expenses, attorneys' fees
or causes of action of any kind or nature (collectively, "Claims"), whether now
known or unknown, suspected or unsuspected, in law or in equity as may exist, in
connection with, arising from or relating to the Purchase Agreement or the
transactions contemplated thereby, including without limitation any and all
Claims that may be based on contract, tort or other theories (except for the
Excluded Claims).

          (b) Each of CHS and the Sellers on behalf of themselves and their
respective affiliates, hereby waive any and all rights which any of them may
have under the provisions of Section 1542 of the Civil Code of the State of
California as now worded and as hereafter amended, which section provides in
pertinent part:

                                       2
<PAGE>
 
               "A GENERAL RELEASE DOES NOT EXTEND TO CLAIMS WHICH THE CREDITOR
               DOES NOT KNOW OR SUSPECT TO EXIST IN HIS FAVOR AT THE TIME OF
               EXECUTING THE RELEASE, WHICH IF KNOWN BY HIM MUST HAVE MATERIALLY
               AFFECTED HIS SETTLEMENT WITH THE DEBTOR."

It is understood and agreed that the facts in respect of which this Settlement
Agreement is executed may turn out to be other than or different from the facts
in that respect now known or believed by each of the parties to be true; and
with such understanding and agreement, each of CHS and the Sellers, on behalf of
themselves and their respective affiliates, expressly accepts and assumes the
risk of facts being other than or different from the assumptions and perceptions
as of any date prior to and including the date hereof, and each agrees that this
Settlement Agreement shall be in all respects effective and shall not be subject
to termination or rescission by reason of any such difference in facts.

          (c) Each party hereby represents to each other party that,
notwithstanding any documentation or facts that may later come to light with
respect to the matters in respect of which this Settlement Agreement is
executed, it has conducted an adequate investigation into such matters and has
reviewed all of the considerations and documentation that may be relevant or
that it requested to review in connection with entering into this Settlement
Agreement.  With respect hereto, no party is relying on any inducements,
promises or representations not contained herein.

          3.   Representations and Warranties.  Each party hereby represents and
               ------------------------------                                   
warrants as follows:

          (a) It has the legal capacity and all necessary power and authority to
execute and deliver this Settlement Agreement and to consummate the transactions
contemplated hereby.

          (b) Assuming this Settlement Agreement has been duly and validly
authorized, executed and delivered by the other parties hereto, this Settlement
Agreement constitutes a valid and binding agreement of such party, enforceable
in accordance with its terms, except as enforceability may be limited by
bankruptcy, insolvency, moratorium or other similar laws affecting creditors'
rights generally or by the principles governing the availability of equitable
remedies.

                                       3
<PAGE>
 
          4.  Notices to Parties.  All notices and other communications shall be
              ------------------                                                
effective upon receipt if hand delivered or sent by facsimile transmission and
confirmed by United States mail and shall be effective one day after sending by
recognized "overnight" delivery service to the addresses stated below, or to
such other addresses as to which either party shall have previously notified the
other party in writing. Any such notice not contemplated above shall be
effective upon receipt. For the purposes of this Paragraph 4, the addresses of
the parties shall be as follows:

     If to the Sellers:
     ----------------- 

          Merisel, Inc.
          200 Continental Boulevard
          El Segundo, California  90245
          Attention:  President
          ---------            
          Fax:  (310) 615-1234

     With copies to:

          Skadden, Arps, Slate, Meagher & Flom LLP
          300 S. Grand Avenue
          Los Angeles, California  90071-3144
          Attention:  Joseph J. Giunta, Esq.
          ---------                         
          Fax:  (213) 687-5600

     If to CHS:
     --------- 

          CHS Electronics, Inc.
          2153 N.W. 86th Avenue
          Miami, Florida  33122
          Attention:  President
          ---------            
          Fax: (305) 593-0265

     With copies to:

          Greenberg, Traurig, Hoffman
          Lipoff, Rosen Quentel, P.A.
          1221 Brickell Avenue
          Miami, Florida  33131
          Attention:  Paul Berkowitz, Esq.
          ---------                       
          Fax: (305) 579-0717

                                       4
<PAGE>
 
          5.  Complete Agreement.  This is the complete agreement between the
              ------------------                                             
parties with respect to the subject matter hereof and supersedes all prior
negotiations and agreements with respect thereto. There are no representations,
warranties, covenants, conditions, terms, agreements, promises, understandings,
commitments or other arrangements with respect to the subject matter hereof
other than those expressly set forth or incorporated herein or made in writing
on or after the date of this Settlement Agreement. This Settlement Agreement
settles all matters relating to the Purchase Agreement except with respect to
the Excluded Claims. Except as expressly provided herein, this Settlement
Agreement does not amend or supersede the Purchase Agreement with respect to the
Excluded Claims and the Purchase Agreement shall remain in full force and
effect.

          6.   Governing Law; Consent to Jurisdiction.  This Settlement
               --------------------------------------                  
Agreement is made pursuant to the laws of the State of California; as to any
question concerning the Agreement as a whole, it shall be governed by, construed
under and enforced in accordance with, the laws of the State of California
without regard to its conflict-of-laws principles

          7.   Expenses.  Except as otherwise specifically provided herein, each
               --------                                                         
of the parties hereto shall pay their respective counsel fees, accounting fees
and other costs and expenses incurred in connection with the negotiation,
making, execution, delivery and performance of this Settlement Agreement.

          8.   Binding Agreement; Successors.  This Settlement Agreement shall
               -----------------------------                                  
be binding upon, inure to the benefit of and be enforceable by the parties
hereto and the respective predecessors, successors, assigns, heirs, legatees,
executors, representatives, agents, guardians, custodians, administrators,
conserva tors, directors, officers, shareholders, subsidiaries, affiliates and
associates of the parties hereto and any other person or persons who may in any
fashion claim any interest in the subject matter hereof through any of the
parties hereto.

          9.   Headings.  The paragraph headings herein are for reference
               --------                                                  
purposes only and shall not affect in any way the meaning or interpretation of
this Settlement Agreement, nor are they deemed to constitute a part of this
Settlement Agreement.

          10.  Counterparts.  This Settlement Agreement may be executed in two
               ------------                                                   
or more counterparts, each of which shall be deemed to be an original, but all
of which together shall constitute one and the same instrument, which shall be

                                       5
<PAGE>
 
effective upon the execution hereof by all of the parties hereto.  A complete
set of counterparts shall be made available to each party hereto.

          11.  Time of the Essence.  Time shall be of the essence of this
               -------------------                                       
Settlement Agreement and of each and every part thereof.

          12.  Severability.  If any provision of this Settlement Agreement or
               ------------                                                   
the application of any such provision shall be held invalid, illegal or
unenforceable in any respect by a court of competent jurisdiction, such
invalidity, illegality or unenforceability shall not affect any other provision
hereof. In lieu of any such invalid, illegal or unenforceable provision, the
parties hereto intend that there shall be added as part of this Settlement
Agreement a provision as similar in terms to such invalid, illegal or
unenforceable provision as may be possible and be valid, legal and enforceable.

          13.  U.S. Dollars.  Unless otherwise specified, all references to "$"
               ------------                                                    
or "dollars" in this Settlement Agreement shall mean U.S. dollars.

          14.  Attorneys' Fees.  In any action or proceeding brought to enforce
               ---------------                                                 
any provision of this Settlement Agreement, or where any provision hereof is
validly asserted as a defense, the successful party shall be entitled to recover
reasonable and actual attorney's fees in addition to its cost and expense and
any other available remedy; provided, that, for the purposes hereof, the Sellers
                            --------                                            
shall be deemed one party and CHS shall be deemed one party.

          15.  Interpretation.  As used herein, "affiliates" of a person shall
               --------------                                                 
mean such person's shareholders, subsidiaries, associates, predecessors and
successors, and assigns of any of them, and each and all of such person's
directors, officers, employees, agents and representatives, and assigns of any
of them. Each party has participated in the drafting and preparation of this
Settlement Agreement, and, accordingly, in any construction or interpretation of
this Settlement Agreement, the same shall not be construed against any party by
reason of the source of drafting.

                                       6
<PAGE>
 
          IN WITNESS WHEREOF, the parties have duly executed and delivered this
Settlement Agreement on the day and year first above written.


                                  MERISEL, INC.                           
                                                                          
                                                                          
                                                                          
                                  By:  /s/ Dwight Steffensen              
                                      ----------------------              
                                       Name:  Dwight Steffensen            
                                       Title: Chief Executive Officer    
                                                                          
                                                                          
                                  MERISEL EUROPE, INC.                    
                                                                          
                                                                          
                                                                          
                                  By:  /s/ Dwight Steffensen              
                                      ----------------------              
                                       Name:  Dwight Steffensen            
                                       Title: Chief Executive Officer     
                                                                          
                                                                          
                                  CHS ELECTRONICS, INC.                   
                                                                          
                                                                          
                                                                          
                                  By:  /s/ Claudio Osorio                 
                                      -------------------                 
                                       Name:  Claudio Osorio               
                                       Title: President                   

                                       7
<PAGE>
 
                                                                         Annex A
                                                                         -------


                                PROMISSORY NOTE


$8,000,000.00                                               February 1, 1997


          FOR VALUE RECEIVED, CHS Electronics, Inc., a Florida corporation
("Borrower"), hereby unconditionally promises to pay to the order of Merisel,
Inc., a Delaware corporation, and its successors, endorsees, transferees and
assigns (collectively, "Lender"), the principal amount of EIGHT MILLION DOLLARS
AND NO CENTS ($8,000,000.00) such principal to be due and payable as follows:
$4,000,000, plus accrued interest, on March 12, 1997, and $4,000,000, plus
accrued interest, on April 11, 1997.

          Borrower agrees to pay interest on the unpaid principal amount hereof
and, to the extent lawful, on any interest payment due but unpaid. Interest
shall accrue from the date hereof until this Note is paid in full at a rate
equal to 10% per annum, except that upon the occurrence of an Event of Default
(as hereinafter defined), all unpaid principal and, to the extent lawful, any
interest payment due but unpaid shall accrue interest at a rate of 14% per
annum.

          Borrower may at its option prepay all or any portion of this Note
without premium or penalty. Each payment on this Note shall be credited first on
interest, and the remainder, if any, on principal, and interest shall thereupon
cease to accrue on the principal so credited.

          If Borrower shall fail to pay when and as required to be paid herein,
any amount of principal or interest (an "Event of Default"), the Lender may, by
notice, declare the principal amount then outstanding and the accrued interest
thereon and all other amounts payable to Lender to be forthwith due and payable,
whereupon such amounts shall be immediately due and payable without presentment,
demand, protest or other formalities of any kind, all of which are hereby
expressly waived by Borrower.

          If the payment of principal or interest on this Note shall become due
on a Saturday, Sunday or legal holiday under the laws of the State of
California, such payment shall be made on the next succeeding business day, and
any such

                                      A-1
<PAGE>
 
extended time of the payment of principal shall be included in computing
interest at the rate this Note bears prior to maturity in connection with such
payment.

          All payments of principal, interest and all other amounts payable in
respect of this Note shall be made in lawful money of the United States of
America in immediately available funds by wire transfer to the following
account:

          Account Name:    Merisel Americas, Hdq.
          Bank:            Citibank, N.A.
                           399 Park Avenue
                           New York, New York 10043
          ABA Routing No.: 0210 0008 9
          Account No.:     4063 9503

          Lender shall, before disposing of this Note or any part hereof, make a
notation hereon of all principal and interest payments previously made hereunder
and of the date to which interest hereon has been paid; provided, however, that
                                                        --------  -------      
the failure to correctly make a notation of any payment made on this Note shall
not limit or otherwise affect the obligation of Borrower under this Note with
respect to any loan evidenced hereby or payments of principal or interest on
this Note.

          THIS NOTE SHALL BE CONSTRUED AND ENFORCED IN ACCORDANCE WITH, AND
SHALL BE GOVERNED BY, THE LAWS OF THE STATE OF CALIFORNIA, WITHOUT REGARD TO
CONFLICT OF LAW PRINCIPLES THEREOF.

          Borrower hereby waives diligence, presentment, protest, demand and
notice of every kind and, to the full extent permitted by law, the right to
plead any statute of limitations as a defense to any demand hereunder.

          Wherever possible each provision of this Note shall be interpreted in
such manner as to be effective and valid under applicable law, but if any
provision of this Note shall be prohibited by or invalid under such law, such
provision shall be ineffective to the extent of such prohibition or invalidity,
without invalidating the remainder of such provision or the remaining provisions
of this Note and shall be interpreted so as to be effective and valid.

          The holder of this Note shall have the right at any time to sell,
assign, transfer, negotiate or pledge (collectively, "transfer") all or any part
of his  interest in this Note.

                                      A-2
<PAGE>
 
          This Note is intended by the parties as a final expression of their
agreement and is intended to be a complete and exclusive statement of the
agreement and understanding of the parties hereto in respect of the subject
matter contained herein and therein, and Lender has made no representations,
warranties or covenants that are not located herein or therein. This Note
supersedes all prior agreements and understandings between the parties with
respect to such subject matter.

                                      A-3
<PAGE>
 
          IN WITNESS WHEREOF, Borrower has executed and delivered this Note as
of the day and year first above written.



                                       CHS ELECTRONICS, INC.                
                                       a Florida corporation                
                                                                            
                                                                            
                                       By:  _______________________________ 
                                            Name:                           
                                            Title:                           


                                      A-4
 
<PAGE>
 
                                TRANSACTIONS ON

                                PROMISSORY NOTE


                     Amount of     Amount of     Outstanding 
                     Principal     Interest       Principal               
                     Paid This     Paid This       Balance      Notation 
            Date       Date           Date        This Date      Made By 
           -------   ---------     -----------    ---------     --------
 


                                      A-5
<PAGE>
 
                                                                         Annex B
                                                                         -------

                                EXCLUDED CLAIMS


1.   Payment of $42,000 owed by CHS to the Sellers for the provision by the
     Sellers for the period ending December, 1996 to CHS and/or its affiliates
     of the use of the CAMBAR System.

2.   Payment of amounts due from time to time, by CHS to Merisel Americas, Inc.
     under the Agreement entered into between Merisel Americas, Inc. and Merisel
     Latin America, Inc. dated as of October 4, 1996 (the "Fulfillment Agree
     ment") which Fulfillment Agreement shall continue in full force and effect
     pursuant to the terms thereof until February 28, 1997, at which time the
     Fulfillment Agreement shall terminate.

3.   Payment of $1,255,660 owed by Merisel Americas, Inc. to CHS for Novell
     computer products purchased by Merisel Americas, Inc. from an affiliate of
     CHS, such payment to be made in accordance with the terms and conditions
     under which the products were originally sold  (such amount to be adjusted
     up to a maximum of $1,350,840 upon CHS providing proof of delivery to
     Merisel Americas, Inc. of  additional product).

4.   Payment by Merisel to CHS of $8,494 for notarial services provided.

5.   Claims brought in good faith and alleged in reasonable detail under Section
     6.4(d) of the Purchase Agreement prior to June 30, 1997, to the extent
     Damages arising from such claims exceed $5,000,000 (recovery on Damages
     shall be limited to such excess). In any Claim brought under this
     paragraph, the prevailing party shall be entitled to attorneys' fees from
     the losing party.

6.   Each party and their respective affiliates shall be required to comply with
     the duties and obligations set forth in Section 6.11(d) of the Purchase
     Agreement.

7.   Bonuses totaling approximately $150,000 due March 27, 1997 from Merisel to
     the following persons:  Clifford Dyer, Gladys Dyer, Michael Dyer, Dorian
     Dyer, Elvira Eceto, Ralph Falkenburg, Josephine Jugo, Alexandra Pena, Isaac
     Menasce, Norman Huszar and Maria Prats.

                                      B-1

<PAGE>
 
                                                                     EXHIBIT 2.8

ASSET PURCHASE AGREEMENT

This ASSET PURCHASE AGREEMENT (the "Agreement") is made and entered into this
15th day of January, 1997, by and among, on the one hand, SYNNEX Information
Technologies, Inc., a California corporation ("Synnex"), SynFab, Inc., a
California corporation (the "Buyer"), and, on the other hand, Merisel FAB, Inc.,
a Delaware corporation (the "Seller"), and Merisel, Inc., a Delaware corporation
("Merisel").

RECITALS

A.        The Seller is a wholly-owned subsidiary of Merisel.

B.        The Seller is engaged in the business of granting franchises to
dealers of microcomputer systems and products located in the Designated
Territory (as defined below) and selling, distributing and servicing
microcomputer systems and related products and services products to such
franchisees and to independent dealers located in the Designated Territory (the
"Subject Business").

C.        The Buyer is a wholly-owned subsidiary of Synnex and has been
organized by Synnex for the purpose of acquiring the Subject Business from the
Seller.

D.        The Seller desires to sell, transfer, convey and assign to the Buyer,
and the Buyer desires to purchase and acquire from the Seller, certain assets
and rights of the Seller relating to the Subject Business, subject to the
assumption by the Buyer of certain obligations and liabilities of the Seller, in
accordance with the terms and subject to the conditions set forth in this
Agreement.

          NOW THEREFORE, in consideration of the premises and of the mutual
representations, warranties, covenants and agreements hereinafter set forth, the
parties hereby agree as follows:


ARTICLE I

DEFINITIONS; CONSTRUCTION

1.1       DEFINITIONS.  For purposes of this Agreement, the following terms
          -----------                                                      
shall have the meanings indicated:

(a)  "Ad Fund Agreement" shall mean the ComputerLand Corp. Ad Fund Trust Trust
     Agreement, dated as of May 18, 1983, as amended, relating to the
     advertising fund established for the benefit of Franchisees.

(b)  "Aggregation Business" shall mean the sale of products to a specific body
     of customers under a specified program where the sale of such products is
     made on special terms and conditions that are sponsored, either directly or
     indirectly, by the vendor of those products and such terms and conditions
     are not made available to wholesale distributors that are comparable to
     Merisel or its affiliates in wholesale distribution contracts.  Examples of
     the Aggregation Businesses are Ingram Alliance and Tech Data Elect.

(c)  "Assumed Contracts" shall mean the Third Party Reseller Agreements and the
     Ad Fund Agreement.

          (d)  "Business Day" shall mean a day that is not a Saturday, Sunday or
a day on which banking institutions in California are not required to be open.

          (e) "Copyrights" shall mean all copyrights, copyright registrations
and applications, and all copyrighted or copyrightable works owned and/or used
by the Seller in connection with the Subject Business.

    -1-
<PAGE>
 
          (f) "Datago Agreements" shall mean all Datago agreements between the
Seller (or its affiliates) and the Datago Purchasers, as well as all agreements
between the Seller (or its affiliates) and any of its Franchisees or former
Franchisees relating to the conversion of such Franchisees to Datago Purchasers,
including all amendments, addendums and attachments thereto and all collateral
or related agreements with respect thereto, a complete list of which Datago
Agreements as of the date of this Agreement is included in SCHEDULE 4.1(l).
                                                           --------------- 

           (g) "Datago Purchasers" shall mean all of the Seller's Datago
dealers located in the Designated Territory.

(h)  "Designated Territory" shall mean the 50 States of the United States of
America and the District of Columbia.

(i) "Employee Plan" shall mean all present plans, programs, agreements,
arrangements and methods of contributions or compensation (including all
amendments to and components of the same, such as a trust with respect to a
plan) providing any remuneration or benefits, other than current cash
compensation, to any current or former employee of the Seller or to any other
person who provides regular services to the Seller's business, whether or not
such plan or plans, programs, agreements, arrangements and methods of
contribution or compensation are subject to the Employees Retirement Income
Security Act of 1974, as amended ("ERISA"), and whether or not such plan or
plans, programs, agreements, arrangements and methods of contribution or
compensation are qualified under the Internal Revenue Code of 1986, as amended.
The term Employee Plan includes, but is not limited to, pension, retirement,
profit sharing, percentage compensation, stock purchase, stock option, bonus and
non-qualified deferred compensation plans. The term Employee Plan also includes,
but is not limited to, disability, medical, dental, workers compensation, health
insurance, life insurance or other death benefits, incentive, severance plans,
vacation benefits and fringe benefits. The term Employee Plan also includes any
employee plan that is a multi-employer plan as defined in Section 3(37) of
ERISA.

(j)  "Environmental Laws" shall mean any laws, rules, regulations, orders,
treaties, statutes and codes promulgated by any governmental authorities which
prohibit, regulate or control any hazardous materials or the transportation,
storage, transfer, use or dealing with such materials or which relate to
pollution or protection of the environment.

          (k)  "Franchise Agreements" shall mean all franchise agreements,
including all amendments, addendums and attachments thereto, and all collateral
or related agreements with respect thereto between the Seller and its
Franchisees (a complete list of which Franchise Agreements as of the date of
this Agreement is included in SCHEDULE 4.1(l)).
                              ---------------  

(l)  "Franchisee" shall mean all ComputerLand franchisees of the Seller.

(m) "Guarantees" shall mean the specific guarantees of the Seller under: (i) the
letters dated October 6, 1995, and November 10, 1995, between the Seller and
Deutsche Financial Services Corporation (formerly ITT Commercial Finance
Corporation); and (ii) the CLUB Finance Program Agreement between the Seller and
Deutsche Financial Services Corporation dated September 19, 1994.

(n)  "Intellectual Property" shall mean all proprietary rights and information
owned and/or used by the Seller in connection with the Subject Business,
including, but not limited to, the Copyrights, Patents, Trademarks and Software
Licenses, as well as all other trade secrets, proprietary manufacturing
information and know-how, inventions, drawings and designs, customer and vendor
lists and the goodwill associated with any of the foregoing.

(o)  "Material Adverse Effect" shall mean a material adverse effect on the
Purchased Assets or on the business, results of operations, financial condition
or prospects of the Subject Business, in each case taken as a whole.

(p)  "Patents" shall mean all patents, patent applications, divisions,
continuations and continuations-in-part owned and/or used by the Seller in
connection with the Subject Business, including but not limited to those patents
set forth on SCHEDULE 1.1(p) (in certain cases solely with respect to, and 
             ---------------                                      
for use in, the Designated Territory as specified 

    -2-
<PAGE>
 
in SCHEDULE 1.1(p)).
   --------------  

(q)  "Retained Businesses" shall mean all of the Seller's businesses other than
the Subject Business.

(r)  "Software Licenses" shall mean all licenses under which the Seller is a
licensee of intellectual property rights used in connection with the Subject
Business, including rights in and to the computer programs, data files and other
software (including object code and source code) set forth in SCHEDULE 1.1(r),
                                                              ---------------
and specifically including, without reservation, all of the Seller's rights to
the ILS and POET software.

(s)  "Third Party Resellers" shall mean, collectively, the Datago Purchasers and
the Franchisees.

(t)  "Third Party Reseller Agreements" shall mean, collectively, the Franchise
Agreements and the Datago Agreements in effect on the date of this Agreement,
including any written modifications, amendments or waivers with respect thereto.

(u)  "Trademarks" shall mean all trademarks, trade dress, trademark
registrations and applications, trade names, service marks and service mark
registrations owned and/or used by the Seller in connection with the Subject
Business, including but not limited to the trademarks "ComputerLand" and
"Datago" (with respect to, and for use in, the Designated Territory only) as
well as the other trademarks, tradenames, service marks and logos set forth on
SCHEDULE 1.1(u).
- --------------- 

(v)  "Vanstar" shall mean Vanstar Corporation, a Delaware corporation, which
previously was known as ComputerLand Corporation.

(w)  "Vanstar Distribution and Services Agreement" shall mean that certain
Distribution and Services Agreement, dated as of January 31, 1994, by and
between the Seller and ComputerLand Corporation, which subsequently changed its
name to Vanstar.

(x)  "Vanstar Extended Obligation" shall mean that certain account payable in
the original amount of US$20,000,000, payable by the Seller to Vanstar pursuant
to the Vanstar Distribution and Services Agreement.

(y)  "Vanstar Sublease" shall mean that certain Sublease Agreement by and
between the Seller and Vanstar, effective as of January 31, 1994.

          1.2  DISCLOSURE GENERALLY; AMENDMENT OF SCHEDULES.  If, and to the
               --------------------------------------------                 
extent that, any information required to be furnished in any section or
subsection of the Schedules relating to the representations and warranties set
forth in Section 4.1 is set forth in this Agreement, any other section or
subsection of such Schedules or any exhibit of annex hereto, such information
shall be deemed to be disclosed in the section or subsection of the Schedules
which require such disclosure.  The inclusion of any information in such
Schedules or any part thereof shall not be deemed to be an admission or
indication of the materiality thereof of to create a standard of disclosure
generally.

          1.3  DEFINITION OF "KNOWLEDGE".   Where any representation or warranty
               -------------------------                                        
contained in this Agreement is expressly qualified by reference to the knowledge
of the Seller, such term shall mean the knowledge that the persons listed in
SCHEDULE 1.3 attached hereto have or should have had as a reasonably prudent
- ------------                                                                
person under similar circumstances given their respective positions with regard
to the operations of the Subject Business.

    -3-
<PAGE>
 
ARTICLE II

TRANSFER OF PURCHASED ASSETS; ASSUMPTION OF LIABILITIES

          2.1  TRANSFER OF ASSETS.  On the terms and subject to the conditions
               ------------------                                             
of this Agreement, at the Closing (as defined in Section 7.1), the Seller shall
sell, transfer, convey and assign to the Buyer, and the Buyer shall purchase and
acquire from the Seller, all of the Seller's right, title and interest in, to
and under the following (and only the following) assets, properties and rights
relating to the Subject Business as the same shall exist immediately prior to
the Closing (collectively referred to as the "Purchased Assets"):

          (a) all of the Seller's right, title and interest in and to the
Intellectual Property, including, but not limited to, all of the Seller's right,
title and interest under Trademarks, the Patents, the Copyrights and the
Software Licenses;

          (b) all of the Seller's transferable right, title and interest under
the Assumed Contracts;

          (c) all signs in the possession of any of the Franchisees which are
owned by the Seller, all forms, labels, catalogs, brochures, art work,
photographs and advertising material in the Seller's possession which are owned
by the Seller and used in connection with the Subject Business, and all
copyrights therein;

          (d) all training and marketing manuals owned by the Seller and used in
the Subject Business and all franchise and Datago operating manuals and all
copyrights owned by the Seller therein;

          (e) all fixed assets and tangible personal property of the Seller
relating to the Subject Business (other than inventories), including without
limitation, the machinery, equipment, supplies, furniture and other assets set
forth on SCHEDULE 2.1(e), which Schedule shall be updated by the parties prior
         ---------------                                                      
to the Closing;

          (f) copies or originals of all information and records of the Seller,
whether reduced to writing or in computer form, acquired for, useful in, or in
any way related to the Subject Business, including without limitation, customer
files, sales and royalty records, accounting records, mailing addresses of and
other data relating to the Franchisees and Datago Purchasers, forms, catalogs,
brochures, advertising materials, vendor lists and employee records,
specifications, schematics, and product manuals; and

          (g) all assets of the Seller listed on SCHEDULE 2.1(g), including but
                                                 ---------------               
not limited to all accounts receivable of the Seller as of the Closing Date
relating to the Subject Business (the "Accounts Receivable"), which Schedule
shall be updated prior to the Closing in accordance with Section 5.2(f) and
which is subject to further adjustment as of the Closing Date in accordance with
Section 7.4.

          2.2  ASSETS NOT BEING TRANSFERRED.  Anything contained in Section 2.1
               ----------------------------                                    
to the contrary notwithstanding, no assets, properties or rights (whether real,
personal or mixed, tangible or intangible) of the Seller other than the
Purchased Assets, are being sold, conveyed and assigned to the Buyer under this
Agreement.  Without limiting the foregoing, the following are specifically
excluded from the Purchased Assets:

               (a) all cash and cash equivalents of the Subject Business
existing prior to the Closing;

               (b) all rights in and to any claims against any Third Party
Resellers or any other third party arising out of or relating to transactions or
events occurring prior to the Closing; and

               (c) the inter-company receivables of the Seller listed on
SCHEDULE 2.2(c).
- --------------- 

          2.3  LIABILITIES BEING ASSUMED.  On the terms and subject to the
               -------------------------                                  
conditions of this Agreement, 

    -4-
<PAGE>
 
simultaneously with the sale, transfer, conveyance and assignment to the Buyer
of the Purchased Assets, the Buyer shall assume, and hereby agrees to perform,
pay and satisfy when due, the following liabilities and obligations of the
Seller (collectively, the "Assumed Obligations"):

          (a) all liabilities and obligations under, arising out of or relating
to the Assumed Contracts on and after the Closing Date, but expressly excluding
any liabilities and obligations arising out of or relating to transactions or
events occurring prior to the Closing Date, including, without limitation, any
breach or other violation by the Seller of any of the Assumed Contracts
occurring prior to the Closing, whether or not any claim for such breach or
violation has been asserted at or prior to the Closing;

          (b) all liabilities and obligations under the Vanstar Extended
Obligation;

          (c) the other specific liabilities of the Seller identified in
SCHEDULE 2.3(c) (which may, in the discretion of the Buyer, include the
- ---------------                                                        
Guarantees), which Schedule shall be updated prior to the Closing in accordance
with Section 5.2(f) and which is subject to further adjustment as of the Closing
Date in accordance with Section 7.4; and

          (d) those liabilities and obligations of Seller otherwise
specifically assumed by the Buyer in this Agreement.

          2.4  LIABILITIES NOT BEING ASSUMED.  Except for the Assumed
               -----------------------------                         
Obligations, the Buyer expressly does not, and shall not, assume or be deemed to
assume, under this Agreement or otherwise by reason of the transactions
contemplated hereby, any other liabilities, obligations or commitments of the
Seller or of the Subject Business of any nature whatsoever, whether known or
unknown, fixed or contingent, or accrued or unaccrued, including, without
limitation, the inter-company payables of the Seller listed in SCHEDULE 2.4 and
                                                               ------------    
any other liabilities, obligations or commitments relating to the ownership,
interest in, use or operation of any of the Purchased Assets or the Subject
Business prior to the Closing Date collectively, the "Excluded Obligations").

          2.5  INSTRUMENTS OF CONVEYANCE AND TRANSFER.  At the Closing, the
               --------------------------------------                      
Seller and the Buyer shall execute and deliver a bill of sale, assignment and
assumption agreement substantially in the form attached hereto as Exhibit "A"
(the "Bill of Sale, Assignment and Assumption"), a trademark assignment
substantially in the form attached hereto as Exhibit "B" (the "Trademark
Assignment"), a copyright assignment substantially in the form attached hereto
as Exhibit "C" (the "Copyright Assignment"), and a patent assignment
substantially in the form attached hereto as Exhibit "D" (the "Patent
Assignment"), and the Seller shall execute and deliver such other endorsements,
assignments and instruments necessary in order to transfer the Purchased Assets
to the Buyer.


ARTICLE III

PURCHASE PRICE;  ALLOCATION

          3.1  PURCHASE PRICE.  As full payment for the sale, transfer,
               --------------                                          
conveyance and assignment of the Purchased Assets and the restrictive covenants
of each of Merisel and the Seller set forth in Section 8.2 hereof (the
"Restrictive Covenants"), Buyer shall assume all of the Assumed Obligations,
subject to adjustment as provided in Section 7.5, and shall receive from Merisel
certain rebates on merchandise purchased from Merisel by the Franchisees in
accordance with the terms of a rebate agreement to be entered into as of the
Closing reflecting the terms contained in the Term Sheet attached hereto as
Exhibit "E" (the "Rebate Agreement").

          3.2  ALLOCATION OF PURCHASE PRICE.  The Purchase Price shall be
               ----------------------------                              
allocated among the Purchased Assets, the Restrictive Covenants and the Rebate
Agreement in accordance with an allocation to be agreed upon by the parties
prior to the Closing and attached to the Agreement as SCHEDULE 3.2.  Each of
                                                      ------------          
Merisel, the Seller and the Buyer shall 

    -5-
<PAGE>
 
prepare their Federal, state and local income tax returns on a basis consistent
with such allocation.

          3.3  ESCROW ACCOUNT.  On of before the Closing Date, Merisel and the
               --------------                                                 
Seller shall deposit into an escrow account at a financial institution
acceptable to the parties cash in the aggregate amount of One Million Five
Hundred Thousand Dollars ($1,500,000) (the "Escrow Account").  Such Escrow
Account shall be subject to the terms and conditions contained in an escrow
agreement to be entered into as of the Closing reflecting the terms contained in
the Term Sheet attached hereto as Exhibit "F" (the "Escrow Agreement").

    -6-
<PAGE>
 
ARTICLE IV

REPRESENTATIONS AND WARRANTIES

          4.1  REPRESENTATIONS AND WARRANTIES OF THE SELLER.  The Seller hereby
               --------------------------------------------                    
represents and warrants to the Buyer as follows:

          (a) ORGANIZATION; GOOD STANDING; QUALIFICATION AND POWER OF THE
              -----------------------------------------------------------
SELLER.  The Seller is a corporation duly organized, validly existing and in
- ------
good standing under the laws of the State of  Delaware and has all requisite
corporate power and authority to own, lease and operate the Purchased Assets and
to carry on the Subject Business as now being conducted, to enter into this
Agreement, the Bill of  Sale, Assignment and Assumption, the Trademark
Assignment, the Copyright Assignment, and the Patent Assignment, and all other
instruments related to any of the foregoing, to perform its obligations
hereunder and thereunder and to consummate the transactions contemplated hereby
and thereby.  The Seller is duly qualified and in good standing to do business
in all jurisdictions in which the failure to be so qualified and in good
standing to do business would have a Material Adverse Effect.

          (b) AUTHORITY.  The execution, delivery and performance of this
              ---------                                                  
Agreement, the Bill of Sale, Assignment and Assumption, the Trademark
Assignment, the Patent Assignment and all other instruments related to any of
the foregoing, and the consummation of the transactions contemplated hereby and
thereby, have been duly and validly authorized by all necessary corporate action
on the part of the Seller. This Agreement has been and the Bill of Sale,
Assignment and Assumption, the Trademark Assignment, the Copyright Assignment,
and the Patent Assignment will be duly and validly executed and delivered by the
Seller, and when validly executed and delivered by the Buyer will be valid and
binding obligations of the Seller, enforceable in accordance with their
respective terms, subject, as to the enforcement of remedies, to applicable
bankruptcy, insolvency, fraudulent conveyance, reorganization, moratorium or
similar laws affecting creditors' rights generally and with respect to the
remedy of specific performance, equitable doctrines applicable thereto. Except
as set forth on SCHEDULE 4.1(b), neither the execution, delivery or performance
                ---------------                                                
of this Agreement, the Bill of  Sale, Assignment and Assumption, and the Patent
Assignment or all other instruments related to any of the foregoing, nor the
consummation by the Seller of the transactions contemplated hereby and thereby,
nor compliance by the Seller with any provision hereof or thereof will (i)
conflict with or result in a breach of the Seller's Certificate of Incorporation
or By-laws, (ii) violate, conflict with, result (with or without notice or the
passage of time, or both) in a breach of or constitute (with or without notice,
the passage of time, or both) a default under (or cause or give rise to any
right of termination, cancellation, modification, imposition of fees or
penalties or acceleration) the terms of any of the Assumed Contracts, which
individually or in the aggregate could reasonably be expected to have a Material
Adverse Effect, (iii) require any consent, authorization or approval of any
third party, including, without limitation, any consent to the assignment of any
of the Assumed Contracts, other than those which if not obtained would not have
a Material Adverse Effect, (iv) violate any Federal, state, local or foreign
law, statute, rule, regulation, order, writ, judgment, injunction, award or
decree of any court, administrative agency or governmental body applicable to
the Seller, any of the Purchased Assets or the Subject Business, the violation
of which would have a Material Adverse Effect or would prohibit consummation of
the transactions contemplated hereby, (v) affect any license, permit or other
governmental authorization or approval or any other right, privilege, agreement
or contract in a manner which could reasonably by expected to have a Material
Adverse Effect or (vi) result in or require the creation or imposition of any
security interest, judgment, lien, charge, mortgage, conditional sales contract,
pledge, claim, license or other encumbrance (collectively, "Claims") upon the
Purchased Assets or the Subject Business.

          (c) NO CONSENT OR APPROVAL REQUIRED.   Except with respect to the
              -------------------------------                              
filing of the pre-merger notification report under the Hart-Scott-Rodino
Antitrust Improvements Act of 1976, as amended (the "HSR Act"), and the
expiration of the applicable waiting period thereunder (which waiting period was
granted early termination on December 31, 1996), and except as otherwise
disclosed on SCHEDULE 4.1(c), no consent, authorization, approval, permit,
             ---------------                                              
license, exemption by or other order of, declaration to or filing with any
Federal, state, local or foreign governmental authority is required (i) to be
obtained by the Seller in connection with the execution, delivery and
performance by the Seller of the transactions contemplated by this Agreement,
the Bill of Sale, Assignment and Assumption, the Trademark Assignment, the
Copyright Assignment, and the Patent Assignment, other than those which if not
obtained 

    -7-
<PAGE>
 
or made would not have a Material Adverse Effect or (ii) to prevent the
termination, cancellation, modification, amendment or waiver of any right,
privilege, license, agreement or contract of the Seller with respect to the
Subject Business which, if terminated, canceled, modified, amended or waived,
could reasonably be expected to have a Material Adverse Effect.

          (d) CAPITALIZATION.  The authorized capital stock of the Seller is
              --------------                                                
1,000 shares of Common Stock, of which 100 shares are issued and outstanding.
One hundred percent (100%) of the issues and outstanding shares of capital stock
of the Seller is owned and controlled by Merisel.  There are no outstanding
warrants, options, agreements, convertible or exchangeable securities or other
commitments pursuant to which the Seller is or may become obligated to issue,
sell, purchase, retire or redeem any shares of capital stock or other
securities.

          (e) FINANCIAL INFORMATION.  SCHEDULE 4.1 (e) sets forth (i) the
              ---------------------   ----------------                   
statements of revenues and operating expenses of the Subject Business for the
fiscal years ended December 31, 1995 and 1994, and (ii) balance sheets of the
Subject Business at November 23, 1996, June 29, 1996, and March 30, 1996, and
income statements for each of the fiscal periods then ended (collectively, the
"Financial Statements").  The Financial Statements, including the notes thereto,
were prepared in accordance with generally accepted accounting principles
consistently applied and present fairly, in all material respects, the revenues
and operating expenses of the Subject Business for the periods indicated.

          (f) TAXES.  Except as individually or in the aggregate would not be
              -----                                                          
reasonably expected to constitute a Material Adverse Effect, the Seller (i) has
timely filed, or has had timely filed on its behalf, with the appropriate
governmental agencies all required tax returns, (ii) is not delinquent in
payment of any taxes claimed to be due by any taxing authority other than any
taxes being protested in good faith by appropriate proceedings as set forth in
SCHEDULE 4.1(f), and (iii) has paid or made on the Financial Statements adequate
- ---------------                                                                 
provision or reserves for all taxes payable by it (including, but not limited
to, Federal, state and local income, withholding, corporate, excise, real and
personal property taxes, social security taxes, and any interest and penalties
thereon).  Except as set forth in SCHEDULE 4.1(f), the Seller has no knowledge
                                  ---------------                             
of any actual or threatened assessment of deficiency or additional tax or other
governmental charge, and there are no tax audits currently pending with respect
to the Seller, nor, to the knowledge of the Seller, have any audits been
proposed either in writing or orally.

(g)  NO UNDISCLOSED LIABILITIES.  The Seller has no undisclosed liabilities or
     --------------------------                                               
obligations (whether absolute, accrued, contingent or otherwise and whether due
or to become due material to the Subject Business (the "Liabilities") that are
not reflected in the Financial Statements. Since November 23, 1996, the Seller
has not incurred any Liabilities except in the ordinary course of business or as
otherwise permitted by this Agreement.

          (h) EQUITY INVESTMENTS.  The Seller does not own, directly or
              ------------------                                       
indirectly, any capital stock, partnership interest, joint venture interest or
other ownership or proprietary interest in any other corporation, association,
partnership, joint venture or other entity, including any Franchisee or Datago
Purchaser.  The Seller does not conduct any part of its business operations
through any subsidiaries or through any other entity in which the Seller has an
equity investment.

          (i) TITLE TO AND SUFFICIENCY OF PURCHASED ASSETS.  The Seller owns and
              --------------------------------------------                      
has good, valid and transferable title to all of the Purchased Assets free and
clear of any and all Claims, except for: (i) those Claims set forth on SCHEDULE
                                                                       --------
4.1(i) and (ii) liens for current taxes not yet due and payable.  Except as set
- ------                                                                         
forth in SCHEDULE 4.1(i) and except for (i) corporate, administrative and
         ---------------                                                 
support services heretofore provided to the Subject Business by personnel
employed by, and utilizing resources of, Merisel as set forth in SCHEDULE
                                                                 --------
4.1(i), and (ii) compliance by the Buyer with applicable Federal and state
franchise laws, including, without limitation, any regulatory filings required
to be made by the Buyer in order to offer franchises in the Designated
Territory, and assuming that the Buyer hires and has available to it immediately
after the Closing the services of the employees of the Subject Business and
further assuming that the Buyer assumes the Guarantees, the Purchased Assets are
sufficient to permit the Buyer to operate the Subject Business immediately after
the Closing in a manner substantially similar to the manner in which it is
operated by the Seller immediately prior to the Closing;  PROVIDED, HOWEVER,
                                                         ---------  ------- 
that nothing contained herein shall constitute a representation 

    -8-
<PAGE>
 
and warranty by the Seller relating to the operating results of the Buyer in its
ownership and management of the Subject Business.

          (j) REAL PROPERTY.  The Seller does not own any real property.  All
              -------------                                                  
leases under which the Seller is the lessee of real or personal property are
listed on SCHEDULE 4.1(j) hereto and are valid, subsisting and enforceable
          ---------------                                                 
leases.

          (k) ACCOUNTS RECEIVABLE.  All of the Accounts Receivable constitute
              -------------------                                            
legal, valid, binding and enforceable claims arising from bona fide transactions
in the ordinary course of business of the Seller and are fully collectible when
due without defense, offset or counterclaim, in the aggregate face amounts
thereof, subject to the reserve for doubtful accounts reflected in the Financial
Statements.

          (l) CONTRACTS.  SCHEDULE 4.1(l) sets forth the following
              ---------   ---------------                         
(collectively, the "Operative Contracts"): (i) each of the Third Party Reseller
Agreements; (ii) each supply agreement with any vendor pursuant to which the
Seller purchases goods for resale to Third Party Resellers in effect on the date
of this Agreement; (iii) each agreement or commitment containing a covenant
limiting the freedom of the Seller (with respect to the Subject Business) to
compete with any person, firm, corporation, partnership, joint venture or other
enterprise or engage in any line of business in effect on the date of this
Agreement; (iv) each agreement or commitment of the Seller whereby the Seller
has guaranteed any obligations of a third party; and (v) each other contract,
commitment or agreement of the Seller of any nature regardless of amount or
subject matter in effect on the date of this Agreement (including but not
limited to the Ad Fund Agreement and all agreements relating to services or
licenses that the Seller provides to Franchisees) which is material to the
financial condition, results of operations, properties, assets, liabilities
(absolute, accrued, contingent or otherwise) or business of the Seller (with
respect to the Subject Business).  Except as set forth on SCHEDULE 4.1(l): (i)
                                                          --------------      
the Seller has performed in all material respects all obligations required to be
performed by it to date and is not in breach of or default under (nor, to the
knowledge of the Seller, is the Seller alleged to be in default, nor has any
event occurred which, immediately, or upon the giving of notice or the passage
of time or both, would constitute a default) under any Operative Contract where
such failure to perform, breach or default, when taken together with all other
existing failures to perform, breaches and defaults by the Seller under any
Operative Contracts or such other instruments, agreements or contracts, could
reasonably be expected to have a Material Adverse Effect; (ii) to the knowledge
of the Seller, no other party is in default under any Operative Contract where
such default, when taken together with all other defaults by other parties to
any Operative Contracts or such other instruments, agreements or contracts,
could reasonably be expected to have a Material Adverse Effect; (iii) each
Operative Contract is a valid and binding obligation of the Seller, enforceable
against the Seller in accordance with its terms subject, as to enforcement of
remedies, to applicable bankruptcy, insolvency, fraudulent conveyance,
reorganization, moratorium or similar laws affecting creditors' rights generally
and, with respect to the remedy of specific performance, equitable doctrines
applicable thereto; and (iv) the Seller has not previously assigned or
transferred any of its right, title or interest in and to any of the Assumed
Contracts to any third party.  Except as set forth on SCHEDULE 4.1(l), the
                                                     ----------------     
Seller has made available to the Buyer true and complete copies of all Operative
Contracts.  Each of the Seller and, to the knowledge of the Seller, the Trustee
(as defined in the Ad Fund Agreement) has complied in all material respects with
their obligations under the Ad Fund Agreement and is not in breach or default
under (nor, to the knowledge of Merisel and Seller, is the Seller or the Trustee
alleged to be in default under) the Ad Fund Agreement.

          (m) INTELLECTUAL PROPERTY RIGHTS.  The Intellectual Property
              ----------------------------                            
constitutes all of the material names, trademarks, tradenames, service marks,
logos, copyrights, patents and other intellectual property presently used by the
Seller in the Subject Business.  Except as set forth on SCHEDULE 4.1(m): (i) the
                                                       ----------------         
Seller has the right to use the Intellectual Property in the conduct of the
Subject Business, (ii) the Seller has the right to sell and license to third
parties for use in the Designated Territory the Intellectual Property owned by
the Seller, to bring actions for the infringement thereof in the Designated
Territory; (iii) there is no pending claim against the Seller alleging that any
of the Intellectual Property infringes on any intellectual property rights of
any party nor, to the knowledge of the Seller, is any such claim threatened;
(iii) to the knowledge of the Seller, no party is infringing on the rights of
the Seller in the Intellectual Property in the Designated Territory; (iv) the
Seller has not granted any license or right to use any Intellectual Property;
(v) the Seller has no knowledge of any claim by any other person that such other
person is the legal owner of any of the 

    -9-
<PAGE>
 
Intellectual Property owned by the Seller; and (vi) each of the Trademarks is in
use by the Seller in the Designated Territory.

          (n) LITIGATION.  Except as set forth on SCHEDULE 4.1(n), there are no
              ----------                          --------------               
(i) actions, suits, claims, investigations or legal or administrative or
arbitration proceedings pending or, to the knowledge of the Seller, threatened,
against the Seller with respect to the Subject Business or the Purchased Assets,
whether at law or in equity, or before or by any Federal, state, municipal or
other governmental authority or (ii) judgments, decrees, injunctions or orders
of any court or governmental authority against the Seller which affect the
Purchased Assets or the Subject Business.

          (o) COMPLIANCE; GOVERNMENTAL AUTHORIZATIONS.  To the knowledge of the
              ---------------------------------------                          
Seller, except as set forth on SCHEDULE 4.1(o), the Seller, in its conduct of
                              ----------------                               
the Subject Business, (i) has complied in all material respects with all
applicable Federal, state and local laws, ordinances, regulations, rules,
statutes and orders (collectively, "Laws") applicable to its conduct of the
Subject Business, the noncompliance with which could reasonably be expected to
have a Material Adverse Effect, and (ii) has not received any written notice or
complaint from any Federal, state or local governmental authority alleging that
the Seller's conduct of the Subject Business is in violation of any Law.

          (p)  BROKERS.  Except as set forth on SCHEDULE 4.1(p), neither
               -------                          ---------------         
Merisel, nor the Seller or any of their respective shareholders, directors,
officers, employees or agents has engaged any broker or finder or incurred any
liability for any brokerage fees, commissions or finders' fees in connection
with the transactions contemplated hereby.

          (q) ABSENCE OF CERTAIN CHANGES.  Except as set forth on SCHEDULE
              --------------------------                          --------
4.1(q), since November 23, 1996, the Seller (solely in respect of the Subject
- ------                                                                       
Business and the Purchased Assets) has not:

          (i) suffered any changes in its condition (financial or otherwise),
business, net worth, assets, properties, operations, obligations or liabilities
(fixed or contingent) which, in the aggregate, have had or may be reasonably
expected to constitute (whether before or after the Closing Date) a Material
Adverse Effect;

          (ii) suffered any theft, damage, destruction or casualty loss, which
materially adversely affects the Subject Business or the Purchased Assets;

          (iii) sold, leased, transferred or otherwise disposed of any
Purchased Asset except in the ordinary course of business, consistent with past
practice;

          (iv) permitted any Purchased Asset to be subject to any Claim the
imposition of which could reasonably be expected to have a Material Adverse
Effect;

          (v) entered into, terminated, canceled, modified (in a manner
materially adverse to the Seller), relinquished or waived or received notice of,
or request for, termination, cancellation, modification, relinquishment or
waiver of any substantial right or claim of the Subject Business or any
Operative Contract;

          (vi) been subject to any labor dispute, material work stoppage or
threat thereof by or with respect to the employees of the Subject Business;

          (vii) settled on its own behalf any material action or proceeding; or

          (viii) made any agreement to take any of the actions described in this
Section 4.1(q).

          (r) PRODUCT WARRANTIES.  There are no pending claims against the
              ------------------                                          
Seller (with respect to the Subject Business) on account of product warranties
or with respect to the sale by the Seller of defective or inferior products that
would have a Material Adverse Effect, and to the knowledge of the Seller, there
are no such threatened claims that could reasonably be expected to have a
Material Adverse Effect.

    -10-
<PAGE>
 
          (s) FRANCHISE MATTERS.  The Seller has previously provided to the
              -----------------                                            
Buyer a copy of a franchise offering circular currently being used by the Seller
to offer and sell franchises, together with all exhibits thereto (the "Offering
Circular").  Each of the franchise offering circulars, together with the
exhibits thereto, other than the franchise agreements attached as exhibits
thereto, used by the Seller in the Designated Territory are substantially
similar in all material respects to the Offering Circular.  SCHEDULE 4.1(s) sets
                                                            ---------------     
forth a true and complete list of all formal filings made by the Seller after
December 31, 1995, with any state or Federal regulatory authority with respect
to franchising matters.  True and complete copies of any formal orders of state
or Federal regulatory authorities issued after December 31, 1995, with respect
to such filings are attached to SCHEDULE 4.1(s).  SCHEDULE 4.1(s) hereof sets
                                ---------------   ---------------            
forth a list of all Third Party Reseller Agreements terminated or not renewed
and any notices of such termination or non-renewal received by the Seller during
the twelve (12) months ending on the date of this Agreement.

          (t) EMPLOYMENT MATTERS.  SCHEDULE 4.1(t) comprises a list of: (i) all
              ------------------                                               
Employee Plans made available to employees of the Subject Business by the Seller
as of the date hereof: (ii) all employment contracts with directors, officers,
employees or consultants to which the Seller is a party or is subject as of the
date of this Agreement with respect to the Subject Business, excluding mere
offer letters; and (iii) all group insurance programs in effect for employees of
the Seller with respect to the Subject Business.  The Seller has made available
to the Buyer complete and correct copies of all such written obligations and
complete summaries of all such oral obligations.  The Seller has no union
contracts or collective bargaining agreements with, or any other obligations to,
employee organizations or groups relating to the Seller's business, nor is the
Seller currently engaged in any labor negotiations except in minor grievances
not involving any employee organization or group, nor, to the knowledge of the
Seller, is the Seller the subject of any union organization affecting its
business.  There is no pending or, to the knowledge of the Seller, threatened
labor dispute, strike or work stoppage affecting the Seller's business.

          (u) ENVIRONMENTAL COMPLIANCE.  Except as individually or in the
              ------------------------                                   
aggregate would not be reasonably expected to constitute a Material Adverse
Effect: (i) to the knowledge of the Seller, the Seller has all permits, licenses
and other authorizations which are required under existing Environmental Laws
relating to emissions, discharges, releases or threatened releases of
pollutants, contaminants, chemicals or industrial, hazardous or toxic materials
or wastes into the environment (including, without limitation, ambient air,
surface water, ground water, land surface or sub-surface strata) or otherwise
relating to the manufacture, processing, distribution, use, treatment, storage,
disposal, transport, or handling of pollutants, contaminants, chemicals or
industrial, hazardous or toxic materials or wastes; (ii) to the knowledge of the
Seller, the Seller has no liability under, has never violated, and is presently
in compliance with all Environmental Laws; (iii) the Seller has not generated,
manufactured, refined, transported, produced or processed any hazardous material
or solid waste, except in compliance with all applicable Environmental Laws;
(iv) to the knowledge of the Seller, there are no existing environmental
conditions or circumstances with respect to any real property owned or leased by
the Seller, whether or not discovered, which could or does result in any damage,
loss, cost, expense, claim, demand, or liability to or against the Seller by any
third party (including, without limitation, any governmental authority); (v)
there is no pending or, to the knowledge of the Seller, threatened civil or
criminal litigation, notice of violation or administrative proceeding relating
in any way to the Environmental Laws and naming the Seller or the Subject
Business; (vi) no lien has been imposed on the Seller by any governmental agency
at the U.S. federal, state, local or foreign level in connection with the
presence of any hazardous materials; and (vii) to the knowledge of the Seller,
there has been no disposal by the Seller, directly or indirectly, of any
materials or wastes to, on or in any site currently listed or formally proposed
to be listed on the U.S. National Priorities List under Superfund or any site
listed or formally proposed to be listed as a major or priority cleanup site
under any comparable state law.

          (v) ACCURACY OF INFORMATION.  The statements, representations and
              -----------------------                                      
warranties contained herein and the information furnished by or on behalf of
Merisel and the Seller to the Buyer, its agents or representatives in connection
with these transactions or this Agreement (including the information contained
in the Schedules attached hereto) did not contain or shall not contain, at the
respective times such information is or was delivered, any untrue statement of a
material fact, nor did it omit or shall it omit to state any material fact
required to be stated therein or necessary in order to make the statements
therein, in light of the circumstances under which they were made, not
misleading.

    -11-
<PAGE>
 
          4.2  REPRESENTATIONS AND WARRANTIES OF THE BUYER.  The Buyer
               -------------------------------------------            
represents and warrants to Merisel and the Seller as follows:

          (a) ORGANIZATION; GOOD STANDING; QUALIFICATION AND POWER OF THE BUYER.
              ----------------------------------------------------------------- 
The Buyer is a corporation duly organized, validly existing and in good standing
under the laws of California and has all requisite corporate power and authority
to own, lease and operate its properties and to carry on its business as now
being conducted, to enter into this Agreement, the Bill of Sales and Assumption
and all other instruments related to any of the foregoing, to perform its
obligations hereunder and thereunder and to consummated the transactions
contemplated hereby and thereby.

(b)  AUTHORITY.  The execution, delivery and performance of this Agreement, the
     ---------                                                                 
Bill of Sales and Assumption, and all other instruments related to any of the
foregoing, and the consummation of the transactions contemplated hereby and
thereby have been duly and validly authorized by all necessary corporate action
on the part of the Buyer. This Agreement has been and the Bill of Sale,
Assignment and Assumption will be duly and validly executed and delivered by the
Buyer, and when validly executed and delivered by the Seller will be valid and
binding obligations of the Buyer, enforceable in accordance with their
respective terms, subject, as to the enforcement of remedies, to applicable
bankruptcy, insolvency, fraudulent conveyance, reorganization, moratorium or
similar laws affecting creditors' rights generally and, with respect to the
remedy of specific performance, equitable doctrines applicable thereto. Neither
the execution, delivery of performance by the Buyer of this Agreement, the Bill
of Sale, Assignment and Assumption or all other instruments related to any of
the foregoing, nor the consummation by the Buyer of the transactions
contemplated hereby or thereby, nor compliance by the Buyer with any provision
hereof or thereof, nor compliance by the Buyer with any provision hereof or
thereof will: (i) conflict with or result in a breach of the articles of
incorporation or by-laws of the Buyer; (ii) violate, conflict with, result (with
or without notice or the passage of time, or both) in breach of or constitute
(with our without notice, the passage of time, or both) a default under (or
cause or give rise to any right of termination, cancellation or acceleration)
under the terms of any material contract or indenture to which the Buyer is a
party which could reasonably be expected to impair the ability of the Buyer to
consummate the transactions contemplated hereby or perform its obligations
hereunder or have a material adverse effect on the business of the Buyer taken
as a whole; (iii) require any consent, authorization or approval of any third
party, other than those which if not obtained would not have a material adverse
effect on the business of the Buyer taken as a whole; (iv) violate any provision
of any Federal, state, local or foreign law, statute, rule or regulation or
order, writ, judgment, injunction, award or decree of any court, administrative
agency or governmental body applicable to the Buyer or would prohibit
consummation of the transactions contemplated hereby; or (v) have a material
adverse effect on the business of the Buyer taken as a whole.

          (c) NO CONSENT OR APPROVAL REQUIRED.  Except with respect to the
              -------------------------------                             
filing of a pre-merger notification report under the HSR Act and expiration of
the applicable waiting period  (which waiting period was granted early
termination on December 31, 1996), no consent, authorization, approval, permit,
license, exemption by or other order of, declaration to or filing with any
Federal, state or local governmental authority is required (i) to be obtained by
the Buyer for the execution, delivery and performance of the transactions
contemplated by this Agreement and the Bill of Sale, Assignment and Assumption,
other than those which if not obtained would not have a Material Adverse Effect,
or (ii) to prevent the termination, cancellation, modification, amendment or
waiver of any right, privilege, license, agreement or contract of the Buyer
which, if terminated, canceled, modified, amended or waived, could reasonably be
expected to have a Material Adverse Effect.

          (d) BROKERS.  Neither the Buyer, nor Synnex nor any of their
              -------                                                 
respective shareholders, directors, officers, employees or agents has employed
any broker or finder or incurred any liability for any brokerage fees,
commissions or finders' fees in connection with the transactions contemplated
hereby.

ARTICLE V

    -12-
<PAGE>
 
PRE-CLOSING COVENANTS

          5.1  GENERAL COVENANTS.  During the period from the date of this
               -----------------                                          
Agreement and continuing until the Closing Date or the earlier termination of
this Agreement, each of the parties agrees (except to the extent that the other
parties shall otherwise consent in writing) as follows:

          (a) ASSISTANCE IN CONSUMMATION OF THE AGREEMENT.  Each of the parties
              -------------------------------------------                      
hereto shall provide all reasonable assistance to, and shall cooperate with,
each other to bring about the consummation of the transactions contemplated
herein as soon as possible in accordance with the terms and conditions of this
Agreement.

          (b) REGULATORY AND OTHER AUTHORIZATIONS.  Each party shall take all
              -----------------------------------                            
reasonable actions necessary to comply promptly with all legal requirements
which may be imposed on such party with respect to this Agreement and shall
promptly cooperate with and furnish information to the other party in connection
with any such requirements imposed upon such other party in connection with the
Agreement.  Each party shall take all reasonable actions to obtain (and to
cooperate with the other party in obtaining) any consent, authorization, order
or approval of, or any exemption by, any governmental authority or other third
party required to be obtained in connection with or contemplated by this
Agreement, including, but not limited to the filing of the pre-merger
notification report under the HSR Act.

          (c) COMMUNICATIONS.  Neither party shall furnish any communication to
              --------------                                                   
the public relating to the transactions contemplated by this Agreement without
the prior approval of the other parties as to the contents thereof.  Nothing
contained herein shall prevent either party at any time from furnishing any
information to any governmental authority or from issuing any release where, in
such party's reasonable judgment, it is legally required to do so.

          (d) CONDITIONS.  Each party shall use all commercially reasonable
              ----------                                                   
efforts to cause each of the conditions set forth in Article VI under its
control to be fulfilled on or prior to the Closing Date.

          5.2  COVENANTS OF MERISEL AND THE SELLER.  During the period from the
               -----------------------------------                             
date of this Agreement until the Closing Date or the earlier termination of this
Agreement, each of Merisel and the Seller agrees (except to the extent that the
Buyer shall otherwise consent in writing) as follows:

          (a) ORDINARY COURSE; MAINTENANCE OF PURCHASED ASSETS.  The Seller
              ------------------------------------------------             
shall carry on the Subject Business in the usual, regular and ordinary course in
substantially the same manner as heretofore conducted and, to the extent
consistent therewith, use all reasonable efforts consistent with past practice
and policies to: (i) preserve intact the organizations and assets of the Subject
Business; (ii) keep available the services of its present officers and key
employees; (iii) preserve its relationship with customers, suppliers, licensors,
sales representatives, Franchisees and others having business dealings with the
Seller to the end that the Seller's goodwill and ongoing business shall not be
materially impaired at the Closing Date; and (iv) maintain the Purchased Assets
in customary repair, order and condition, reasonable wear and tear excepted.

(b)  NO SHOP.  Prior to February 28, 1997, neither Merisel nor the Seller shall,
     -------                                                                    
nor shall they authorize any of their respective directors, officers, employees
or agents or any investment banker, attorney, accountant or other representative
retained by them to, solicit or encourage (including by way of furnishing
information) any inquiries or the making of any proposal which may reasonably be
expected to lead to any "acquisition proposal" nor shall they accept any
"acquisition proposal." Each of Merisel and the Seller shall promptly advise the
Buyer orally and in writing of any such inquiries or proposals. As used in this
paragraph, "acquisition proposal" shall mean any proposal for a merger or other
business combination involving the Seller or for the acquisition of a
substantial equity interest in the Seller or a substantial portion of the assets
of the Seller other than the transactions contemplated by this Agreement.
Notwithstanding the foregoing, nothing herein contained shall prevent Merisel,
the Seller or any of their respective directors from taking such action as such
party reasonably believes to be required by his or her fiduciary duties to the
shareholders of Merisel or the Seller, whichever the case may be.

    -13-
<PAGE>
 
          (c) SALARIES, BENEFIT PLANS, ETC.  Except in the ordinary course of
              ----------------------------                                   
business and consistent with prior practice, the Seller shall not increase any
salaries or other compensation payable to its directors, officers, employees or
consultants; provided, that in no event shall the aggregate amount of any such
increases in salaries or payment of other compensation to employees or
consultants exceed $200,000 in the aggregate on an annualized basis.  In
addition, except in the ordinary course of business and consistent with prior
practice, the Seller shall not hire any additional employees or consultants,
nor, except as required by law, shall it adopt or amend in any material respect
any collective bargaining agreement or benefit plan or any other agreement with
employees.

          (d) ACCESS TO INFORMATION.  Each of Merisel and the Seller shall
              ---------------------                                       
afford to the Buyer and its accountants, legal counsel and other
representatives, reasonable access during normal business hours to all of the
Seller's properties, books, contracts, commitments and records relating to the
Subject Business, and shall furnish promptly to the Buyer all information
concerning the Subject Business as the Buyer may reasonably request.  The Buyer
shall not use such information for purposes other than this Agreement and shall
otherwise hold such information in confidence pursuant to the terms of the
Confidentiality Agreement dated September 4, 1996, between the Seller and the
Buyer, except as required by law.
 
          (e) BULK SALES.  To the extent the transactions contemplated in this
              ----------                                                      
Agreement are deemed to be subject to compliance with the terms of Division 6 of
the California Commercial Code (the "Bulk Sales Act"), the Seller shall be
solely responsible for compliance therewith and each of Merisel and the Seller
shall indemnify the Buyer from and against any liabilities arising from a
failure to comply as provided in Section 10.1(f).
 
          (f) UPDATE OF SCHEDULE 2.1(g).  At least ten (10) calendar days prior
              -------------------------                                        
to the Closing Date, the Seller shall prepare and deliver to the Buyer a balance
sheet for the Subject Business at December 28, 1996, which shows accounts
receivable, accounts payable and fixed assets, and which shall specify any
adjustments required thereby to either Schedule 2.1(g) or Schedule 2.3(c).  The
Seller hereby covenants that such balance sheet shall be prepared in accordance
with generally accepted accounting principles consistently applied and shall
present fairly, in all material respects, the financial condition of the Subject
Business on the date indicated.

          (g)       USE OF NAME.   Each of Merisel and the Seller shall sign
                    -----------                                             
such consents and take such other action, in each case conditional upon the
Closing, as the Buyer shall reasonably request in order to permit the Buyer to
use the name "ComputerLand" and variants thereof in the Designated Territory.
Without limiting the generality of the foregoing, each of Merisel and the Seller
shall use its best efforts to cause Computerland of San Diego, Inc. to execute
and deliver to the Buyer as soon as reasonably practicable hereafter a
Certificate of Amendment wherein it changes its corporate name so as to
eliminate all reference to the word "Computerland" or variants thereof.

          5.3  COVENANT OF SYNNEX AND THE BUYER.  During the period from the
               --------------------------------                             
date of this Agreement until the Closing Date or the earlier termination of this
Agreement, each of Synnex and the Buyer agrees (except to the extent that the
Seller shall otherwise consent in writing) to negotiate in good faith with
Vanstar to enter into a new distribution agreement.

    -14-
<PAGE>
 
ARTICLE VI

CONDITIONS PRECEDENT TO CLOSING

          6.1. CONDITIONS TO EACH PARTY'S OBLIGATIONS.  The obligations of the
               --------------------------------------                         
Seller to sell the Purchased Assets, and of the Buyer to purchase the Purchased
Assets and assume the Assumed Obligations, are subject to the satisfaction of
the following conditions unless waived (to the extent such conditions can be
waived) by the Seller or the Buyer, as applicable:

          (a) GOVERNMENT CONSENTS; AUTHORIZATIONS.  All material consents,
              -----------------------------------                         
authorizations, orders or approvals of, and filings or registrations with or
expiration of waiting periods imposed by, any Federal, state or local
governmental body which are required for or in connection with the execution and
delivery by the Seller of this Agreement, the Bill of Sale, Assignment and
Assumption and the consummation of the transactions contemplated hereby and
thereby, and the transfer to the Buyer of the Purchased Assets, shall have been
obtained or made.

          (b) LEGAL ACTION.  No temporary restraining order, preliminary
              ------------                                              
injunction or permanent injunction or other order preventing the consummation of
transactions contemplated hereby shall have been issued by any Federal or state
court and remain in effect.  Each party agrees to use its best efforts to have
any such injunction or order lifted.

          (c) LEGISLATION.  No Federal, state or local statute, rule or
              -----------                                              
regulation or ordinance shall have been enacted which prohibits, restricts or
delays the consummation of the transactions contemplated hereby or any of the
conditions to the consummation of such transactions.

          (d)  NEW DISTRIBUTION AGREEMENT.  The Buyer shall have entered into a
               --------------------------                                      
new Distribution Agreement with Vanstar in a form acceptable to the Buyer.

          (e) NEW SUBLEASE AGREEMENT.  The Buyer shall have entered into a new
              ----------------------                                          
Sublease Agreement with Vanstar on terms which are reasonably similar to the
terms of the Vanstar Sublease.

          (f) REBATE AGREEMENT.  Merisel and the Buyer (or an affiliate of the
              ----------------                                                
Buyer) shall have entered into the Rebate Agreement.

          (g) VANSTAR CONSENT.  Written consent to the consummation of the
              ---------------                                             
transactions contemplated herein shall have been obtained from Vanstar.

          (h) THIRD PARTY CONSENTS.  Written consents to the consummation of the
              --------------------                                              
transactions contemplated herein on terms reasonably satisfactory to the Seller
shall have been obtained from the persons listed in SCHEDULE 6.1(h).
                                                    --------------- 

          6.2  CONDITIONS TO OBLIGATIONS OF THE BUYER.  The obligation of the
               --------------------------------------                        
Buyer to purchase the Purchased Assets and assume the Assumed Obligations is
subject to the satisfaction of the following conditions unless waived (to the
extent such conditions can be waived) by the Buyer:

          (a) REPRESENTATIONS AND WARRANTIES.  The representations and
              ------------------------------                          
warranties of the Seller set forth in Section 4.1 shall be true and correct in
all material respects as of the Closing Date as though made at and as of the
Closing Date, and the Buyer shall have received a certificate from the Seller
signed by an authorized officer of the Seller to that effect.

          (b) PERFORMANCE OF OBLIGATIONS OF THE SELLER.  Each of Merisel and the
              ----------------------------------------                          
Seller shall have performed in all material respects all obligations required to
be performed by it under this Agreement prior to the Closing, and the Buyer
shall have received a certificate from the Seller signed by an authorized
officer of the Seller to 

    -15-
<PAGE>
 
that effect.

          (c) AUTHORIZATION.  All action necessary to authorize the execution,
              -------------                                                   
delivery and performance by the Seller of this Agreement and all ancillary
agreements in connection herewith and the consummation by the Seller of the
transactions contemplated hereby and thereby shall have been duly and validly
taken by the Seller and the Buyer shall have received all such counterpart
originals, certified or other copies of such documents as the Buyer may
reasonably request.

          (d) BILL OF SALE, ASSIGNMENT AND ASSUMPTION; CONVEYANCE INSTRUMENTS.
              ---------------------------------------------------------------  
The Seller shall have duly executed and delivered to the Buyer the Bill of Sale,
Assignment and Assumption, the Trademark Assignment, the Copyright Assignment,
the Patent Assignment and such other instruments of conveyance and transfer as
shall be reasonably requested by the Buyer to effect the transfer of the
Purchased Assets.

          (e) THIRD PARTY CONSENTS.  Written consents to the consummation of the
              --------------------                                              
transactions contemplated herein on terms reasonably satisfactory to the Buyer
shall have been obtained from: (i) the lenders under that certain Credit
Agreement, dated April 13, 1995, as amended, and (ii) Rosewood Associates (as
landlord of the Pleasanton facility).

          (f) VENDOR LETTERS.  The Buyer shall have received letters in a form
              --------------                                                  
satisfactory to the Buyer from at least five of the following six vendors -
Apple Computer, Compaq Computer, Hewlett Packard Company, IBM, NEC and Toshiba -
pursuant to which such vendor consents in writing to:

          (i) the distribution of its products by the Buyer after the Closing on
terms and conditions similar to the Seller's current arrangements with Vanstar
respective to such vendor; and

          (ii) continue its then-current relationship and arrangements with the
Buyer after the termination of the Vanstar Distribution and Services Agreement.

          (g) AD FUND AGREEMENT.  The Buyer shall have received that portion of
              -----------------                                                
the corpus of the trust under the Ad Fund Agreement held for the benefit of the
Franchisees to the extent of the Seller's interest therein, and a new trustee
thereunder, designated by the Buyer, shall have been appointed.

          (h) TERMINATION OF VANSTAR AGREEMENTS.  The Vanstar Sublease and the
              ---------------------------------                               
Vanstar Distribution and Services Agreement shall have been terminated by mutual
agreement of Vanstar and the Seller, and the Seller shall have provided the
Buyer with written evidence of same.

          (i) ESCROW AGREEMENT.  Merisel, the Seller and the escrow agent
              ----------------                                           
thereunder shall have duly executed and delivered to the Buyer the Escrow
Agreement.

          (j) REPURCHASE AGREEMENTS.  The Buyer shall have entered into
              ---------------------                                    
repurchase agreements reasonably similar to the form agreement attached hereto
as Exhibit "G" (the "Buyer Repurchase Agreements") with each of the finance
companies listed on SCHEDULE 6.2(j).
                    --------------- 

          (k) PURCHASE OF VANSTAR EXTENDED OBLIGATION.  Synnex shall have
              ---------------------------------------                    
entered into an agreement to purchase the Vanstar Extended Obligation from the
current holder(s) thereof on terms acceptable to the Buyer.

          6.3  CONDITIONS TO OBLIGATIONS OF THE SELLER.  The obligation of the
               ---------------------------------------                        
Seller to sell the Purchased Assets to the Buyer is subject to the satisfaction
of the following conditions unless waived (to the extent such conditions can be
waived) by the Seller:

          (a) REPRESENTATIONS AND WARRANTIES.  The representations and
              ------------------------------                          
warranties of the Buyer set forth in Section 4.2 shall be true and correct in
all material respects as of the Closing Date as though made at and as of 

    -16-
<PAGE>
 
the Closing Date, and the Seller shall have received a certificate from the
Buyer signed by an authorized officer of the Buyer to that effect.

          (b) PERFORMANCE OF OBLIGATIONS OF THE BUYER.  Each of Synnex and the
              ---------------------------------------                         
Buyer shall have performed in all material respects all obligations required to
be performed by it under this Agreement prior to the Closing, and the Seller
shall have received a certificate from the Buyer signed by an authorized officer
of the Buyer to that effect.

          (c) AUTHORIZATION.  All action necessary to authorize the execution,
              -------------                                                   
delivery and performance of this Agreement and the Bill of Sale, Assignment and
Assumption by the Buyer and the consummation of the transactions contemplated
hereby and thereby shall have been duly and validly taken by the Buyer and the
Seller shall have received all such counterpart originals or certified or other
copies of such documents as the Seller may reasonably request.

          (d)   BILL OF SALE, ASSIGNMENT AND ASSUMPTION.  The Buyer shall have
                ---------------------------------------                       
duly executed and delivered to the Seller the Bill of Sale, Assignment and
Assumption and such other instruments of assumption as shall be reasonably
requested by the Seller to effect the assumption by the Buyer of the Assumed
Obligations.

          (e) EMPLOYEES.  The Buyer shall have extended offers of employment to
              ---------                                                        
all employees of the Seller that are not expressly listed in SCHEDULE 6.3(e)
                                                             ---------------
attached hereto, which Schedule may be updated by the Buyer prior to the Closing
(provided that at the Closing the Buyer shall offer employment to substantially
all of the Seller's employees), with such employment to be effective as of the
Closing Date, on general terms of employment, including base salary, commission,
bonus, benefits and similar arrangements, substantially comparable when taken as
a whole to those under which each such employee was employed by the Seller
immediately prior to the Closing (recognizing that individual differences in
specific terms of employment may exist), and which terms shall include a
severance package providing that if any employee is terminated by the Buyer
without cause within ninety (90) days or more following the Closing Date, such
employee shall be entitled to receive a severance payment from the Buyer equal
to the amount he or she would have received from the Seller had such employee
been terminated without cause by the Seller as of the Closing Date.  Such
employment by the Buyer, if accepted by the respective employee, shall commence
on the first calendar day immediately following the Closing Date.

          (f) RELEASE.  Merisel and the Seller shall have received from Vanstar
              -------                                                          
a release of all of its duties, obligations and liabilities in connection with
the Vanstar Distribution Agreement and the Vanstar Sublease, except for those
listed in SCHEDULE 6.3(F).
          --------------- 

          (g) GUARANTEES.  The Buyer shall have either (i) assumed the
              ----------                                              
Guarantees by including them as assumed liabilities in Schedule 2.3(c), or (ii)
procured for the Seller from the guaranteed parties releases of all of the
Seller's duties, obligations and liabilities under such Guarantees.


ARTICLE VII

CLOSING; POST-CLOSING ADJUSTMENTS

          7.1  CLOSING.  Subject to the terms and conditions of this Agreement,
               -------                                                         
the consummation of the transactions contemplated by this Agreement shall take
place at a closing (the "Closing") to be held as soon as practicable following
the satisfaction or waiver of  all of the conditions set forth in Article VI
(with the date on which such Closing takes place referred to as the "Closing
Date").  The Closing shall be held at the offices of Baker & McKenzie, 660
Hansen Way, Palo Alto, California 94304, or at such other place as the Buyer and
the Seller may agree, and shall be deemed effective at 12:01 a.m. on the first
calendar day immediately following the Closing Date.  Except as otherwise
provided herein, the Closing may be conducted by means of exchange of documents
via facsimile with original documents to be exchanged by overnight mail.

    -17-
<PAGE>
 
          7.2  POST-CLOSING AUDIT.  Promptly following the Closing, the Seller
               ------------------                                             
shall prepare a balance sheet for the Subject Business as of the Closing Date,
which shall be prepared in the form of Schedule 2.1(g) (collectively, the
"Closing Balance Sheet").  The Closing Balance Sheet shall also specify the
adjustments, if any, to be made to the Accounts Receivable set forth in Schedule
2.1(g) and/or the Assumed Obligations set forth in Schedule 2.3(c) (as each may
have been updated in accordance with Section 5.2(f)) determined in accordance
with Section 7.4. ).  The Seller hereby covenants that the Closing Balance Sheet
shall be prepared in accordance with generally accepted accounting principles
consistently applied and shall present fairly, in all material respects, the
financial condition of the Subject Business on the date indicated.  The Seller
shall deliver the Closing Balance Sheet to the Buyer promptly upon its
completion, but in no event later than twenty-one (21) calendar days after the
Closing Date, unless the Closing Date does not coincide with the end of a
calendar month, in which case the Seller shall have thirty (30) days from the
Closing Date to deliver the Closing Balance Sheet to the Buyer.

          7.3  REVIEW BY THE BUYER.
               ------------------- 

          (a) The Buyer may review, either itself or through its financial
advisors, the Closing Balance Sheet and the adjustments to the Purchased Assets
or the Assumed Obligations, if any.  If the Buyer disputes any matter contained
in the Closing Balance Sheet, it shall notify the Seller in writing (the
"Dispute Notice") within fifteen (15) calendar days from its receipt thereof.
If the Buyer does not provide the Seller with the Dispute Notice within this
period, the Closing Balance Sheet shall be deemed to be the "Final Balance
Sheet," and the adjustments contained therein to the Purchased Assets or the
Assumed Obligations, if any, will be deemed to be the "Final Purchase Price
Adjustments" for all purposes of this Agreement.

          (b) If the Buyer timely delivers to the Seller a Dispute Notice, the
Buyer and the Seller shall negotiate in good faith to attempt to resolve the
matters disputed.  Any matter in the Dispute Notice which is not resolved within
fifteen (15) days after the Seller's receipt of the Dispute Notice shall be
submitted to an independent big six accounting firm acceptable to each of the
parties (the "Independent Accountant") for resolution.  Each party shall
furnish, at its own expense, such documents and information as the Independent
Accountant may request.  Each party may also furnish to the Independent
Accountant such other information as it deems relevant provided appropriate
copies and notification thereof is given to the other party.  The fees and
expenses of the Independent Accountant shall be shared equally by, on the one
hand, Merisel and the Seller and, on the other hand, Synnex and the Buyer.  The
Independent Accountant shall promptly render its decision on any disputed
matters in writing and such decision shall be final and binding.  The Closing
Balance Sheet and the adjustments to the Purchased Assets or the Assumed
Obligations contained therein, as either may be modified by the Independent
Accountant, shall be deemed for all purposes of this Agreement to be the "Final
Balance Sheet" and the "Final Purchase Price Adjustments," respectively.

          7.4  ADJUSTMENT TO ACCOUNTS RECEIVABLE AND/OR ASSUMED OBLIGATIONS.
               ------------------------------------------------------------  
If, in accordance with the Final Balance Sheet, the book value of the Accounts
Receivable (after subtracting any reserves for doubtful accounts as of the
Closing) is greater than the book value of the Assumed Obligations (not
including the Vanstar Extended Obligation), then either Schedule 2.1(g) shall be
modified so as to eliminate certain assets of the Seller or Schedule 2.3(c)
shall be modified so as to include additional liabilities of the Seller so that
the book value of the Accounts Receivable is equal to the book value of the
Assumed Obligations (not including the Vanstar Extended Obligation).
Conversely, if, in accordance with the Final Balance Sheet, the book value of
the Accounts Receivable (after subtracting any reserves for doubtful accounts as
of the Closing) is less than the book value of the Assumed Obligations (not
including the Vanstar Extended Obligation), then either Schedule 2.1(g) shall be
modified so as to include certain additional assets of the Seller or Schedule
2.3(c) shall be modified so as to eliminate certain liabilities of the Seller so
that the book value of the Accounts Receivable (after subtracting any reserves
for doubtful accounts as of the Closing) is equal to the book value of the
Assumed Obligations (not including the Vanstar Extended Obligation).

    -18-
<PAGE>
 
          7.5  ADDITIONAL ASSIGNMENT AND/OR ASSUMPTION BASED ON FINAL
               ------------------------------------------------------
ADJUSTMENTS.  If, based on the Final Balance Sheet, an adjustment is required to
- -----------                                                                     
either Schedule 2.1(g) or Schedule 2.3(c) pursuant to Section 7.4, the parties
shall hold a post-Closing (the "Post-Closing") either by mail and telephone or
in person at the same location as the Closing, no later than the fifth (5/th/)
Business Day after the determination of the Final Balance Sheet.

          (a) If Schedule 2.1(g) has been modified so as to eliminate certain
assets of the Seller or Schedule 2.3(c) has been modified so as to include
additional liabilities of the Seller, then the parties shall execute and deliver
at the Post-Closing an additional bill of sale, assignment and assumption
agreement in the same general form as the Bill of Sale, Assignment and
Assumption, pursuant to which the Buyer shall assign back to the Seller those
assets eliminated from Schedule 2.1(g) and/or the Buyer shall assume the
additional liabilities of the Seller added to Schedule 2.3(c), whichever the
case may be.

          (b) If Schedule 2.1(g) has been modified so as to include certain
additional assets of the Seller or Schedule 2.3(c) has been modified so as to
eliminate certain liabilities of the Seller, then the parties shall execute and
deliver at the Post-Closing an additional bill of sale, assignment and
assumption agreement in the same general form as the Bill of Sale, Assignment
and Assumption, pursuant to which the Seller shall transfer to the Buyer those
assets added to Schedule 2.1(g) and/or the Seller shall assume back from the
Buyer the liabilities eliminated from Schedule 2.3(c), whichever the case may
be.

          (c)  If, for whatever reason, the adjustments mandated by the Final
Balance Sheet can not be effected through the assignment of additional assets
and/or the assumption of liabilities in accordance with either Section 7.5(a) or
(b), then the party which realized the windfall shall pay to the other party on
or before the Post-Closing an amount in cash equal to the difference between the
book value of the Accounts Receivable (after subtracting any reserves for
doubtful accounts as of the Closing)  and the book value of the Assumed
Obligations (not including the Vanstar Extended Obligation); provided, however,
that if it is determined that the Buyer owes cash to the Seller hereunder, as an
alternative to receiving cash the Seller may deduct such amount owed from
amounts otherwise payable by the Seller under the Rebate Agreement.


ARTICLE VIII

POST-CLOSING COVENANTS

          8.1  SURVIVAL OF REPRESENTATIONS AND WARRANTIES.  The representations
               ------------------------------------------                      
and warranties of the Seller contained in Section 4.1 and the representations
and warranties of the Buyer contained in Section 4.2 shall survive for a period
of fifteen (15) months from the Closing Date; provided, however, that (i) the
                                              -------- --------              
representations and warranties of the Seller contained in Section 4.1(f)
relating to tax returns and tax liabilities and the representations and
warranties of the Seller contained in Section 4.1(s) relating to franchise
matters shall survive until the expiration of the applicable statutes of
limitation plus a period of sixty (60) days (each of the foregoing termination
dates, a "Survival Date"), and (ii) the limitation on the period for the
survival of representations and warranties shall not apply to any fraudulent
breach or misrepresentation or to an inaccuracy in any representation which, to
the knowledge of the party making the representation, was known to be inaccurate
as of the Closing Date.  Any representation or warranty which would otherwise
terminate after a Survival Date shall survive until the final adjudication or
settlement of any claim for the breach thereof if notice of any inaccuracy or
breach thereof, including a reasonably detailed description of such alleged
inaccuracy or breach, shall have been given in writing to the Seller or the
Buyer, as the case may be, on or prior to the Survival Date.

          8.2  MERISEL'S AND THE SELLER'S RESTRICTIVE COVENANT.
               ----------------------------------------------- 

          (a) From the Closing Date until the ninth (9/th/) monthly anniversary
of the Closing Date, neither Merisel, nor the Seller, nor any of their
respective affiliated or related companies shall, directly or indirectly, engage
in 

    -19-
<PAGE>
 
the Aggregation Business in the Designated Territory.  In addition, from the
Closing Date until the thirty-sixth (36/th/) monthly anniversary of the Closing
Date, neither Merisel, nor the Seller, nor any of their respective affiliated or
related companies shall, directly or indirectly, engage in the business of
franchising or licensing of third parties to operate businesses that sell
computers, computer components or similar products or services in the Designated
Territory.  The above notwithstanding, nothing herein contained shall prohibit
Merisel from continuing to sell products in connection with the distribution
business of Merisel in effect as of the date hereof, including, without
limitation, to customers of the Buyer.

          (b) Each of Merisel and the Seller has carefully considered the nature
and extent of the restrictions set forth herein and acknowledges that the same
are reasonable with respect to scope, duration and territory.  It is the desire
and intent of the parties hereto that the provisions of this Section 8.2 be
enforced to the fullest extent permissible under the laws and public policies of
each jurisdiction in which enforcement thereof is sought.  Accordingly, if any
provision of this Section 8.2 shall be adjudicated to be invalid or
unenforceable, such provision, without any action on the part of the Seller or
the Buyer, shall be deemed amended to delete therefrom or to modify provisions
thereof so as to restrict (including, without limitation, a reduction in
duration, geographical area or prohibited business activities) the portion
adjudicated to be invalid or unenforceable, with such deletion or modification
to apply only with respect to the operation of such provision in the particular
jurisdiction in which such adjudication is made, and such deletion or
modification to be made only to the extent necessary to cause the provision as
amended to be valid and enforceable.  It is further acknowledged that any
monetary remedy for any breach of the Seller's covenant set forth in Section
8.2(a) will be inadequate and that the Buyer will be entitled to temporary and
permanent injunctive relief against the Seller in addition to any other relief
or remedies to which the Buyer may be entitled, without the necessity of proving
actual damages.

          8.3  BOOKS AND RECORDS.  The Seller shall not dispose of any records
               -----------------                                              
of the Seller relating to the Subject Business during the five-year period
commencing with the Closing Date without the Buyer's prior written consent,
which consent shall not be unreasonably withheld.  Following the expiration of
such five-year period, the Seller may dispose of such records at any time
following ninety (90) days' prior written notice to the Buyer.  During such
ninety (90) day period, the Buyer shall have the right, at the Buyer's sole
expense, to take possession of all or any part of such records at a time to be
agreed upon by the Seller and the Buyer.  In addition to the foregoing, the
Seller shall provide to the Buyer copies of, and the Buyer shall have the
nonexclusive right to use within the Designated Territory, (i) all mailing
addresses of and other data relating to the Franchisees and Datago, (ii) all
vendor lists relating to the Subject Business and (iii all forms, catalogs,
brochures, advertising materials, training and marketing manuals and franchise
and Datago operating manuals relating to the Subject Business.

          8.4  RENEWALS AND ASSIGNMENTS OF FRANCHISE AGREEMENTS.  From and after
               ------------------------------------------------                 
the Closing Date, for each Franchisee with whom the Buyer renews or assigns a
Franchise Agreement, the Buyer shall cause such Franchisee to enter into a new
franchise agreement with the Buyer and to release the Seller from its
obligations thereunder as a condition to such renewal or assignment.

8.5       CONFIDENTIALITY MATTERS.
          ----------------------- 

          (a) At the Closing, the Seller shall assign to the Buyer all of the
Seller's respective right, title and interest in any confidentiality agreements
to the extent such agreements pertain to the sale of the Subject Business
entered into by the Seller in connection with the sale of the Subject Business
and, if available, shall deliver to the Buyer the executed originals of such
agreements.  The Seller shall not amend, modify or supplement, or grant and
consent or waiver under or with respect to, and of such confidentiality
agreements without the Buyer's prior written consent.

          (b) From and after the Closing, each of Merisel, the Seller and the
Buyer shall maintain the confidentiality of all confidential or proprietary
information of the other party, including marketing, advertising, and
promotional methods, agreements with vendors, manufacturers, distributors and
other suppliers, Franchise Agreements, Datago Agreements, customer lists,
pricing policies, financial information, sales volume, inventory procedures and
amounts, logistic systems, computer programs (including source code and object
code), ideas, concepts, processes, 

    -20-
<PAGE>
 
research and development and other information related to the business or
customers of such other party (collectively, "Confidential Information").
Neither party shall use (except in connection with this Agreement or the
transactions contemplated hereby), transfer, release, publish or disclose,
directly or indirectly, any Confidential Information of the other party, without
such other party's prior written consent, except as required by law.
Confidential Information does not include any information that (i) becomes
generally known or available to the public, through no fault of such party, (ii)
was known by such party, without any obligation of confidentiality, prior to the
date hereof, or (iii) is lawfully obtained by such party after the date hereof
from a third party not bound by any obligation of confidentiality to the other
party. Each party understands that the other party will not have an adequate
remedy at law for a breach or threatened breach by such party of the terms of
this Section and therefore agrees that in the event of such a breach or
threatened breach, the other party may obtain an injunction or restraining order
to enjoin such breach or threatened breach, in addition to any other available
remedy.

          (c) The letter agreement dated September 4, 1996 (the "Confidentiality
Agreement") relating to the confidentiality obligations of Synnex, the Seller
and Merisel with respect to information obtained by Synnex in connection with
the review of the Subject Business shall remain in full force and effect in the
event of the termination of this Agreement for any reason whatsoever prior to
the Closing.

          8.6  POST-CLOSING COOPERATION.  Each of Merisel and the Seller shall
               ------------------------                                       
cooperate with the Buyer and assist, where feasible, to ensure an orderly
transfer of the Purchased Assets to the Buyer.  Without limiting the generality
of the foregoing, each of Merisel and the Seller shall cooperate to achieve a
smooth transition to the Buyer of those aspects of the Datago business conducted
by Merisel, including without limitation, by providing any phone numbers, order
processing systems and salespeople employed in the Datago business.

          8.7  NO SOLICITATION OF EMPLOYEES.  Except as provided in Article IX,
               ----------------------------                                    
for a period of one (1) year after the Closing Date, each of Merisel, the Seller
and the Buyer shall not solicit the employees of the other.

          8.8  FINANCIAL STATEMENTS.  After the Closing, at the written request
               --------------------                                            
of the Buyer, and at the Buyer's expense, each of Merisel and the Seller shall
cooperate with the Buyer and its accountants to prepare, modify or provide
additional information with respect to any financial statements or schedules
relating to the Subject Business.

          8.9  FURTHER ASSURANCES.
               ------------------ 

          (a) Each of Merisel and the Seller shall, at any time and from time to
time after the Closing, upon the written request of the Buyer, do, execute,
acknowledge and deliver, and cause to be done, executed, acknowledged or
delivered, such reasonable further acts, deeds, assignments, transfers,
conveyances, or assurances as may be reasonably required for (i) the better
transferring, assigning, conveying, granting, assuring and confirming to the
Buyer, or for aiding and assisting in the collection of or reducing to
possession by the Buyer, the Purchased Assets, and (ii)  the fulfillment of the
purposes of this Agreement.  The Buyer shall, at any time and from time to time
following the Closing, at the request of the Seller, execute, acknowledge and
deliver, and cause to be done, executed, acknowledged and delivered, such
reasonable further acts, deeds, assumptions or assurances as may be reasonably
required for (i) the better assuming by the Buyer of the Assumed Obligations,
and (ii) the fulfillment of the purposes of this Agreement.

          (b) Each of Merisel and the Seller shall promptly pay or deliver to
the Buyer any amounts or items which shall be received by the Seller following
the Closing which constitute Purchased Assets and any moneys, checks or other
instruments of payment to which the Buyer is entitled after the Closing under
the Assumed Contracts.  The Buyer shall promptly pay or deliver to the Seller
or, at the option of Merisel, to Merisel any amounts or items which shall be
received by the Buyer following the Closing which belong to the Retained
Businesses.

          8.10 USE OF NAME.  From and after the Closing Date, each of Merisel
               -----------                                                   
and the Seller shall sign such consents and take such other action as the Buyer
shall reasonably request in order to permit the Buyer to use the name
"ComputerLand" and variants thereof in the Designated Territory.  From and after
the Closing Date, neither Merisel nor 

    -21-
<PAGE>
 
the Seller shall use the name "ComputerLand" or any names similar thereto or
variants thereof except in connection with a discussion of their historical
businesses.


ARTICLE IX

EMPLOYMENT MATTERS

          9.1  OBLIGATIONS OF THE BUYER.
               ------------------------ 

          (a) Except as set forth in Section 6.3(e), the Buyer shall have no
obligation, to offer employment to any of the Seller's employees.  In connection
herewith, the Buyer acknowledges that the Seller makes no representation that
any of its employees will accept the Buyer's offer of employment.  In addition,
the parties acknowledge and agree that the Buyer shall have no liability with
respect to the employment or termination of employment of any of the Seller's
employees who are offered employment with the Buyer, but do not accept such
offer.

          (b) In the event the Buyer does offer employment to any of the
Seller's employees and such offer is accepted, however, the Buyer shall credit
those employees with the full length of their period of service during which he
or she was employed by the Seller for purposes of determining their vesting
under, eligibility to participate in, and the accrual of benefits under, the
employee benefit plans (as such term is defined in Section 3(3) of ERISA) of the
Buyer.
          (c) Except as expressly set forth in Section 9.1(b), the Buyer shall
have no liability for accrued wages (including salaries and commissions),
severance pay, sick leave or other benefits, or employee plans of any type or
nature on account of the Seller's employment of or termination of its employees.
Each of Merisel and the Seller shall, jointly and severally, indemnify and hold
harmless each of the Buyer and Synnex from and against any liability arising out
of any claims for such pay or benefits or any other claims arising from the
Seller's employment of or termination of its employees.

          9.2  EMPLOYEE PLANS.  The Buyer is not assuming any of the Employee
               --------------                                                
Plans of the Seller, and the Buyer shall have no liability whatsoever to
employees of the Seller or to the Seller with respect to accrued or future
benefits under any such Employee Plans, whether or not any of such employees are
offered employment by, or become employees of, the Buyer, and each of Merisel
and the Seller shall defend, indemnify and hold each of Synnex and the Buyer
harmless against any claims by the Seller's employees under such Employee Plans,
including, but not limited to, claims for severance under the existing Employee
Plans by employees of the Seller that accept the Buyer's offer of employment in
accordance with Section 6.3(e).

          9.3  OBLIGATIONS OF THE SELLER.
               ------------------------- 

          (a) The Seller shall (i) deliver to the Buyer no later than ten (10)
days prior to the Closing a list of all employees of the Seller then employed in
conducting the Subject Business, and (ii) be responsible for all liabilities
that have accrued with respect to periods ending prior to the Closing Date with
respect the employees of the Subject Business.

          (b) The Seller acknowledges that, from and after the Closing Date, the
Buyer shall have the right, subject to the Buyer's obligations set forth in
Section 9.1, to make all decisions regarding employment matters based in its
sole determination as to the Buyer's business needs and performance of its
employees.


ARTICLE X

INDEMNIFICATION

    -22-
<PAGE>
 
          10.1 INDEMNIFICATION BY MERISEL AND THE SELLER.  Subject to the terms
               -----------------------------------------                       
and conditions of this Agreement, including Section 10.5, each of Merisel and
the Seller (the "Seller Indemnitors"), jointly and severally, shall indemnify
and hold harmless the Buyer and its successors and assigns (the "Buyer
Indemnitees") from and against any and all losses, damages, costs, obligations,
liabilities and expenses (including reasonable attorneys' fees) (collectively,
"Losses") incurred by any Buyer Indemnitee as a result of any of the following:

               (a) the breach of any representation and warranty of Merisel or
the Seller set forth in Section 4.1 of this Agreement;

               (b) the breach of any covenant or agreement required to be
performed by Merisel or the Seller under this Agreement, including under any of
the agreements attached hereto as Exhibits;

               (c) any liability arising out of any Excluded Obligation;

               (d) any liability arising out of the Retained Businesses,
including liabilities under any Employee Plan;

               (e) any brokerage or finders' fees arising out of the
transactions contemplated hereby owing or claimed to be owing to any party
engaged by the Seller; and

               (f) any liability arising from the failure to comply with the
Bulk Sales Act in connection with the transactions contemplated hereby;

               (g) any liability arising out of any of the Seller's repurchase
agreements with finance companies relating to the sale of products by the Seller
prior to the Closing; and

               (h) liabilities up to a maximum of US$ 200,000 (less the amount
of severance payments, if any, actually made by the Seller to those employees
listed in Schedule 6.3(e)) for severance pay to employees of the Seller who
accept employment with the Buyer that result from the termination by the Buyer
of such employees without just cause within the first ninety (90) days following
the Closing Date;

               (i) any severance liabilities payable to Martin Fishman or Donna
Straff or any other liabilities arising out of the termination of Martin Fishman
or Donna Straff in connection with the Closing of this transaction; provided
that such liabilities arise within the first year after the Closing Date;

               (j) any liability arising out of any activities of the Seller
prior to the Closing;

               (k) any liabilities or penalties relating to the Seller's
activities in connection with the offer and sale of franchises and Third Party
Reseller Agreements prior to the Closing or its failure to comply with all laws,
rules, regulations and ordinances applicable to its dealings with such Third
Party Resellers, including without limitation, federal and state antitrust,
unfair and deceptive acts and practices and fair competition laws and state
franchise or dealership relationship or termination laws (which indemnity
expressly shall survive until the expiration of the applicable statutes of
limitation relating to foregoing activities); and

               (l) any other liabilities of the Seller which the Buyer is not
specifically assuming, including, without limitation, any liabilities not
disclosed to the Buyer in this Agreement or the Exhibits and Schedules hereto.

    -23-
<PAGE>
 
          10.2 INDEMNIFICATION BY SYNNEX AND THE BUYER.  Subject to the terms
               ---------------------------------------                       
and conditions of this Agreement, including Section 10.5, each of Synnex and the
Buyer (the "Buyer Indemnitors"), jointly and severally, shall indemnify and hold
harmless Merisel and the Seller and their successors and assigns (the "Seller
Indemnitees") from and against any and all Losses incurred by any Seller
Indemnitee as a result of any of the following:

          (a) the breach of any representation and warranty of the Buyer
set forth in Section 4.2;

          (b) the breach of any covenant or agreement required to be performed
by Synnex or the Buyer under this Agreement, including under any of the
agreements attached hereto as Exhibits;

          (c) any liability arising out of any Assumed Obligation, including any
liabilities relating to the Assumed Contracts arising out of activities of the
Buyer subsequent to the Closing Date;

          (d) any brokerage or finders' fees arising out of the transactions
contemplated hereby owing or claimed to be owing to any party engaged by the
Buyer;

          (e) any liability arising out of any of the Buyer Repurchase
Agreements which relate to the sale of products after the Closing;

          (f)  any severance payments in excess of US $200,000 that are required
to be paid by the Seller due to the termination of the employees listed on
Schedule 6.3(e);

          (g) any liabilities arising under the Federal Worker Adjustment and
Retraining Notification Act (U.S.C.A. (S)(S) 2101 - 2109) if the number of
employees listed on Schedule 6.3(e) plus the number of employees of the Subject
Business terminated by the Buyer without cause within the first four months
following the Closing Date exceeds fifty (50); and

          (h) any other liabilities of the Seller which the Buyer is expressly
assuming hereunder.
 
          10.3 CALCULATION OF LOSSES.  For purposes of Section1 10.1 and 10.2,
               ---------------------                                          
the term "Losses" shall be calculated net of: (i) insurance proceeds actually
received; (ii) amounts actually recovered in respect of indemnification claims
(other than any indemnification claims arising under Sections 10.1 or 10.2);
(iii) tax deductions, credits or other benefits actually received; or (iv) other
amounts actually recovered pursuant to a cross-claim or counterclaim arising
from or in connection with the circumstances that give rise to such Losses
pursuant to a final adjudication.

          10.4 INDEMNIFICATION PROCEDURE.  For the purposes of this Section
               -------------------------                                   
10.4, the term "Indemnitee" shall refer to the person or persons entitled, or
claiming to be entitled, to be indemnified pursuant to the provisions of Section
10.1 or 10.2.  The term "Indemnitor" shall refer to the person or persons having
the obligation to indemnify pursuant to such Section.

          (a) CLAIMS FOR INDEMNIFICATION.  In the event it shall appear that an
              --------------------------                                       
event giving rise to indemnification hereunder has occurred or is threatened,
the Indemnitee shall provide the Indemnitor with prompt written notice thereof,
stating that such event has occurred or is threatened, describing such event in
reasonable detail the specifying or reasonably estimating the amount of the
Losses and the method of computation thereof, all with reasonable particularity
and containing a reference to the provision(s) of this Agreement in respect of
which such right of indemnification is claimed or arises (the "Notice of
Claim").  The Indemnitee shall be deemed to have waived its right to
indemnification for any Losses for which notice is not given in a timely manner
as set forth herein if and to the extent that the Indemnitor can show that such
failure to give timely notice has materially prejudiced the Indemnitor's ability
to defend or otherwise respond to such claim.  For purposes hereof, any claim
for indemnification shall be deemed to have been made as of the date on which
the Notice of Claim is delivered to the Indemnitor.

    -24-
<PAGE>
 
          (i) In the event the Indemnitor shall in good faith dispute the
validity of all or any amount of a claim for indemnification as set forth in the
Notice of Claim, the Indemnitor shall, within thirty (30) days of its receipt of
the Notice of Claim, execute and deliver to the Indemnitee a notice setting
forth with reasonable particularity the grounds and the basis upon which the
claim and/or amount of Loss is disputed (the "Dispute Statement").

          (ii) In the event the Indemnitor shall not within thirty (30) days of
its receipt of the Notice of Claim deliver to the Indemnitee a Dispute Statement
or the Indemnitor shall dispute only a portion of the amount set forth in the
Notice of Claim, then the amount of the claim described in the Notice of Claim
or the portion thereof not disputed shall be deemed to be admitted (the
"Admitted Liability") and shall, upon the incurring of such Loss, immediately be
due and payable to the Indemnitee by the Indemnitor.

          (iii) In the event the Indemnitor shall within thirty (30) days of its
receipt of the Notice of Claim deliver to the Indemnitee a Dispute Statement,
then the portion of the claim described in the Notice of Claim that is disputed
by the Indemnitor shall not be due and payable, except in accordance with a
final and unappealable decision of a court of competent jurisdiction, or a
written agreement by the parties stipulating the amount of the Admitted
Liability.

          (b) NOTICE AND DEFENSE OF THIRD PARTY CLAIMS.   If the Indemnitee
              ----------------------------------------                     
shall receive notice of any claim by a third party which is or may be subject to
indemnification (a "Third Party Claim"), the Indemnitee shall give the
Indemnitor prompt written notice of such Third Party Claim and shall permit the
Indemnitor, at the Indemnitor's option, to assume the defense of such Third
Party Claim or to participate in the defense by counsel of its own choice and at
its expense; provided, however, that the Indemnitor shall not have the right to
             --------  -------                                                 
assume the defense of a Third Party Claim if: (i) such Third Party Claim seeks
an injunction, restraining order, declaratory relief or other non-monetary
relief and such Third Party Claim, if decided adversely, such Third Party Claim
would have a material adverse effect on the Indemnitee; or (ii) the named
parties to any such Third Party Claim (including any impleaded parties) include
both the Indemnitee and the Indemnitor and (x) the Indemnitee shall have been
advised by counsel that there are one or more legal of equitable defenses
available to it which are different from or additional to those available to the
Indemnifying party, and (y) in the reasonable opinion of counsel for the
Indemnitee, counsel for the Indemnitor would not be able to adequately represent
the interests of the Indemnitee because such interests would materially conflict
with those of the Indemnitor and such Third Party Claim, if decided adversely,
would have a material adverse effect on the Indemnitee.

          (i) In the event the Indemnitor exercises its right to assume the
defense of a Third Party Claim, the Indemnitor shall not be responsible for any
legal or other defense costs subsequently incurred by the Indemnitee in
connection with the defense thereof.

          (ii) Regardless of which party is controlling the defense of a Third
Party Claim: (x) the controlling party shall keep the other party fully informed
of such Third Party Claim at all stages thereof, (y) the party not controlling
the defense of such Third Party Claim shall make available, without charge, to
the other party all books and records of such party relating to such Third Party
Claim and (z) both parties shall render to each other, without charge, such
assistance as is reasonably required in order to ensure the proper and adequate
defense of such Third Party Claim.

(iii)  In the event the Indemnitor exercises its right to assume the defense of
a Third Party Claim, the Indemnitor shall not make any settlement of any action,
suit or proceeding without the written consent of the Indemnitee, unless the
settlement involves only the payment of money by the Indemnitor. In the event
the Indemnitor does not exercise, or is precluded from exercising, its right to
assume the defense of a Third Party Claim, but acknowledges in writing that at
least a portion of such Third Party Claim falls within the Indemnitor's
indemnification obligations hereunder, the Indemnitee shall not make any
settlement of such action, suit or proceeding without the written consent of the
Indemnitor, which consent shall not be unreasonably withheld.

          10.5 CLAIMS LIMITATION.   Notwithstanding the foregoing provisions of
               -----------------                                               
this Article X, neither party shall 

    -25-
<PAGE>
 
have any liability for any Losses until and unless the cumulative total of such
Losses exceeds in the aggregate US$ 100,000,and in no event shall either party
be liable under this Article X for any Losses in excess of US$ 8,000,000;
provided that: (i) when the aggregate amount of Losses reaches US$ 100,000 the
respective indemnitor shall be liable in full for all Losses; and (ii) such
limitation shall not apply to claims made by the Buyer Indemnitors so long as
any funds remain in the Escrow Account. In addition, the foregoing limitations
shall not apply to (i) liabilities for severance payments to employees, and (ii)
claims based on any Losses resulting from either party's intentional, willful or
reckless misrepresentations or breaches or warranties or agreements made as a
part of or contained in this Agreement.


ARTICLE XI

TERMINATION

          11.1 TERMINATION.  This Agreement may be terminated at any time prior
               -----------                                                     
to the Closing:

               (a) by mutual consent of the Seller and the Buyer;

               (b) by either the Seller or the Buyer if:

                   (i) there has been a material breach of any representation,
warranty, covenant or agree ment contained in this Agreement on the part of the
other party, and such breach or failure has not been promptly cured; or

                   (ii) the Closing shall not have occurred on or prior to
February 28, 1997; provided, however, that the right to terminate this Agreement
under this Section 11.1(b) shall not be available to any party whose failure to
fulfill any obligation under this Agreement shall have been the cause of, or
shall have resulted in, the failure of the Closing to occur prior to such date.

          11.2 EFFECT OF TERMINATION.  In the event of termination of this
               ---------------------                                      
Agreement by either the Seller or the Buyer as provided in Section 11.1, this
Agreement shall forthwith become void and there shall be no liability or
obligation on the part of any party hereto, or their respective officers or
directors, except (a) as set forth in Sections 8.5, 8.7 and 12.1, and (b) to the
extent that such termination results from fraud or the willful breach by a party
hereto of any of its representations, warranties, covenants or agreements set
forth in this Agreement, in which case nothing herein shall relieve either party
from liability for such breach.


ARTICLE XII

MISCELLANEOUS

          12.1 EXPENSES; TRANSFER TAXES, ETC..  Except as set forth in Section
               ------------------------------                                 
7.3(b) or this Section 12.1 or otherwise in this Agreement, all fees, costs and
expenses incurred by any party to this Agreement in connection with, relating to
or arising out of the execution, delivery and performance of this Agreement and
the consummation of the transactions contemplated hereby, including, without
limitation, attorneys', accountants' and other professional fees and expenses,
shall be borne by such party; provided, however, that (i) all Governmental fees
                              --------  -------                                
incurred in connection with seeking pre-closing regulatory approvals and all
expenses required by the Seller's sale and assignment of the Purchased Assets,
including all costs incurred with respect to seeking clearance under the HSR
Act, shall be borne by the Seller, and (ii) all sales and similar taxes imposed
upon the transfer of personal property shall be borne by the Buyer.

          12.2 ENTIRE AGREEMENT.  This Agreement (including the Schedules and
               ----------------                                              
Exhibits attached hereto), the Bill of Sale, Assignment and Assumption, the
Trademark Assignment, the Copyright Assignment, the Patent Assignment, the
Escrow Agreement and the Rebate Agreement contain the entire agreement among the
parties hereto with respect to 

    -26-
<PAGE>
 
the transactions contemplated hereby and supersedes all prior agreements or
understandings between the parties with respect thereto; provided, however, that
                                                         --------  -------
the provisions of the Confidentiality Agreement shall remain in full force and
effect to the extent not inconsistent herewith.

          12.3 DESCRIPTIVE HEADINGS.  Descriptive headings are for convenience
               --------------------                                           
only and shall not control or affect the meaning or construction of any
provisions of this Agreement.

          12.4 NOTICES.  All notices or other communications which are required
               -------                                                         
or permitted hereunder shall be in writing and sufficient if (a) delivered
personally or sent by facsimile, (b) sent by nationally-recognized overnight
courier, or (c) sent by certified mail, postage prepaid, return receipt
requested, addressed as follows or to such other address as the party to whom
notice is to be given may have furnished to each other party in writing in
accordance herewith:

  If to Synnex:       SYNNEX Information Technologies, Inc.
                              3797 Spinnaker Court
                              Fremont, CA  94538
                              Attention: President
                              Facsimile No.: (510) 668-3602

  If to the Buyer:    ComputerLand Corporation
                              5964 West Las Positas Boulevard
                              Pleasanton, California 94588-8575
                              Attention: President
                              Facsimile No.: (510) 467-6000

  with a copy to:     Baker & McKenzie
                              660 Hansen Way
                              Palo Alto, California 94304
                              Attention: Michael J. Madda, Esq.
                              Facsimile No.: (415) 856-9299
 
  If to the Seller 
  or Merisel:         Merisel, Inc.
                              200 Continental Boulevard
                              El Segundo, California 90245
                              Attention: President
                              Facsimile No.: (310) 615-1234

    -27-
<PAGE>
 
  with a copy to:    Skadden, Arps, Slate, Meagher and Flom LLP
                              300 South Grand Avenue
                              Los Angeles, California 90071-3144
                              Attention: Joseph J. Giunta, Esq.
                              Facsimile No.: (213) 687-5600

Any such communication shall be deemed to have been given (i) when delivered if
personally delivered or sent by facsimile (with electronic confirmation of
receipt), (ii) on the Business Day after dispatch if sent by nationally-
recognized, overnight courier, and (iii) three (3) Business Days following the
posted date, if sent by mail.

          12.5 COUNTERPARTS.  This Agreement may be executed in any number of
               ------------                                                  
counterparts, and each such counterpart shall be deemed to be an original
instrument, but all such counterparts together shall constitute but one
agreement.

          12.6 GOVERNING LAW.  This agreement shall be governed by and construed
               -------------                                                    
in accordance with the laws of the State of California applicable to contracts
made an performed wholly therein.

          12.7 BENEFITS OF AGREEMENT.  The terms and provisions of this
               ---------------------                                   
Agreement shall be binding upon and inure to the benefit of each of the parties
hereto and their respective successors and assigns.

          12.8 PRONOUNS.  As used herein, all pronouns shall include the
               --------                                                 
masculine, feminine, neuter, singular, and plural therefor whenever the context
and facts require such construction and the word "person" includes a corporation
or other entity or association as well a natural person.

          12.9 SEVERABILITY.  Any provision of this Agreement which is invalid
               ------------                                                   
or unenforceable in any jurisdiction shall be ineffective to the extent of such
invalidity or unenforceability without invalidation or rendering unenforceable
the remaining provisions hereof, and any such invalidity or unenforceability in
any jurisdiction shall not invalidate or render unenforceable such provision in
any other jurisdiction.  If any provision is held to be invalid or
unenforceable, such provision shall be construed by the appropriate judicial
body by limiting or reducing it to the minimum extent necessary to make it
legally enforceable.

          12.10  AUTHORIZATION.  Effective as of the Closing Date, the Seller
                 -------------                                               
appoints the Buyer its attorney-in-fact solely to open all mail addressed to the
locations of the facilities of the Subject Business.  The Buyer shall promptly
send to the Seller all mail not relating to the Purchased Assets or the Subject
Business, except personal mail of any employee or former employee of the Subject
Business.

          12.11  AMENDMENT, MODIFICATION AND WAIVER.  This Agreement shall not
                 ----------------------------------                           
be amended, modified, supplemented or otherwise altered except pursuant to an
instrument in writing signed by each of the parties hereto.  The failure by any
party hereto to comply with any obligation, covenant, agreement or condition
contained herein may be expressly waived in writing by the party or parties
hereto adversely affected by such failure, but such waiver or failure shall not
operate as a waiver of, or estoppel with respect to, any subsequent or other
failure.  The delay in pursuing any remedy or on insisting upon full performance
for any; breach or failure of any covenant, condition or promise shall not
prevent a party from later pursuing any remedies or insisting upon full
performance for the same or any similar breach or failure.


[Remainder of page intentionally left blank]

    -28-
<PAGE>
 
          IN WITNESS WHEREOF, each of the parties hereto has caused this
Agreement to be executed on its behalf as of the date first above written.

"BUYER"                                     "SELLER"

SYNFAB, INC.                                MERISEL FAB, INC.


By:    /s/ ROBERT T. HUANG                  By:    /s/ DWIGHT A. STEFFENSEN

Name:  Robert T. Huang                      Name:  Dwight A. Steffensen

Title:                                      Title: Chairman


SYNNEX INFORMATION TECHNOLOGIES, INC.       MERISEL, INC.


By:    /s/ ROBERT T. HUANG                  By:    /s/ DWIGHT A. STEFFENSEN

Name:  Robert T. Huang                      Name:  Dwight A. Steffensen

Title: Chief Executive Officer              Title: Chairman & CEO



LIST OF EXHIBITS:
- -----------------

Exhibit "A":   Bill of Sale, Assignment and Assumption
Exhibit "B":   Trademark Assignment
Exhibit "C":   Copyright Assignment
Exhibit "D":   Patent Assignment
Exhibit "E":   Term Sheet for Rebate Agreement
Exhibit "F":   Term Sheet for Escrow Agreement
Exhibit "G":   Model Buyer Repurchase Agreement

    -29-

<PAGE>
 
                                                                   EXHIBIT 2.9

                                AMENDMENT NO. 1
                                       TO
                            ASSET PURCHASE AGREEMENT

          THIS AMENDMENT NO. 1 TO ASSET PURCHASE AGREEMENT (the "Amendment"),
dated as of March 6, 1997, is entered into by and among Merisel, Inc., a
Delaware corporation ("Merisel"), Merisel FAB, Inc., a Delaware corporation
("FAB"), SYNNEX Information Technologies, Inc., a California corporation
("Synnex") and ComputerLand Corporation, a California corporation and successor-
in-interest to SynFab, Inc., a California corporation ("ComputerLand").
Capitalized terms used, but not otherwise defined herein, shall have the
respective meanings ascribed to them in the Asset Purchase Agreement, dated as
of January 15, 1997 by and among Merisel, FAB, Synnex and ComputerLand (the
"Asset Purchase Agreement").

          WHEREAS, the parties hereto have previously entered into the Asset
Purchase Agreement; and

          WHEREAS, the parties hereto desire to amend certain provisions of the
Asset Purchase Agreement and agree on certain matters relating to the Asset
Purchase Agreement.

          NOW, THEREFORE, in consideration of the foregoing, and other good and
valuable consideration, the receipt and sufficiency of which are hereby
acknowledged, the parties hereto agree as follows:

          1.   Termination Date.  Section 11.1(b)(ii) of the Asset Purchase
               ----------------   -------------------                      
Agreement is hereby amended by deleting "February 28, 1997" and placing "March
14, 1997 in lieu thereof.

          2.   No Shop.  Section 5.2(b) of the Asset Purchase Agreement is
               -------   --------------                                   
hereby amended by deleting "February 28, 1997" and placing "March 14, 1997" in
lieu thereof.

          3.   Material Adverse Effect.  Section 4.1(q) of the Asset Purchase
               -----------------------   --------------                      
Agreement is hereby amended by inserting after "Schedule 4.1(q)" the following:
"or has been disclosed to or has otherwise been discovered by Synnex on or
before March 6, 1997" in lieu thereof.

          4.   Vanstar Term Sheet.  Section 6.3 of the Asset Purchase Agreement
               ------------------   -----------                                
is hereby amended by inserting the following as paragraph (h) thereof:
<PAGE>
 
          "(h) Vanstar Term Sheet.  On March 7, 1997, Synnex shall deliver to
               ------------------
          Merisel a term sheet executed by Synnex and Vanstar setting forth all
          of the material terms of the proposed Distribution Agreement and
          Sublease Agreement (including the release referred to in paragraph (f)
          above)."

          5.   Provision of Services.  Article VIII of the Asset Purchase
               ---------------------                                     
Agreement is hereby amended by inserting the following as Section 8.11:
                                                          ------------ 

          "8.11  Provision of Services.  During the month of March, Merisel
                 ---------------------                                     
          shall perform, for the benefit of ComputerLand, sales support services
          substantially similar to and in doing so employ the same degree of
          care as those currently provided to the Seller.  Merisel shall bear
          the costs of the provision of such services other than those costs
          that were traditionally reimbursed by the Seller, such reimbursable
          expenses to include, but not be limited to those items set forth on
          Exhibit A hereto (collectively, the "Reimbursable Expenses").  Merisel
          ---------                                                             
          shall give prompt notice of the incurrance of Reimbursable Expenses to
          ComputerLand, and ComputerLand shall reimburse Merisel for the
          Reimbursable Expenses by no later than thirty days after receiving any
          such notice.

          6.   Access to Employees.  Article VII of the Asset Purchase Agreement
               -------------------                                              
is hereby further amended by inserting the following as Section 8.12:
                                                        ------------ 

          "8.12  Access to Employees.  Within three days of the Closing, Merisel
                 -------------------                                            
          shall provide to Synnex a list of members of the Mersiel sales staff
          selected by Merisel (the "Employees"). Until March 31, 1997, Merisel
          shall allow Buyer to interview the Employees at reasonable times
          during normal business hours and upon 24 hours prior, written notice.
          Merisel shall allow Synnex to hire up to six Employees.  The foregoing
          notwithstanding, Synnex and CompterLand shall not direct or instruct
          the employees of Merisel regarding the services provided pursuant to
          Section 8.11 hereof."
          ------------         

          7.   Indemnification.  Section 10.2 of the Asset Purchase Agreement is
               ---------------   ------------                                   
hereby amended by inserting the following as paragraph (i) thereof:

          "(i)   any liabilities which arise to third parties, Synnex or the
          Buyer in the course of Merisel's performance of its obligations under

                                       2
<PAGE>
 
          Section 8.11 hereof, unless such liabilities arise due to Merisel's
          ------------                                                       
          negligence or failure to maintain its historic standard of care in the
          performance of its obligations thereunder."

          8.   Waiver.  Each of the Buyer and Synnex hereby unconditionally
               ------                                                      
waive the conditions to Closing located in Section 6.1(h), and Section 6.2(a)
(except as such section relates to Section 4.1(q), as amended, and Sections
4.1(a), (b) and (i)), (b), (c), (e), (f), (j) and (k).

          9.   Governing Law.  This Amendment and the legal relations among the
               -------------                                                   
parties hereto shall be governed by and construed and enforced in accordance
with the laws of the State of California, without regard to its principles of
conflicts of law.

          10.  Entire Agreement.   This Amendment, together with the Asset
               ----------------                                           
Purchase Agreement, including the exhibits and schedules attached thereto,
constitutes the entire agreement among the parties pertaining to the subject
matter hereof and supersedes all prior agreements, understandings, letters of
intent, negotiations and discussions, whether oral or written, of the parties,
and there are no warranties, representations or other agreements, express or
implied, made to either party by the other party in connection with the subject
matter hereof except as specifically set forth herein or in the documents
delivered pursuant hereto or in connection herewith.

          11.  Asset Purchase Agreement in Full Force.  Except as expressly
               --------------------------------------                      
modified hereby, the Asset Purchase Agreement remains in full force and effect.

          12.  Successors and Assigns; Third Parties.  All of the rights,
               -------------------------------------                     
duties, benefits, liabilities and obligations of the parties shall inure to the
benefit of, and be binding upon, their respective successors, assigns, heirs and
legal representa tives. Except as specifically set forth or referred to herein,
nothing herein expressed or implied is intended or shall be construed to confer
upon or give to any person or entity, other than the parties hereto and their
successors or permitted assigns, any rights or remedies under or by reason of
this Amendment.

          13.  Counterparts.  This Amendment may be executed in as many
               ------------                                            
counterparts as may be deemed necessary and convenient, and by the different
parties hereto on separate counterparts each of which, when so executed, shall
be deemed an original, but all such counterparts shall constitute one and the
same in strument.

                                       3
<PAGE>
 
          14.  Headings.  The Section headings of this Amendment are for
               --------                                                 
convenience of reference only and shall not be deemed to modify, explain,
restrict, alter or affect the meaning or interpretation of any provision hereof.

          15.  Construction.  This Amendment shall not be construed more
               ------------                                             
strictly against one party hereto than against any other party hereto merely by
virtue of the fact that it may have been prepared by counsel for one of the
parties.

                                       4
<PAGE>
 
          IN WITNESS WHEREOF, the parties hereto have executed this Amendment as
of the date first above written.


                              MERISEL, INC.
                              a Delaware corporation


                              By:   /s/ Dwight Steffensen
                                   ----------------------
                                    Dwight Steffensen
                                    Chairman of the Board, President and Chief
                                    Executive Officer


                              MERISEL FAB, INC.
                              a California corporation


                              By:   /s/ Dwight Steffensen
                                   ----------------------
                                    Dwight Steffensen
                                    Chairman of the Board


                              SYNNEX INFORMATION
                              TECHNOLOGIES, INC.
                              a California corporation


                              By:   /s/ Robert Huang
                                   -----------------
                                    Name: Robert Huang
                                    Title: President


                              COMPUTERLAND CORPORATION
                              a California corporation


                              By:   /s/ Robert Huang
                                   -----------------
                                    Name: Robert Huang
                                    Title: President

                                       5

<PAGE>
 
                                                                     EXHIBIT 4.7

                          THIRD AMENDMENT AND WAIVER
                                       TO
                AMENDED AND RESTATED REVOLVING CREDIT AGREEMENT
                         Dated as of February 27, 1997


     This Third Amendment and Waiver to Amended and Restated Revolving Credit
Agreement (this "Amendment") is dated as of February 27, 1997 by and among
Merisel Americas, Inc., a Delaware Corporation  ("Merisel Americas"), Merisel
Europe, Inc., a Delaware corporation ("Merisel Europe") (Merisel Americas and
Merisel Europe each referred to herein individually as a  "Borrower" and
collectively as the "Borrowers"), Merisel, Inc.,  a Delaware corporation
("Merisel Parent"), as guarantor and the Lenders signatory hereto, and is made
with reference to that certain Amended and Restated Revolving Credit Agreement
dated as of April 12, 1996 and amended as of June 30, 1996 and October 2, 1996
(the "Existing Agreement") by and among Merisel Americas, Merisel Europe,
Merisel Parent, as guarantor, and the Lenders (as defined therein).  Capitalized
terms used herein without definition shall have the same meanings herein as set
forth in the Existing Agreement.

                                    RECITAL

     The parties hereto have agreed to modify the Existing Agreement as
hereinafter set forth in accordance with Section 11.01 of the Existing
Agreement.

     IN CONSIDERATION of the mutual promises and convenants set forth herein,
the parties hereto agree as follows:

          Section 1.  Waivers.  (a) Effective as of the Effective Time (as
                      -------                                             
defined in Section 3 of this Amendment), the undersigned Lenders hereby consent
to the (i) sale (the "FAB Sale") by Merisel Parent and Merisel FAB, Inc., a
Delaware corporation ("Merisel FAB"), on or before March 31, 1997, of
substantially all of the assets of Merisel FAB to SynFab, Inc. (the "Buyer"),
pursuant to that certain Asset Purchase Agreement dated as of January 15, 1997
(the "FAB Asset Purchase Agreement") by and among Merisel, Merisel FAB, the
Buyer and SYNNEX Information Technologies, Inc., the principal terms of which
FAB Asset Purchase Agreement are described in the term sheet attached as Exhibit
A hereto and (ii) the merger of Merisel FAB with and into Merisel Parent, at any
time following the consummation, if any, of the FAB Sale in accordance with the
immediately preceding clause (i).

          (b)  Effective as of the Effective Time, the Lenders hereby waive the
provisions of Section 7.02 (m) of the Existing Agreement to the extent necessary
to permit the amendment and waivers of the Subordinated Notes, Subordinated Note
Purchase Agreement, Senior Notes and Senior Note Purchase Agreement contemplated
by clauses (ii) and (iii) of Section 3 hereof.

          Section 2.  Amendments to the Existing Agreement.  The following
                      ------------------------------------                
amendments to the Existing Agreement shall become effective at the Effective
Time.

               (I)  Section 1.01 is hereby amended by inserting the following in
     the appropriate alphabetical order:

          "Consolidated Payables" has the meaning given to such term in Section
           ---------------------                                              
     7.01 (k) hereof.

          "FAB Sale" has the meaning given to such term in the Third Amendment
           --------                                                           
     and Waiver to Amended and Restated Revolving Credit Agreement dated as of
     February ___, 1997 by and among the Borrowers, Merisel Parent and the
     Lenders signatory thereto.

                                       1
<PAGE>
 
               (II) Section 7.01 (j) is hereby deleted in its entirety and
replaced with the following:

          "(j)  Maintenance of Inventory Turnover Ratio.  Maintain, for each
                ---------------------------------------                     
     period indicated below, the ratio of the Consolidated aggregate cost of
     sales of Merisel Parent at the end of such period multiplied by four to
                                                       -------------        
     (ii) the Average Consolidated Net Inventory of Merisel Parent, of not less
     than the correlative ratio indicated below:

<TABLE>
<CAPTION>
                                                Minimum Permitted
          Period                                Inventory Turnover
          ------                                ------------------
          <S>                                   <C>               
                                                                  
          Fourth Quarter of 1996                       9.00
          First Quarter of 1997                        9.00
          Second Quarter of 1997                       9.00
          Third Quarter of 1997                        9.00
          Fourth Quarter of 1997                       9.00 
</TABLE>                              

     ; provided that following the consummation of the FAB Sale, and solely for
       --------
     the purpose of determining compliance with this Section 7.01 (j), there
     shall be added to Consolidated cost of sales of Merisel Parent (prior to
     multiplying the same by four) at the end of each fiscal period in Column A
     below, the corresponding projected amount of cost of sales of Merisel FAB
     ("FAB Cost of Sales") in Column B below (to the extent that such FAB Cost
     of Sales are not already included in the calculation of Consolidated cost
     of sales of Merisel Parent at the end of such period):

<TABLE>
<CAPTION>
              Column A                            Column B
              --------                            --------
          <S>                                   <C>
 
          First Quarter of 1997                 $254,200,000
          Second Quarter of 1997                $256,900,000
          Third Quarter of 1997                 $246,800,000
          Fourth Quarter of 1997                $256,900,000"
</TABLE> 
               (III) Section 7.01 (k) is hereby deleted in its entirety and
 replaced with the following:
 
          "(k) Minimum Ratio of Accounts Payable to Inventory. Maintain, for
               ----------------------------------------------
     each period indicated below, the ratio of the Consolidated amount of
     accounts payable of Merisel Parent ("Consolidated Payables") on the last
     day of such period to the Consolidated amount of inventory of Merisel
     Parent on the last day of such period, of not less than the correlative
     ratio indicated below (the "A/P Inventory Ratio"):
 
<TABLE> 
<CAPTION> 
                                                    Minimum 
          Period                                Permitted Ratio
          ------                                ---------------
          <S>                                   <C> 
          Fourth Quarter of 1996                   0.90:1.00
          First Quarter of 1997                    0.90:1.00
          Second Quarter of 1997                   0.90:1.00
          Third Quarter of 1997                    0.90:1.00
          Fourth Quarter of 1997                   0.90:1.00
</TABLE>

     ; provided that Merisel Parent shall maintain an A/P Inventory Ratio equal
       --------                                                                
     to or greater than 1.00:1.00 for one out of each two consecutive periods
     indicated above; provided, further, that following the consummation of the
                      --------  -------                                       
     FAB Sale, and solely for the purpose of determining 

                                       2
<PAGE>
 
     compliance with this Section 7.01 (k), there shall be added to Consolidated
     Payables at the end of each fiscal period in Column A below, the
     corresponding projected amount of accounts payable of Merisel FAB ("FAB
     Payables") in Column B below (to the extent that such FAB Payables are not
     already included in the calculation of Consolidated Payables at the end of
     such period): 

<TABLE> 
<CAPTION>
               Column A                Column B
               --------                -------- 
          <S>                         <C>
 
          First Quarter of 1997       $44,500,000
          Second Quarter of 1997      $45,000,000
          Third Quarter of 1997       $44,400,000
          Fourth Quarter of 1997      $45,300,000"
</TABLE>

               (IV)  Section 7.01 (l) is hereby deleted in its entirety and
replaced with the following:

          "(l)  Minimum Accounts Payable.  Maintain, on the last day of each
                ------------------------                                    
     period indicated below, the Consolidated Payables of not less than the
     correlative amount indicated below:

<TABLE>
<CAPTION>
                Period                    Amount
                ------                    ------
          <S>                         <C>
 
          Fourth Quarter of 1996      $380,000,000
          First Quarter of 1997       $345,500,000
          Second Quarter of 1997      $345,000,000
          Third Quarter of 1997       $345,600,000
          Fourth Quarter of 1997      $454,700,000"
</TABLE>

               (V)  Section 11.11 (a) (iv) is hereby deleted in its entirety and
replaced with the following:

               "(iv) the amount of Revolving Facility Commitments of the
     assigning Lender being assigned pursuant to each such assignment shall be
     not less than the lesser of (x) Five Million Dollars ($5,000,000) and (y)
     the amount of such assigning Lender's Revolving Facility Commitments
     immediately prior to giving effect to such assignment."

               (VI)  The October 2, 1996 Letter Agreement among the Borrowers,
Merisel Parent and the Lenders is hereby amended by deleting "$360,000,000" on
the second page thereof and substituting "$315,000,000".

          Section 3.  Conditions to the Effective Time.  The Waiver, amendments
                      --------------------------------                         
and agreements set forth herein shall become effective (the time of such
effectiveness, the "Effective Time") upon the satisfaction of all the following
conditions:

          (i)   this Amendment shall have been executed and delivered by the
Majority Lenders, the Borrowers and Merisel Parent;

          (ii)  the Borrowers, Merisel Parent and the Required Noteholders (as
defined in the Senior Note Purchase Agreement) shall have executed and delivered
the Sixth Amendment and Waiver to the Senior Note Purchase Agreement, which
shall be in form and substance acceptable to the Majority Lenders;

                                       3
<PAGE>
 
          (iii) the Borrowers, Merisel Parent and certain holders of the
Subordinated Notes shall have executed and delivered the Fifth Waiver to the
Subordinated Note Purchase Agreement, which shall be in form and substance
acceptable to the Majority Lenders;

          (iv)  The FAB Sale contemplated by the FAB  Asset Purchase Agreement
shall have been consummated contemporaneously herewith;

          (v)   all the representations and warranties made by the Borrowers and
Merisel Parent in Section 4 shall be true and correct in all material respects
as of the Effective Time;

          (vi)  the delivery by Merisel Canada of a Consent and Acknowledgment
in the form of Annex A hereto;

          (vii) the delivery by the Borrowers and Merisel Parent to the Lenders
(or to the Agent with sufficient originally executed copies, where appropriate,
for the each Lender) of (x) certified resolutions of their respective Boards of
Directors approving and authorizing the execution, delivery and performance of
this Amendment, (y) signature and incumbency certificates of the officers
executing this Amendment and (z) executed copies of this Amendment, and

          (viii) all corporate and other proceedings required to be taken in
connection with the transactions contemplated hereby shall have been taken.

          Section 4.  Representations and Warranties of Borrowers and Merisel
                      -------------------------------------------------------
Parent.  In order to induce the Lenders to enter into this Amendment and to
- ------                                                                     
grant the Waiver with respect to the Existing Agreement, the Borrowers and
Merisel Parent represent and warrant to each Lender that the following
statements are true, correct and complete:

          (a)  Corporate Power and Authority.  Each Borrower and Merisel Parent
               -----------------------------                                   
has all requisite corporate power and authority to enter into this Agreement and
to carry out the transactions contemplated by, and perform its respective
obligations under, the Existing Agreement as amended by this Amendment (the
"Amended Agreement").

          (b)  Authorization of Agreements.  The execution and delivery of this
               ---------------------------                                     
Amendment and the performance of the Amended Agreement have been duly authorized
by all necessary corporate action by each Borrower and Merisel Parent.

          (c)  No Conflict.  The execution and delivery by each Borrower and
               -----------                                                  
Merisel Parent of this Amendment and the performance by each Borrower and
Merisel Parent of the Amended Agreement do not and shall not (i) violate any
provision of law, rule or regulation applicable to the Borrowers, Merisel Parent
or any of their respective Subsidiaries, or the Certificate of Incorporation or
bylaws of the each Borrower, Merisel Parent or any of their respective
Subsidiaries, (ii) conflict with, result in a breach of or constitute (with due
notice or lapse of time or both) a default under any material contractual
obligation of the Borrowers, Merisel Parent or any of their respective
Subsidiaries, (iii) result in or require the creation or imposition of any Lien
upon any of their properties or assets, or (iv) require any approval of
stockholders or any approval or consent of any Person under any contractual
obligation of the Borrowers, Merisel Parent or any of their respective
Subsidiaries, other than those that have been obtained.

          (d)  Governmental Consents.  The execution and delivery by the
               ---------------------                                    
Borrowers and Merisel Parent and the performance by the Borrowers and Merisel
Parent of the Amended Agreement do not and shall not require any registration
with, consent or approval of, or notice to, or other action to, with or by, any
Federal, state or other governmental authority or regulatory body.

                                       4
<PAGE>
 
          (e)  Binding Obligation.  This Amendment and the Amended Agreement are
               ------------------                                               
the legally valid and binding obligation of the Borrowers and Merisel Parent,
enforceable against each of them in accordance with their terms, except as
enforcement may be limited by bankruptcy, insolvency, reorganization, moratorium
or other similar law relating to or limiting creditors' rights generally or by
equitable principles relating to enforceability.

          (f)  Incorporation of Representations and Warranties from Existing
               -------------------------------------------------------------
Agreement.  The representations and warranties contained in Article VI of the
- ---------                                                                    
Existing Agreement are and shall be true, correct and complete in all material
respects on and as of the Effective Time to the same extent as though made on
and as of that date, except to the extent that such representations and
warranties specifically relate to an earlier date, in which case they are true,
correct and complete in all material respects as of such earlier date.

          (g)  Absence of Default.  After giving effect to this Amendment, no
               ------------------                                            
event has occurred and is continuing or shall result from the consummation of
the transactions contemplated by this Amendment that would constitute an Event
of Default, or an event that with the passage of time, the giving of notice or
both would constitute an Event of Default.

          Section 5.  Miscellaneous.
                      -------------

          (a)  On and after the Effective Time, each reference in the Existing
Agreement to "this Agreement", "hereunder", "hereof", "herein", or words of like
import referring to the Existing Agreement, and each reference in the other Loan
Documents to the "Revolving Credit Agreement", "thereunder", "thereof", or words
of like import referring to the Existing Agreement shall mean and be a reference
to the Existing Agreement as amended by this Amendment.

          (b)  Except as specifically waived by this Amendment, the Existing
Agreement and the other Loan Documents shall remain in full force and effect and
are hereby ratified and confirmed.

          (c)  The execution, delivery and performance of this Amendment shall
not, except as expressly provided herein, constitute a waiver of any provision
of, or operate as a waiver of any right, power or remedy of the Agent or any
Lender under, the Existing Agreement or any of the Loan Documents.

          (d)  This Amendment may be executed in any number of counterparts, and
by different parties hereto in separate counterparts, each of which when so
executed and delivered shall be deemed an original, but all such counterparts
taken together shall constitute one and the same instrument.

          (e)  Section headings in this Amendment are included herein for
convenience of reference only and shall not constitute a part of this Amendment
for any other purpose or be given any substantive effect.

          (f)  Notwithstanding anything to the contrary herein, if the Effective
Time does not occur on or before March 31, 1997, this Amendment shall be of no
force or effect, and the Existing Agreement shall remain in full force and
effect as if this Amendment had not been executed or delivered by any party
hereto.

          (g)  THIS AMENDMENT AND THE RIGHTS AND OBLIGATIONS OF THE PARTIES
HERETO AND ALL OTHER ASPECTS HEREOF SHALL BE DEEMED TO BE MADE UNDER, SHALL BE
GOVERNED BY, AND SHALL BE CONSTRUED AND ENFORCED IN ACCORDANCE WITH, THE LAWS OF
THE STATE OF CALIFORNIA.

                                       5
<PAGE>
 
                                                                         Annex A


                           CONSENT AND ACKNOWLEDGMENT



     The undersigned hereby consents to the terms of the Third Amendment and
Waiver to Amended and Restated Revolving Credit Agreement dated as of February
27, 1997 (the "Amendment") with respect to the Amended and Restated Revolving
Credit Agreement dated as April 12, 1996 and amended as of June 30, 1996 and
October 2, 1996 (the "Credit Agreement") among Merisel Americas, Inc. and
Merisel Europe, Inc. as Borrowers, Merisel, Inc. as Guarantor and the Lenders
party thereto, and hereby confirms and agrees that each Loan Document executed
by the undersigned pursuant to and as defined in the Credit Agreement is, and
shall continue to be, in full force and effect and is hereby ratified and
confirmed in all respects except that, on and after the effective date of the
Amendment, each reference in each such Loan Document to "the Credit Agreement, "
"thereunder," "thereof," "therein" or words of like import referring to the
Credit Agreement shall mean and be a reference to the Credit Agreement as
amended by the Amendment.

                              MERISEL CANADA, INC.


                              By:  /S/ TIMOTHY N. JENSON
                                   ---------------------
                                 Name:  Timothy N. Jenson
                                 Title: Vice President & Treasurer



Dated:  As of February ____, 1997

                                       6
<PAGE>
 
                           Revolving Credit Agreement

                                 Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Third Amendment and
Waiver to Amended and Restated Revolving Credit Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                        THE BORROWERS

                              MERISEL AMERICAS, INC.


                              By:/S/ TIMOTHY N. JENSON
                                 ---------------------
                                 Name:  Timothy N. Jenson
                                 Title: Vice President & Treasurer



                              MERISEL EUROPE, INC.


                              By:/S/ TIMOTHY N. JENSON
                                 ---------------------
                                 Name:  Timothy N. Jenson
                                 Title: Vice President & Treasurer



                                      THE PARENT GUARANTOR

                              MERISEL, INC.


                              By:/S/ TIMOTHY N. JENSON
                                 ---------------------
                                 Name:  Timothy N. Jenson
                                 Title: Vice President & Treasurer



                              LENDERS
                              -------


                              Name of Lender: The Long-Term Credit Bank of
                                              Japan, Ltd. Los Angeles Agency

                              By: /S/ NOTOKASU UEMETSU
                                  --------------------
                                 Name:  Notokasu Uemetsu
                                 Title: Deputy General Manager

                                       7
<PAGE>
 
                           Revolving Credit Agreement

                                 Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Third Amendment and
Waiver to Amended and Restated Revolving Credit Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                        THE BORROWERS

                              MERISEL AMERICAS, INC.


                              By:  /S/
                                   ------------------------------

                                 Name:  Timothy N. Jenson
                                 Title: Vice President & Treasurer



                              MERISEL EUROPE, INC.


                              By:  /S/
                                   ------------------------------
                                 Name:  Timothy N. Jenson
                                 Title: Vice President & Treasurer



                               THE PARENT GUARANTOR

                              MERISEL, INC.


                              By:  /S/
                                   ------------------------------
                                 Name:  Timothy N. Jenson
                                 Title: Vice President & Treasurer



                              LENDERS
                              -------


                              Name of Lender: Goldman Sachs Credit Partners L.P.

                              By: /S/
                                  ------------------------------
                                 Name:
                                 Title:

                                       8
<PAGE>
 
                           Revolving Credit Agreement

                                 Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Third Amendment and
Waiver to Amended and Restated Revolving Credit Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                        THE BORROWERS

                              MERISEL AMERICAS, INC.


                              By:  /S/
                                   ------------------------------

                                 Name:  Timothy N. Jenson
                                 Title: Vice President & Treasurer



                              MERISEL EUROPE, INC.


                              By:/S/
                                 ------------------------------
                                 Name:  Timothy N. Jenson
                                 Title: Vice President & Treasurer



                                      THE PARENT GUARANTOR

                              MERISEL, INC.


                              By:/S/
                                 ------------------------------
                                 Name:  Timothy N. Jenson
                                 Title: Vice President & Treasurer


                              LENDERS
                              -------


                              Name of Lender: Lazard Freres & Co. LU

                              By:/S/DAVID L. TASHJIAN
                                 ----------------------------
                                 Name:  David L. Tashjian
                                 Title: Managing Director

                                       9
<PAGE>
 
                           Revolving Credit Agreement

                                 Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Third Amendment and
Waiver to Amended and Restated Revolving Credit Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                        THE BORROWERS

                              MERISEL AMERICAS, INC.


                              By:  /S/
                                   ---------------------------------
                                   Name:  Timothy N. Jenson
                                   Title: Vice President & Treasurer



                              MERISEL EUROPE, INC.


                              By:  /S/ 
                                   ---------------------------------
                                   Name:  Timothy N. Jenson
                                   Title: Vice President & Treasurer



                                      THE PARENT GUARANTOR

                              MERISEL, INC.


                              By:  /S/
                                   ---------------------------------
                                   Name:  Timothy N. Jenson
                                   Title: Vice President & Treasurer



                              LENDERS
                              -------


                              Name of Lender:

                              By: /S/
                                  --------------------------------
                                  Name:
                                  Title:

                                       10
<PAGE>
 
                           Revolving Credit Agreement

                                 Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Third Amendment and
Waiver to Amended and Restated Revolving Credit Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                        THE BORROWERS

                              MERISEL AMERICAS, INC.


                              By:  /S/
                                   -------------------------------------
                                   Name:  Timothy N. Jenson
                                   Title: Vice President & Treasurer



                              MERISEL EUROPE, INC.


                              By:  /S/
                                   ------------------------------------
                                   Name:  Timothy N. Jenson
                                   Title: Vice President & Treasurer



                                      THE PARENT GUARANTOR

                              MERISEL, INC.


                              By:  /S/
                                   -----------------------------------
                                   Name:  Timothy N. Jenson
                                   Title: Vice President & Treasurer



                              LENDERS
                              -------


                              Name of Lender: Cargill Financial Services Corp.

                              By: /S/
                                  ------------------------------------
                                  Name:
                                  Title: Vice President

                                       11
<PAGE>
 
                           Revolving Credit Agreement

                                 Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Third Amendment and
Waiver to Amended and Restated Revolving Credit Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                        THE BORROWERS

                              MERISEL AMERICAS, INC.


                              By:  /S/
                                   ---------------------------------
                                   Name:  Timothy N. Jenson
                                   Title: Vice President & Treasurer



                              MERISEL EUROPE, INC.


                              By:  /S/ 
                                   ---------------------------------
                                   Name:  Timothy N. Jenson
                                   Title: Vice President & Treasurer



                                      THE PARENT GUARANTOR

                              MERISEL, INC.


                              By:  /S/
                                   ---------------------------------
                                   Name:  Timothy N. Jenson
                                   Title: Vice President & Treasurer



                              LENDERS
                              -------


                              Name of Lender:

                              By: /S/ STUART BROWN
                                  --------------------------------
                                 Name:  Stuart Brown
                                 Title: Authorized Agent

                                       12
<PAGE>
 
                           Revolving Credit Agreement

                                 Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Third Amendment and
Waiver to Amended and Restated Revolving Credit Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                        THE BORROWERS

                              MERISEL AMERICAS, INC.


                              By:  /S/
                                   ---------------------------------
                                   Name:  Timothy N. Jenson
                                   Title: Vice President & Treasurer



                              MERISEL EUROPE, INC.


                              By:  /S/ 
                                   ---------------------------------
                                   Name:  Timothy N. Jenson
                                   Title: Vice President & Treasurer



                                      THE PARENT GUARANTOR

                              MERISEL, INC.


                              By:  /S/
                                   ---------------------------------
                                   Name:  Timothy N. Jenson
                                   Title: Vice President & Treasurer



                              LENDERS
                              -------


                              Name of Lender: Franklin Mutual Advisors

                              By: /S/ JEFF ALTMAN
                                  --------------------------------
                                 Name:  Jeff Altman
                                 Title: Vice President

                                       13
<PAGE>
 
                           Revolving Credit Agreement

                                 Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Third Amendment and
Waiver to Amended and Restated Revolving Credit Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                        THE BORROWERS

                              MERISEL AMERICAS, INC.


                              By:  /S/
                                   ---------------------------------
                                   Name:  Timothy N. Jenson
                                   Title: Vice President & Treasurer



                              MERISEL EUROPE, INC.


                              By:  /S/ 
                                   ---------------------------------
                                   Name:  Timothy N. Jenson
                                   Title: Vice President & Treasurer



                                      THE PARENT GUARANTOR

                              MERISEL, INC.


                              By:  /S/
                                   ---------------------------------
                                   Name:  Timothy N. Jenson
                                   Title: Vice President & Treasurer



                              LENDERS
                              -------


                              Name of Lender: Farallum Merisel Investors, LLC

                              By: /S/
                                  --------------------------------
                                  Name:
                                  Title:  Managing Member

                                       14
<PAGE>
 
                           Revolving Credit Agreement

                                 Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Third Amendment and
Waiver to Amended and Restated Revolving Credit Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                        THE BORROWERS

                              MERISEL AMERICAS, INC.


                              By:  /s/
                                   ---------------------------------
                                   Name:  Timothy N. Jenson
                                   Title: Vice President & Treasurer



                              MERISEL EUROPE, INC.


                              By:  /s/ 
                                   ---------------------------------
                                   Name:  Timothy N. Jenson
                                   Title: Vice President & Treasurer



                                      THE PARENT GUARANTOR

                              MERISEL, INC.


                              By:  /s/
                                   ---------------------------------
                                   Name:  Timothy N. Jenson
                                   Title: Vice President & Treasurer



                              LENDERS
                              -------


                              Name of Lender: Bear, Steams & Co., Inc.

                              By: /S/ GREGORY A. HARVEY
                                  --------------------------------
                                  Name:  Gregory A. Harvey
                                  Title:  Sr. Managing Director

                                       15
<PAGE>
 
                           Revolving Credit Agreement

                                 Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Third Amendment and
Waiver to Amended and Restated Revolving Credit Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                        THE BORROWERS

                              MERISEL AMERICAS, INC.


                              By:  /S/
                                   ---------------------------------
                                   Name:  Timothy N. Jenson
                                   Title: Vice President & Treasurer



                              MERISEL EUROPE, INC.


                              By:  /S/ 
                                   ---------------------------------
                                   Name:  Timothy N. Jenson
                                   Title: Vice President & Treasurer



                                      THE PARENT GUARANTOR

                              MERISEL, INC.


                              By:  /S/
                                   ---------------------------------
                                   Name:  Timothy N. Jenson
                                   Title: Vice President & Treasurer



                              LENDERS
                              -------


                              Name of Lender: Oppenheimer Co., Inc.

                              By: /S/ NANCY WILSON BROTHERS
                                  --------------------------------
                                  Name:  Nancy Wilson Brothers
                                  Title: Sr. Vice President

                                       16

<PAGE>
 
                                                                     EXHIBIT 4.8

                                  FIFTH WAIVER
                                       TO
           AMENDED AND RESTATED SUBORDINATED NOTE PURCHASE AGREEMENT
                         Dated as of February 27, 1997


     This Fifth Waiver to Amended and Restated Subordinated Note Purchase
Agreement (this "Waiver") is dated as of February 27, 1997 by and among Merisel
Americas, Inc., a Delaware corporation ("Merisel Americas"), and the Noteholders
signatory hereto, and is made with reference to that certain Amended and
Restated Subordinated Note Purchase Agreement dated as of December 23, 1993 and
amended as of September 30, 1994, April 12, 1996, June 30, 1996 and October 2,
1996 (the "Existing Agreement") by and among Merisel Americas and the
Noteholders signatory thereto.  Capitalized terms used herein without definition
shall have the same meanings herein as set forth in the Existing Agreement.

                                    RECITAL

     The parties hereto have agreed to modify the Existing Agreement as
hereinafter set forth in accordance with Section 14.4 of the Existing Agreement.

     IN CONSIDERATION of the mutual promises and covenants set forth herein, the
parties hereto agree as follows:

     1.   Waivers and Consent.  (a)  Effective as of the Effec tive Time (as
          -------------------                                               
defined in Section 2 of this Waiver), the undersigned Noteholders hereby consent
to (i) the sale (the "FAB Sale") by Merisel, Inc. and Merisel FAB, Inc., a
Delaware corporation ("Merisel FAB"), on or before March 31, 1997, of
substantially all of the assets of Merisel FAB to SynFab, Inc. (the "Buyer"),
pursuant to that certain Asset Purchase Agreement dated as of January 15, 1997
(the "FAB Asset Purchase Agreement") by and among Merisel, Merisel FAB, the
Buyer and SYNNEX Information Technologies, Inc., the principal terms of which
FAB Asset Purchase Agreement are described in the term sheet attached as Exhibit
A hereto and (ii) the merger of Merisel FAB with and into Merisel, Inc., at any
time following the consummation, if any, of the FAB Sale in accordance with the
immediately preceding clause (i).

     (a)  Effective as of the Effective Time, the Noteholders hereby waive the
provisions of Section 9.10 of the Existing Agreement to the extent necessary to
permit the amendment and waivers of the Revolving Credit Agreement, Senior Notes
and Senior Note Purchase Agreement contemplated by clauses (ii) and (iii) of
Section 2 hereof and hereby agree to  the extent that any covenants or other
provisions of the Senior Note Agreement are incorporated by reference into
Section 9.10 of the Existing Agreement, the Noteholders hereby consent to such
amendments and waivers to such incorporated covenants and other provisions.
<PAGE>
 
          2. Conditions to the Effective Time.  The Waiver and agreements set
             --------------------------------
forth herein shall become effective (the time of such effectiveness, the
"Effective Time") upon the satisfaction of all the following conditions:

               (i)   this Waiver shall have been executed and delivered by the
holders of at least 66-2/3% in aggregate unpaid principal amount of the Notes
(the "Requisite Holders") and Merisel Americas;

               (ii)  Merisel Americas, Merisel Europe, Merisel Inc. and the
Majority Lenders (as defined in the Revolving Credit Agreement) shall have
executed and delivered the Third Amendment and Waiver to the Revolving Credit
Agreement, which shall be in form and substance acceptable to the Requisite
Noteholders;

               (iii) Merisel Americas, Merisel Europe, Merisel Inc. and the
Required Noteholders (as defined in the Senior Note Purchase Agreement) shall
have executed and delivered the Sixth Amendment and Waiver to the Senior Note
Purchase Agreement, which shall be in form and substance acceptable to the
Requisite Holders;

               (iv)  the FAB Sale contemplated by the FAB Asset Purchase
Agreement shall have been consummated contemporaneously herewith;

               (v)   all the representations and warranties made by Merisel
Americas in Section 3 shall be true and correct in all material respects as of
the Effective Time;

               (vi)  the delivery by Merisel Americas to the Noteholders of (x)
certified resolutions of its Board of Directors approving and authorizing the
execution, delivery and performance of this Waiver, (y) signature and incumbency
certificates of the officers executing this Waiver and (z) executed copies of
this Waiver; and

               (vii) all corporate and other proceedings required to be taken in
connection with the transactions contemplated hereby shall have been taken.

          Section 3.  Representations and Warranties of Merisel Americas.  In
                      --------------------------------------------------     
order to induce the Noteholders to enter into this Waiver and to grant the
Waiver with respect to the Existing Agreement, Merisel Americas represents and
warrants to each of the Noteholders that the following statements are true,
correct and complete:

          (a)  Corporate Power and Authority. Merisel Americas has all requisite
               ----------------------------- 
corporate power and authority to enter into this 

                                       2
<PAGE>
 
Agreement and to carry out the transactions contemplated by, and perform its
obligations under, the Existing Agreement as modified by this Waiver (the
"Amended Agreement").

          (b)  Authorization of Agreements.  The execution and delivery of this
               ---------------------------                                     
Agreement and the performance of the Amended Agreement have been duly authorized
by all necessary corporate action by Merisel Americas.

          (c)  No Conflict. The execution and delivery by Merisel Americas of
               -----------
this Waiver and the performance by Merisel Americas of the Amended Agreement do
not and shall not (i) violate any provision of law, rule or regulation
applicable to Merisel Americas or any of its Subsidiaries, the Certificate of
Incorporation or bylaws of Merisel Americas or any of its Subsidiaries, (ii)
conflict with, result in a breach of or constitute (with due notice or lapse of
time or both) a default under any material contractual obligation of Merisel
Americas or any of its Subsidiaries, (iii) result in or require the creation or
imposition of any Lien upon any of their properties or assets, or (iv) require
any approval of stockholders or any approval or consent of any Person under any
contractual obligation of the Merisel Americas or any of its Subsidiaries, other
than those that have been obtained.

          (d) Governmental Consents.  The execution and delivery by Merisel
              ---------------------  
Americas and the performance by Merisel Americas of the Amended Agreement do not
and shall not require any registration with, consent or approval of, or notice
to, or other action to, with or by, any Federal, state or other governmental
authority or regulatory body.

          (e) Binding Obligation.  This Waiver and the Amended Agreement are the
              ------------------                                                
legally valid and binding obligation of Merisel Americas, enforceable against it
in accordance with their terms, except as enforcement may be limited by
bankruptcy, insolvency, reorganization, moratorium or other similar law relating
to or limiting creditors' rights generally or by equitable principles relating
to enforceability.

          (f) Incorporation of Representations and Warranties from Existing
              -------------------------------------------------------------
Agreement.  The representations and warranties contained in Article 2 of the
- ---------                                                                   
Existing Agreement are and shall be true, correct and complete in all material
respects on and as of the Effective Time to the same extent as though made on
and as of that date, except to the extent that such representations and
warranties specifically relate to an earlier date, in which case they are true,
correct and complete in all material respects as of such earlier date.

                                       3
<PAGE>
 
          (g) Absence of Default.  After giving effect to this Waiver, no event
              ------------------
has occurred and is continuing or shall result from the consummation of the
transactions contemplated by this Waiver that would constitute an Event of
Default, or an event that with the passage of time, the giving of notice or both
would constitute an Event of Default.

          4.  Miscellaneous.
              ------------- 

          (a) On and after the Effective Time, each reference in the Existing
Agreement to "this Agreement", "hereunder", "hereof", "herein", or words of like
import referring to the Existing Agreement, and each reference in the Notes to
the "Note Purchase Agreement", "thereunder", "thereof", or words of like import
referring to the Existing Agreement shall mean and be a reference to the
Existing Agreement as modified by this Waiver.

          (b) Except as specifically waived by this Waiver, the Existing
Agreement and the Notes shall remain in full force and effect and are hereby
ratified and confirmed.

          (c) The execution, delivery and performance of this Waiver shall not,
except as expressly provided herein, constitute a waiver of any provision of, or
operate as a waiver of any right, power or remedy of any Noteholder under, the
Existing Agreement or any of the Notes.

          (d) This Waiver may be executed in any number of counterparts, and by
different parties hereto in separate counterparts, each of which when so
executed and delivered shall be deemed an original, but all such counterparts
taken together shall constitute one and the same instrument.

          (e) Section headings in this Waiver are included herein for
convenience of reference only and shall not constitute a part of this Waiver for
any other purpose or be given any substantive effect.

          (f) Notwithstanding anything to the contrary herein, if the Effective
Time does not occur on or before March 31, 1997, this Waiver shall be of no
force or effect, and the Existing Agreement shall remain in full force and
effect as if this Waiver had not been executed or delivered by any party hereto.

          (g) THIS WAIVER AND THE RIGHTS AND OBLIGATIONS OF THE PARTIES HERETO
AND ALL OTHER ASPECTS HEREOF SHALL BE DEEMED TO BE MADE UNDER, SHALL BE GOVERNED
BY, AND SHALL BE CONSTRUED AND ENFORCED IN ACCORDANCE WITH, THE LAWS OF THE
STATE OF CALIFORNIA.

                                       4
<PAGE>
 
                      SUBORDINATED NOTE PURCHASE AGREEMENT
                      ------------------------------------

                                 Signature Page
                                 --------------


          IN WITNESS WHEREOF, the parties hereto have caused this Fifth Waiver
to Amended and Restated Subordinated Note Purchase Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                              MERISEL AMERICAS, INC.


                              By:/s/ Timothy N. Jenson
                                 ------------------------------------
                                    Name: Timothy N. Jenson
                                    Title: Vice President & Treasurer



                                    NOTEHOLDERS
                                    -----------


                              Name of Noteholder: /s/
                                                  -----------------------

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


                                      S-1

<PAGE>
 
                                                                     EXHIBIT 4.9

                          SIXTH AMENDMENT AND WAIVER
                                      TO
              AMENDED AND RESTATED SENIOR NOTE PURCHASE AGREEMENT
                         Dated as of February 27, 1997


     This Sixth Amendment and Waiver to Amended and Restated Senior Note
Purchase Agreement (this "Amendment") is dated as of February 27, 1997 by and
among Merisel Americans, Inc., a Delaware Corporation ("the Company"), Merisel,
Inc., a Delaware Corporation ("Merisel, Inc."), as guarantor and the noteholders
signatory hereto, and is made with reference to that certain Amended and
Restated Senior Note Purchase Agreement dated as of December 23, 1993 by and
among the Company and the original Purchasers of the Notes referred to therein,
and amended as of September 30, 1994, June 23, 1995, April 12, 1996, June 30
1996 and October 2, 1996 (the "Existing Agreement") by and among the Company and
the Noteholders referred to therein.  Capitalized terms used herein without
definition shall have the same meanings herein as set forth in the Existing
Agreement.

                                    RECITAL

     The parties hereto have agreed to modify the Existing Agreement as
hereinafter set forth in accordance with Section 8.1 of the Existing Agreement.

     IN CONSIDERATION of the mutual promises and convenants set forth herein,
the parties hereto agree as follows:

          Section 1.  Waivers.  (a) Effective as of the Effective Time (as
                      -------                                             
defined in Section 4 of this Amendment), the undersigned Noteholders hereby
consent to the (i) sale (the "FAB Sale") by Merisel, Inc. and Merisel FAB, Inc.,
a Delaware corporation ("Merisel FAB"), on or before March 31, 1997, of
substantially all of the assets of Merisel FAB to SynFab, Inc. dated as of
January 15, 1997 (the "FAB Asset Purchase Agreement") by and among Merisel,
Merisel FAB, the Buyer and SYNNEX Information Technologies, Inc., the principal
terms of which FAB Asset Purchase Agreement are described in the term sheet
attached as Exhibit A hereto and (ii) merger of Merisel FAB with and into
Merisel Inc., at any time following the consummation, if any, of the FAB Sale in
accordance with the immediately preceding clause (i).

          (b)  Effective as of the Effective Time, the Noteholders hereby waive
the provisions of Section 6.23 of the Existing Agreement to the extent necessary
to permit the amendment and waivers of the Subordinated Notes and Subordinated
Note Purchase Agreement contemplated by clause (iii) of Section 4 hereof.

          Section 2.  Amendments to the Existing Agreement.  The following
                      ------------------------------------                
amendments to the Existing Agreement shall become effective at the Effective
Time.

               (I)  The Existing Agreement is hereby amended by adding the
following appropriate alphabetical order in Section 2.1:

          "Consolidated Payables" has the meaning given to such term in Section
           ----------------------                                              
     6.31 hereof.

          "FAB Sale" has meaning given to such term in the Sixth Amendment and
     Waiver to Amended and Restated Senior Note Purchase Agreement dated as of
     February 27, 1997 by and among the Company, Merisel, Inc. and the
     Noteholders party thereto.
<PAGE>
 
               (II)   The Existing Agreement is hereby amended by deleting
Section 6.30 and inserting in its place the following:

          "6.30  Maintenance of Inventory Turnover Ratio.  For each period
                 ---------------------------------------                  
     indicated below, the ration of (i) the consolidated aggregate cost of sales
     of Merisel, Inc. at the end of such period multiplied by four to (ii) the
                                                -------------                 
     Average Consolidated Net Inventory of Merisel, Inc. shall be not less than
     the correlative ratio indicated below:
<TABLE>
<CAPTION>
                                                 Minimum Permitted
          Period                                 Inventory Turnover
          ------                                 ------------------
          <S>                                    <C>               
                                                                  
          Fourth Quarter of 1996                        9.00 
          First Quarter of 1997                         9.00        
          Second Quarter of 1997                        9.00        
          Third Quarter of 1997                         9.00        
          Fourth Quarter of 1997                        9.00        
</TABLE>

     ; provided that following the consummation of the FAB Sale, and solely for
     the purpose of determining compliance with this Section 6.30, there shall
     be added to Consolidated cost of sales of Merisel, Inc. at the end of each
     fiscal period in Column A below, the corresponding projected amount of cost
     or sales of Merisel FAB ("FAB Cost of Sales") in Column B below (to the
     extent that such FAB Cost of Sales are not already included in the
     calculation of Consolidated cost of sales of Merisel, Inc. at the end of
     such period):
<TABLE>
<CAPTION>
                 Column A                   Column B
                 --------                   --------
          <S>                               <C>
 
          First Quarter of 1997             $254,200,000
          Second Quarter of 1997            $256,900,000
          Third Quarter of 1997             $246,800,000
          Fourth Quarter of 1997            $256,900,000
</TABLE> 
 
               (III)  The Existing Agreement is hereby amended by deleting
Section 6.31 and inserting in its place the following:
 
          "6.31 Minimum Ratio of Accounts Payable to Inventory.  For each period
                ----------------------------------------------
     indicated below, the ratio of the Consolidated amount of accounts payable
     of Merisel, Inc. ("Consolidated Payables") on the last day of such period
     to the Consolidated amount of inventory of Merisel, Inc. on the last day of
     such period shall be not less than the correlative ratio indicated below
     (the "A/P Inventory Ratio"):
<TABLE> 
<CAPTION> 
                                                    Minimum
          Period                                 Permitted Ratio
          ------                                 ---------------
          <S>                                    <C> 
          Fourth Quarter of 1996                    0.90:1.00
          First Quarter of 1997                     0.90:1.00
          Second Quarter of 1997                    0.90:1.00
          Third Quarter of 1997                     0.90:1.00
          Fourth Quarter of 1997                    0.90:1.00
</TABLE>

     ; provided that Merisel, Inc. shall maintain an A/P Inventory Ratio equal
       --------                                                               
     to or greater than 1.00:1.00 for one out of each two consecutive periods
     indicated above; provided further, that following the consummation of the
                      ----------------                                        
     FAB Sale, and solely for the purpose of determining 
<PAGE>
 
     compliance with this Section 6.31, there shall be added to Consolidated
     Payables at the end of each fiscal period in Column A below, the
     corresponding projected amount of accounts payable of Merisel FAB ("FAB
     Payables") in Column B below (to the extent that such FAB Payables are not
     already included in the calculation of Consolidated Payables at the end of
     such period):
<TABLE>
<CAPTION>
                 Column A                        Column B
                 --------                        --------
          <S>                                    <C>
          First Quarter of 1997                  $44,500,000
          Second Quarter of 1997                 $45,000,000
          Third Quarter of 1997                  $44,400,000
          Fourth Quarter of 1997                 $45,500,000" 
</TABLE>

               (IV)   The Existing Agreement is hereby amended by deleting
Section 6.37 and inserting in its place the following:

          "6.37 Minimum Accounts Payable.  On the last day of each period
                ------------------------                                 
     indicated below, the Consolidated Payables shall be not less than the
     correlative amount indicated below:
<TABLE>
<CAPTION>
 
 
                 Period                          Amount
                 ------                          ------
<S>                                              <C>
 
          Fourth Quarter of 1996                 $380,000,000
          First Quarter of 1997                  $345,500,000
          Second Quarter of 1997                 $345,000,000
          Third Quarter of 1997                  $345,600,000
          Fourth Quarter of 1997                 $454,700,000" 
</TABLE>

               (V)    The October 2, 1996 Letter Agreement among the Company,
Merisel, Inc. and the Noteholders is hereby amended by deleting "$360,000,000 on
the second page thereof and substituting $315,000,000 therefor.

          Section 3.  Reaffirmation of Parent Guaranty.  By its signature below,
                      --------------------------------                          
Merisel, Inc. (i) consents to the amendment of the Existing Agreement by this
Amendment, (ii) acknowledges and reaffirms its obligations owing under the
Parent Guaranty and (iii) agrees that the Parent Guaranty is and shall remain in
full force and effect.

          Section 4.  Conditions to the Effective Time.  The Waiver, amendments
                      --------------------------------                         
and agreements set forth herein shall become effective (the time of such
effectiveness, the "Effective Time") upon the satisfaction of all the following
conditions:

               (i)    this Amendment shall have been executed and delivered by
the Required Noteholders, the Company and Merisel, Inc.;

               (ii)   the Company, Merisel Europe, Merisel, Inc. and the
Majority Lenders (as defined in the Revolving Credit Agreement) shall have
executed and delivered the Third Amendment and Waiver to the Revolving Credit
Agreement, which shall be in form and substance acceptable to the Required
Noteholders;

               (iii)  the Company, Merisel Europe, Merisel, Inc. and certain
holders of the Subordinated Notes shall have executed and delivered the Fifth
Waiver to the Subordinated Note Purchase Agreement, which shall be in form and
substance acceptable to the Required Noteholders;
<PAGE>
 
               (iv)   The FAB Sale contemplated by the FAB Asset Purchase
Agreement shall have been consummated contemporaneously herewith;

               (v)    all the representations and warranties made by the Company
and Merisel, Inc. in Section 5 shall be true and correct in all material
respects as of the Effective Time;

               (vi)   the delivery by Merisel Canada of a Consent and
Acknowledgment in the form of Annex A hereto;

               (vii)  the delivery by Merisel Europe of a Consent and
Acknowledgment in the form of Annex D hereto;

               (viii) the delivery by the Company and Merisel, Inc. to the
Noteholders of (x) certified resolutions of their respective Boards of Directors
approving and authorizing the execution, delivery and performance of this
Amendment, (y) signature and incumbency certificates of the officers executing
this Amendment and (z) executed copies of this Amendment; and

               (ix)   all corporate and other proceedings required to be taken
in connection with the transactions contemplated hereby shall have been taken.

          Section 5.  Representations and Warranties of the Company and Merisel,
                      ----------------------------------------------------------
Inc.  In order to induce the Noteholders to enter into this Amendment and to
- ---                                                                         
grant the Waiver with respect to the Existing Agreement, the Company and
Merisel, Inc. represent and warrant to each Noteholder that the following
statements are true, correct and complete:

          (a)  Corporate Power and Authority.  Each of the Company and Merisel,
               -----------------------------                                   
Inc. has all requisite corporate power and authority to enter into this
Agreement and to carry out the transactions contemplated by, and perform its
respective obligations under, the Existing Agreement as amended by this
Amendment (the "Amended Agreement").

          (b)  Authorization of Agreements.  The execution and delivery of this
               ---------------------------                                     
agreement and the performance of the Amended Agreement have been duly authorized
by all necessary corporate action by the Company and Merisel, Inc.

          (c)  No Conflict.  The execution and delivery by the Company and
               -----------                                                
Merisel, Inc. of this Amendment and the performance by the Company and Merisel,
Inc. of the Amended Agreement do not and shall not (i) violate any provision of
law, rule or regulation applicable to the Company, Merisel, Inc. or any of their
respective Subsidiaries, or the Certificate of Incorporation or bylaws of the
Company, Merisel, Inc. or any of their respective Subsidiaries, (ii) conflict
with, result in a breach of or constitute (with due notice or lapse of time or
both) a default under any material contractual obligation of the company,
Merisel, Inc. or any of their respective Subsidiaries, (iii) result in or
require the creation or imposition of any Lien upon any of their properties or
assets, or (iv) require any approval of stockholders or any approval or consent
of any Person under any contractual obligation of the Company, Merisel, Inc.
or any of their respective Subsidiaries, other than those that have been
obtained.

          (d)  Governmental Consents.  The execution and delivery by the Company
               ---------------------                                            
and Merisel, Inc. and the performance by the Company and Merisel, Inc. of the
Amended Agreement do not and shall not require any registration with, consent or
approval of, or notice to, or other action to, with or by, any Federal, state or
other governmental authority or regulatory body.
<PAGE>
 
          (e)  Binding Obligation.  This Amendment and the Amended Agreement are
               ------------------                                               
the legally valid and binding obligation of the Company and Merisel, Inc.,
enforceable against each of them in accordance with their terms, except as
enforcement may be limited by bankruptcy, insolvency, reorganization, moratorium
or other similar law relating to or limiting creditors' rights generally or by
equitable principles relating to enforceability.

          (f)  Incorporation of Representations and Warranties from Existing
               -------------------------------------------------------------
Agreement.  The representations and warranties contained in Section 5 of the
- ---------                                                                   
Existing Agreement are and shall be true, correct and complete in all material
respects on and as of the Effective Time to the same extent as though made on
and as of that date, except to the extent that such representations and
warranties specifically relate to an earlier date, in which case they are true,
correct and complete in all material respects as of such earlier date.

          (g)  Absence of Default.  After giving effect to this Amendment, no
               ------------------                                            
event has occurred and is continuing or shall result from the consummation of
the transactions contemplated by this Amendment that would constitute an Event
of Default, or an event that with the passage of time, the giving of notice or
both would constitute an Event of Default.

          Section 6.  Miscellaneous
                      -------------

          (h)  On and after the Effective Time, each reference in the Existing
Agreement to "this Agreement", "hereunder", "hereof", "herein", or words of like
import referring to the Existing Agreement, and each reference in the Notes and
the other documents referred to in the Existing Agreement to the "Note Purchase
Agreement", "thereunder", "thereof", or words of like import referring to the
Existing Agreement shall mean and be a reference to the Existing Agreement as
amended by this Amendment.

          (i)  Except as specifically waived by this Amendment, the Existing
Agreement, the Notes and the other documents referred to in the Existing
Agreement shall remain in full force and effect and are hereby ratified and
confirmed.

          (j)  The execution, delivery and performance of this Amendment shall
not, except as expressly provided herein, constitute a waiver of any provision,
of, or operate as a waiver of any right, power or remedy of the Agent or any
Lender under, the Existing Agreement, the Notes or any of the documents referred
to in the Existing Agreement.

          (k)  This Amendment may be executed in any number of counterparts, and
by different parties hereto in separate counterparts, each of which when so
executed and delivered shall be deemed an original, but all such counterparts
taken together shall constitute one and the same instrument.

          (l)  Section headings in this Amendment are included herein for
convenience of reference only and shall not constitute a part of this Amendment
for any other purpose or be given any substantive effect.

          (m)  Notwithstanding anything to the contrary herein, if the Effective
Time does not occur on or before March 31, 1997, this Amendment shall be of no
force or effect, and the Existing Agreement shall remain in full force and
effect as if this Amendment had not been executed or delivered by any party
hereto.

          (n)  THIS AMENDMENT AND THE RIGHTS AND OBLIGATIONS OF THE PARTIES
HERETO AND ALL OTHER ASPECTS HEREOF SHALL BE DEEMED TO BE MADE UNDER, SHALL BE
GOVERNED BY, AND SHALL BE CONSTRUED AND ENFORCED IN ACCORDANCE WITH, THE LAWS OF
THE STATE OF CALIFORNIA.
<PAGE>
 
                        Senior Note Purchase Agreement

                                Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Sixth Amendment and
Waiver to Amended and Restated Senior Note Purchase Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                       MERISEL AMERICAS, INC.


                                       By:  /S/ TIMOTHY N. JENSON
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       MERISEL, INC.


                                       By:  /S/ TIMOTHY N. JENSON
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       NOTEHOLDERS
                                       -----------


                                       Name of Holder: _________________________

                                       By: _____________________________________
                                           Title
<PAGE>
 
                        Senior Note Purchase Agreement

                                Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Sixth Amendment and
Waiver to Amended and Restated Senior Note Purchase Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                  MERISEL AMERICAS, INC.


                                  By:  /s/ 
                                      ------------------------------------------
                                      Name:  Timothy N. Jenson
                                      Title: Vice President & Treasurer



                                  MERISEL, INC.


                                  By:  /s/ 
                                      ------------------------------------------
                                      Name:  Timothy N. Jenson
                                      Title: Vice President & Treasurer



                                  NOTEHOLDERS
                                  -----------


                                  Name of Holder: The German Fund for Non-Profit
                                                   Organizations

                                  By: /s/ STUART BROWN
                                     -------------------------------------------
                                     Name:  Stuart Brown
                                     Title: Authorized Agent
<PAGE>
 
                        Senior Note Purchase Agreement

                                Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Sixth Amendment and
Waiver to Amended and Restated Senior Note Purchase Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                       MERISEL AMERICAS, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       MERISEL, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       NOTEHOLDERS
                                       -----------


                                       Name of Holder: Restart Partners V, LP

                                       By: /s/ STUART BROWN
                                          --------------------------------------
                                          Name:  Stuart Brown
                                          Title: Authorized Agent
<PAGE>
 
                        Senior Note Purchase Agreement

                                Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Sixth Amendment and
Waiver to Amended and Restated Senior Note Purchase Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                       MERISEL AMERICAS, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       MERISEL, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       NOTEHOLDERS
                                       -----------


                                       Name of Holder: Restart Partners IV, LP

                                       By: /s/ STUART BROWN
                                          --------------------------------------
                                          Name:  Stuart Brown
                                          Title: Authorized Agent
<PAGE>
 
                        Senior Note Purchase Agreement

                                Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Sixth Amendment and
Waiver to Amended and Restated Senior Note Purchase Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                       MERISEL AMERICAS, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       MERISEL, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       NOTEHOLDERS
                                       -----------


                                       Name of Holder: Restart Partners III, LP

                                       By: /s/ STUART BROWN
                                          --------------------------------------
                                          Name:   Stuart Brown
                                          Title:  Authorized Agent
<PAGE>
 
                        Senior Note Purchase Agreement

                                Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Sixth Amendment and
Waiver to Amended and Restated Senior Note Purchase Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                       MERISEL AMERICAS, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       MERISEL, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       NOTEHOLDERS
                                       -----------


                                       Name of Holder: Restart Partners, II, LP

                                       By: /s/ STUART BROWN
                                          --------------------------------------
                                          Name:   Stuart Brown
                                          Title:  Authorized Agent
<PAGE>
 
                        Senior Note Purchase Agreement

                                Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Sixth Amendment and
Waiver to Amended and Restated Senior Note Purchase Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                       MERISEL AMERICAS, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       MERISEL, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       NOTEHOLDERS
                                       -----------


                                       Name of Holder: Restart Partners I, LP

                                       By: /s/ STUART BROWN
                                           -------------------------------------
                                           Name:  Stuart Brown
                                           Title: Authorized Agent
<PAGE>
 
                        Senior Note Purchase Agreement

                                Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Sixth Amendment and
Waiver to Amended and Restated Senior Note Purchase Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                       MERISEL AMERICAS, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       MERISEL, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       NOTEHOLDERS
                                       -----------


                                       Name of Holder:

                                       By: /s/ STUART BROWN
                                          --------------------------------------
                                          Name:   Stuart Brown
                                          Title:  Authorized Agent
<PAGE>
 
                        Senior Note Purchase Agreement

                                Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Sixth Amendment and
Waiver to Amended and Restated Senior Note Purchase Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                  MERISEL AMERICAS, INC.


                                  By:  /s/ 
                                      -------------------------------------
                                      Name:  Timothy N. Jenson
                                      Title: Vice President & Treasurer



                                  MERISEL, INC.


                                  By:  /s/ 
                                      -------------------------------------
                                      Name:  Timothy N. Jenson
                                      Title: Vice President & Treasurer



                                  NOTEHOLDERS
                                  -----------


                                  Name of Holder: The Varde Fund III - A, L.P.

                                  By: /s/ GEORGE HICKS
                                      ------------------------------------------
                                      Name:  George G. Hicks
                                      Title: Vice President
<PAGE>
 
                        Senior Note Purchase Agreement

                                Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Sixth Amendment and
Waiver to Amended and Restated Senior Note Purchase Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                       MERISEL AMERICAS, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       MERISEL, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       NOTEHOLDERS
                                       -----------


                                       Name of Holder: CoMac International, N.V.

                                       By:  /s/
                                           -------------------------------------
                                           Name:
                                           Title: Director
<PAGE>
 
                        Senior Note Purchase Agreement

                                Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Sixth Amendment and
Waiver to Amended and Restated Senior Note Purchase Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                       MERISEL AMERICAS, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       MERISEL, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       NOTEHOLDERS
                                       -----------


                                       Name of Holder: CoMac Partners, L.P.

                                       By: /s/
                                           -------------------------------------
                                           Name:
                                           Title: General Partner
<PAGE>
 
                        Senior Note Purchase Agreement

                                Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Sixth Amendment and
Waiver to Amended and Restated Senior Note Purchase Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                       MERISEL AMERICAS, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       MERISEL, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       NOTEHOLDERS
                                       -----------


                                       Name of Holder: York Capital /York
                                                       Investment Co.

                                       By: /s/
                                           -------------------------------------
                                           Name:
                                           Title: Sr. Vice President
<PAGE>
 
                        Senior Note Purchase Agreement

                                Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Sixth Amendment and
Waiver to Amended and Restated Senior Note Purchase Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                       MERISEL AMERICAS, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       MERISEL, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       NOTEHOLDERS
                                       -----------


                                       Name of Holder: Daystar Partners LLC

                                       By:  /s/
                                            ------------------------------------
                                            Name:
                                            Title: Managing Director
<PAGE>
 
                        Senior Note Purchase Agreement

                                Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Sixth Amendment and
Waiver to Amended and Restated Senior Note Purchase Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                       MERISEL AMERICAS, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       MERISEL, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       NOTEHOLDERS
                                       -----------


                                       Name of Holder: Daystar Partners LLC

                                       By: /s/
                                           -------------------------------------
                                           Name:
                                           Title: Managing Director
<PAGE>
 
                        Senior Note Purchase Agreement

                                Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Sixth Amendment and
Waiver to Amended and Restated Senior Note Purchase Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                       MERISEL AMERICAS, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       MERISEL, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       NOTEHOLDERS
                                       -----------


                                       Name of Holder: Moira A. Corey

                                       By: /s/ MOIRA A. COREY
                                           -------------------------------------
                                           Name:
                                           Title: Bank of America
<PAGE>
 
                        Senior Note Purchase Agreement

                                Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Sixth Amendment and
Waiver to Amended and Restated Senior Note Purchase Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                       MERISEL AMERICAS, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       MERISEL, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       NOTEHOLDERS
                                       -----------


                                       Name of Holder: Swiss Bank Corp.

                                       By: /s/
                                           -------------------------------------
                                           Name:
                                           Title:
<PAGE>
 
                        Senior Note Purchase Agreement

                                Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Sixth Amendment and
Waiver to Amended and Restated Senior Note Purchase Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                             MERISEL AMERICAS, INC.


                             By:  /s/ 
                                 -----------------------------------------------
                                 Name:  Timothy N. Jenson
                                 Title: Vice President & Treasurer



                             MERISEL, INC.


                             By:  /s/ 
                                 -----------------------------------------------
                                 Name:  Timothy N. Jenson
                                 Title: Vice President & Treasurer



                             NOTEHOLDERS
                             -----------


                             Name of Holder: Ameritas Life Insurance Corp. by
                                             Americas Investment Advisors

                             By: /s/ PATRICK J. HENRY
                                ------------------------------------------------
                                Name:  Patrick J. Henry
                                Title: Vice President - Fixed Income Securities
 
<PAGE>
 
                        Senior Note Purchase Agreement

                                Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Sixth Amendment and
Waiver to Amended and Restated Senior Note Purchase Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                       MERISEL AMERICAS, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       MERISEL, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       NOTEHOLDERS
                                       -----------


                                       Name of Holder: Harris Partner L.P.

                                       By: /s/
                                          --------------------------------------
                                          Name:
                                          Title: M.D.
<PAGE>
 
                        Senior Note Purchase Agreement

                                Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Sixth Amendment and
Waiver to Amended and Restated Senior Note Purchase Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                       MERISEL AMERICAS, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       MERISEL, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       NOTEHOLDERS
                                       -----------


                                       Name of Holder: Bear Stearns & Co., Inc.

                                       By: /s/
                                          --------------------------------------
                                          Name:
                                          Title: Managing Director
<PAGE>
 
                        Senior Note Purchase Agreement

                                Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Sixth Amendment and
Waiver to Amended and Restated Senior Note Purchase Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                                       MERISEL AMERICAS, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       MERISEL, INC.


                                       By:  /s/ 
                                           -------------------------------------
                                           Name:  Timothy N. Jenson
                                           Title: Vice President & Treasurer



                                       NOTEHOLDERS
                                       -----------


                                       Name of Holder: Hare & Co. as Nom. for
                                                       BT Holdings (NY) Inc.

                                       By: /s/
                                          --------------------------------------
                                          Name:
                                          Title: Vice President
<PAGE>
 
                        Senior Note Purchase Agreement

                                Signature Page



     IN WITNESS WHEREOF, the parties hereto have caused this Sixth Amendment and
Waiver to Amended and Restated Senior Note Purchase Agreement to be executed by
their respective officers thereunto duly authorized as of the date first above
written.

                             MERISEL AMERICAS, INC.


                             By:  /s/ 
                                 -----------------------------------------------
                                 Name:  Timothy N. Jenson
                                 Title: Vice President & Treasurer



                             MERISEL, INC.


                             By:  /s/ 
                                 -----------------------------------------------
                                 Name:  Timothy N. Jenson
                                 Title: Vice President & Treasurer



                             NOTEHOLDERS
                             -----------


                             Name of Holder: PPM America Special Investments
                                             Fund, L.P.

                             By: /s/
                                ------------------------------------------------
                                Name:
                                Title: Managing Director
<PAGE>
 
                                                                         Annex A

                          CONSENT AND ACKNOWLEDGMENT



     The undersigned hereby consents to the terms of the Sixth Amendment and
Waiver to Amended and Restated Senior Note Purchase Agreement dated as of
February 27, 1997 (the "Amendment") with respect to the Amended and Restated
Senior Note Purchase Agreement dated as of December 23, 1993 and amended as of
September 30, 1994, June 23, 1995, April 12, 1996, June 30, 1996 and October 2,
1996 (the "Note Purchase Agreement") among Merisel Americas, Inc., Merisel, Inc.
as Guarantor and the Noteholders party thereto, and hereby confirms and agrees
that each document executed by t he undersigned pursuant to and as defined in
the Note Purchase Agreement is, and shall continue to be, in full force and
effect and is hereby ratified and confirmed in all respects except that, on and
after the effective date of the Amendment, each reference in each such document
to "the Note Purchase Agreement, " "thereunder," "thereof," "therein" or words
of like import referring tot he Note Purchase Agreement shall mean and be a
reference to the Note Purchase Agreement as amended by the Amendment.

                                  MERISEL CANADA, INC.


                                  By:  /s/ TIMOTHY N. JENSON
                                       -----------------------------------
                                       Name:  Timothy N. Jenson
                                       Title: Vice President & Treasurer



Dated:  As of February ____, 1997
<PAGE>
 
                                                                         Annex B


                          CONSENT AND ACKNOWLEDGMENT



     The undersigned hereby consents to the terms of the Sixth Amendment and
Waiver to Amended and Restated Senior Note Purchase Agreement dated as of
February 27, 1997 (the "Amendment") with respect to the Amended and Restated
Senior Note Purchase Agreement dated as of December 23, 1993 and amended as of
September 30, 1994, June 23, 1995, April 12, 1996, June 30, 1996 and October 2,
1996 (the "Note Purchase Agreement") among Merisel Americas, Inc., Merisel, Inc.
as Guarantor and the Noteholders party thereto, and hereby confirms and agrees
that each document executed by the undersigned pursuant to and as defined in the
Note Purchase Agreement is, and shall continue to be, in full force and effect
and is hereby ratified and confirmed in all respects except that, on and after
the effective date of the Amendment, each reference in each such document to
"the Note Purchase Agreement," "thereunder," "thereof," "therein," or words of
like import referring to the Note Purchase Agreement shall mean and be a
reference to the Note Purchase Agreement as amended by the Amendment.

                                  MERISEL EUROPE, INC.


                                  By:  /s/ TIMOTHY N. JENSON
                                       -----------------------------------
                                       Name:  Timothy N. Jenson
                                       Title: Vice President & Treasurer



Dated:  As of February ____, 1997

<PAGE>
 
                                                                    EXHIBIT 4.10

                      LIMITED WAIVER AND VOTING AGREEMENT


          This Limited Waiver and Voting Agreement (the "Agreement"), dated as
of April 11, 1997, by and among Merisel, Inc. ("Merisel") and the undersigned
holders (each, a "Consenting Noteholder") of Merisel's 12 1/2% Senior Notes due
December 31, 2004 (the "Notes"), issued under an indenture dated October 15,
1994 between Merisel and the Bank of New York, as successor to NationsBank of
Texas, N.A., as Trustee (the "Indenture").

                                  WITNESSETH:

          WHEREAS, Merisel and the Consenting Noteholders desire to implement a
financial restructuring on the terms set forth on Appendix I hereto (the
"Financial Restructuring"); 

          WHEREAS, in order to implement the Financial Restructuring, Merisel
has agreed to undertake an exchange offer and consent solicitation (the
"Exchange Offer" or "Exchange Offer/Consent Solicitation") of the holders of the
Notes (together with the Consenting Noteholders, the "Noteholders") or to file a
prepackaged Chapter 11 Plan of Reorganization (the "Prepackaged Plan") in
proceedings (the "Chapter 11 Proceedings") under Chapter 11 of Title 11 of the
United States Code (the "Bankruptcy Code"), in each case on terms consistent
with the terms of the Financial Restructuring; and

          WHEREAS, in order to facilitate the implementation of the Financial
Restructuring, each of the Consenting Noteholders is prepared, on the terms and
subject to the conditions of this Agreement, to waive its right to receive the
interest payments due on June 30, 1997 and December 31, 1997 in respect of the
Notes held by it and to tender such Notes into the Exchange Offer and/or to vote
its claims in respect of such Notes in support of the Prepackaged Plan.

          NOW THEREFORE, in consideration of the premises and the mutual
covenants and agreements set forth herein, and for other good and valuable
consideration, the receipt and sufficiency of which are hereby acknowledged,
Merisel and each Consenting Noteholder, hereby agree as follows:

          1.   Waiver.  Effective as of the "Effective Date" (as defined in
Section 4 of this Agreement) and so long as no "Agreement Termination Event" (as
defined in Section 5 of this Agreement) shall have occurred, each of the
Consenting Noteholders hereby agrees (a) to waive (i) its right to receive the
interest payments due in respect of its Notes on June 30, 1997 and December 31,
1997 and (ii) any Event of Default (as defined in the Indenture) that may arise
from the non-payment thereof (the "Relevant Defaults"), and (b) not (i) to vote
its Notes in favor of an acceleration of the maturity of the Notes as a result
of the occurrence of the Relevant Defaults or (ii) to direct the Trustee under
the Indenture to accelerate the maturity of the Notes as a result of the
occurrence of the Relevant Defaults.

          2.   Exchange and Voting Agreement; Restriction on Transfer.  Each of
the Consenting Noteholders represents that as of the date hereof it is the
beneficial owner of, and/or the investment adviser or manager for the beneficial
owners of (with the power to vote and dispose of such Notes on behalf of such
beneficial owners) the principal amount of Notes set forth opposite its
signature hereto (for each such Consenting Noteholder, the "Relevant Notes").
Effective as of the Effective Date, each of the Consenting Noteholders hereby
agrees that, subject to the conditions that (i) the disclosure statement in
respect of the Prepackaged Plan or the prospectus or information circular in
respect of the Exchange Offer/Consent Solicitation contains information in
respect of Merisel's business and
<PAGE>
 
operations that is not materially inconsistent with the information heretofore
provided by Merisel to the Consenting Noteholders and (ii) the terms of the
Exchange Offer or the Prepackaged Plan are no less favorable to the Noteholders
than the terms of the Financial Restructuring, it shall (1) timely tender (and,
so long as no Agreement Termination Event shall have occurred, not withdraw) the
Relevant Notes into the Exchange Offer and (2) timely vote its claims in respect
of the Relevant Notes (and, so long as no Agreement Termination Event shall have
occurred, not revoke or withdraw such vote) in favor of the Prepackaged Plan.
In addition, each of the Consenting Noteholders hereby agrees that, so long as
this Agreement has not been terminated, it shall not sell, transfer or assign
any of the Relevant Notes, or any voting interest therein, unless such transfer
is in compliance with applicable securities laws, the transferee thereof agrees
in writing to be bound by all the terms of this Agreement (which writing may
include a trade confirmation issued by a broker or dealer, acting as principal
or as agent for the transferee, stating that such agreement is a term of such
transfer), and the transferor provides Merisel with a copy of such writing, in
which event Merisel shall be deemed to have acknowledged that its obligations to
the Consenting Noteholders hereunder shall be deemed to constitute obligations
in favor of such transferee, and Merisel shall confirm that acknowledgment in
writing.  In addition, so long as the relief requested in any first day motions
filed by Merisel in the Chapter 11 Proceedings does not adversely affect the
value of the distributions to the Consenting Noteholders under the Prepackaged
Plan and is not otherwise inconsistent with the terms of the Financial
Restructuring, the Consenting Noteholders shall, from and after the Effective
Date, not object to the entry of orders granting such relief.

          3.   Merisel Agreements.  Merisel hereby agrees (i) promptly after the
Effective Date to prepare a draft prospectus or information circular relating to
the Exchange Offer/Consent Solicitation; (ii) subject to receipt of any
applicable governmental approvals and confirmation from counsel to the
Consenting Noteholders that the Consenting Noteholders do not believe that (a)
the information contained in such circular in respect of Merisel's business and
operations is materially inconsistent with the information provided to such
Noteholders or their representatives prior to the date hereof or (b) the terms
of such Exchange Offer/Consent Solicitation are inconsistent with the terms of
the Financial Restructuring, to commence the Exchange Offer/Consent
Solicitation; and (iii) as promptly thereafter as possible, consistent with its
obligations under applicable law, to close the Exchange Offer/Consent
Solicitation or, in the event that the minimum tender condition stated therein
is not satisfied but holders of at least two thirds in principal amount of the
Notes and a majority in number of the holders of such Notes shall have tendered
their Notes into the Exchange Offer and voted their claims in respect of such
Notes in favor of the Prepackaged Plan, to commence chapter 11 proceedings and
take all such steps as shall be necessary and desirable to confirm the
Prepackaged Plan as promptly as practicable.  In addition, as promptly as
practicable after the date hereof, Merisel shall solicit proxies from its
shareholders in favor of appropriate amendments to its Certificate of
Incorporation to provide for a sufficient increase in the number of authorized
shares of its common stock to implement the Financial Restructuring.

          4.   Conditions to the Effective Date.  The agreements of the
Consenting Noteholders set forth in Sections 1 and 2 herein shall not become
effective unless and until the following conditions shall have first been
fulfilled (the date on which all such conditions are first fulfilled, the
"Effective Date"):

               (a)  Merisel and requisite majorities under each of the Operating
Company Debt Agreements (as hereinafter defined) shall have executed and
delivered an effective waiver of any default or event of default under the
Operating Company Debt Agreements arising out of (i) Merisel's

                                       2
<PAGE>
 
execution, delivery and performance of its obligations under this Agreement;
(ii) the commencement of any collection action by any Noteholder that is not a
Consenting Noteholder arising out of the occurrence of the Relevant Defaults;
and (iii) if applicable, Merisel's failure to obtain an unqualified opinion from
its certified public accountants in respect of Merisel's financial statements
for the 1996 fiscal year (such defaults, the "Applicable Senior Defaults"); and

               (b)  Merisel's representations and warranties in Section 6 shall
be true and correct in all material respects as of the first date on which the
conditions set forth in clauses (a) above shall have been satisfied.

          5.   Termination of Agreement.  The waiver set forth in Section 1 of
this Agreement as well as all other obligations of the Consenting Noteholders
hereunder shall terminate automatically upon the occurrence of any "Agreement
Termination Event" (as hereinafter defined), unless the occurrence of such
Agreement Termination Event is waived in writing by all of the Consenting
Noteholders.  If any Agreement Termination Event occurs (and has not been
waived) at the time when court permission shall be required for a Consenting
Noteholder to change or withdraw (or cause to be changed or withdrawn) its votes
in favor of the Prepackaged Plan, Merisel shall not, subject to its fiduciary
duties as a debtor in possession, oppose any attempt by such Consenting
Noteholder to change or withdraw (or cause to be changed or withdrawn) such
votes at such time.  Upon the occurrence of an Agreement Termination Event,
payments of accrued interest waived by the Consenting Noteholders under Section
1 of this Agreement shall become immediately due and payable in accordance with
the terms of the Indenture. An "Agreement Termination Event" shall mean any of
the following:

               (a)  On the earliest to occur of (i) the day immediately
preceding the first date on which the Exchange Offer/Consent Solicitation could
be closed under applicable law and pursuant to its terms and conditions, (ii)
the day immediately preceding the last date on which ballots in respect of the
Prepackaged Plan may be submitted, and (iii) October 31, 1997 (together with (i)
and (ii) above, the "Drop-Dead Date"), (1) Merisel and the other parties to the
Operating Company Debt Agreements (as hereinafter defined) shall have failed to
have executed and delivered an amendment thereto pursuant to which the maturity
of the indebtedness outstanding thereunder shall have been extended to no
earlier than January 31, 1999 on terms no more expensive for Merisel than those
set forth on Appendix II or (2) Merisel shall have failed to consummate a
refinancing of all of the indebtedness outstanding under the Operating Company
Debt Agreements on terms and conditions reasonably acceptable to the Consenting
Noteholders;

               (b)  The Exchange Offer/Consent Solicitation shall not have been
closed and the Notes tendered thereunder accepted for payment on or prior to
August 31, 1997 unless such failure is a result of the commencement of the
Chapter 11 Proceedings in connection with the filing of the Prepackaged Plan on
or prior to such date;

               (c)  In the event that the Chapter 11 Proceedings have been
commenced, the Prepackaged Plan shall not have been substantially consummated on
or prior to October 31, 1997;

               (d)  Merisel shall have made any change in the terms of the
Exchange Offer/Consent Solicitation after the commencement thereof or in the
Prepackaged Plan after the commencement of the Chapter 11 Proceedings such that
the terms thereof are no longer consistent with the Financial Restructuring,
unless such change is previously consented to by all of the

                                       3
<PAGE>
 
Consenting Noteholders;

               (e)  After the Effective Date, there occurs any "Event of
Default" as defined under (i) the Revolving Credit Agreement, dated December 23,
1993, as amended and restated as of April 12, 1996, as subsequently amended,
between Merisel Americas, Inc. and Merisel Europe Inc. as Borrowers, Merisel,
Inc. as Guarantor, the Lenders party thereto and Citicorp USA, Inc. as Agent and
NationsBank of Texas, N.A. as Co-Agent (the "Revolving Credit Agreement"), (ii)
the Amended and Restated Senior Note Purchase Agreement, dated as of December
23, 1993, as subsequently amended, between the noteholders and Merisel Americas,
Inc., relating to $100,000,000 of Amended and Restated 8.58% Senior Notes due
June 30, 1997 (the "Senior Note Purchase Agreement"), (iii) the Amended and
Restated Receivables Purchase and Servicing Agreement, dated as of September 27,
1996, by and among Merisel Capital Funding, Inc., as Seller, Redwood Receivables
Corporation, as Purchaser, Merisel Americas, Inc., as Servicer, and General
Electric Capital Corporation, as Operating Agent and Collateral Agent (the
"Receivables Purchase and Servicing Agreement") or (iv) the Amended and Restated
Subordinated Note Purchase Agreement, dated as of December 23, 1993, as
subsequently amended, between the noteholders and Merisel Americas, Inc.,
relating to $22,000,000 of Amended and Restated 11.28% Subordinated Notes due
March 10, 2000 (the "Subordinated Note Purchase Agreement", and together with
the Revolving Credit Agreement, the Senior Note Purchase Agreement and the
Receivables Purchase and Servicing Agreement, the "Operating Company Debt
Agreements"), and such Event of Default has not been cured or waived by the
earliest of (1) the tenth day after the occurrence thereof, (2) the Drop-Dead
Date, and (3) the date of the acceleration of the maturity of the underlying
indebtedness under any of the Operating Company Debt Agreements;

               (f)  Merisel's Certificate of Incorporation shall not have been
amended by the requisite affirmative shareholder vote to provide for a
sufficient increase in the number of authorized shares of its common stock to
implement the Financial Restructuring on or prior to August 31, 1997; or

               (g)  There shall have occurred any material adverse change in the
business, assets, operations, or condition (financial or otherwise) of Merisel
and its subsidiaries, taken as a whole.

          Upon the occurrence of any Agreement Termination Event, unless such
Agreement Termination Event is waived by each of the Consenting Noteholders,
this Agreement shall terminate and no party hereto shall have any continuing
liability or obligation to any other party hereunder, except as otherwise
provided in Section 15.6.  

          Representations and Warranties of Merisel. In order to induce the
Consenting Noteholders to enter into this Agreement, Merisel represents and
warrants to each Consenting Noteholder that the following statements are true,
correct and complete:

               (a)  Corporate Power and Authority.  Merisel has all requisite
corporate power and authority to enter into this Agreement and to carry out the
transactions contemplated by, and perform its respective obligations under this
Agreement;

               (b)  Authorization.  The execution and delivery of this Agreement
and the performance of its obligations hereunder have been duly authorized by
all necessary corporate action by Merisel;

                                       4
<PAGE>
 
               (c)  No Conflicts.  The execution, delivery and performance by
Merisel of this Agreement do not and shall not (i) violate any provision of law,
rule or regulation applicable to it or any of its subsidiaries or the
Certificate of Incorporation or bylaws of Merisel or any of its subsidiaries or
(ii) conflict with, result in a breach of or constitute (with due notice or
lapse of time or both) a default under any material contractual obligation of
Merisel or any of its subsidiaries;

               (d)  Governmental Consents.  The execution, delivery and
performance by Merisel of this Agreement do not and shall not require any
registration or filing with, consent or approval of, or notice to, or other
action to, with or by, any Federal, state or other governmental authority or
regulatory body, except such filings as may be necessary in connection with the
commencement of the Exchange Offer/Consent Solicitation and/or the commencement
of a proxy solicitation of Merisel's shareholders or the filing of the
Prepackaged Plan;

               (e)  Binding Obligation.  This Agreement is the legally valid and
binding obligation of Merisel, enforceable against Merisel in accordance with
its terms, except as enforcement may be limited by bankruptcy, insolvency,
reorganization, moratorium or other similar laws relating to or limiting
creditors' rights generally or by equitable principles relating to
enforceability; and

               (f)  Absence of Default.  After giving effect to this Agreement,
no event has occurred and is continuing or shall result from the consummation of
the transactions contemplated by this Agreement that would constitute an Event
of Default under the Indenture or the Operating Company Debt Agreements (except
the Applicable Senior Default specified in clause (i) of the definition
thereof), or an event that with the passage of time, the giving or notice or
both would constitute an Event of Default under the Indenture or the Operating
Company Debt Agreements.

          7.   Further Acquisition of Securities.  This Agreement shall in no
way be construed to preclude the Consenting Noteholders from acquiring
additional Notes of Merisel.  However, any such additional Notes so acquired
shall automatically be deemed to be Relevant Notes and to be subject to the
terms of this Agreement.  This Agreement shall in no way be construed to
preclude the Consenting Noteholders from acquiring any other securities of
Merisel.  However, the Consenting Noteholders agree that they will vote (or
cause to be voted) any such additional securities in favor of the Prepackaged
Plan for so long as this Agreement remains in effect.

          8.   Amendments.  This Agreement may not be modified, amended or
supplemented except in writing signed by Merisel and each of the Consenting
Noteholders.

          9.   Disclosure of Individual Holdings.  Unless required by applicable
law or regulation, Merisel shall not disclose any Consenting Noteholder's
holdings of Relevant Notes without the prior written consent of such Consenting
Noteholders; and if such announcement or disclosure is so required by law or
regulation, Merisel shall afford the Consenting Noteholders a reasonable
opportunity to review and comment upon any such announcement or disclosure prior
to Merisel's making such announcement or disclosure.  The foregoing shall not
prohibit Merisel from disclosing the approximate aggregate holdings of Notes by
the Consenting Noteholders as a group.

          10.  Impact of Appointment to Creditors Committee.  Notwithstanding
anything herein to the contrary, in the event that any Consenting Noteholder is
appointed to and serves on a committee of creditors in Merisel's Chapter 11
proceedings, the terms of this Agreement shall not be construed so as to limit
such Consenting Noteholder's exercise (in its sole discretion) of its fiduciary

                                       5
<PAGE>
 
duties to any person arising from its service on such committee, and any such
exercise (in the sole discretion of such Consenting Noteholder) of such
fiduciary duties shall not be deemed to constitute a breach of the terms of this
Agreement (but the fact of such service on such committee shall not otherwise
affect the continuing validity or enforceability of this Agreement).  The
foregoing shall not modify or limit the obligations of Consenting Noteholders to
vote their Relevant Notes or other Merisel securities or claims beneficially
owned by them and to take the other actions set forth in Section 2 hereof.

          11.  Indemnification Obligations.  Merisel agrees that it shall fully
indemnify each Consenting Noteholder and its directors, officers, employees,
agents, and representatives (including, without limitation, Cleary, Gottlieb,
Steen & Hamilton and Chanin and Company) (all the foregoing persons, together
with the Consenting Noteholders, the "Indemnitees") against any claims,
liabilities, actions, suits, damages, fines, judgments or expenses (including
reasonable attorneys' fees), brought or asserted by anyone (other than Merisel
or any successor thereto with respect to asserted violations of this Agreement)
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 Financial
Restructuring, including the Exchange Offer/Consent Solicitation or the
Prepackaged Plan, as the case may be, and the transactions contemplated hereby
and thereby; provided, however, that this indemnity shall not extend to any
claims asserted by a Consenting Noteholder against any other Indemnitee, and
provided, further, that the foregoing indemnification shall not apply to any
liabilities arising from the gross negligence or willful 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 Merisel, the
Indemnitee shall promptly notify Merisel in writing, and 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) Merisel has agreed to pay
the fees and expenses of such counsel, or (b) 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 Merisel, and
the Indemnitee believes in the exercise of its business judgment and in the
opinion of its legal counsel that the joint representation of Merisel and the
Indemnitee will likely result in a conflict of interest (in which case, if the
Indemnitee notifies Merisel in writing that it elects to employ separate counsel
at the expense of Merisel, Merisel shall not have the right to assume the
defense of such action or proceeding on behalf of the Indemnitee).  In addition,
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 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.

          12.  Governing Law; Jurisdiction.  This Agreement shall be governed by
and construed in accordance with the internal laws of the State of New York,
without regard to any conflicts of law provision which would require the
application of the law of any other jurisdiction.  By its execution and delivery
of this Agreement, each of the parties hereto hereby irrevocably and
unconditionally agrees for itself that any legal action, suit or proceeding
against it with respect to any matter under or arising out of or in connection
with this Agreement or for recognition or enforcement of any judgment rendered
in any such action, suit or proceeding, may be brought in any Federal or

                                       6
<PAGE>
 
State court in the Borough of Manhattan, the City of New York.  By execution and
delivery of this Agreement, each of the parties hereto hereby irrevocably
accepts and submits itself to the nonexclusive jurisdiction of each such court,
generally and unconditionally, with respect to any such action, suit or
proceeding.  Notwithstanding the foregoing consent to New York jurisdiction,
upon the commencement of Merisel's Chapter 11 case, each of the parties hereto
hereby agrees that the bankruptcy court before which such case is pending shall
have exclusive jurisdiction of all matters arising out of or in connection with
this Agreement.

          13.  Specific Performance.  It is understood and agreed by each of the
parties hereto that money damages would not be a sufficient remedy for any
breach of this Agreement by any party (other than a breach by Merisel of Section
14 hereof) and each non-breaching party shall be entitled to specific
performance and injunctive or other equitable relief as a remedy of any such
breach.

          14.  Fees and Expenses.  Until the occurrence of an Agreement
Termination Event, Merisel shall continue to reimburse the Consenting
Noteholders for their out of pocket costs and expenses in respect of the fees
and expenses of Chanin and Company and Cleary, Gottlieb, Steen & Hamilton in
accordance with Merisel's respective agreements with each such firm.  In
addition, in the event any party brings an action against any other party based
upon a breach by such other party of its obligations hereunder, the prevailing
party shall be entitled to all reasonable expenses incurred, including
reasonable attorneys' and financial advisers' fees in connection with such
action.

          15.  Survival.  Notwithstanding the sale of the Relevant Notes in
accordance with Section 2 hereof or the termination of the Consenting
Noteholders' obligations hereunder in accordance with Section 5 hereof, the
agreements and obligations of  Merisel in Section 9 and Sections 11 and 14
hereof shall survive such termination and shall continue in full force and
effect for the benefit of the Consenting Noteholders in accordance with the
terms hereof.

          16.  Headings.  The Headings of the Sections, paragraphs and
subsections of this Agreement are inserted for convenience only and shall not
affect the interpretation hereof.

          17.  Successors and Assigns.  This Agreement is intended to bind and
inure to the benefit of the parties and their respective successors, assigns,
heirs, executors, administrators and representatives.  The agreements,
representations and obligations of the Consenting Noteholders under this
Agreement are several and not joint in all respects.

          18.  Prior Negotiations.  This Agreement and Appendix 1 supersede all
prior negotiations with respect to the subject matter hereof.

          19.  Counterparts.  This Agreement may be executed in one or more
counterparts, each of which shall be deemed an original and all of which shall
constitute one and the same Agreement.

          20.  No Third-Party Beneficiaries.  Unless expressly stated herein,
this Agreement shall be solely for the benefit of the parties hereto and the
Consenting Noteholders who have entered into agreements with Merisel
substantially identical to this Agreement and no other person or entity shall be
a third-party beneficiary hereof.

                                       7
<PAGE>
 
          21.  Consideration.  It is hereby acknowledged by the parties hereto
that no consideration shall be due or paid to the Consenting Noteholders for
their agreement to vote in favor of the Exchange Offer/Consent Solicitation or
the Prepackaged Plan in accordance with the terms and conditions of this
Agreement other than Merisel's agreement to commence the Exchange Offer/Consent
Solicitation or file the Prepackaged Plan in accordance with the terms and
conditions of this Agreement.

                                       8
<PAGE>
 
          IN WITNESS WHEREOF, each of the parties hereto has caused this
Agreement to be executed and delivered by its duly authorized officer as of the
date first above written.


                              MERISEL, INC.




                                       9
<PAGE>
 
                                  APPENDIX I

                        SUMMARY OF TERMS AND CONDITIONS

         The following is intended for discussion and settlement purposes only.

                                 MERISEL, INC.
                       12.5% SENIOR NOTES RESTRUCTURING
                       --------------------------------

DEBT TO EQUITY EXCHANGE:         Subject to the terms and conditions hereinafter
                                 set forth, the principal amount plus accrued
                                 interest to closing date of the Merisel, Inc.
                                 12.5% Senior Notes due 2004 (the "Senior
                                 Notes") shall be exchanged for 80% of the fully
                                 diluted shares of Merisel, Inc. ("Company")
                                 common stock, $0.01 par value (the "Common
                                 Stock").

WARRANTS:                        On the Exchange Date, the Company shall
                                 distribute to shareholders of record on the
                                 day immediately preceding the Exchange Date
                                 two tranches of warrants having the following
                                 terms and conditions (the "Warrants"):

                                 (i) the Warrants shall be exercisable at any
                                 time within the seven year period, commencing 
                                 on the Exchange Date;

                                 (ii) the Warrants shall entitle the holders
                                 thereof to purchase, in the aggregate, common
                                 stock constituting 17.5% of the shares
                                 outstanding after giving effect to the
                                 conversion of Senior Notes into common stock;
                                 and

                                 (iii) the Warrants shall be issued in two 
                                 tranches of equal size exercisable at equity
                                 valuations of $215 million and $265 million,
                                 respectively.

CORPORATE GOVERNANCE:            On the Exchange Date, the Board of Directors
                                 of the Company shall be composed of members
                                 acceptable to the Ad Hoc Committee of Holders
                                 of Merisel, Inc. 12.5% Senior Notes (the
                                 "Committee"), and the Company. No financial
                      
<PAGE>
 
                                advisor nor legal advisor will be named to the 
                                Board.

1997 CHANGE OF CONTROL:         Through December 31, 1997, any sale or agreement
                                to sell or change in control of the Company must
                                be approved by the holders of at least 85% of
                                the then outstanding common stock unless the
                                warrants remain outstanding or are convertible
                                into the acquiror's common stock pursuant to
                                customary anti-dilution provisions.
<PAGE>
 
                                   EXHIBIT I
                              PRO FORMA OWNERSHIP

Currently 30.1 Million Shares Outstanding

We anticipate a reverse split to reduce the total number of shares outstanding
after the transaction.
<TABLE>
<CAPTION>
 
 
            OWNERSHIP                AT CLOSING     AT $215 MILLION    AT $265 MILLION
            ---------                ----------     ---------------    ---------------
<S>                                 <C>             <C>                <C>
12.5% Senior Noteholders            120.3 shares      120.3 shares       120.3 shares

Percent Ownership                    80.0%             73.6%              68.1%           
Existing Shareholder Shares          30.1 shares       30.1 shares        30.1 shares     
Tranche 1 Warrants                    0   shares       13.2 shares        13.2 shares     
Tranche 2 Warrants                    0   shares        0   shares        13.2 shares     
                                    ------------    ---------------    ---------------   
                                                                                          
Total to Existing Shareholders       30.1 shares       43.2 shares        56.4 shares     
Percent Ownership                    20.0%             26.4%              31.9%  
Total Shares Outstanding            150.4 shares      163.5 shares       176.7 shares      
</TABLE>
<PAGE>
 
                                  APPENDIX II

RESTRUCTURING PROPOSAL - SENIOR DEBT

TERMS

Issuer:                      No change.
Instrument:                  No change.
Principal Amount:            No change.
Interest Rate:               No change in 1997, increasing 1/2% per quarter
                             commencing January 31, 1998 and each quarter
                             thereafter.
Amortization:                No change (except that the Issuer will make
                             reasonable efforts to apply for tax carryback
                             refunds, and all such tax refunds received will be
                             applied to amortize senior debt).
Maturity Date:               January 31, 1999.
Optional Redemption:         Redeemable at any time at par plus accrued
                             interest.
Modification Fee (in cash):
     On Signing and Receipt of 67% Approval:
                                         1.50%
                            At Closing:  2.00%
                   On January 31, 1998:  0.25%
                     On April 30, 1998:  0.50%
                      On July 31, 1998:  0.75%

RESTRUCTURING PROPOSAL - SUBORDINATED NOTES

TERMS

Issuer:  No change.
Security:                    No change.
Principal Amount:            No change.
Interest Rate:               No change in 1997, increasing 1/2% per quarter
                             commencing January 31, 1998 and continuing for the
                             three quarters thereafter.
Amortization:                No change.
Maturity Date:               The earlier of (i) no change or (ii) within 90 days
                             after repayment in full of the senior debt.
Optional Redemption:         No change.
Modification Fee:            None.
<PAGE>
 
OPERATING COMPANY DEBT COVENANTS
CHANGES IN CONJUNCTION WITH EXTENSION
($ in thousands)
<TABLE>
<CAPTION>
                                            CURRENT        PROPOSED
              COVENANT                        TEST           TEST
<S>                                         <C>            <C>            <C>
1    Minimum Required Accounts Payable
        Q1 1997                             $345,000         $300,000
        Q2 1997                              345,000          300,000
        Q3 1997                              345,000          330,000
        Q4 1997                              500,000          350,000
        Q1 1998                                               330,000
        Q2 1998                                               360,000
        Q3 1998                                               410,000
        Q4 1998                                               410,000
2    Accounts Payable to Inventory              0.9x             0.9x     Eliminate covenant of 1:1
                                                                          every two quarters
3    EBITSDA                                                 Cumulative
                                                             --------
        Q1 1997                             $ 11,000         $ 10,000
        Q2 1997                               12,400           20,000
        Q3 1997                               14,560           33,000
        Q4 1997                               19,280           50,000
                                                           Last Twelve Months
                                                           ------------------
        Q1 1998                                   NA         $ 56,000
        Q2 1998                                   NA           60,000
        Q3 1998                                   NA           64,000
        Q4 1998                                   NA           68,000
4    EBITSDA/(I+S)
        Q1 1997                                 0.83x              NA     Until restructuring completed
        Q2 1997                                 0.89               NA
        Q3 1997                                 1.13            1.30x
        Q4 1997                                 1.44             2.00
        Q1 1998                                   NA            1.30x
        Q2 1998                                   NA             1.60
        Q3 1998                                   NA             1.60
        Q4 1998                                   NA             2.00
</TABLE>
<PAGE>
 
OPERATING COMPANY DEBT COVENANTS
CHANGES IN CONJUNCTION WITH EXTENSION
($ in thousands)
<TABLE>
<CAPTION>
                                            CURRENT        PROPOSED
              COVENANT                       TEST            TEST
<S>                                         <C>            <C>            <C>
5    Capital Expenditures                   Cumulative
                                            ----------
        Q1 1997                               $  4,000
        Q2 1997                                  7,000
        Q3 1997                                 11,000
        Q4 1997                                 13,000           $ 18,000 Unused amount carried forward
        Q1 1998                                     NA
        Q2 1998                                     NA
        Q3 1998                                     NA
        Q4 1998                                     NA           $ 27,000
6    Inventory Turnover                           9.0x               8.0x
7    Minimum Unsecured Inventory              $315,000
        Q1 1997                                                  $250,000
        Q2 1997                                                   250,000
        Q3 1997                                                   250,000
        Q4 1997                                                   300,000
        Q1 1998                                                  $250,000
        Q2 1998                                                   250,000
        Q3 1998                                                   300,000
        Q4 1998                                                   350,000
8    Audit Opinion                          Clean Opinion  1996 -- Waived        
                                                           1997 -- Clean Opinion
</TABLE>
<PAGE>
 
OPERATING COMPANY DEBT COVENANTS
CHANGES IN CONJUNCTION WITH EXTENSION
($ in thousands)

                                   COVENANT
9    Ability to participate in Compaq's Flexpaq program (Requires pledging of 
     Compaq inventory)
10   Lien covenant modified to permit capital leases up to $5.0 million for
     purchases on credit versus cash for systems (e.g. SAP); computer equipment;
     copiers, etc.
11   Debt covenant needs to be modified to permit the promissory note or capital
     lease associated with the lease financing
12   Requirement to provide standard reports subject to further discussion with
     the Noteholders
13   Subject to Noteholder decision the Company will pay for financial advisors
     up to $150,000 per year for routine monitoring unless the Company is in
     default. The Company will continue to pay reasonable legal fees and
     expenses as required by the Revolving Credit Agreement and the Senior Note
     Purchase Agreement.
14   Eliminate requirement in Canadian guaranty to maintain $20.0 million in
     inter-company loan balance between Merisel Americas and Merisel Canada
15   Remove European and FAB debt covenants and references in the agreements

<PAGE>
 
                                                                    EXHIBIT 4.11

                     LIMITED WAIVER AND AGREEMENT TO AMEND

          This Limited Waiver and Agreement to Amend (this "Agreement"), dated
as of April 14, 1997, is entered into by and among (i) Merisel, Inc.
("Merisel"), (ii) Merisel Americas, Inc. ("Merisel Americas"), (iii) Merisel
Europe, Inc. ("Merisel Europe"), (iv) the undersigned holders (each a 
"Consenting Lender") of loans (the "Loans") made pursuant to the Revolving
Credit Agreement, dated December 23, 1993, as amended and restated as of April
12, 1996 and as subsequently amended (the "Revolving Credit Agreement"), between
Merisel Americas and Merisel Europe as Borrowers, Merisel as Guarantor, the
lenders party thereto and Citicorp USA, Inc. as Agent and NationsBank of Texas,
N.A. as Co-Agent, (v) the undersigned holders (each a "Consenting Senior
Noteholder") of the senior notes (the "Senior Notes") issued pursuant to the
Amended and Restated Senior Note Purchase Agreement, dated as of December 23,
1993 and as subsequently amended (the "Senior Note Purchase Agreement"), between
the noteholders party thereto and Merisel Americas, and (vi) the undersigned
holders (each a "Consenting Subordinated Noteholder") of the subordinated notes
(the "Subordinated Notes") issued pursuant to the Amended and Restated
Subordinated Note Purchase Agreement, dated as of December 23, 1993 and as
subsequently amended (the "Subordinated Note Purchase Agreement"), between the
noteholders party thereto and Merisel Americas. The capitalized terms used
herein have the meanings ascribed to them in this Agreement.

                                  WITNESSETH:

          WHEREAS, Merisel, Merisel Americas and Merisel Europe (collectively,
the "Merisel Entities") and the Consenting Lenders, the Consenting Senior
Noteholders and the Consenting Subordinated Noteholders (collectively, the
"Consenting Noteholders") desire to implement a financial restructuring on the
terms set forth on Appendix I hereto (the "Financial Restructuring");

          WHEREAS, in order to implement the Financial Restructuring, the
Merisel Entities and the Consenting Noteholders have agreed to effect certain
amendments to the Revolving Credit Agreement, the Senior Note Purchase Agreement
and the Subordinated Note Purchase Agreement (collectively, the "Debt
Agreements"), in each case on terms set forth on Appendix I; and

          WHEREAS, in order to facilitate the implementation of the Financial
Restructuring, each of the Consenting Noteholders is prepared, on the terms and
subject to the conditions of this Agreement, to waive certain defaults
<PAGE>
 
that may occur under the Debt Agreements, to consent to the financial 
restructuring of Merisel described in Appendix II (the "Parent Financial
Restructuring") and to execute amendments (the "Amendments") to the applicable
Debt Agree ments, which Amendments shall be in form and substance reasonably
acceptable to the Consenting Noteholders.

          NOW THEREFORE, in consideration of the premises and the mutual
covenants and agreements set forth herein, and for other good and valuable
consideration, the receipt and sufficiency of which are hereby acknowledged,
the Merisel Entities and the Consenting Noteholders hereby agree as follows:

          1.   Waiver and Consent.  Effective as of the "Effective Date" (as
defined in Section 4 of this Agreement) and so long as no "Agreement Termination
Event" (as defined in Section 5 of this Agreement) shall have occurred, each of
the Consenting Noteholders hereby agrees (a) to waive any default or Event of
Default (as defined in the applicable Debt Agreement) that may arise from

          (i)   the non-payment of interest in respect of the 12-1/2% Senior
     Notes due December 31, 2004 (the "Parent Notes") issued by Merisel under an
     indenture dated October 15, 1994 (the "Indenture"), including any exercise
     of remedies in respect of any such non-payment,

          (ii)  the receipt by Merisel of a report from its certified public
     accountants on its consolidated financial statements for the 1996 fiscal
     year that is qualified or that expresses doubts about the ability of
     Merisel or its subsidiaries to continue as a going concern,

          (iii) the commencement of a case under Title 11 of the United States
     Code (the "Chapter 11 Proceedings") in which Merisel is named as the debtor
     in connection with a prepackaged Chapter 11 Plan of Reorganization (the
     "Prepackaged Plan") on terms consistent with the Parent Financial
     Restructuring,

          (iv)  an exchange offer and consent solicitation (the "Exchange 
     Offer/Consent Solicitation") of the holders of the Parent Notes on terms
     consistent with the Parent Financial Restructuring

                                       2
<PAGE>
 
          (v)    any failure to comply with the provisions of Sections 7.01(h)
     through (l) and 7.02(i) of the Revolving Credit Agreement, Section 6.25,
     6.29 through 6.32 and 6.37 of the Senior Note Purchase Agreement and
     Section 9.10 of the Subordinated Note Purchase Agreement (to the extent
     that such Section 9.10 incorporates by reference the foregoing sections
     from the Senior Note Purchase Agreement, provided that a failure to comply
                                              --------              
     is not waived to the extent that there is a failure with such provisions
     as proposed to be modified as set forth on Appendix I,

          (vi)   failure to maintain at least $315,000,000 of accounts payable
     to flooring companies or sellers of inventory that are not secured by any
     lien, provided that at least $250,000,000 of such accounts payable shall be
           --------                                                             
     maintained not secured by any lien,

          (vii)  participation in Compaq's Flexpaq program, pursuant to which
     liens shall be granted to Compaq solely on inventory sold by Compaq to the
     Merisel Entities on terms previously disclosed to the Consenting
     Noteholders,

          (viii) incurrence of capital leases in an aggregate amount not in
     excess of $5,000,000 and liens related to such leases,

          (ix)   failure to report preliminary financial information and weekly
     and monthly cash balances, provided that the information otherwise required
                                --------                            
     in such reports shall be included in regular monthly financial reports,

          (x)    reduction below $20,000,000 of the intercompany loan balance
     maintained between Merisel Americas and Merisel Canada, Inc.,

          (xi)   any provision in the Debt Agreements that is in default solely
     because such provision pertains to Merisel Europe or Merisel FAB, Inc. or

          (xii)  any default not otherwise specifically referred to herein under
     the Parent Notes so long as the maturity of the Parent Notes has not been
     accelerated.

(the Events of Default described in the foregoing clauses (i) through (xii)
being referred to collectively as the "Relevant Defaults") and (b) not (i) to
vote the

                                       3
<PAGE>
 
Loans, Senior Notes or Subordinated Notes (collectively, the "Debt"), as the
case may be, in favor of an acceleration of the maturity of such Debt as a
result of the occurrence of the Relevant Defaults or (ii) to direct any agent or
trustee, as the case may be, to accelerate the Debt or to take any other action
as a result of the occurrence of the Relevant Defaults.  The Consenting
Noteholders hereby consent to the transactions described in Appendix II.

          2.   Agreement to Amend; Restriction on Transfer.  Each of the
Consenting Noteholders represents that as of the date hereof it is the
beneficial owner of, and/or the investment adviser or manager for the beneficial
owners of (with the power to vote and dispose of such Debt on behalf of such
beneficial owners) the principal amount of Debt set forth opposite its signature
hereto (for each such Consenting Noteholder, the "Relevant Debt").  Effective as
of the Effective Date, each of the Consenting Noteholders hereby agrees that,
subject to the conditions that (i) the disclosure statement in respect of the
Prepackaged Plan or the prospectus or information circular in respect of the
Exchange Of fer/Consent Solicitation contains no information in respect of the
Merisel Entities' business and operations that is materially inconsistent
with the information heretofore provided by Merisel to the Consenting
Noteholders and (ii) the terms of the applicable Amendment are no less favorable
to the Consenting Noteholder than the terms of the Financial Restructuring, it
shall timely execute and deliver in respect of the Relevant Debt (and, so long
as no Agreement Termination Event shall have occurred, not revoke or withdraw)
the applicable Amendment, 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 the Loans and
all Senior Notes, respectively, and (ii) none of the Amendments shall become
effective unless the Exchange Of fer/Consent Solicitation is closed on or prior
to August 31, 1997 or the Prepackaged Plan has been substantially consummated
on or prior to October 31, 1997.  In addition, each of the Consenting
Noteholders hereby agrees that, so long as this Agreement has not been
terminated, it shall not sell, transfer or assign any of the Relevant Debt, or
any voting interest therein, unless such transfer is compli ance with applicable
securities laws and the transferee thereof agrees in writing to be bound by all
the terms of this Agreement (which writing may include a trade confirmation
issued by a broker or dealer, acting as principal or as agent for the
transferee, stating that such agreement is a term of such transfer), and the
transferor provides Merisel with a copy of such writing,in which event the
applicable Merisel Entities shall be deemed to have acknowledged that its
obligations to the Consenting Noteholders hereunder shall be deemed to
constitute

                                       4
<PAGE>
 
obligations in favor of such transferee, and the Merisel Entities shall confirm
that acknowledgment in writing.

          3. Merisel Agreements. Merisel hereby agrees (i) promptly after the
Effective Date to prepare and circulate drafts of the Amendments, (ii) subject
to confirmation from counsel to the Consenting Noteholders that the Consenting
Noteholders have not advised counsel that (a) the information contained in the
prospectus or information circular relating to the Exchange Offer/Consent
Solicitation or the disclosure statement with respect to the Prepackaged Plan in
respect of Merisel's business and operations is materially inconsistent with the
information provided to such Consenting Noteholders or their representatives
prior to the date hereof or (b) the terms of such Exchange Offer/Consent
Solicitation or such Prepackaged Plan are inconsistent with the terms of the
Financial Restructuring, to execute final versions of the Amendments and (iii)
to use its best efforts to cause all the conditions precedent to the
effectiveness of the Amendments to be satisfied or waived at or prior to the
time of the consummation of the Exchange Offer/Consent Solicitation or the
Prepackaged Plan, as the case may be. The Merisel Entities agree to pay a fee,
on or after the Effective Date, to each holder of a Loan or a Senior Note that
executes and delivers a copy of this Agreement prior the earliest to occur of
(1) to the closing of the Exchange Offer/Consent Solicitation, (2) the
substantial consummation of the Prepackaged Plan or (3) the occurrence of an
Agreement Termination Event, the amount of such fee to be equal to 1-1/2% of the
outstanding principal amount of such holder's Loan or Senior Note, as the case
may be. Such fee shall be paid only once with respect to each Loan and each
Senior Note. Holders of Loans and Senior Notes that execute copies of this
Agreement (i) on or before the Effective Date shall be paid such fee when this
Agreement becomes effective on the Effective Date or (ii) after the Effective
Date shall be paid such fee no later than five Business Days following such
execution and delivery. In the event that the Loans and/or Senior Notes are paid
in full prior to the effectiveness of the applicable Amendment, the relevant
Consenting Noteholder will be entitled to receive at such time and the Merisel
Entities will pay, the unpaid portion, if any, of the aggregate 3.5%
modification fee in respect of their respective Loans and/or Senior Notes as
described in Appendix I as being due at or prior to the effectiveness of such
Amendment. For the purpose of this Section 3, a "Business Day" is any day other
than Saturday, Sunday or

                                       5
<PAGE>
 
any other day on which on which banks in New York City are permitted or required
to be closed. The Merisel Entities agree that, if the Loans and the Senior Notes
are paid in full prior to the final stated maturity thereof, the Subordinated
Notes shall be paid in full within 90 days after the last payment by the Merisel
Entities to the holders of the Loans and/or the Senior Notes.

          4.   Conditions to the Effective Date.  The agreements of the
Consenting Noteholders set forth in Sections 1 and 2 herein shall not become
effective unless and until the following conditions shall have first been
fulfilled (the date on which all such conditions are first fulfilled, the
"Effective Date"):

               (a)  The Merisel Entities and the holders of at least 60% of the
          outstanding principal amount of the Loans, at least 66-2/3% of the
          outstanding principal amount of the Senior Notes and at least 66-2/3%
          of the outstanding principal amount of the Subordinated Notes shall
          have executed and delivered this Agreement.

               (b)  Merisel and holders of at least 76% of the outstanding
          principal amount of the Parent Notes shall have executed and 
          delivered an agreement, in the form attached hereto as Appendix II, to
          (i) waive their right to receive the interest payments due on June 30,
          1997 and December 31, 1997 in respect of the Parent Notes held by them
          and to tender such Parent Notes into the Exchange Offer/Consent
          Solicitation and/or vote their claims in respect of such Parent Notes
          in support of the Prepackaged Plan.

               (c)  The representations and warranties of the Merisel Entities
          in Section 6 shall be true and correct in all material respects as of
          the first date on which the condition set forth in clause (a) above
          shall have been satisfied.

          5.   Termination of Agreement.  The waiver set forth in Section 1 of
this Agreements as well as all other obligations of the Consenting Noteholders
hereunder shall terminate automatically upon the occurrence of any "Agreement
Termination Event" (as hereinafter defined), unless the occurrence of such
Agreement Termination Event is waived in writing by all of the Consenting
Noteholders.

          An "Agreement Termination Event" shall mean any of the following:

               (a)  the Exchange Offer/Consent Solicitation shall not have been
          closed and the Parent Notes tendered thereunder accepted for

                                       6
<PAGE>
 
          payment, and the Amendments shall not have become effective pursuant
          to the terms of the Financial Restructuring, on or prior to August
          31, 1997 unless such failure is a result of the commence ment of the
          Chapter 11 Proceedings in connection with the filing of the
          Prepackaged Plan on or prior to such date;

               (b)  in the event that the Chapter 11 Proceedings have been
          commenced, the Prepackaged Plan shall not have been substantially
          consummated, and the Amendments shall not have become effective
          pursuant to their terms, on or prior to October 31, 1997;

               (c)  Merisel shall have made any change in the terms of the
          Exchange Offer/Consent Solicitation after the commencement thereof or
          in the Prepackaged Plan after the commencement of the Chapter 11
          Proceedings such that the terms thereof are no longer consistent with
          the Parent Financial Restructuring, unless such change is previously
          consented to by all of the Consenting Noteholders;

               (d)  after the Effective Date, there occurs any "Event of
          Default" (other than a Relevant Default) as defined under (i) the
          Revolving Credit Agreement, (ii) the Senior Note Purchase Agreement,
          (iii) the Amended and Restated Receivables Purchase and Servicing
          Agreement, dated as of September 27, 1996, by and among Merisel
          Capital Funding, Inc., as Seller, Redwood Receivables Corporation, as
          Purchaser, Merisel Americas, Inc., as Servicer, and General Electric
          Capital Corporation, as Operating Agent and Collateral Agent or (iv)
          the Subordinated Note Purchase Agreement, and, in any such case, (a)
          such Event of Default has not been cured or waived within 10 days or
          (b) the indebtedness that is the subject of such Event of Default has
          been accelerated;

               (e)  if required to effectuate the Parent Financial 
          Restructuring, Merisel's Certificate of Incorporation shall not have
          been amended to provide for a sufficient increase in the number of
          authorized shares of its common stock to implement the Financial
          Restructuring on or prior to August 31, 1997;

                                       7
<PAGE>
 
               (f)  there shall have occurred any material adverse change in the
          business, assets, operations or condition (financial or otherwise) of
          Merisel and its subsidiaries, taken as a whole; or

               (g) there shall have occurred a material breach of any
          representation, warranty, covenant or agreement of the Merisel
          Entities contained in this Agreement.

          Upon the occurrence of any Agreement Termination Event, unless such
Agreement Termination Event is waived by each of the Consenting Noteholders,
this Agreement shall terminate and no party hereto shall have any continuing
liability or obligation to any other party hereunder, except as otherwise
provided in Section 13.

          6.   Representations and Warranties of the Merisel Entities.  In order
to induce the Consenting Noteholders to enter into this Agreement, each Merisel
Entity represents and warrants to each Consenting Noteholder that the following
statements are true, correct and complete:

               (a)  Corporate Power and Authority.  Such Merisel Entity has all
          requisite corporate power and authority to enter into this Agreement
          and to carry out the transactions contemplated by, and perform its
          respective obligations under this Agreement;

               (b)  Authorization.  The execution and deliver of this Agreement
          and the performance of its obligations hereunder have been duly
          authorized by all necessary corporate action by such Merisel Entity;

               (c)  No Conflicts.  The execution, delivery and performance by
          such Merisel Entity of this Agreement do not and shall not (i) violate
          any provision of law, rule or regulation applicable to it or any of
          its subsidiaries or the Certificate of Incorporation or bylaws of such
          Merisel Entity or any of its subsidiaries or (ii) conflict with,
          result in a breach of or constitute (with due notice or lapse of time
          or both) a default under any material contractual obligation of such
          Merisel Entity or any of its subsidiaries;

               (d)  Governmental Consents.  The execution, delivery and
          performance by such Merisel Entity of this Agreement do not and

                                       8
<PAGE>
 
          shall not require any registration or filing with, consent or approval
          of, or notice to, or other action to, with or by, any Federal, state
          or other governmental authority or regulatory body, except such
          filings as may be necessary in connection with the commencement of the
          Exchange Offer/Consent Solicitation and/or the commencement of a
          proxy solicitation of Merisel's shareholders or the filing of the
          Prepackaged Plan;

               (e)  Binding Obligation.  This Agreement is the legally valid and
          binding obligation of such Merisel Entity, enforceable against such
          Merisel Entity in accordance with its terms, except as enforcement may
          be limited by bankruptcy, insolvency, reorganization, moratorium or
          other similar laws relating to or limiting creditors' rights generally
          or by equitable principles relating to enforceability; and

               (f)  Absence of Default.  After giving effect to this Agreement,
          no event has occurred and is continuing or shall result from the
          consummation of the transactions contemplated by this Agreement that
          would constitute an Event of Default under the Indenture or the Debt
          Agreements, or an event that with the passage of time, the giving or
          notice or both would constitute an Event of Default under the
          Indenture or the Debt Agreements.

          7.   Further Acquisition of Securities.  This Agreement shall in no
way be construed to preclude the Consenting Noteholders from acquiring
additional Debt of the Merisel Entities.  However, any such additional Debt so
acquired shall automatically be deemed to be Relevant Debt and to be subject to
the terms of this Agreement.  This Agreement shall in no way be construed to
preclude the Consenting Noteholders from acquiring any other securities of
Merisel.  However, the Consenting Noteholders agree that they will vote (or
cause to be voted) any such additional securities in favor of the Financial
Restructuring for so long as this Agreement remains in effect.

          8.   Amendments.  This Agreement may not be modified, amended or
supplemented except in writing signed by the Merisel Entities and each of the
Consenting Noteholders.

          9.   Disclosure of Individual Holdings.  Unless required by applicable
law or regulation, the Merisel Entities shall not disclose any Consent-

                                       9
<PAGE>
 
ing Noteholder's holdings of Relevant Debt without the prior written consent of
such Consenting Noteholder; and if such announcement or disclosure is so
required by law or regulation, the Merisel Entities shall afford such Consenting
Noteholder a reasonable opportunity to review and comment upon any such
announcement or disclosure prior to Merisel's making such announcement or
disclosure.  The foregoing shall not prohibit the Merisel Entities from
disclosing the approximate aggregate holdings of Debt by the Consenting
Noteholders as a group.

          10.  Indemnification Obligations.  Each of the Merisel Entities agrees
that it shall fully indemnify each Consenting Noteholder and its directors,
officers, employees, agents, and representatives (including, without limitation,
Price Waterhouse LLP and Wachtell, Lipton, Rosen & Katz) (all the foregoing
persons, together with the Consenting Noteholders, the "Indemnitees") against
any claims, liabilities, actions, suits, damages, fines, judgments or expenses
(including reasonable attorney's fees), brought or asserted by anyone (other
than any Merisel Entity or any successor thereto with respect to asserted
violations of this Agreement) 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 Financial Restructuring, and the transactions contemplated
hereby and thereby; provided, however, that this indemnity shall not extend to
any claims asserted by a Consenting Noteholder against any other Indemnitee,
and provided, further, that the foregoing indemnification shall not apply to any
liabilities arising from the gross negligence or willful 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 any Merisel
Entity, the Indemnitee shall promptly notify such Merisel Entity in writing, and
such Merisel Entity 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) any Merisel Entity has agreed to pay the fees and expenses of such
counsel, or (b) the Merisel Entities 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 a Merisel Entity, and the
Indemnitee believes in the exercise of its business judgment and in the opinion
of its legal counsel that the joint representation of

                                       10
<PAGE>
 
such Merisel Entity and the Indemnitee will likely result in a conflict of
interest (in which case, if the Indemnitee notifies such Merisel Entity in
writing that it elects to employ separate counsel at the expense of such Merisel
Entity, such Merisel Entity shall not have the right to assume the defense of
such action or proceeding on behalf of the Indemnitee).  In addition, a Merisel
Entity 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 such Merisel Entity, 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.

          11.  Governing Law; Jurisdiction.  This Agreement shall be governed
by and construed in accordance with the internal laws of the State of
California, without regard to any conflicts of law provision which would require
the application of the law of any other jurisdiction.  By its execution and
delivery of this Agreement, each of the parties hereto hereby irrevocably and
unconditionally agrees for itself that any legal action, suit or proceeding
against it with respect to any matter under or arising out of or in connection
with this Agreement or for recognition or enforcement of any judgment rendered
in any such action, suit or proceeding, may be brought in any Federal or State
court in California.  By execution and delivery of this Agreement, each of the
parties hereto hereby irrevocably accepts and submits itself to the nonexclusive
jurisdiction of each such court, generally and unconditionally, with respect to
any such action, suit or proceeding.

          12.  Specific Performance.  It is understood and agreed by each of the
parties hereto that money damages would not be a sufficient remedy for any
breach of this Agreement by any party and each non-breaching party shall be
entitled to specific performance and injunctive or other equitable relief as a
remedy of any such breach.

          13.  Survival.  Notwithstanding the sale of the Relevant Debt in
accordance with Section 2 hereof or the termination of the Consenting
Noteholders' obligations hereunder in accordance with Section 5 hereof, the
agreements and obligations of the Merisel Entities in Section 9 and Sections 10
and 12 hereof shall survive such termination and shall continue in full force
and effect for the benefit of the Consenting Noteholders in accordance with the
terms hereof.

                                       11
<PAGE>
 
          14.  Headings.  The headings of the Sections, paragraphs and
subsections of this Agreement are inserted for convenience only and shall not
affect the interpretation hereof.

          15.  Successors and Assigns.  This Agreement is intended to bind and
inure to the benefit of the parties and their respective successors, assigns,
heirs, executors, administrators and representatives.  The agreements,
representations and obligations of the Consenting Noteholders under this
Agreement are several and not joint in all respects.

          16.  Prior Negotiations.  This Agreement and Appendix I supersede all
prior negotiations with respect to the subject matter hereof.

          17.  Counterparts.  This Agreement may be executed in one or more
counterparts, each of which shall be deemed an original and all of which shall
constitute one and the same Agreement.

          18.  No Third-Party Beneficiaries.  Unless expressly stated herein,
this Agreement shall be solely for the benefit of the parties hereto and the
Consenting Noteholders who have entered into agreements with the Merisel
Entities substantially identical to this Agreement and no other person or entity
shall be a third-party beneficiary hereof.

          19. Fees and Expenses. Until the occurrence of an Agreement
Termination Event, the Merisel Entities shall continue to reimburse the Consent
ing Noteholders for their out of pocket costs and expenses in respect of the
fees and expenses of counsel to the holders of the Loans and the Senior Notes
and counsel to the holders of the Subordinated Notes, as provided in the
Revolving Credit Agreement and the Senior Note Purchase Agreement and the
Subordinated Note Purchase Agreement. In addition, in the event any party brings
an action against any other party based upon a breach by such other party of its
obligations hereunder, the prevailing party shall be entitled to all reasonable
expenses incurred, including reasonable attorney's fees in connection with such
action.

          20.  Amendment to Revolving Credit Agreement. The following amendment 
to the Revolving Credit Agreement shall become effective at the Effective Date:

          Section 11.11(a)(iv) is hereby deleted in its entirety and replaced
with the following:

          "(iv) the amount of Revolving Facility Commitments of the assigning 
Lender being assigned to an assignee (the "Assigned Amount") shall not be less 
than the lesser (the "Minimum Threshold") of (x) Five Million Dollars 
($5,000,000) and (y) the amount of such assigning Lenders' Revolving Commitments
immediately prior to giving effect to such assignment; provided that the 
Assigned Amount may be less than the Minimum Threshold if the aggregate of all 
Assigned Amounts being assigned at substantially the same time to such assignee
by such assigning Lender and other assigning Lenders. Plus Revolving Facility
commitments already held such assignee, exceeds $5,000,000."

                                       12
<PAGE>
 
          IN WITNESS WHEREOF, each of the parties hereto has caused this
Agreement to be executed and delivered by its duly authorized officer as of the
date first above written.

                              MERISEL, INC.

                                       13
<PAGE>
 
                                  APPENDIX I

RESTRUCTURING PROPOSAL - SENIOR DEBT

TERMS

Issuer:                      No change.
Instrument:                  No change.
Principal Amount:            No change. 
Interest Rate:               No change in 1997, increasing 1/2% per quarter
                             commencing January 31, 1998 and each quarter
                             thereafter.
Amortization:                No change (except that the Issuer will make
                             reasonable efforts to apply for tax carryback
                             refunds, and all such tax refunds received will be
                             applied to amortize senior debt).
Maturity Date:               January 31, 1999.
Optional Redemption:         Redeemable at any time at par plus accrued 
                             interest.
Modification Fee (in cash):
     On Signing and Receipt of 67% Approval:
                                         1.50%
                            At Closing:  2.00%
                   On January 31, 1998:  0.25%
                     On April 30, 1998:  0.50%
                      On July 31, 1998:  0.75%

RESTRUCTURING PROPOSAL - SUBORDINATED NOTES

TERMS

Issuer:  No change.
Security:                    No change.
Principal Amount:            No change.
Interest Rate:               No change in 1997, increasing 1/2% per quarter
                             commencing January 31, 1998 and continuing for the
                             three quarters thereafter.
Amortization:                No change.
Maturity Date:               The earlier of (i) no change or (ii) within 90 days
                             after repayment in full of the senior debt.
Optional Redemption:         No change.
Modification Fee:            None.
<PAGE>
 
OPERATING COMPANY DEBT COVENANTS
CHANGES IN CONJUNCTION WITH EXTENSION
($ in thousands)
<TABLE>
<CAPTION>
                                            CURRENT     PROPOSED
              COVENANT                       TEST         TEST
<S>                                         <C>            <C>            <C>
1    Minimum Required Accounts Payable
        Q1 1997                             $345,000         $300,000
        Q2 1997                              345,000          300,000
        Q3 1997                              345,000          330,000
        Q4 1997                              500,000          350,000
        Q1 1998                                               330,000
        Q2 1998                                               360,000
        Q3 1998                                               410,000
        Q4 1998                                               410,000
2    Accounts Payable to Inventory              0.9x             0.9x     Eliminate covenant of 1:1
                                                                          every two quarters
3    EBITSDA                                               Cumulative
                                                           ----------
        Q1 1997                             $ 11,000         $ 10,000
        Q2 1997                               12,400           20,000
        Q3 1997                               14,560           33,000
        Q4 1997                               19,280           50,000
                                                         Last Twelve Months
                                                         ------------------
        Q1 1998                                   NA         $ 56,000
        Q2 1998                                   NA           60,000
        Q3 1998                                   NA           64,000
        Q4 1998                                   NA           68,000
4    EBITSDA/(I+S)
        Q1 1997                                0.83x               NA     Until restructuring completed
        Q2 1997                                 0.89               NA
        Q3 1997                                 1.13            1.30x
        Q4 1997                                 1.44             2.00
        Q1 1998                                   NA            1.30x
        Q2 1998                                   NA             1.60
        Q3 1998                                   NA             1.60
        Q4 1998                                   NA             2.00
</TABLE>
<PAGE>
 
OPERATING COMPANY DEBT COVENANTS
CHANGES IN CONJUNCTION WITH EXTENSION
($ in thousands)
<TABLE>
<CAPTION>
                                            CURRENT       PROPOSED
         COVENANT                            TEST           TEST
<S>                                         <C>            <C>                 <C>
5    Capital Expenditures                   Cumulative
                                              --------
         Q1 1997                              $  4,000
         Q2 1997                                 7,000
         Q3 1997                                11,000
         Q4 1997                                13,000            $ 18,000     Unused amount carried forward
         Q1 1998                                    NA
         Q2 1998                                    NA
         Q3 1998                                    NA
         Q4 1998                                    NA            $ 27,000
6    Inventory Turnover                           9.0x                8.0x
7    Minimum Unsecured Inventory              $315,000
         Q1 1997                                                  $250,000
         Q2 1997                                                   250,000
         Q3 1997                                                   250,000
         Q4 1997                                                   300,000
         Q1 1998                                                  $250,000
         Q2 1998                                                   250,000
         Q3 1998                                                   300,000
         Q4 1998                                                   350,000
8   Audit Opinion                           Clean Opinion  1996 -- Waived
                                                           1997 -- Clean Opinion
</TABLE>
<PAGE>
 
OPERATING COMPANY DEBT COVENANTS
CHANGES IN CONJUNCTION WITH EXTENSION
($ in thousands)

                                   COVENANT
9    Ability to participate in Compaq's Flexpaq program (Requires pledging of 
     Compaq inventory)
10   Lien covenant modified to permit capital leases up to $5.0 million for
     purchases on credit versus cash for systems (e.g. SAP); computer equipment;
     copiers, etc.
11   Debt covenant needs to be modified to permit the promissory note or capital
     lease associated with the lease financing.
12   Requirement to provide standard reports subject to further discussion with
     the Noteholders
13   Subject to Noteholder decision the Company will pay for financial advisors
     up to $150,000 per year for routine monitoring unless the Company is in
     default.  The Company will continue to pay reasonable legal fees and
     expenses as required by the Revolving Credit Agreement and the Senior Note
     Purchase Agreement.
14   Eliminate requirement in Canadian guaranty to maintain $20.0 million in
     inter-company loan balance between Merisel Americas and Merisel Canada.
15   Remove European and FAB debt covenants and references in the agreements.
<PAGE>
 
                                  APPENDIX II


                               FILED SEPARATELY

<PAGE>
 
                                                                   EXHIBIT 10.65
 
                             EMPLOYMENT AGREEMENT

     THIS EMPLOYMENT AGREEMENT ("Agreement") is entered into as of the 3rd day
of February, 1997, by and between Merisel, Inc., a Delaware Corporation (the
"Company"), and Robert J. McInerney ("Executive").

                                    RECITALS
                                    --------
     The Company and Executive desire to set forth the terms and conditions
governing Executive's employment by the Company.

     NOW, THEREFORE, in consideration of the mutual promises and covenants
herein contained, the parties hereto have agreed as follows:

     1.   Term of Employment.
          ------------------ 

          The Company shall employ Executive as its President and Chief
Operating Officer and Executive agrees to be so employed by the Company under
the terms and conditions of this Agreement commencing as of February 3, 1997
(the "Effective Date") and ending on the earlier of (i) the third anniversary of
the Effective Date, or (ii) termination of Executive's employment pursuant to
this Agreement (the period commencing on the Effective Date and ending on the
third anniversary thereof is hereinafter referred to as the "Employment Term"),
subject to renewal for additional periods as may be mutually agreed by the
Company and Executive.  The original term and any renewal terms of this
Agreement may be sooner terminated as provided herein.
 
     2.   Scope of Duties.
          --------------- 

          Executive shall undertake and assume the responsibility of performing
for and on behalf of the Company those duties as shall be consistent with the
position of the President and Chief Operating Officer. Executive shall report to
the Chief Executive Officer of the Company. Executive covenants and agrees that
at all times during the term of this Agreement he shall devote his substantially
full-time and best efforts to the execution of his duties pursuant hereto.

     3.   Compensation.
          ------------ 

          As compensation for services rendered pursuant to this Agreement, the
Company shall pay to Executive, in installments customary with the Company's
standard payroll periods, base annual compensation of $300,000 during the
Employment Term, provided, however, that the Board of Directors ("Board") may,
in its sole discretion, increase such base annual compensation as merited by the
performance of Executive. The Company shall deduct from all payments paid to
Executive under this Agreement any required amounts for social security, federal
and state income tax withholding, federal or state unemployment insurance
contributions, and state disability insurance or any other required taxes.
<PAGE>
 
     4.   Bonus, Expenses, Reimbursements and Additional Benefits.
          ------------------------------------------------------- 

          In addition to the compensation to be paid to Executive pursuant to
Section 3, the Company shall pay, reimburse or otherwise confer the following
items of benefit to Executive:

          4.1  During the Employment Term, Executive shall be eligible to
receive an annual bonus of $200,000 (the "Bonus Amount"), which may be paid in
quarterly installments based on the Company's financial performance for such
quarter measured against its consolidated business plan for such period. One
quarter of the Bonus Amount shall be guaranteed to Executive for the first
fiscal quarter of 1997, provided, however, that such bonus payable with respect
to the first fiscal quarter of 1997 shall be reduced on a prorata basis based on
the number of days within the period commencing on the first day of the first
fiscal quarter of 1997 and ending on the Effective Date of this Agreement.  In
addition, one quarter of the Bonus Amount shall be guaranteed to Executive for
the second fiscal quarter of 1997.

          4.2    The Company shall pay Executive a monthly car allowance of
$1600.

          4.3  The Company shall pay Executive for the dues at one country club
of Executive's choice of $425 per month.

          4.4  Executive shall be eligible to participate in all benefit
programs and plans which may be afforded senior management of the Company and
the Company shall make contributions to such plans and arrangements on behalf of
Executive as shall be required or consistent with the terms and conditions of
said plans; provided, however, that Executive shall be subject to all waiting
periods and preexisting conditions of such plans and no waiting periods or
preexisting conditions shall be waived.  Such plans and programs may include, by
way of example, deferred compensation, group insurance benefits, long-term or
permanent disability insurance and major medical coverage.

          4.5  Executive shall be entitled, during the Employment Term, to
vacation time with compensation and time off with compensation on account of
illness or injury, in accordance with the Company's written policies for
employees in effect from time to time.

          4.6  Effective February 3, 1997 (the "Option Grant Date"), the Board
approved a grant to Executive of a non-qualified stock option (the "Option") to
purchase 200,000 shares of the Company's Common Stock ("Option Shares") under
the Company's 1991 Stock Option Plan.  Except as otherwise provided in Section
5.5 below, the Option shall vest monthly at a rate of 50,000 of the Option
Shares over a four-year period beginning on the Option Grant Date, with an
Option exercise price of $2.00 per share, as more specifically provided in the
stock option agreement between the Company and Executive to be entered into
concurrently herewith.  Except as otherwise provided herein, the terms and
conditions of the Option shall be governed by the Company's 1991 Stock Option
Plan and by the option agreement evidencing such Option.

                                       2
<PAGE>
 
          4.7  During the Employment Term, the Company shall maintain a
directors' and officers' liability insurance policy with a carrier having a
"Best" rating of not less than A+.  In the event that such an insurance policy
is not in place, the Executive shall have such rights with respect to the
payment of expenses and retention of counsel as are provided in the indemnity
agreement to be entered into between the Company and the Executive concurrently
herewith (including without limitation paragraphs 6 and 8 thereunder) and as are
otherwise provided under the Company's certificate of incorporation and bylaws
and applicable law.

     5.   Termination of Agreement.
          ------------------------ 

          5.1  Termination by Either Party. This Agreement may be terminated at
               ---------------------------                                     
any time prior to expiration of the Employment Term by Executive upon sixty (60)
days written notice to the Company. If the Company terminates Executive's
employment during the period commencing on the Effective Date and ending on the
second anniversary of the Effective Date, the Company shall pay Executive all
salary and other compensation payable, if any, under Section 4 for the period
commencing on the date of such termination of employment and ending on the
second anniversary of the Effective Date. From the second anniversary of the
Effective Date to the expiration of the Employment Term, the Company may
terminate Executive at any time upon sixty (60) days written notice to
Executive. Upon any termination (i) by the Company after the second anniversary
of the Effective Date or (ii) by Executive, the Company shall promptly pay
Executive all salary and other compensation, including amounts payable, if any,
under Section 4 and any unused vacation pay, earned by him through the effective
date of such termination. Executive shall not be entitled to any severance
payment. After any notice of termination is given under this Section 5.1,
whether by the Company or Executive, the Company may remove or suspend Executive
from performance of his office or of any of his duties hereunder during the
period prior to the effective date of termination, provided, that such removal
or suspension shall not affect Executive's right to receive compensation and
benefits during such period. The Board must approve the termination of
Executive's employment under this Section 5.1.

          5.2  Termination by Reason of Death or Disability.  This Agreement
               --------------------------------------------                 
shall be terminated upon the death or, at the Company's option, the disability
of Executive. For purposes of this Agreement, the term "disability" shall mean
the inability of Executive to perform substantially all of his duties hereunder
for any 90 days in a 105 consecutive day period; provided that until such time
as the Company elects to terminate this Agreement due to Executive's disability,
Executive shall continue to receive from the Company 100% of his compensation
and other benefits and distributions by way of compensation, which Executive
would otherwise be entitled to receive. Upon the termination of this Agreement
due to death or disability of Executive, the Company shall promptly pay
Executive or his estate as the case may be, all salary and other compensation,
including unused vacation pay, earned by him through the effective date of such
termination, less income taxes and other standard employee deductions. All other
benefits and payments provided for hereunder shall terminate; provided, that
nothing in this Section 5.2 shall be construed to prohibit Executive or his
estate, as the case may be, from collecting any insurance proceeds or state
disability payments to which he or his estate might otherwise be entitled.

                                       3
<PAGE>
 
          5.3  Termination for Cause.  This Agreement may be terminated, at the
               ---------------------                                           
Company's option, (i) upon the occurrence of any theft by Executive or
conviction for or a plea of nolo contendere by Executive to a felony or any
crime involving moral turpitude, (ii) upon the material breach by Executive of
any of the provisions of this Agreement, or (iii) upon Executive's misconduct
(as defined below). Termination for Cause shall not be deemed to have occurred
unless the Board adopts a resolution, at a meeting called and held for that
purpose (after reasonable notice to Executive and after allowing Executive and
his counsel to be heard before the Board) finding that Executive was guilty of
conduct set forth in (i), (ii) or (iii) and specifying the particulars thereof.
Notwithstanding any such determination by the Board, Executive may challenge
such determination in arbitration pursuant to Section 12. Upon a termination for
Cause, which, if contested in arbitration by Executive, is upheld in
arbitration, all compensation, benefits and payments provided for hereunder
shall terminate, and Executive shall not be entitled to any severance or other
payments other than for salary and other compensation (including unused vacation
pay) earned by him through the effective date of such termination. "Misconduct"
shall mean physical assault, falsification or misrepresentation of facts on
Company records, creating or contributing to unsafe working conditions, fraud,
dishonesty, willful destruction of Company property or assets or harassment of
another employee by Executive. No act, or failure to act, by Executive shall be
considered "willful" unless committed without good faith and without a
reasonable belief that the act or omission was in the Company's best interest.

          5.4  Termination Without Cause.  If the Company terminates Executive
               -------------------------                                      
without Cause at any time other than within one year following a Sale of the
Company, then in addition to the amounts due under Section 5.1:

          (a)  The Company shall pay Executive, in equal monthly installments
          for a period of 12 months following termination, an amount equal to
          one times the Executive's annual base salary as then in effect plus
          one times the average of the annual performance bonus received by the
          Executive over the Employment Term;

          (b)  The Company shall reimburse Executive for the cost of Executive's
          COBRA payments under the Company's health insurance plans for a period
          of 18 months following such termination; and

          (c)  Any remaining unvested portion of the Option shall vest.

          5.5  Termination Following a Sale of the Company.  If the Company
               -------------------------------------------                 
terminates Executive without Cause, and other than by reason of death or
Disability, within one year following a Sale of the Company, then in addition to
the amounts due under Section 5.1:

          (a)  The Company shall pay Executive, in equal monthly installments
          for a period of 18 months following termination, an amount equal to
          one a half (1.5) times the Executive's annual base salary as then in
          effect plus one and a half (1.5) times the average of the annual
          performance bonus received by the Executive over the Employment Term;

                                       4
<PAGE>
 
          (b)  The Company shall reimburse Executive for the cost of Executive's
          COBRA payments under the Company's health insurance plans for a period
          of 18 months following such termination; and

          (c)  Any remaining unvested portion of the Option shall vest.

A "Sale of the Company" shall be deemed to occur if (i) any person, corporation,
partnership, trust, association, enterprise or group shall become the beneficial
owner, directly or indirectly, of outstanding capital stock of the Company
possessing at least 50% of the voting power (for the election of directors) of
the outstanding capital stock of the Company, or (ii) there shall be a sale of
all or substantially all of the Company's assets or the Company shall merge or
consolidate with another corporation and the stockholders of the Company
immediately prior to such transaction do not own, immediately after such
transaction, stock of the purchasing or surviving corporation in the transaction
(or of the parent corporation of the purchasing or surviving corporation)
possessing more than 50% of the voting power (for the election of directors) of
the outstanding capital stock of that corporation, which ownership shall be
measured without regard to any stock ownership of the purchasing, surviving or
parent corporation by the stockholders of the Company before the transaction.
It is expressly understood that, for purposes of the definition of "Sale of the
Company," the holders of indebtedness of the Company or its subsidiaries shall
not be deemed to constitute a "group" solely by virtue of their roles as debt
holders or by exercising their rights with respect thereto.

          5.6  Voluntary Resignation by Executive.  In the event Executive
               ----------------------------------                         
voluntarily resigns prior to the expiration of the Employment Term, then, at the
time the resignation is effective, all benefits and payments provided for
hereunder shall terminate, and, without limiting the foregoing, Executive shall
not be entitled to any severance payment other than amounts due under Section
5.1.

     6.   Disclosure of Information.
          ------------------------- 

          Executive acknowledges that in connection with and as a result of his
employment pursuant to this Agreement, he shall make use of, acquire and add to
Confidential Information (as defined below). Except as required in connection
with his obligations hereunder, Executive shall not, in any manner, disclose or
use any Confidential Information, including Confidential Information received
from the Company or others either before, during or after his employment with
the Company or received before during or after the term of this Agreement,
except upon the prior written consent of the Company. Executive acknowledges
that such Confidential Information of the Company will include matters conceived
or developed by Executive, as well as matters learned by Executive from
employees of the Company. Any Confidential Information that Executive has, shall
prepare or shall have prepared, used, use or come into contact with shall be and
remain the Company's sole property and shall not be removed from the Company's
premises without its prior written consent, and shall be returned upon
termination of this Agreement. Executive will not, except as the Company may
otherwise consent or direct in writing, sell, use, lecture, or publish any
Confidential Information or other proprietary information

                                       5
<PAGE>
 
of the Company or authorize anyone else to do those things at any time either
during or subsequent to this Agreement. For purposes of this Agreement, the term
"Confidential Information" means either: (A) information concerning the
financial condition of the Company or its subsidiaries that is not generally
available to the public; or (B) trade secrets as defined in California Civil
Code Section 3426.1. In the event that Executive is requested or required (by
deposition, interrogatories, requests for information or documents in legal
proceedings, subpoena, civil investigative demand or other similar process) to
disclose any Confidential Information, Executive shall provide the Company with
prompt written notice of any such request or requirement so that the Company may
seek a protective order or other appropriate remedy and/or waive compliance with
the provisions of this Agreement. If, in the absence of a protective order or
other remedy or the receipt of a waiver by the Company, Executive is
nonetheless, legally compelled to disclose Confidential Information to any
tribunal or else stand liable for contempt or suffer other censure of penalty,
Executive may, without liability hereunder disclose to such tribunal only that
portion of the Confidential Information which Executive is legally required to
disclose, provided that Executive exercises his best efforts to preserve the
confidentiality of the Confidential Information, including, without limitation,
by cooperating with the Company to obtain an appropriate protective order or
other reliable assurance that confidential treatment will be accorded the
Confidential Information by such tribunal.

     7.   Employee's Covenants.
          -------------------- 

          7.1  During the term of this Agreement, Executive shall (i) observe
and conform to the policies and directions promulgated by the Chief Executive
Officer, act at the instruction of the Chief Executive Officer and report
exclusively to the Chief Executive Officer, (ii) exercise and perform faithfully
to the best of his ability on behalf of the Company the powers and duties
reasonably required by the Chief Executive Officer; and (iii) devote his
substantially full time and effort to the business affairs of the Company and
its subsidiaries.

          7.2  Executive agrees that during the term of this Agreement and, in
the event Executive's employment with the Company terminates pursuant to Section
5.3, Section 5.4 or Section 5.6 hereof during the term of this Agreement, for a
period of eighteen (18) months following such termination (provided that if
Executive is terminated pursuant to Section 5.4, Executive shall be subject to
the obligations hereunder for such period of time as Executive is paid pursuant
to such Section 5.4) Executive will not directly or indirectly (i) engage in a
"Restricted Business" (as defined herein), (ii) own or control any debt equity
or other interest in a Restricted Business (except as a passive investor of less
than 5% of the capital stock or publicly traded notes or debentures of a
publicly-held company), (iii) act as director, officer, manager, employee,
participant or consultant to a Restricted Business, or (iv) be obligated to
or connected in any advisory business enterprise or ownership capacity with a
Restricted Business.  For purposes of this Agreement, a "Restricted Business"
shall mean any of Tech Data Corp., Ingram Micro, Inc., Computer 2000 AG (C2000),
Intelligent Electronics, Inc., MicroAge, Inc., Inacom Corp., Compucom, Entex
Information Services, Inc., Vanstar Corp., SYNNEX Information Technologies,
Inc., Arrow Electronics, Incorporated or any other wholesale distributor of
micro computer products or with any subsidiary, division or successor of any of
them or with any entity 

                                       6
<PAGE>
 
that acquires, whether by acquisition, merger or otherwise, any significant
amount of the assets or substantial part of any of the business of any of them.
Executive further agrees that during the term of this Agreement and, in the
event Executive's employment with the Company terminates during the term of this
Agreement, for a period of eighteen months following such termination, Executive
shall not, on behalf of any business enterprise other than the Company and its
subsidiaries, solicit the employment of or hire any person that is or was
employed by the Company or any of its subsidiaries at any time on or after
January 1, 1997.

          7.3  In the event of any material breach by Executive of any of the
restrictions contained in this Agreement (including, without limitation, those
set forth in Sections 6, 7, and 8), the Company shall have no further obligation
to compensate Executive hereunder and Executive acknowledges that the harm to
the Company cannot be reasonably or adequately compensated in damages in any
action at law. Accordingly, Executive agrees that, upon any violation of such
restrictions, the Company shall be entitled to seek preliminary and permanent
injunctive relief in addition to any other remedy, without the necessity of
proving actual damages.

          7.4  Executive represents and warrants to the Company that (i) his
employment with the Company as contemplated herein does not and will not
conflict with, violate or cause a breach of any agreement, contract or
instrument to which Executive is a party, (ii) he is not a party to or obligated
under any agreement, contract or instrument that will in any way impair his
ability to devote his substantially full-time and best efforts to the execution
of his duties pursuant hereto, and (iii) he will not engage in any business or
other activity that materially interferes with his ability to devote his
substantially full-time and best efforts to the execution of his duties pursuant
hereto.

          7.5  As an independent covenant hereunder, to the extent permitted by
law, Employer and Executive represent and warrant to the other that they will
not challenge the validity or enforceability of any of the provisions of Section
7 of this Agreement.

     8.   Return of Work Product.
          ---------------------- 

          Upon termination of this Agreement, or at the request of the Company,
Executive agrees to deliver to the Company any and all materials, whether
printed, written or otherwise obtained or prepared by Executive and pertaining
to the business of the Company or as otherwise acquired by Executive in the
performance of this Agreement, and it is further agreed by the parties that all
such materials shall be the sole property of the Company.

     9.  Agreement Binding Upon Successors and Assigns.
         --------------------------------------------- 

          9.1  All of the terms and provisions of this Agreement shall bind and
inure to the benefit of the parties hereto. Because this Agreement is personal
and indivisible in nature, Executive may not assign or transfer this Agreement
without the Company's written consent. The Company may, with Executive's written
consent, assign or transfer its rights or obligations

                                       7
<PAGE>
 
to any successor corporation or affiliate or in connection with any merger,
business combination or sale of all or substantially all of the Company's
assets.

          9.2  The Company will require any successor (whether direct or
indirect, by purchase, merger consolidation or otherwise) to all or
substantially all of the business and assets of the Company, expressly to assume
and agree to perform this Agreement in the same manner and to the same extent
that the Company would be required to perform it whether or not such succession
had taken place .

     10.  No Waiver.
          --------- 

          The waiver of a breach of any provision of this Agreement by any party
shall not operate or be construed as a waiver of any subsequent breach or
violation thereof by the other party.

     11.  Notices.
          ------- 

          All notices and communications provided for hereunder shall be in
writing and shall be mailed or delivered to the business or residence address of
the respective parties hereinafter provided or to such other address as either
party shall designate in writing to the other. Any notice to the Company
hereunder shall be sent to the attention of the Chief Executive Officer of the
Company.

     12.  Arbitration.
          ----------- 

          Any claim, dispute or controversy including, without limitation, all
employment disputes, harassment or discrimination in violation of state or
federal law, between the Company and Executive arising out of this Agreement,
the interpretation, validity or enforceability of this Agreement or the alleged
breach thereof shall, on written request of either party served on the other be
submitted to binding arbitration by the American Arbitration Association in Los
Angeles, California, under its National Rules for the Resolution of Employment
Disputes then in effect, in accordance with the rules and regulations of that
Association. Within ten days after demanding arbitration, the party filing such
demand shall provide the adverse party with the names and addresses of all
witnesses, and true and exact copies of all documents proposed to be utilized in
the arbitration. Within twenty days thereafter, the respondent in the
arbitration shall provide the claimant with a list of the names and addresses of
all witnesses intended to be called by respondent, and copies of all documents
intended to be utilized in the arbitration by the respondent. Each party to the
arbitration shall have the right, within fifteen days after the receipt of the
list of witness, and documents, to either interview informally, or to take
formal depositions of any witnesses so identified. Any dispute with regards to
discovery shall be settled by the arbitrator.

          The arbitration shall be conducted on a date set by the arbitrator,
which shall not be later than sixty days after the filing of the demand for
arbitration, and a decision shall be rendered by the arbitrator, within ten days
after the conclusion of hearings.  All hearings shall 

                                       8
<PAGE>
 
be conducted, on successive days, if the hearing is not capable of being
terminated on the first day.

          Any determination rendered by the arbitrator, shall be a proper
application of the law of the State of California, and shall be consistent with
any judicial decisions, rules, regulations, or statutes in the same venue in
which the arbitration is conducted. A judgment may be entered on the
arbitrator's award, in any court in the State of California and in any federal
court, provided appropriate diversity jurisdiction exists. Notwithstanding
anything to the contrary herein, the award may be set aside only on the grounds
permitted under the laws of the State of California or the Federal Arbitration
Act. The arbitrator's fee and all costs of the arbitration, shall initially be
shared equally by the parties, but the arbitrator shall have the right to
determine, as part of its decision who shall bear the entire cost of such
arbitration, including the attorney's fees for the successful party.

     13.  Counterparts.
          ------------ 

          This Agreement may be executed in counterparts, each of which shall be
deemed to be an original but all of which together shall constitute one and the
same agreement.

     14.  Amendments.
          ---------- 

          No modifications, extensions, or waiver of any provisions hereof or
release of any right hereunder shall be valid, unless the same is in writing.

     15.  Governing Law.
          ------------- 

          This Agreement shall be governed by and interpreted in accordance with
the laws of the State of California.

     16.  Severability.
          ------------ 

          Any provision hereof prohibited by or unlawful or unenforceable under
any applicable law of any jurisdiction shall as to such jurisdiction be
ineffective without affecting any other provision of this Agreement. To the full
extent, however, that the provisions of such applicable law may be waived, they
are hereby waived, to the end that this Agreement be deemed to be a valid and
binding agreement enforceable in accordance with its terms. However, if any
provision, or any part thereof, is held to be unenforceable because of the scope
or duration of such provision, Executive of the Company agree that the court
making such determination shall have the power to reduce the scope, duration
and/or area of such provisions in order to make such provision enforceable to
the fullest extent permitted by law, and/or to delete specific words and phrases
("blue-penciling"), and in its reduced or blue-penciled from such provision
shall then be enforceable and shall be enforced.

     17.  Entire Agreement.
          ---------------- 

                                       9
<PAGE>
 
          This Agreement and all other written agreements/documents evidencing
matters referred to herein, including but not limited to any indemnification
agreement with the Company, contains the entire agreement of the parties with
respect to the terms and conditions of the employment of Executive by the
Company during the Employment Term, and this Agreement supersedes any and all
other agreements, either oral or in writing, between the parties hereto with
respect to the employment of Executive by the Company. Each party to this
Agreement acknowledges that no representations, inducements, promises, or
agreements, oral or otherwise, have been made by any party, or anyone acting on
behalf of any party, which are not embodied herein, and that no other agreement,
statement, or promise not contained in this Agreement will be valid or binding.
Executive acknowledges that he was represented by counsel in connection with the
negotiating and drafting of this Agreement. Executive acknowledges that he has
not relied upon information or advice provided by the Company, except as set
forth herein and that he is voluntarily entering into this Agreement and that he
understands that all terms and provisions of this Agreement are binding upon
him, and are not mere recitals.

                                       10
<PAGE>
 
     IN WITNESS WHEREOF, the parties hereto have duly executed this Agreement,
effective as of the date hereinabove provided.

                                    MERISEL, INC.,
                                    a Delaware corporation
                                    (the "Company")

Address:

Merisel, Inc.                       By /s/ DWIGHT A. STEFFENSEN
200 Continental Blvd.                 -------------------------------
El Segundo, CA 90245                       Dwight A. Steffensen
                                           Chief Executive Officer


 
Address:

                                    By /s/ ROBERT J. MCINERNEY
                                      -------------------------------
                                           Robert J. McInerney
                                           (Executive)

                                       11

<PAGE>

                                                                   EXHIBIT 10.66

                             EMPLOYMENT AGREEMENT


     THIS EMPLOYMENT AGREEMENT ("Agreement") is entered into as of the 12th  day
of February, 1997, by and between Merisel, Inc., a Delaware Corporation (the
"Company"), and Dwight A. Steffensen, an individual ("Executive").

                                    RECITALS
                                    --------

     WHEREAS, the Company and Executive are party to an Employment Agreement,
dated as of February 12, 1996 (the "Original Employment Agreement"), pursuant to
which the Company retained Executive to serve as its Chief Executive Officer for
an initial term of one year; and

     WHEREAS, the Company and Executive desire to set forth the terms and
conditions governing the renewal of Executive's employment by the Company.

     NOW, THEREFORE, in consideration of the mutual promises and covenants
herein contained, the parties hereto have agreed as follows:

     1.   Term of Employment.
          ------------------ 

          The Company shall employ Executive as its Chief Executive Officer and
Executive agrees to be so employed by the Company under the terms and conditions
of this Agreement commencing as of February 12, 1997 (the "Effective Date") and
ending on the earlier of (i) the third anniversary of the Effective Date, or
(ii) termination of Executive's employment pursuant to this Agreement (the
period commencing on the Effective Date and ending on the third anniversary
thereof is hereinafter referred to as the "Employment Term"), subject to renewal
for additional periods as may be mutually agreed by the Company and Executive.
The original term and any renewal terms of this Agreement may be sooner
terminated as provided herein.

     2.   Scope of Duties.
          --------------- 

          Executive shall undertake and assume the responsibility of performing
for and on behalf of the Company those duties as shall be consistent with the
position of the Chief Executive Officer.  Executive covenants and agrees that at
all times during the term of this Agreement he shall devote his substantially
full-time and best efforts to the execution of his duties pursuant hereto, and
the Company acknowledges Executive's obligations as specifically provided in
Section 9.5 herein.  Executive currently serves as a member of the Company's
Board of Directors (the "Board") and will serve as Chairman of the Board during
the Employment Term without additional compensation.
<PAGE>
 
     3.   Compensation.
          ------------ 

          As compensation for services rendered pursuant to this Agreement, the
Company shall pay to Executive, in installments customary with the Company's
standard payroll periods, base annual compensation of $505,000 during the
Employment Term, provided, however, that the Board may, in its sole discretion,
increase such base annual compensation as merited by the performance of
Executive.  The Company shall deduct from all payments paid to Executive under
this Agreement any required amounts for social security, federal and state
income tax withholding, federal or state unemployment insurance contributions,
and state disability insurance or any other required taxes.

     4.   Stock Appreciation Rights.
          ------------------------- 

          4.1  Under the Original Employment Agreement, the Company granted
Executive a stock appreciation right (the "SAR") covering 500,000 hypothetical
shares of the Company's Common Stock ("SAR Shares").  The SAR was granted
effective April 25, 1996 (the "Grant Date"), with an SAR exercise price equal to
$2.8125 per share, and entitles Executive to receive a cash payment or payments
equal to the Distributable Amount (defined below) upon a Distribution Date
(defined below).

          4.2  As of February 12, 1997, the SAR was vested as to 24.3/48th of
the SAR shares.  Except as otherwise provided in Section 4.3 below, the SAR
shall continue to vest monthly at a rate of 1/48th of the SAR Shares on each
monthly anniversary of the Effective Date while Executive remains an employee of
the Company.

          4.3  In the event of a Sale of the Company (as defined in Section 7.4
below), the SAR shall become fully vested.

          4.4  "Distributable Amount" means, with respect to the vested portion
of the SAR, the excess of the fair market value of the Company's Common Stock on
the Distribution Date (defined below) over the exercise price applicable to such
portion.  For this purpose, fair market value shall be based on the Nasdaq
National Market closing price of the Company's Common Stock for the most recent
trading day preceding the Distribution Date.

          4.5  "Distribution Date" means any one or more of the following:  (i)
30 days following termination of Executive's employment with the Company for any
reason, (ii) the sale of the Company, (iii) each anniversary of the Effective
Date from and after February 12, 1998 or (iv) 60 days following written notice
by Executive to the Company.

     5.   Stock Option Grant.
          ------------------ 

          Commencing on February 12, 1997, and on each Distribution Date
thereafter, subject to the availability of Options under the Merisel, Inc. 1991
Employee Stock Option Plan or other comparable Company stock option plan, and
compliance with all applicable laws and

                                       2
<PAGE>
 
stock exchange regulations, at Executive's election the vested portion of the
SAR may be converted into an option to purchase that number of shares of Company
Common Stock equal to the number of shares subject to such vested portion of the
SAR at an exercise price equal to the exercise price applicable to such SAR,
which option shall be on substantially the same terms and conditions as are set
forth in the Merisel, Inc. 1991 Employee Stock Option Plan.  Any determination
regarding the availability of Options under the Merisel, Inc. 1991 Employee
Stock Option Plan or other comparable Company stock option plan, as the case man
be, or compliance with applicable laws and stock exchange regulations shall be
made by the Option Committee in its sole and absolute discretion.

     6.   Bonus, Expenses, Reimbursements and Additional Benefits.
          ------------------------------------------------------- 

          In addition to the compensation to be paid to Executive pursuant to
Section 3, the Company shall pay, reimburse or otherwise confer the following
items of benefit to Executive:

          6.1  During each of the first four quarters of the Employment Term
beginning with the quarter beginning January 1, 1997, Executive shall be
eligible to receive a bonus based on the Company's financial performance for
such quarter.  For each such quarter, if any, in which the Company's actual
financial performance equals or exceeds targeted levels as reflected in the
Board-approved operating plan, Executive shall earn a minimum bonus of $75,750
for performance at targeted levels, increasing to a maximum bonus of $126,250 in
the event the Company has net income for such quarter, provided, however, that
in the first quarter of 1997 the minimum bonus of $75,750 for such quarter shall
be paid to Executive when the Company has net income for any subsequent quarter
(regardless of whether this Agreement may be terminated prior to such subsequent
determination).  Notwithstanding the foregoing, no bonus shall be payable for
any quarter in which (i) the Company's actual financial performance is less than
targeted levels, (ii) the Company has made an assignment for the benefit of its
creditors, or (iii) a petition has been filed under Section 301 or 303 of the
Bankruptcy Code by or against the Company and the bankruptcy case commenced
thereby remains pending, except that the filing of such a petition will not
preclude Executive's eligibility for a bonus with respect to any quarter if (x)
the petition is dismissed within 45 days after its filing, or (y) the petition
has been filed under chapter 11 of the Bankruptcy Code in connection with the
restructuring of the Company's indebtedness that is effected under a prearranged
or prepacked reorganization plan whose substan tive terms are acceptable to the
Company (a "Prearranged Bankruptcy").  Any bonus to which Executive is entitled
will be paid no later than 15 days after the last day of such quarter or 15 days
after the day on which his eligibility for such bonus has been determined.  If,
at any time during a quarter, Executive's employment terminates for any reason
other than by the Company for Cause or by Executive voluntarily, then Executive
shall be entitled to a pro-rata portion of the minimum target bonus amount for
the performance period in which such termination occurs.

          6.2  Subject to Section 11 below, in the event of a Sale of the
Company (as defined in Section 7.4 below) during the Employment Term, Executive
shall be eligible to receive, and the Company shall pay, a bonus of  $790,000 in
a lump sum at the consummation of the Sale of the Company, provided, however,
that unless the Board approves on each

                                       3
<PAGE>
 
anniversary of the Effective Date Executive's continuing right to receive such
bonus, Executive's right to receive such bonus shall expire twelve months
following such anniversary of the Effective Date.

          6.3  The Company shall pay Executive a monthly car allowance of
$1,600.

          6.4  The Company shall pay (or Executive shall be entitled to
reimbursement) for business-related first class or business class air travel
expenses.

          6.5  The Company shall pay Executive for the dues at one country club
of Executive's choice of $425 per month.

          6.6  The Company agrees to provide Executive with, or to reimburse
Executive for, legal, financial planning and accounting services not to exceed
$15,000 per year.  The Company shall provide Executive with or reimburse
Executive an additional amount for legal fees of up to $5,000 in connection with
the negotiation of this Agreement; provided that nothing herein shall preclude
Executive from applying any fees in excess of the $5,000 amount relating to the
negotiation of this Agreement to the amount provided in the prior sentence.
Executive shall be reimbursed for incidental business expenses, including home
facsimile machine and car phone, consistent with the Company's policy for senior
executives.

          6.7  Company shall provide Executive with term life insurance
coverage, $1 million face value, at no cost to Executive.  In addition,
Executive shall be eligible to participate in all other benefit programs and
plans which may be afforded senior management of the Company and the Company
shall make contributions to such plans and arrangements on behalf of Executive
as shall be required or consistent with the terms and conditions of said plans.
Such plans and programs may include, by way of example, deferred compensation,
group insurance benefits, long-term or permanent disability insurance and major
medical coverage.

          6.8  Executive shall be entitled, during the Employment Term, to
vacation time with compensation and time off with compensation on account of
illness or injury, in accordance with the Company's written policies for
employees in effect from time to time.

     7.   Termination of Agreement.
          ------------------------ 

          7.1  This Agreement may be terminated prior to expiration of the
Employment Term by either party upon 60 days written notice to the other party.
Upon any termination under this Section 7.1, the Company shall promptly pay
Executive all salary and other compensation, including amounts payable, if any,
under Section 4 and any unused vacation pay, earned by him through the effective
date of such termination.

                                       4
<PAGE>
 
          In the event the Agreement is terminated by Executive, then, at the
time the termination is effective, all benefits and payments provided for
hereunder shall terminate, and, without limiting the foregoing, Executive shall
not be entitled to any severance payment.

          In the event this Agreement is terminated during the Employment Term
by the Company other than for Cause, the Company shall continue to pay Executive
his annual base salary set forth in Section 3 for the remainder of the
Employment Term. In addition, and notwithstanding anything herein to the
contrary, if such termination occurs at a time when any negotiations for a Sale
of the Company have already occurred with any party, then Executive shall remain
eligible to receive and will receive at the time of the Sale the benefits
described in Sections 4.3, 6.2 and 9.3, as applicable (provided that the
Distributable Amount (as defined in Section 4.4) in such event shall be
determined at the time of the Sale), subject to consummation of any such Sale
with the third party or any affiliate of the third party, but only if the Sale
is consummated within twelve (12) months of such termination.

          After any notice of termination is given under this Section 7.1,
whether by the Company or Executive, the Company may remove or suspend Executive
from performance of his office or of any of his duties hereunder during the
period prior to the effective date of termination, provided, that such removal
or suspension shall not affect Executive's right to receive compensation and
benefits during such period.  The Board must approve the termination of
Executive's employment under this Section 7.1.

          7.2  Termination for Death or Disability.  This Agreement shall be
               -----------------------------------                          
terminated upon the death or, at the Company's option, the disability of
Executive.  For purposes of this Agreement, the term "disability" shall mean the
inability of Executive to perform substantially all of his duties hereunder for
any 90 days in a 105 consecutive day period; provided that until such time as
the Company elects to terminate this Agreement due to Executive's disability,
Executive shall continue to receive from the Company 100% of his compensation
and other benefits and distributions by way of compensation, as determined
pursuant to Sections 3 and 6, which Executive would otherwise be entitled to
receive.  Upon the termination of this Agreement due to death or disability of
Executive, the Company shall promptly pay Executive or his estate as the case
may be, all salary and other compensation, including unused vacation pay, earned
by him through the effective date of such termination, less income taxes and
other standard employee deductions.  In addition, the Company shall pay
Executive or his estate, as the case may be, one times his annual base salary
set forth in Section 3 reduced (but not below zero) by any Company-provided
benefits payable as a result of such death or disability.  All other benefits
and payments provided for hereunder shall terminate; provided, that nothing in
this Section 7.2 shall be construed to prohibit Executive or his estate, as the
case may be, from collecting any insurance proceeds or state disability payments
to which he or his estate might otherwise be entitled.  Nothing herein shall
operate to preclude Executive or his estate, as the case may be, from receiving
any death or disability benefits that are otherwise payable.

          7.3  Termination for Cause.  This Agreement may be terminated, at the
               ---------------------                                           
Company's option, (i) upon the occurrence of any theft by Executive or
conviction for or a plea of nolo

                                       5
<PAGE>
 
contendere by Executive to a felony or any crime involving moral turpitude, (ii)
upon the material breach by Executive of any of the provisions of this
Agreement, (iii) upon Executive's misconduct (as defined below). Termination for
Cause shall not be deemed to have occurred unless the Board adopts a resolution,
at a meeting called and held for that purpose (after reasonable notice to
Executive and after allowing Executive and his counsel to be heard before the
Board) finding that Executive was guilty of conduct set forth in (i), (ii) or
(iii) and specifying the particulars thereof. Notwithstanding any such
determination by the Board, Executive may challenge such determination in
arbitration pursuant to Section 15. Upon a termination for Cause, which, if
contested in arbitration by Executive, is upheld in arbitration, all
compensation, benefits and payments provided for hereunder shall terminate, and
Executive shall not be entitled to any severance or other payments other than
for salary and other compensation (including unused vacation pay) earned by him
through the effective date of such termination. "Misconduct" shall mean physical
assault, falsification or misrepresentation of facts on Company records,
creating or contributing to unsafe working conditions, fraud, dishonesty,
willful destruction of Company property or assets or harassment of another
employee by Executive. No act, or failure to act, by Executive shall be
considered "willful" unless committed without good faith and without a
reasonable belief that the act or omission was in the Company's best interest.

          7.4  A "Sale of the Company" shall be deemed to occur if (i) any
person, corporation, partnership, trust, association, enterprise or group shall
become the beneficial owner, directly or indirectly, of outstanding capital
stock of the Company possessing at least 50% of the voting power (for the
election of directors) of the outstanding capital stock of the Company, or (ii)
there shall be a sale of all or substantially all of the Company's assets or the
Company shall merge or consolidate with another corporation and the stockholders
of the Company immediately prior to such transaction do not own, immediately
after such transaction, stock of the purchasing or surviving corporation in the
transaction (or of the parent corporation of the purchasing or surviving
corporation) possessing more than 50% of the voting power (for the election of
directors) of the outstanding capital stock of that corporation, which ownership
shall be measured without regard to any stock ownership of the purchasing,
surviving or parent corporation by the stockholders of the Company before the
transaction; provided, however, that the Company shall have no obligation to
enter into any such Sale of the Company; and provided further that the decision
to proceed with any such Sale of the Company shall be determined by the Board in
its sole discretion and the bonus described in Section 6.2 shall not become
payable unless a majority of the non-employee members of the Board shall approve
such Sale of the Company.  It is expressly understood that, for purposes of the
definition of "Sale of the Company," the holders of the Company's currently
outstanding public notes shall not be deemed to constitute a "group" solely by
virtue of their roles as debt holders or by exercising their rights with respect
thereto.

     8.   Disclosure of Information.
          ------------------------- 

          Executive acknowledges that in connection with and as a result of his
employment pursuant to this Agreement, he shall make use of, acquire and add to
Confidential Information (as defined below). Except as required in connection
with his obligations hereunder, Executive shall not, in any manner, disclose or
use any Confidential Information, including Confidential

                                       6
<PAGE>
 
Information received from the Company or others either before, during or after
his employment with the Company or received before during or after the term of
this Agreement, except upon the prior written consent of the Company. Executive
acknowledges that such Confidential Information of the Company will include
matters conceived or developed by Executive, as well as matters learned by
Executive from employees of the Company. Any Confidential Information that
Executive has, shall prepare or shall have prepared, used, use or come into
contact with shall be and remain the Company's sole property and shall not be
removed from the Company's premises without its prior written consent, and shall
be returned upon termination of this Agreement. Executive will not, except as
the Company may otherwise consent or direct in writing, sell, use, lecture, or
publish any Confidential Information or other proprietary information of the
Company or authorize anyone else to do those things at any time either during or
subsequent to this Agreement. For purposes of this Agreement, the term
"Confidential Information" means either: (A) information concerning the
financial condition of the Company or its subsidiaries that is not generally
available to the public; or (B) trade secrets as defined in California Civil
Code Section 3426.1. In the event that Executive is requested or required (by
deposition, interrogatories, requests for information or documents in legal
proceedings, subpoena, civil investigative demand or other similar process) to
disclose any Confidential Information, Executive shall provide the Company with
prompt written notice of any such request or requirement so that the Company may
seek a protective order or other appropriate remedy and/or waive compliance with
the provisions of this Agreement. If, in the absence of a protective order or
other remedy or the receipt of a waiver by the Company, Executive is
nonetheless, legally compelled to disclose Confidential Information to any
tribunal or else stand liable for contempt or suffer other censure of penalty,
Executive may, without liability hereunder disclose to such tribunal only that
portion of the Confidential Information which Executive is legally required to
disclose, provided that Executive exercises his best efforts to preserve the
confidentiality of the Confidential Information, including, without limitation,
by cooperating with the Company to obtain an appropriate protective order or
other reliable assurance that confidential treatment will be accorded the
Confidential Information by such tribunal.


     9.   Employee's Covenants.
          -------------------- 

          9.1  During the term of this Agreement, Executive shall (i) observe
and conform to the policies and directions promulgated by the Board, act at the
instruction of the Board and report exclusively to the Board and/or any
committees thereof; (ii) exercise and perform faithfully to the best of his
ability on behalf of the Company the powers and duties reasonably required by
the Board; and (iii) devote his substantially full time and effort to the
business affairs of the Company and its subsidiaries.

          9.2  Executive agrees that during the term of this Agreement and, in
the event of a Sale of the Company during the term of this Agreement, for a
period of three (3) years following such Sale, Executive will not directly or
indirectly (i) engage in a "Restricted Business" (as defined herein), (ii) own
or control any debt equity or other interest in a Restricted Business (except as
a passive investor of less than 5% of the capital stock or publicly traded notes
or

                                       7
<PAGE>
 
debentures of a publicly-held company), (iii) act as director, officer, manager,
employee, participant or consultant to a Restricted Business, or (iv) be
obligated to or connected in any advisory business enterprise or ownership
capacity with a Restricted Business.  For purposes of this Agreement, a
"Restricted Business" shall mean any of Tech Data Corp., Ingram Micro, Inc.,
Computer 2000 AG (C2000), Intelligent Electronics, Inc., MicroAge, Inc., Inacom
Corp., Compucom, Entex Information Services, Inc., Vanstar Corp., SYNNEX
Information Technolo gies, Inc., Arrow Electronics, Incorporated or any other
wholesale distributor of micro computer products or with any subsidiary,
division or successor of any of them or with any entity that acquires, whether
by acquisition, merger or otherwise, any significant amount of the assets or
substantial part of any of the business of any of them.  Executive further
agrees that during the term of this Agreement and, in the event of a Sale of the
Company during the term of this Agreement, for a period of three (3) years
following such Sale, Executive shall not, on behalf of any business enterprise
other than the Company and its subsidiaries, solicit the employment of or hire
any person that is or was employed by the Company or any of its subsidiaries at
any time on or after January 1, 1997.

          9.3  As consideration for Executive's covenants contained in Section
9.2 in the event of a Sale of the Company, the Company shall pay Executive
$1,010,000.  Such payment shall be paid in a lump sum at the consummation of the
Sale of the Company.

          9.4  In the event of any material breach by Executive of any of the
restrictions contained in this Agreement (including, without limitation, those
set forth in Sections 8, 9, and 10), the Company shall have no further
obligation to compensate Executive hereunder and Executive acknowledges that the
harm to the Company cannot be reasonably or adequately compensated in damages in
any action at law.  Accordingly, Executive agrees that, upon any violation of
such restrictions, the Company shall be entitled to seek preliminary and
permanent injunctive relief in addition to any other remedy, without the
necessity of proving actual damages.

          9.5  Executive represents and warrants to the Company that (i) his
employment with the Company as contemplated herein does not and will not
conflict with, violate or cause a breach of any agreement, contract or
instrument to which Executive is a party including, but not limited to, any
agreement with Bergen Brunswig Corporation ("BBC"), (ii) he is not a party to or
obligated under any agreement, contract or instrument that will in any way
impair his ability to devote his substantially full-time and best efforts to the
execution of his duties pursuant hereto including, but not limited to, any
agreement with BBC, and (iii) he will not engage in any business or other
activity that materially interferes with his ability to devote his substantially
full-time and best efforts to the execution of his duties pursuant hereto
including, but not limited to, any agreement with BBC.  Executive has made the
Company aware of the existence of his current agreement with BBC (the "BBC
Agreement") pursuant to which he has agreed, among other things, (i) to remain
available to provide certain consulting services to BBC, (ii) not to induce or
solicit or participate in or assist in any way in the solicitation of any BBC
employee to cease employment with BBC, (iii) not to be involved in any
transaction or proposed transaction involving the acquisition or potential
acquisition of BBC or any affiliate of BBC, (iv) to refrain from entering into
certain business relationships with the companies listed on the attached

                                       8
<PAGE>
 
Exhibit A, and (v) to maintain the confidentiality of such BBC Agreement.
Executive agrees that any such obligation to render consulting services shall
not materially interfere with his obligations to the Company hereunder. The
Company acknowledges Executive's obligations to BBC as described above, and
agrees to conduct itself so as to avoid Executive's breach of his obligations to
BBC as described above.

          9.6  As an independent covenant hereunder, to the extent permitted by
law, Employer and Executive represent and warrant to the other that they will
not challenge the validity or enforceability of any of the provisions of Section
9 of this Agreement.

     10.  Return of Work Product.
          ---------------------- 

          Upon termination of this Agreement, or at the request of the Company,
Executive agrees to deliver to the Company any and all materials, whether
printed, written or otherwise obtained or prepared by Executive and pertaining
to the business of the Company or as otherwise acquired by Executive in the
performance of this Agreement, and it is further agreed by the parties that all
such materials shall be the sole property of the Company.

     11.  Section 280G Payments.
          --------------------- 

          In the event it shall be determined that any payment by the Company to
or for the benefit of Executive hereunder, whether paid or payable but
determined without regard to any additional payments required under this Section
11 ("Payments"), would be subject to the excise tax imposed by Section 4999 of
the Internal Revenue Code (the "Excise Tax"), then Executive shall be entitled
to receive an additional payment from the Company (a "Reimbursement Payment") in
an amount equal to seventy-five percent (75%) of the Excise Tax paid or payable
with respect to the Payments, plus an additional payment from the Company in
such an amount that after the payment of all taxes (including, without
limitation, any interest and penalties on such taxes and the Excise Tax) on the
Reimbursement Payment, Executive shall retain an amount equal to the
Reimbursement Payment.  For example, if the Excise Tax attributable to Payments
is $100,000, then Executive shall be entitled to a Reimbursement Payment of
$75,000 plus an additional payment intended to reimburse the Executive for taxes
attributable to the Reimburse ment Payment  and related payments such that
Executive receives $75,000 net of all taxes. Notwithstanding the foregoing,
Executive's obligation to pay Excise Tax shall not exceed $200,000, and the
Company's obligation to pay the Reimbursement Payment shall be increased as
necessary to observe this limit.  All determinations required to be made under
this Section shall be made by the Company's outside auditor at the time of the
Sale of the Company, or any other nationally recognized accounting firm
reasonably acceptable to the Company and Executive (the "Accounting Firm").  The
Company shall cause the Accounting Firm to provide detailed supporting
calculations of its determinations to the Company and Executive.  Notice must be
given to the Accounting Firm within fifteen (15) business days after an Event
entitling Executive to a payment under this Agreement.  All fees and expenses of
the Accounting Firm shall be borne solely by the Company.  For purposes of
making the calculations required by this Section 11, the Accounting Firm may
make reasonable assumptions and approximations concerning applicable

                                       9
<PAGE>
 
taxes and may rely on reasonable, good faith interpretations concerning the
application of Sections 280G and 4999 of the Code, provided that the Accounting
Firm's determinations must be made with substantial authority (within the
meaning of Section 6662 of the Internal Revenue Code).

     12.  Agreement Binding Upon Successors and Assigns.
          --------------------------------------------- 

          12.1  All of the terms and provisions of this Agreement shall bind and
inure to the benefit of the parties hereto. Because this Agreement is personal
and indivisible in nature, Executive may not assign or transfer this Agreement
without the Company's written consent. The Company may, with Executive's written
consent, assign or transfer its rights or obligations to any successor
corporation or affiliate or in connection with any merger, business combination
or sale of all or substantially all of the Company's assets.

          12.2  The Company will require any successor (whether direct or
indirect, by purchase, merger consolidation or otherwise) to all or
substantially all of the business and assets of the Company, expressly to assume
and agree to perform this Agreement in the same manner and to the same extent
that the Company would be required to perform it whether or not such succession
had taken place.


     13.  No Waiver.
          --------- 

          The waiver of a breach of any provision of this Agreement by any party
shall not operate or be construed as a waiver of any subsequent breach or
violation thereof by the other party.

     14.  Notices.
          ------- 

          All notices and communications provided for hereunder shall be in
writing and shall be mailed or delivered to the business or residence address of
the respective parties hereinafter provided or to such other address as either
party shall designate in writing to the other.  Any notice to the Company
hereunder shall be sent to the attention of the President of the Company.

     15.  Arbitration.
          ----------- 

          Any claim, dispute or controversy between the Company and Executive
arising out of this Agreement, the interpretation, validity or enforceability of
this Agreement or the alleged breach thereof shall, on written request of either
party served on the other, be submitted to binding arbitration by the American
Arbitration Association in Los Angeles, California, in accordance with the rules
and regulations of that Association, as the exclusive remedy for such
controversy.  The arbitrator selected by the parties shall conduct a full
hearing at which both parties shall be entitled to present evidence, examine and
cross-examine witnesses and be

                                       10
<PAGE>
 
represented by counsel. The arbitrator shall issue a written decision which
shall be final and conclusive upon the parties. The arbitrator's fee and the
cost of the arbitration shall be shared equally by the parties. Controversies
covered by this arbitration provision include, but not limited to, claims of
harassment or discrimination in violation of state or federal law.

     16.  Counterparts.
          ------------ 

          This Agreement may be executed in counterparts, each of which shall be
deemed to be an original but all of which together shall constitute one and the
same agreement.

     17.  Amendments.
          ---------- 

          No modifications, extensions, or waiver of any provisions hereof or
release of any right hereunder shall be valid, unless the same is in writing and
consented to by all parties hereto.

     18.  Governing Law.
          ------------- 

          This Agreement shall be governed by and interpreted in accordance with
the laws of the State of California.


     19.  Severability.
          ------------ 

          Any provision hereof prohibited by or unlawful or unenforceable under
any applicable law of any jurisdiction shall as to such jurisdiction be
ineffective without affecting any other provision of this Agreement. To the full
extent, however, that the provisions of such applicable law may be waived, they
are hereby waived, to the end that this Agreement be deemed to be a valid and
binding agreement enforceable in accordance with its terms. However, if any
provision, or any part thereof, is held to be unenforceable because of the scope
or duration of such provision, Executive of the Company agree that the court
making such determination shall have the power to reduce the scope, duration
and/or area of such provisions in order to make such provision enforceable to
the fullest extent permitted by law, and/or to delete specific words and phrases
("blue-penciling"), and in its reduced or blue-penciled from such provision
shall then be enforceable and shall be enforced.

     20.  Entire Agreement.
          ---------------- 

          This Agreement and all other written agreements/documents evidencing
matters referred to herein, including but not limited to any indemnification
agreement with the Company, contains the entire agreement of the parties with
respect to the terms and conditions of the employment of Executive by the
Company during the Employment Term, and this Agreement supersedes any and all
other agreements, either oral or in writing, between the parties hereto with
respect to the employment of Executive by the Company.  Each party to this
Agreement acknowledges that no representations, inducements, promises, or
agreements, oral or otherwise,

                                       11
<PAGE>
 
have been made by any party, or anyone acting on behalf of any party, which are
not embodied herein, and that no other agreement, statement, or promise not
contained in this Agreement will be valid or binding.  Executive acknowledges
that he was represented by counsel in connection with the negotiating and
drafting of this Agreement.  Executive acknowledges that he has not relied upon
information or advice provided by the Company, except as set forth herein and
that he is voluntarily entering into this Agreement and that he understands that
all terms and provisions of this Agreement are binding upon him, and are not
mere recitals.

                                       12
<PAGE>
 
     IN WITNESS WHEREOF, the parties hereto have duly executed this Agreement,
effective as of the date hereinabove provided.


                                    MERISEL, INC.,
                                    a Delaware corporation
                                    (the "Company")

Address:

Merisel, Inc.                       By /s/ Joseph Abrams
200 Continental Blvd.                  ---------------------------  
El Segundo, CA  90245                    Joseph Abrams, Director



                                    And By /s/ James E. Illson
                                          --------------------------
                                           James E. Illson
                                           Senior Vice President and
                                           Chief Financial Officer

Address:

308 Ocean Ave.                      By  /s/ Dwight A. Steffensen
Seal Beach, CA  90740                  -----------------------------  
                                         Dwight A. Steffensen
                                         ("Executive")

<PAGE>
 
                                   EXHIBIT A
                                   ---------


AmeriSource Corporation, a Delaware corporation

Baxter International, Inc., a Delaware corporation

Bindley Western Industries, Inc., an Indiana corporation

Cardinal Health, Inc., an Ohio corporation

Fisher Scientific International, Inc., a Delaware corporation

FoxMeyer Corporation, a Delaware corporation

General Medical Corporation VA, a Virginia corporation

McKesson Corporation, New, a Delaware corporation

Owens & Minor, Inc., New, a Virginia corporation

                                       14

<PAGE>
 
                                                                   EXHIBIT 10.67

                               AMENDMENT TO THE
                                 MERISEL, INC.
                        1991 EMPLOYEE STOCK OPTION PLAN
                                 (As Amended)


     The Merisel, Inc. 1991 Employee Stock Option Plan (the "Plan") shall be
amended as follows, effective on the 16th day of January, 1997:

          1. Section 10 of the Plan shall be amended by adding the following
sentence, immediately succeeding the second sentence of Section 10:

       Upon any reorganization, merger or consolidation in which the Company is
       the surviving corporation, the Option Committee may, in its sole and
       absolute discretion, provide that each outstanding Option granted on or
       after January 16, 1997, shall be treated in the same manner and be
       subject to the same terms and conditions as could be the case if the
       Company were not the surviving corporation.

     IN WITNESS WHEREOF, this Instrument of amendment is executed this 16th day
of January, 1997.

                              MERISEL, INC.


                              By:/s/ DWIGHT A. STEFFENSEN
                                 -------------------------
                                 Name:  Dwight A. Steffensen
                                 Title: Chairman and CEO

<PAGE>
 
                                  EXHIBIT 21

                        SUBSIDIARIES OF THE REGISTRANT
                        ------------------------------

                                                     JURISDICTION OF
NAME                                                  INCORPORATION
- ----                                                 ---------------
Merisel Canada, Inc. ............................     Canada
MIFINCO, Inc. ...................................     Delaware
Softsel Foreign Sales Corporation ...............     U.S. Virgin Islands
Merisel Americas, Inc. ..........................     Delaware
Merisel Europe, Inc. ............................     Delaware
Merisel FAB, Inc. ...............................     Delaware
Merisel Asia, Inc. ..............................     Delaware
Merisel Information Services, Inc. ..............     Delaware
Merisel Licensing, Inc. .........................     Delaware
Merisel Properties, Inc. ........................     Delaware
Merisel Capital Funding, Inc. ...................     Delaware
  

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM CONSOLIDATED
FINANCIAL STATEMENTS FOR MERISEL, INC. AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                          44,678
<SECURITIES>                                         0
<RECEIVABLES>                                  191,979
<ALLOWANCES>                                    23,684
<INVENTORY>                                    392,557
<CURRENT-ASSETS>                               625,120
<PP&E>                                         114,776
<DEPRECIATION>                                  53,346
<TOTAL-ASSETS>                                 731,039
<CURRENT-LIABILITIES>                          434,576
<BONDS>                                        281,466
                                0
                                          0
<COMMON>                                           301
<OTHER-SE>                                      14,696
<TOTAL-LIABILITY-AND-EQUITY>                   731,039
<SALES>                                      5,522,824
<TOTAL-REVENUES>                             5,522,824
<CGS>                                        5,233,570
<TOTAL-COSTS>                                5,233,570
<OTHER-EXPENSES>                               295,021
<LOSS-PROVISION>                                42,033
<INTEREST-EXPENSE>                              37,431
<INCOME-PRETAX>                              (138,836)
<INCOME-TAX>                                     1,539
<INCOME-CONTINUING>                          (140,375)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 (140,375)
<EPS-PRIMARY>                                   (4.68)
<EPS-DILUTED>                                   (4.68)
        

</TABLE>


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