MERISEL INC /DE/
10-K, 2000-03-31
COMPUTERS & PERIPHERAL EQUIPMENT & SOFTWARE
Previous: AULT INC, 8-K/A, 2000-03-31
Next: PARLEX CORP, S-3, 2000-03-31





                       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 January 1, 2000

                                       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                                 95-4172359
        (State or other jurisdiction       (I.R.S. Employer Identification No.)
       of incorporation or organization)

         200 Continental Boulevard
         El Segundo, California                     90245-0948
         (Address of principal executive offices)   (Zip Code)


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

     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 March 28, 2000,  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  $48,350,397  (29,662,820  shares at a
closing price of $1.63).

     As of March 28, 2000, the Registrant had 80,309,046  shares of Common Stock
outstanding.

                       Documents Incorporated By Reference

Portions of the  Registrant's  definitive  Proxy  Statement  for its 2000 annual
meeting of stockholders are incorporated by reference into Part III.


<PAGE>
<TABLE>
<CAPTION>


                                TABLE OF CONTENTS




                                                                                                              PAGE
                                     PART I

<S>   <C>                                                                                                     <C>
Item  1.  Business.......................................................................................     1
Item  2.  Properties.....................................................................................     9
Item  3.  Legal Proceedings..............................................................................     9
Item  4.  Submission of Matters to a Vote of Security Holders............................................     9

                                     PART II

Item  5.  Market for the Registrant's Common Equity and Related Stockholder Matters......................    10
Item  6.  Selected Financial Data........................................................................    11
Item  7.  Management's Discussion and Analysis of Financial Condition and Results of Operations..........    12
Item  7A. Quantitative and Qualitative Market Risk Disclosure............................................    21
Item  8.  Financial Statements and Supplementary Data....................................................    22
Item  9.  Changes in and Disagreements with Accountants on Accounting and Financial Disclosure...........    43

                                    PART III

Item  10. Directors and Executive Officers of the Registrant.............................................    44
Item  11. Executive Compensation.........................................................................    44
Item  12. Security Ownership of Certain Beneficial Owners and Management.................................    44
Item  13. Certain Relationships and Related Transactions.................................................    44

                                     PART IV

Item  14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K...............................    44


</TABLE>

<PAGE>


               SPECIAL NOTE REGARDING FORWARD-LOOKING INFORMATION



         Certain  statements  contained  in this  Annual  Report  on Form  10-K,
including  without  limitation   statements  containing  the  words  "believes,"
"anticipates,"    "expects"   and   words   of   similar   import,    constitute
"forward-looking statements" within the meaning of Section 27A of the Securities
Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934,
as amended.  Such  forward-looking  statements  involve known and unknown risks,
uncertainties and other factors which may cause the actual results,  performance
or achievements of Merisel,  Inc. (the "Company"),  or industry  results,  to be
materially  different  from any  future  results,  performance  or  achievements
expressed or implied by such forward-looking statements.  These factors include,
but are not limited to, the effect of (i) economic  conditions  generally,  (ii)
industry  growth,  (iii)  competition,  (iv) liability and other claims asserted
against the Company,  (v) the loss of  significant  customers  or vendors,  (vi)
operating margins, (vii) business disruptions, (viii) the ability to attract and
retain qualified personnel,  and (ix) other risks detailed in this report. For a
detailed  discussion  of  certain  of these  factors,  see  "Business  - Certain
Business  Factors."  These factors are also discussed  elsewhere in this report,
including,   without   limitation,   under  the  captions   "Business,"   "Legal
Proceedings" and  "Management's  Discussion and Analysis of Financial  Condition
and Results of Operations." Given these uncertainties, readers are cautioned not
to  place  undue  reliance  on  such  forward-looking  statements.  The  Company
disclaims any obligation to update any such factors or to publicly  announce the
result of any revisions to any of the  forward-looking  statements  contained or
incorporated by reference herein to reflect future events or developments.


<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 and software products. Merisel markets products and services throughout
the United States and Canada,  and has achieved  operational  efficiencies  that
have  made it a valued  partner  to a broad  range  of  computer  resellers.  In
addition,  the  Company  supports  the  growth  of its  partners  with  business
development  and  educational  services,   expert  technical  support,  flexible
financing options,  certified configuration services, and progressive e-business
solutions. The Company distributes more than 35,000 products from the industry's
leading  hardware  and  software  manufacturers.   These  manufacturers  include
American Power Conversion,  Apple, Compaq,  Hewlett-Packard,  IBM/Lotus,  Intel,
Microsoft, 3Com, Sun Microsystems,  Symantec, Toshiba and ViewSonic. The breadth
of Merisel's  product line,  together with its extensive  distribution  network,
enables the Company to provide its  customers  with a single  supply  source and
prompt product delivery.

For a discussion of certain  business and other factors that may have an adverse
effect  on  the  Company,  see  "Certain  Business  Factors"  and  "Management's
Discussion and Analysis of Financial Condition and Results of Operations."

The Company was  incorporated  in 1980 as Softsel  Computer  Products,  Inc. and
changed its name to Merisel,  Inc. in 1990 in connection with the acquisition of
Microamerica,  Inc.  ("Microamerica").  In the years following the  Microamerica
acquisition,  the Company's  revenues  increased  rapidly  through both internal
growth and acquisition.  This increase  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.  From 1996 through the first quarter of 1997, the Company
engaged in the  process of  divesting  of its  operations  outside of the United
States  and  Canada  and  its  non-distribution  operations.  See  "Management's
Discussion  and  Analysis of  Financial  Condition  and Results of  Operations -
Overview." As a result, the Company's  operations are now focused exclusively in
the United States and Canada.

From  March 1997  through  late 1999 the  Company,  through  its main  operating
subsidiary  Merisel Americas,  Inc.  ("Merisel  Americas") and its subsidiaries,
operated three distinct  business units:  United States  distribution,  Canadian
distribution and the Merisel Open Computing Alliance(R)  (MOCA(TM)).  At the end
of 1999,  Merisel  announced  plans to  restructure  and  combine  its U.S.  and
Canadian distribution  businesses.  The Company accomplished this reorganization
in early 2000 and began  operating two distinct North American  business  units:
North American  distribution  and MOCA.  Merisel's  North American  distribution
business  offers  a full  line of  products  and  services  to a broad  range of
reseller  customers,   including  value-added  resellers  ("VARs"),   commercial
resellers,  Internet  resellers and  retailers.  MOCA provides  enterprise-class
solutions for Sun Microsystems  servers and the Solaris  operating system to Sun
Microsystems-authorized resellers and consultants.  Effective April 3, 2000, the
operations of MOCA will be conducted by Merisel Open Computing Alliance, Inc. as
a wholly owned subsidiary of Merisel, Inc.

The Company's  sales were  approximately  $5.2 billion for 1999. Of these sales,
81.6% were generated by North American Distribution, and 18.4% were generated by
MOCA. On a geographical basis, 81.7% of these sales were generated in the United
States and 18.3% were generated in Canada. See "Notes to Consolidated  Financial
Statements - Note 13 - Segment Information."


The Industry

The primary  participants  in the computer  products  distribution  industry are
manufacturers,  wholesale  distributors  and  resellers.  The  supply  chain was
traditionally  based on a model through which  manufacturers would sell directly
to wholesalers,  resellers and end users;  wholesale  distributors would sell to
resellers;  and  resellers  would sell to other  resellers  and  directly to end
users.  As the industry  continues to mature,  the roles of channel  players are
becoming less clearly defined. Generally, full-line wholesale distributors, like
Merisel,  purchase a wide range of products in bulk directly from  manufacturers

<PAGE>

and  then  ship  products  in  smaller  quantities  to many  different  types of
resellers. Types of resellers include corporate resellers, value-added resellers
or "VARs,"  system  integrators,  original  equipment  manufacturers  or "OEMs,"
direct marketers, independent dealers, mass merchants and computer chain stores,
and resellers conducting business via the Internet  ("E-tailers").  In addition,
resellers  are often  defined  and  distinguished  by the  types of  value-added
services  they  provide and by the end-user  markets  they serve,  such as large
corporate accounts, small to medium-sized businesses, and home users.

Resellers  rely on wholesale  distributors  like Merisel for their broad product
offerings,  product  availability,  flexible financing  alternatives,  technical
support, and prompt and efficient delivery.  In addition, as resellers intensify
their focus on sales and  customer  service,  they are  increasingly  relying on
distributors for "back-office"  support services,  such as product  procurement,
configuration,  fulfillment,  logistics  and end-user  financing.  Manufacturers
benefit from using  wholesale  distribution as an alternative to direct sales to
resellers by not having to maintain large sales forces, warehouse facilities and
distribution  networks.  Manufacturers  also rely on wholesale  distributors  to
provide marketing and support services as well as credit for reseller customers.

The computer products distribution industry continues to experience double-digit
growth throughout North America. Recent trends in wholesale distribution include
custom   configuration  of  products  by  distributors,   various  supply  chain
management strategies to eliminate time and cost, and accelerated development of
electronic  commerce  and  information  systems.  Additional  industry  dynamics
include the rapid  emergence of Internet  and other  "virtual"  businesses  that
operate with minimal  infrastructure,  changing terms and conditions  from major
systems  manufacturers,  aggressive  pricing  practices and  continued  industry
consolidation.

In order to compete  more  effectively  and lower their  costs,  major  computer
systems manufacturers that rely on the two-tier distribution model have begun to
take  steps  to  reduce  their  own  inventories  and the  inventories  of their
distributors and resellers.  One such strategy is "co-location,"  which involves
the  distributor  occupying  space in the  manufacturer's  facility,  and taking
possession of and shipping the manufacturer's  product.  Configuration  services
may also be performed at the co-location  facilities.  Electronic  business,  or
eBusiness,  refers to the use of electronic systems and applications to exchange
information  and  transact  business.  These  systems and  applications  include
electronic  data  interchange,  or "EDI,"  and  Internet-based  order-entry  and
information systems.  Electronic business can simplify account set-up, ordering,
shipping and support, and thereby facilitate sales while decreasing both selling
and purchasing costs.  Electronic business continues to increase in significance
in the computer products distribution industry.


Business Strategy

Merisel is a full-line  wholesale  distributor  offering  leading  products  and
services to resellers at  competitive  prices.  The Company  provides  dedicated
sales support and customized programs and services to targeted customer groups.

Merisel  believes  that a high level of customer  satisfaction  is  important to
achieve  and  maintain  success  in  the  very  competitive   computer  products
distribution  industry.  The  Company  measures  customer  satisfaction  by such
standards as accuracy and  efficiency in the delivery of products,  services and
information.  Merisel  strives on an ongoing  basis to improve  its  operational
processes and achieve optimum levels of customer satisfaction.

Leading Products and Services. The Company's objective is to offer a broad range
of leading brands of systems, peripherals,  networking products and software. By
stocking a broad mix of products,  the Company  meets the needs of resellers who
prefer to deal with a single source for their product requirements.  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  offering.  The Company
believes that the size of its reseller customer base,  combined with the breadth
and quality of its  marketing  support  programs,  gives  Merisel a  competitive
advantage over smaller,  regional  distributors  in developing  and  maintaining
supplier  relationships,  although the  Company's  larger  competitors  may have
advantages over the Company due to their size.

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  customer-segmented  sales  force  as  well  as a  customized  product
offering, financing programs, and

<PAGE>


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 in order to  identify
customer opportunities and develop sales and marketing programs that serve these
groups most effectively.

2000 Initiatives.  To capitalize on its strengths and differentiate Merisel from
its  competitors  in 2000,  the Company is focused on key  initiatives  aimed at
generating new ways to support its customers,  increase sales and gross margins,
and enhance stockholder  returns.  The Company is focused on expanding its reach
to  specific  customer  groups  that  offer   significant   revenue  and  margin
opportunities,  such as VARs,  Internet  and  other  "virtual"  businesses,  and
high-end  resellers  that  offer  enterprise-computing   solutions.  Merisel  is
leveraging its North American strategy to increase operating  efficiencies while
uniquely providing seamless, cross-border service to its customers. In addition,
the Company is working with its  manufacturer  partners to improve  efficiencies
and eliminate costs within the computer products supply chain.  Lastly,  because
Merisel views  electronic  business as a key  competitive  area,  the Company is
leveraging its  state-of-the-art  SAP(TM) R/3(R)  operating system to accelerate
development of its eBusiness initiatives.

Products and Suppliers

Merisel has established and developed long-term business relationships with many
of the leading  manufacturers in the computer products  industry.  The Company's
suppliers  number  approximately  500 and include Adobe Systems,  American Power
Conversion,   Apple,  Compaq,   Computer   Associates,   Corel,  Epson  America,
Hewlett-Packard, IBM/Lotus, Intel, Intuit, Iomega, Kingston Technology, Lexmark,
Microsoft,  NEC Technologies,  Network Associates,  Novell,  Okidata,  Sony, Sun
Microsystems, Symantec, 3Com, Toshiba, ViewSonic and Western Digital. Merisel is
one of  only  three  distributors  in  North  America  authorized  to  sell  Sun
Microsystems 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 Company's suppliers generally warrant the products
distributed by the Company and allow the Company to return  defective  products,
including those that have been returned to the Company by its customers, as well
as products  discontinued  by the supplier.  The  agreements  generally  provide
Merisel with  stock-balancing  and  price-protection  provisions  that partially
reduce  Merisel's  risk of loss due to  slow-moving  inventory,  supplier  price
reductions,   product  updates  or  obsolescence.   Stock  balancing  provisions
typically  give the  distributor  the right to return for credit or exchange for
other products a portion of the inventory items  purchased,  within a designated
period  of  time,  but  are not  generally  provided  by the  major  PC  systems
manufacturers.  Under  price-protection  provisions,  suppliers  will credit the
distributor for declines in inventory value resulting from the supplier's  price
reductions if the distributor complies with certain conditions.  In the past two
years,  however,  certain  major PC  manufacturers  that are among the Company's
largest  vendors  have  reduced  the   availability  of  price   protection  for
distributors  by  shortening  the time  periods  during which  distributors  may
receive  rebates  or  credit  for  decreases  in  manufacturer  prices on unsold
inventory and have changed other terms and conditions. Through buying procedures
and controls to manage inventory  purchases,  the Company seeks to reduce future
potential adverse impact from these changes while balancing the need to maintain
sufficient levels of inventory.  There is no assurance that such efforts will be
successful in the future in preventing a material adverse effect on the Company.
The Company's  agreements with its suppliers,  which generally have a term of at
least one year,  may contain  minimum  purchase  amounts and  generally  contain
provisions permitting early termination by either party upon written notice.

Current manufacturer programs toward which Merisel is devoting resources include
co-location and configuration.  Co-location involves  establishing  distribution
operations jointly with a systems manufacturer within their facility in order to
take steps,  time and costs out of the  distribution  process.  The  distributor
takes  possession of the  manufacturer's  product on-site at the  manufacturer's
facility and ships it directly to the customer.  Since October 1998, Merisel has
operated a co-location  operation  with IBM in IBM's  Raleigh,  North  Carolina,
facility. Configuration involves the assembly of computer products from multiple
vendors into a single unit or system that  conforms to the specific  needs of an
individual end user. 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.
Through 1996, Merisel  outsourced its configuration  business to two third-party
providers.  In 1997,  the  Company  took  these  responsibilities  in-house  and
currently  performs system  configuration in its Hayward,  California,  Toronto,
Canada, and Raleigh, North Carolina facilities. For each of these

<PAGE>


facilities,  Merisel has obtained ISO 9002  certification,  which is required by
certain  systems  manufacturers.  The Company will  continue to evaluate  market
trends  and  adapt  its  strategy  to meet the  evolving  needs of its  business
partners.

Although Merisel distributes more than 35,000 products and accessories  supplied
by approximately 500 manufacturers, 75% of net sales in 1999 (as compared to 73%
in 1998 and 69% in 1997) were  derived  from  products  supplied by Merisel's 10
largest vendors. The sale of products manufactured by Sun Microsystems,  Compaq,
Hewlett-Packard  and Microsoft  accounted for  approximately  18%, 15%, 14%, and
10%,  respectively,  of net sales in 1999 (as compared to 13%, 12%, 13% and 13%,
respectively,  in 1998,  and 12%,  10%,  12% and 15%,  respectively,  in  1997).
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 the 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.

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
bundled offers,  growth-goal incentives, and reseller training events as well as
channel   communication   vehicles  such  as  targeted   direct  mail,  fax  and
advertising.

Customers and Customer Services

In 1999,  Merisel sold products and services to  approximately  30,000  computer
resellers  throughout North America.  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
manufacturers'  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 that may
not be available on a timely basis from  manufacturers.  The Company has limited
contracts with some of its reseller customers,  which contracts generally have a
short term or are terminable at will and have no minimum purchase  requirements.
No single  customer  accounted  for more than 5% of Merisel's net sales in 1999,
1998 or 1997.

Single-Source  Provider.  Merisel offers computer  resellers a single source for
more than  35,000  competitively  priced  hardware  and  software  products.  By
purchasing  from  Merisel,  resellers  need  only  comply  with a single  set of
ordering, billing and product-return procedures. Resellers may also benefit from
attractive volume pricing and financing programs. In addition,  within specified
time limits and/or specified volume limits,  resellers are generally  allowed to
return products for credit to be applied against future purchases from Merisel.

Customers  and  Sales  Organizations.  The  sales  organization  supporting  the
Company's  North  American  distribution  business  is  structured  to serve the
varying  requirements  of the different  customer  groups in the  industry.  The
Company's North American  distribution  business is organized into three primary
sales  divisions to serve VARs,  national/major  accounts,  and  retail/Internet
customers.  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.  Other key
elements of  Merisel's  VAR  strategy  include its Value  Added  Services  team,
providing a range of programs and services for resellers' use or sales,  and its
Electronic and Technology  Support  Services  (eTSS) team,  providing  technical
support.   The  national/major   accounts  division  offers   direct-fulfillment
services,  EDI transaction support, and dedicated field and inside sales support
to large-volume national accounts,  while the retail/Internet division primarily
services mass merchants,  computer chain stores and Internet resellers.  Because
of the specialized  nature of servicing the needs of customers who sell products
directly  to the  federal,  state  and  local  governments  and  to  educational
institutions,  the Company has also created a dedicated Government and Education
sales team.


<PAGE>



The  Company's  sales force is  comprised  of  dedicated  field and inside sales
representatives.  Merisel's  account managers in the field determine  resellers'
business needs and execute specific account plans to mutually grow business. The
Company's inside sales and technical  specialists are trained for efficiency and
responsiveness. This efficiency is augmented by Merisel's screen-synchronization
technology,  which  automatically  displays  a  customer  profile  on the  sales
representative's  computer  screen when a customer calls Merisel.  The Company's
systems  allow  its  sales  representatives  to enter  customer  orders,  obtain
descriptive  information regarding products,  check inventory status,  determine
customer  credit   availability,   and  obtain  special  pricing  and  promotion
information. In addition,  customers may access SELline II, Merisel's electronic
business and information  service,  which offers ordering  options and access to
the above information 24 hours a day, seven days a week.

Customers of MOCA are authorized by Sun  Microsystems  to purchase from only one
of  its  three  North  American  distributors,  and  may  generally  change  the
distributor  with whom they deal  only  once per year.  MOCA  provides  customer
support  through  dedicated  sales  account  executives,   business  development
managers,    technical   support   systems    engineers,    financial   services
representatives, and marketing and reseller services teams. This unique coverage
model has created an unparalleled  business  proposition  for resellers  selling
enterprise solutions.  In addition,  MOCA is focused on providing innovative new
service  solutions to serve its business  partners in an evolving  industry.  In
March   2000,   the   Company    announced   an   exclusive    outsourcing   and
product-fulfillment  agreement  between MOCA and Stonebridge  Technologies.  The
two-year  agreement is the first of its kind in the Sun channel and involves the
outsourcing  of a number of services  to MOCA,  including  product  procurement,
configuration,  fulfillment,  logistics and financial services. MOCA will pursue
similar customer opportunities in the future.

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.  As part of a  continuing  effort to  improve  accuracy,  Merisel's
Information and Logistics Efficiency System ("MILES") was first installed in the
Company's Atlanta  distribution  center in early 1994. By 1996,  installation of
this custom, computerized  warehouse-management system was completed in all nine
of Merisel's North American distribution  centers.  Merisel has also established
MILES environments as part of its co-location  strategy in IBM's Raleigh,  North
Carolina,  facility. The successful implementation of MILES has resulted in high
rates of inventory and shipping accuracy. The Company believes that its shipping
accuracy rates are the highest in the industry at 99.993%.

Merisel typically delivers products from its regional  distribution  centers via
United  Parcel  Service,  Federal  Express,  Purolator  Courier and other common
carriers in North  America.  Most  customers  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.  To expedite  delivery and
further  minimize  reseller  inventories,   Merisel  also  provides  fulfillment
services,  through  which  the  Company  ships  orders  directly  to  resellers'
customers.

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  and lease
financing  through  a number of  credit  institutions  and  allows  credit  card
purchases by qualified  customers.  Merisel's  Direct Ship program  provides for
direct  shipment to and billing of the  reseller's  customer.  To allow  certain
resellers to purchase  larger orders in the United States,  the Company can also
arrange  alternative  financing  through its escrow programs as well as selected
bid-financing arrangements.

Information  Services.  Merisel  provides its reseller  customers  with detailed
information on products,  pricing,  promotions and developments in the industry.
Merisel's  corporate Web site and SELline II offer technical product information
on thousands of products  and links to more than 350 of the  industry's  leading
manufacturers. In addition, resellers can obtain current information on programs
and services,  daily product  promotions,  and strategic Merisel  announcements.
They can also download  return-authorization  and system-return forms, and track
product shipments with links to UPS and Federal Express. Merisel's Web site also
offers secure,  24-hour access to SELline II, Merisel's  electronic business and
information  service,  so resellers can place their product  orders  through the
site.   SELline  II  provides   resellers  with  real-time   access  to  pricing
information,  credit information,  technical descriptions,  product availability
and  promotional  information.  Currently  SELline II has  approximately  40,000
enrollees in the

<PAGE>


U.S.  and  Canada.  Merisel  also  utilizes  EDI  systems to allow  large-volume
customers to communicate  with the Company's  computer system directly for order
processing  and account data.  The Company also offers API  business-to-business
connections, which allow resellers and vendors to directly connect their systems
to Merisel's SAP system, enabling supply-chain integration and synchronization.

Training  and  Technical  Support.   Through  Merisel's  Value  Added  Services,
resellers and their  customers can choose from a broad  selection of services to
augment their  offerings to their end-user  customers or directly  benefit their
businesses. The Company's Technical Training Group offers technical and software
training in partnership with leading educational  institutions  throughout North
America. In addition, Services Sales Advocates are available to assist resellers
with services that go beyond those covered under normal warranty  provisions for
IBM,   3Com,   HP,   Compaq   and   Philips   Magnavox    products.    Merisel's
manufacturer-dedicated  product  specialists  also  represent 29 vendors and are
available to assist the  Company's  sales force in closing  sales.  Merisel also
offers installation, data-retrieval and help-desk services.

Merisel's VAR Business Builder program,  launched in October 1998 across Canada,
rewards VARs for sales growth,  and helps them reduce  expenses and maximize new
profit  opportunities  in  cutting-edge  markets.  Through the program,  Merisel
resellers  earn  points  that can be  redeemed  for  business  tools,  marketing
services and promotional items. Participants are also invited to attend Business
Builder  seminars  at no cost.  In 2000,  Merisel is  augmenting  the program by
dedicating  resources to determine new vertical-market  opportunities and assess
needs in these areas.  The information will be used in future seminar topics and
help Merisel sales teams assist resellers with business development.

Merisel provides resellers with direct access to the Company's technical support
engineers  through  a  dedicated  hotline,  offering  specialized  pre-sale  and
post-sale  technical  support for product  lines sold by Merisel.  In  addition,
Merisel's  technical  engineers  provide regular product  training for Merisel's
sales  representatives  to help them increase their product  knowledge and their
ability to answer resellers' questions.


Operations, Distribution and Systems

Locations.  At December 31, 1999, the Company operated nine distribution centers
throughout  North  America:  seven in the United  States and two in Canada.  The
Company  also  operates  a  specialized  distribution  center  as  part  of  its
co-location strategy at IBM's Raleigh, North Carolina, facility.

Systems.  Merisel has made  significant  investments  in 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
distribution  centers and its  Raleigh,  North  Carolina,  co-location  facility
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 "Customers and Customer  Services --
Prompt Delivery" above.

In 1993,  the Company  began  designing an SAP R/3  enterprise-wide  information
system that would  integrate all  functional  areas of the  business,  including
sales and distribution, inventory management, financial services, and marketing,
in a real-time  environment.  Merisel  converted its Canadian  operations from a
mainframe  system  to the  new SAP  system  in  August  1995,  and  successfully
completed  the  conversion  of its  North  American  operations  in April  1999.
Providing a common platform for Merisel's North American  distribution  and MOCA
businesses,  the new system is designed to support  business growth by providing
greater transaction  functionality,  increased  flexibility,  enhanced reporting
capabilities, and custom-pricing applications.

Since April 1999, system  performance,  stability and availability have improved
significantly.  SAP performs with  sub-second,  on-line response time and has an
average  systems-availability  rate of 99.999 percent.  Availability  for all of
Merisel's  core systems has averaged 99.9 percent or above since April 1999. SAP
also enforces a high degree of data integrity,  which better supports  Merisel's
reporting needs both through SAP and Merisel's data warehouse system.


<PAGE>


In addition, SAP has provided a solid base for application development, allowing
Merisel to expedite the development cycle for functionality  improvements in the
system. SAP has enabled new systems capabilities benefiting government resellers
and numerous  advancements in Merisel's electronic commerce offering,  including
enhancements  to SELline II, the Company's  electronic  business and information
service.  Since  April  1999,  electronic  order  placement  via  SELline II has
increased by more than 400 percent,  and Web/SELline traffic has increased by 83
percent to 12.7 million "hits" per month. In 1999, over 55 percent of all orders
received by Merisel were processed electronically.

Competition

Competition  in  the  computer  products   distribution   industry  is  intense.
Competitive  factors  include price,  breadth and  availability  of products and
services, credit availability and financing options, shipping accuracy, speed of
delivery,  availability of technical support and product information,  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   for  its  North  American
distribution  business include large United  States-based  distributors  such as
Ingram  Micro,  Pinacor  and Tech Data,  as well as  regional  distributors  and
franchisers. MOCA's competitors are GE Access, which is owned by GE Capital, and
Ingram Micro.

Merisel  also  competes  with  manufacturers  that  sell  directly  to  computer
resellers and end users,  sometimes at prices below those charged by Merisel for
similar products, and larger resellers and E-tailers that sell to resellers. 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  resellers.

See  "Certain  Business  Factors  - Size  of Competitors; - Direct Sales by
Manufacturers" below.

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  to  existing  products;  (iii)
intensity  of  price  competition  among  the  Company  and its  competitors  as
influenced by various  factors;  and (iv) 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  qualities  of the  computer  products
distribution  industry,  the  Company's  revenues and earnings may be subject to
material volatility,  particularly on a quarterly basis, and the results for any
quarterly period may not be indicative of results for a full fiscal year.

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,  which is primarily due to buying patterns
of Canadian  government  agencies.  See  "Management's  Discussion  and Analysis
Financial   Condition   and  Results  of  Operations  -  Liquidity  and  Capital
Resources."

Employees

As of January 31,  2000,  Merisel had  approximately  2,400  employees.  Merisel
continually  seeks to enhance  employee morale and strengthen its relations with
employees.

Environmental Compliance

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

Certain Business Factors

In addition to the other  information  in this report,  readers are cautioned to
carefully  consider the  following  business  factors that may affect the future
operations and performance of the Company.

Decline in Gross  Margins.  Over the past few years,  the computer  distribution
industry in general and the Company in particular have experienced a significant
decline in gross margins.  Competitive  pricing  pressures  escalated during the
fourth quarter of 1998 and continued in 1999. In addition,  the Company's  gross
margins have been  significantly  affected  over the last several  quarters by a
reduction  in  manufacturer  rebates and changes by  manufacturers  in terms and
conditions,  which have resulted in a shift of costs to distributors.  While the
Company  has  taken  actions  in  recent  years   intended  to  improve   margin
performance,  gross  margins have  continued to decline  primarily  due to these
factors.  In the  fourth  quarter  of 1999 and the first  quarter  of 2000,  the
Company has addressed the gross margin issue by implementing a series of pricing
actions to adjust for these factors.  If the Company's efforts to increase gross
margins  are not  successful  or if an increase  in gross  margins  results in a
significant  decline  in sales  volumes  without  a  corresponding  decrease  in
operating expenses,  the Company may not be able to achieve  satisfactory levels
of profitability.

Vendor Terms and Conditions.  Like other wholesale  distributors,  the Company's
business is subject to the risk that the value of its inventory will be affected
adversely by vendor price reductions or by product  obsolescence  resulting from
technological changes or product updates. It is the policy of most manufacturers
of microcomputer  products to protect  distributors  who purchase  directly from
them from the loss in value of  inventory  due to  product  obsolescence  or the
manufacturer's  price  reductions.  Over the last two  years,  certain  major PC
manufacturers  that are among the  Company's  largest  vendors  have reduced the
availability of price  protection for  distributors  and changed other terms and
conditions.   Through  buying   procedures  and  controls  to  manage  inventory
purchases,  the Company seeks to reduce  potential  future  adverse  impact from
these  changes  while  balancing  the  need to  maintain  sufficient  levels  of
inventory.  Notwithstanding these efforts, the Company's results during the past
few quarters have been adversely  affected by the reduced  availability of price
protection.  There is no assurance  that such efforts will be  successful in the
future in  preventing  a  material  adverse  effect on the  Company.  Unforeseen
changes in  current  price  protection  policies  or other  changes in terms and
conditions of any of the Company's  major vendors could have a material  adverse
effect on the Company.

Dependence on Key Vendors.  In 1999, 75% of the Company's net sales were derived
from products  supplied by the Company's 10 largest vendors,  as compared to 73%
in 1998 and 69% in 1997. The Company's large vendors generally provide incentive
funds for  marketing  that are based on sales  levels of their  products.  These
incentive funds contribute substantially to the Company's  profitability.  As is
customary in the industry,  the Company's  agreements with these vendors provide
non-exclusive  distribution rights and may generally be terminated by the vendor
on short notice.  The termination of the Company's  distribution  agreement with
one of its key vendors,  or a material  change in the terms of the  distribution
agreement,  including  a  decrease  in  incentive  funds,  could have a material
adverse effect on the Company.  In the past two years, many vendors have reduced
the  incentive  funds they pay to  distributors  or increased  the sales volumes
required to receive  various  levels of incentive  funds,  which has  negatively
affected  the  Company's  profitability.  Over  the  last  year,  several  large
manufacturers  have  elected  to reduce  their  number  of  direct  distribution
relationships,  and the Company  expects  that this trend is likely to continue.
Although  the  Company  has not  been  terminated  as a  distributor  for  these
manufacturers,  future  decisions  by  manufacturers  to reduce  their number of
distribution partners could result in the Company's loss of vendors, which could
have a material adverse effect on the Company.

Size of Competitors.  The Company's  competitors  include  distributors that are
substantially larger than the Company, partially as a result of the trend toward
consolidation  in the industry.  Because of their size,  these firms can achieve
greater  economies  of scale than the Company  and may be able to form  stronger
relationships  with  manufacturers.  The Company  does not  believe  that it can
achieve  operating  expense levels as a percentage of sales as low as those that
can be achieved  by its much  larger  competitors.  A  continuation  of industry
consolidation  not involving the Company may exacerbate this  disadvantage.  See
"Competition" above.

Direct Sales by  Manufacturers.  Several  computer  product  manufacturers  have
expanded their direct selling  efforts to resellers and end users.  Although the
Company does not believe that its  business has been  significantly  affected by
these   developments,   continued  efforts  by  manufacturers  to  change  their
businesses to compete with the direct

<PAGE>


sales model may  adversely  the Company.  The Company  believes  that the direct
sales business will grow faster than sales through the distribution  channel and
that  consolidation  of resellers,  who are the customers of  distributors,  may
contribute  to such  differential.  An increase  in sales of  computer  products
outside the traditional  distribution channel may have a material adverse effect
on the Company.

Item 2. Properties.

At December  31,  1999,  the Company  maintained  distribution  centers in seven
locations  throughout  the  United  States  and  in  two  locations  in  Canada.
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; and Vancouver, British Columbia.

The  Company's  headquarters  are located in El Segundo,  California,  where the
Company owns an 112,500 square-foot facility,  leases another 50,700 square-foot
facility and leases 23,000  square feet in a third  building.  In addition,  the
Company owns a 61,000  square-foot  facility and 29 acres of undeveloped land in
Cary,  North  Carolina.  All of the Company's other  facilities are leased.  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.

On March 16, 1998, the Company  received a summons and  complaint,  filed in the
Superior  Court of  California,  County of Santa  Clara,  in a matter  captioned
Official  Unsecured  Creditors  Committee  of Media Vision  Technology,  Inc. v.
Merisel,  Inc. The plaintiff  alleges that certain  executive  officers of Media
Vision Technology,  Inc. ("Media Vision") committed fraud and breached fiduciary
duties owed to Media Vision  through,  inter alia, the improper  recognition and
reporting of sales, revenue and income and the failure to properly recognize and
report product returns during 1993 and 1994,  thereby  overstating the financial
condition of Media Vision as reflected in its financial statements for 1993. The
plaintiff further alleges that the Company aided, abetted, conspired and/or made
possible such acts and omissions of the Media Vision  executives.  The plaintiff
seeks to recover compensatory damages, including interest thereon, exemplary and
punitive  damages,  and costs  including  attorneys'  fees. On May 6, 1998,  the
Company filed a motion to dismiss the complaint on various legal grounds as well
as a motion to strike the punitive  damages prayer.  In response to the motions,
the plaintiff filed a first amended complaint on August 31, 1998, adding a claim
for unfair  business  practices  under  California  Business & Professions  Code
ss.17200  and  additional  allegations.  The  plaintiff's  filing of an  amended
complaint mooted the Company's  original motions.  The Company filed a motion to
dismiss  the  amended  complaint  on various  grounds and a motion to strike the
punitive  damages prayer.  In its opposition to the Company's  motion to strike,
the plaintiff withdrew its prayer for punitive damages. On January 15, 1999, the
Court issued an Order  staying  prosecution  of the action under the doctrine of
exclusive  concurrent  federal  jurisdiction.  Plaintiff  filed a motion to seek
relief from the stay and in October  1999 such motion was  granted.  The Company
renewed its motion to dismiss and on January 28, 2000 the judge entered an order
granting the Company's  motion to dismiss,  and granting the plaintiff  leave to
amend its complaint with respect only to the unfair  business  practices  claim.
The Company has defended itself vigorously  against this claim and will continue
to do so.

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.

None.




<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 National  Market tier of the Nasdaq
Stock 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  National
Market.

                                            High              Low
                Fiscal Year 1998
                     First quarter....       4 1/2            2 3/4
                     Second quarter...       3 1/2            2 3/4
                     Third quarter....       3 1/2            2 1/8
                     Fourth quarter...       3 1/4            2
                Fiscal Year 1999
                     First quarter....       2 7/8            1 1/4
                     Second quarter...       3 3/16           1 5/32
                     Third quarter....       2 7/16           1 1/2
                     Fourth quarter...       1 25/32          1 5/32


As of March 28, 2000,  there were 958 record  holders of the Company's  Common
Stock.

Merisel has never declared or paid any dividends to stockholders.  The indenture
relating to the Company's 12-1/2% Senior Notes due 2004 currently  prohibits the
payment of dividends by the Company.  See "Management's  Discussion and Analysis
of  Financial  Condition  and  Results of  Operations  -  Liquidity  and Capital
Resources."


<PAGE>
<TABLE>
<CAPTION>


Item 6. Selected Financial Data.

                                                                       Year Ended December 31,
                                                   -------------------------------------------------------------
                                                    1995          1996         1997          1998          1999
                                                   -------        -----        -----         -----         -----
                                                              (In thousands, except per share amounts)

<S>                                             <C>           <C>          <C>           <C>            <C>
Income Statement Data:(1 & 2)
Net sales.....................................  $ 5,955,765   $ 5,521,475   $ 4,047,621  $ 4,550,977    $5,188,679
Cost of sales.................................    5,633,278     5,233,570     3,807,888    4,298,553     4,947,626
                                                -----------   -----------   -----------   ----------    ----------
Gross profit..................................      322,487       287,905       239,733      252,424       241,053
Selling, general & administrative expenses....      314,523       292,023       188,404      195,468       235,471
Litigation related charge.....................                                                              12,000
Restructuring charge..........................        9,333                                                  3,200
Impairment losses.............................       51,383        42,033        14,100                      3,800
                                                -----------   -----------   -----------   ----------    ----------
Operating (loss) income.......................      (52,752)      (46,151)       37,229       56,956       (13,418)
Interest expense..............................       39,053        39,080        28,608       17,125        17,849
Loss on sale of European, Mexican, and
Latin American operations.....................                     33,455
Debt Restructuring Costs......................                                    5,230
Other expense, net............................       13,885        20,150        14,992       20,904        28,962
                                                -----------   -----------   -----------   ----------    ----------
(Loss) income before income taxes.............     (105,690)     (138,836)      (11,601)      18,927       (60,229)
(Benefit) provision for income taxes..........      (21,779)        1,539           496          417           939
                                                -----------   -----------   -----------   ----------    ----------
Net (loss) income Before Extraordinary Item...      (83,911)     (140,375)      (12,097)      18,510       (61,168)
Extraordinary Loss on Extinguishment of
   Debt.......................................                                    3,744
                                                -----------   -----------   -----------   ----------    ----------
Net (loss) income.............................     $(83,911)    $(140,375)     $(15,841)     $18,510      $(61,168)
                                                ============  ===========   ===========   ==========    ==========
Per Share Data:
Net (loss) income per diluted share...........  $    (2.82)   $    (4.68)   $      (.48) $       .23   $      (.76)
Weighted average number of diluted shares.           29,806        30,001        33,216       80,485        80,279
Balance Sheet Data:
Working capital...............................  $   280,864   $   190,544   $   197,154  $   181,742   $   116,616
Total assets..................................    1,230,334       731,039       747,111      945,320       805,795
Long-term and subordinated debt...............      356,271       294,763       133,429      131,856       130,264
Total debt....................................      382,395       294,950       133,429      135,657       133,170
Stockholders' equity..........................      154,466        14,997       137,508      154,253        95,173

</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 fiscal years presented as if the
     year ended on December 31. Except for 1997, all fiscal years presented were
     52 weeks in duration.  The selected financial data set forth above includes
     those balances and activities related to the Company's  Australian business
     until its disposal  effective  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  results of
     Merisel FAB (as defined  below) from the date such business was acquired on
     January  31,  1994  through  its  disposal  as  of  March  28,  1997.   See
     "Management's Discussion and Analysis of Financial Condition and Results of
     Operations."

(2)  The Company has reclassified certain items in its 1995, 1996, 1997 and 1998
     financial   statements   to  conform  to  the  1999   presentation.   These
     reclassifications   principally   consist  of  costs  associated  with  the
     Company's  flooring  arrangements.  The impact to the 1995,  1996, 1997 and
     1998 financial statements is to reduce general and administrative  expenses
     by $2,672,000,  $2,998,000,  $3,002,000 and  $4,461,000,  respectively,  to
     decrease net sales by $1,202,000,  $1,349,000,  $1,351,000 and  $2,007,000,
     respectively,  and to increase interest expense by $1,470,000,  $1,649,000,
     $1,651,000, and $2,454,000, respectively.



<PAGE>


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


Overview

The Company was founded in 1980 as Softsel Computer  Products,  Inc. and changed
its  name to  Merisel,  Inc.  in 1990 in  connection  with  the  acquisition  of
Microamerica,  Inc.  ("Microamerica").  The Company has experienced rapid growth
through domestic and international  acquisitions,  and internal growth, reaching
nearly $6.0 billion in revenues in 1995.  In 1996,  the Company  divested of its
operations outside of North America. Today Merisel operates in the United States
and Canada and is focused  exclusively on the North American  market through its
North American distribution and MOCA business units.

Asset Dispositions

In two separate  transactions in 1996,  Merisel completed the sale of its wholly
owned  Australian  subsidiary,  Merisel Pty Ltd., and  substantially  all of its
European, Mexican and Latin American businesses.

As of March 28, 1997, the Company completed the sale of substantially all of the
assets of its wholly owned  subsidiary  Merisel FAB, Inc.  ("Merisel  FAB"). The
sales price,  computed based upon the February 21, 1997 balance sheet of Merisel
FAB, was $31,992,000.

Debt Restructuring and Equity Investment

On September 19, 1997,  the Company and its main operating  subsidiary,  Merisel
Americas Inc.  ("Merisel  Americas"),  entered into a definitive  Stock and Note
Purchase Agreement with Phoenix  Acquisition Company II, L.L.C.  ("Phoenix"),  a
Delaware  limited  liability  company  whose sole member is  Stonington  Capital
Appreciation 1994 Fund, L.P. Pursuant to the Stock and Note Purchase  Agreement,
on September 19, 1997, Phoenix acquired a Convertible Note for $137,100,000 (the
"Convertible  Note") and 4,901,316 shares of Common Stock (the "Initial Shares")
for $14,900,000. The Convertible Note was an unsecured obligation of the Company
and  Merisel  Americas  and  provided  that,  upon the  satisfaction  of certain
conditions, including obtaining stockholder approval, the Convertible Note would
automatically  convert into 45,098,684  shares of Common Stock (the  "Conversion
Shares").  The Conversion  Shares and Initial  Shares would  together  represent
50,000,000  shares of Common Stock at a purchase  price of $3.04 per share,  and
approximately  62.4% of the Common Stock outstanding  immediately  following the
issuance of the  Conversion  Shares.  The  Company  used the  proceeds  from the
issuance of the Initial Shares and the Convertible Note to repay indebtedness of
its  operating   subsidiaries  (the  "Operating  Company  Debt")  consisting  of
$80,697,000  principal amount  outstanding  under a revolving credit  agreement,
$53,798,000  of its 11.5% Senior  Notes,  and  $13,200,000  principal  amount of
subordinated  notes.  On  October  10,  1997,  Phoenix  exercised  its option to
convert,  without any additional  payment,  $3,296,286  principal  amount of the
Convertible Note into 1,084,305 shares of Common Stock, representing the maximum
amount that could be  converted  prior to  obtaining  stockholder  approval.  On
December 19, 1997,  following  receipt of  stockholder  approval,  the remaining
portion of the Convertible Note was converted into Common Stock. As of March 30,
2000, Phoenix owned 50,000,000 shares of Common Stock, or approximately 62.3% of
the outstanding Common Stock. See "Notes to Consolidated  Financial Statements -
Note  9 -  Income  Taxes"  regarding  the  impact  of the  restructuring  on the
Company's available net operating loss carryforwards.

Results of Operations

During most of 1997, 1998 and 1999, the Company operated three distinct business
units: United States  distribution,  Canadian  distribution and the Merisel Open
Computing  Alliance  ("MOCA").  Although  the Company  continued  to  experience
positive  sales  growth  in all of  its  business  units  during  1999,  pricing
pressure, changing vendor terms and conditions, and industry turbulence caused a
continued  erosion in gross  margins.  While the Company  believes it has slowed
this erosion with corrective  actions taken throughout the year, the erosion has
exceeded the Company's  ability to reduce operating  expenses as a percentage of
sales, and has negatively  impacted  operating  income as a result.  In December
1999,  the Company  announced  plans to  restructure  and  combine its U.S.  and
Canadian  distribution  business units to form one North  American  distribution
business.  As a result, the Company now operates North American distribution and
MOCA as its only two business units.


<PAGE>


Comparison of Fiscal Years Ended December 31, 1999 and December 31, 1998

The  Company's  net  sales  increased  14.0%  from  $4,550,977,000  in  1998  to
$5,188,679,000 for the year ended December 31, 1999. This increase resulted from
sales  growth  of 56.2% and 7.5% for the MOCA and  North  American  distribution
businesses,  respectively.  MOCA  growth was strong  due to  increased  sales to
existing  customers  and,  to a lesser  extent,  to the  acquisition  by MOCA of
several new Sun Microsystems  reseller  accounts during the latter part of 1998.
MOCA sales growth on a year-over-year  basis ranged from 68% to 75% in the first
three quarters of 1999 and was 19.8% for the fourth  quarter.  The slower growth
in the fourth quarter relates to a general  slowdown in the industry  related in
part to Year 2000 issues and also  reflects a reduced  impact from new accounts.
The Company  expects  MOCA sales  growth for 2000 to decrease  overall from 1999
growth levels. North American  distribution sales growth resulted primarily from
growth in the retail customer and national/major customer groups.

On a consolidated basis, hardware and accessories accounted for 80% of net sales
and software accounted for 20% of net sales for the year ended December 31, 1999
as compared to 78% and 22%, respectively, for such categories for the year ended
December 31, 1998.

Gross profit  decreased 4.5% from  $252,424,000 in 1998 to $241,053,000 in 1999.
Gross profit as a percentage of sales, or gross margin,  decreased from 5.55% in
1998 to 4.65% in 1999. The decline in margins was primarily  related to the U.S.
portion of the North American  distribution  business,  which was  significantly
negatively  affected by (i) changing  vendor terms and  conditions,  including a
reduction in vendor rebates and an increase in price protection  exposure,  (ii)
competitive  pricing  pressures,  and (iii) sales of comparatively  lower margin
systems  product  increasing at a greater rate than higher  margin  product as a
result of a significant increase in sales of Compaq product following the launch
of Compaq's  Distributor Alliance Program under which the Company is one of four
distributors  and resellers able to source product  directly from Compaq.  Gross
profit for 1999 was further negatively  affected by an $8.1 million charge taken
in  the   fourth   quarter   of   1999   reflecting   higher   than   historical
inventory-related  provisions.  That charge is in  addition to the  obsolescence
reserves that are accrued in the normal course of business  throughout the year,
and was taken to address the increased  exposure related to inventory on hand at
December 31, 1999 due in part to the factors noted above.
Excluding this charge, gross margins would have been 4.80%.

Over the past year,  the Company has taken various  actions to address the issue
of declining margins,  including  accelerating  customer  recruitment efforts to
expand the company's account base, focusing attention on more profitable product
lines,  enhancing customer support by assigning  dedicated sales teams according
to customer  specific business models and geographic  locations,  and increasing
the  extent to which  sales  compensation  is tied to margin  goal  achievement.
During the first  quarter of 2000,  the  Company  took more  direct  measures to
improve margins by implementing  price increases across a broad range of product
offerings.  There is no assurance that the Company's efforts to increase margins
will be  successful  or  that an  increase  in  margins  will  not  result  in a
significant decline in sales volume, offsetting any potential improvement to net
income.  While the Company has seen some positive margin trends through the last
half of the first  quarter of 2000,  for the first 12 weeks of fiscal year 2000,
North American  distribution sales were approximately 13% below sales levels for
the same period in fiscal year 1999.  MOCA sales were up 28% over the same prior
year period, resulting in consolidated sales being down 7% over the same period.
The Company  believes that,  during the first half of the quarter,  this decline
resulted  primarily  from the focus on  restructuring  activities and that sales
have been negatively  impacted by price increases  during the second half of the
quarter.

Selling,  general and administrative  expenses increased by $40,003,000 or 20.5%
from  $195,468,000  for the year ended December 31, 1998 to $235,471,000 for the
year ended December 31, 1999. Selling,  general and administrative expenses as a
percentage  of sales  increased  from 4.3% of sales in 1998 to 4.5% for the same
period in 1999.  Contributing  to the  increase  for the year were  depreciation
expenses   related  to  the  SAP  R/3  operating   system  and  other  strategic
initiatives,  which were part of an overall increase in depreciation  expense of
$11,368,000,  or an increase from  $10,201,000 in 1998 to $21,569,000  for 1999.
Additionally,  the  Company  incurred  $1,821,000  in post  "go-live"  costs for
expenses associated with the SAP implementation; and payroll and payroll-related
costs of

<PAGE>


employees directly  associated with the SAP project,  which had been capitalized
in periods prior to  implementation.  Costs associated with Year 2000 compliance
of  approximately  $2,179,000  were also  incurred  during 1999.  The  remaining
increase in selling,  general and  administrative  expenses relates primarily to
increased variable costs in support of sales growth.

Results  for the year also  reflected  the  $21,000,000  charge  recorded by the
Company  in  the  first  quarter  of  1999  relating  to the  settlement  of the
litigation  pending in Delaware  Chancery  Court between the Company and certain
holders and former  holders of the Company's  12-1/2% Senior Notes due 2004 (the
"12.5% Notes"),  offset in part by the $9,000,000 insurance recovery recorded by
the Company in the second quarter.

In connection with the Company's announced plan to combine its U.S. and Canadian
distribution businesses,  the Company evaluated the fixed asset investments that
were made to  support  the former  business  units.  As a result,  in the fourth
quarter of 1999 the Company  recorded a  $3,800,000  non-cash  asset  impairment
charge related to redundant assets resulting from the combination.

In the fourth quarter of 1999, the Company  announced  that, in connection  with
the  combination  of its U.S. and  Canadian  distribution  businesses,  it would
reduce its  workforce by  approximately  400  full-time  positions.  The planned
reduction,  which was effective in January 2000,  was  accomplished  through the
elimination  of  duplicative  positions  in  marketing,  product  and  inventory
management,  and sales  under  the  newly  formed  North  American  distribution
business unit, and by the realignment of finance and  administrative  functions.
This workforce  reduction included the elimination of approximately 85 full-time
positions  through the sale of the Company's  Marlborough call center during the
first  quarter of 2000 and the  anticipated  reduction of another 125  positions
through not filling  attrition-related  vacancies.  As a result, the Company has
recorded a restructuring charge of $3,200,000 in the fourth quarter of 1999 that
primarily  consists  of  termination   benefits  including   severance  pay  and
outplacement services that are being provided to the approximately 190 employees
that were  involuntarily  affected by the  reduction in  workforce.  The Company
believes  that these  actions  have enabled the Company to simplify its business
and reduce  projected  operating  expenses by  approximately  $25,000,000  on an
annualized basis.

As a result of the above items, the Company had an operating loss of $13,418,000
for the year ended December 31, 1999 compared to operating income of $56,956,000
for the year  ended  December  31,  1998.  Excluding  the  restructuring-related
charge,  the asset impairment charge and the  litigation-related  charge, net of
related recovery,  taken in 1999, the Company would have had operating income of
$5,582,000 in 1999.

Interest Expense; Other Expense; Income Tax Provision

Interest  expense for the Company  increased 4.2% from  $17,125,000 for the year
ended  December 31, 1998 to  $17,849,000  for the year ended  December 31, 1999.
This  increase was  primarily  attributable  to increases in average  borrowings
outstanding under the Company's  revolving line of credit.  The Company uses the
revolver  to fund  short-term  working  capital  needs and to finance  strategic
inventory  purchases.  At the end of 1998 and 1999,  there  were no  outstanding
borrowings under this facility.

Other  expense for the Company  increased  from  $20,904,000  for the year ended
December 31, 1998 to  $28,962,000  for the year ended  December  31,  1999.  The
increase is attributable to a $9,217,000  increase in asset  securitization fees
offset by a decrease  in foreign  currency  loss of  $1,621,000.  The  increased
securitization  fees are primarily due to increased sales of accounts receivable
and an increase in the underlying rate associated with the fees that the Company
pays on the sale of receivables. The average proceeds resulting from the sale of
accounts receivable under the Company's securitization facilities increased from
$282,336,000 for the year ended December 31, 1998 to $414,902,000 for 1999.

The income tax provision increased from $417,000 for the year ended December 31,
1998 to $939,000 for 1999. In both years the income tax  provision  provides for
only the minimum  statutory tax requirements in the various states and provinces
in which the  Company  conducts  business,  as the Company  had  sufficient  net
operating  losses from prior  years to offset U.S.  federal  income  taxes.  The
Company has not recognized a tax provision  benefit in either year, having fully
utilized its ability to carryback  those losses and obtain refunds of taxes paid
in prior years. The provision for 1999 also includes  approximately  $400,000 in
reserves against tax exposures related to outstanding tax issues under review by
tax agencies.  See "Notes to Consolidated  Financial  Statements - Note 9 Income
Taxes".


<PAGE>


Consolidated Net Income

The Company  reported net income of  $18,510,000,  or $.23 per diluted share, in
1998 compared to a net loss of $61,168,000, or $0.76 per share, in 1999.

Comparison of Fiscal Years Ended December 31, 1998 and December 31, 1997

Results for the year ended  December 31, 1997 include the results of  operations
of Merisel FAB until the disposition of the Merisel FAB business as of March 28,
1997 as described  above. The Company's  consolidated  results of operations for
1997  include  results of  operations  of  Merisel  FAB  consisting  of sales of
$202,177,000,   gross   profit  of   $7,678,000,   and   selling,   general  and
administrative expenses of $6,200,000. Excluding the results of Merisel FAB, the
Company's 1997 results would have included sales of $3,845,444,000, gross profit
of  $232,055,000,   and  selling,   general  and   administrative   expenses  of
$182,204,000.  The following  discussion refers to the Company's 1997 results of
operations excluding the results of Merisel FAB, except for the discussion below
under "Interest Expense; Other Expense;  Income Tax Provision" and "Consolidated
Net Income."

The  Company's  net  sales  increased  18.3%  from  $3,845,444,000  in  1997  to
$4,550,977,000 for the year ended December 31, 1998. This increase resulted from
increased sales of 12.2% in Canada and 19.9% in the United States. For the year,
while MOCA and retail sales continued to show substantial growth at 36% and 55%,
respectively, neither VAR nor commercial performance was as robust, resulting in
U.S. growth slowing  considerably,  particularly  in the fourth quarter.  During
1998, VAR sales grew 9% and commercial  sales  increased 19%. The growth rate in
Canada in terms of Canadian  dollars was 20.3%,  but the decline in the value of
the  Canadian  dollar  hampered  the  growth  rate in  terms  of  U.S.  dollars,
particularly in the second half of the year.

Hardware and accessories  accounted for 78% of net sales and software  accounted
for 22% of net sales for the year ended December 31, 1998 as compared to 77% and
23%, respectively, for such categories for the year ended December 31, 1997.

Gross profit  increased 8.8% from  $232,055,000 in 1997 to $252,424,000 in 1998.
Gross profit as a percentage of sales,  or gross margin,  decreased from 6.0% in
1997 to 5.5% in 1998.  Gross  margins in the United States and Canada were 5.43%
and 6.07%,  respectively,  for 1998, compared to 5.97% and 6.31%,  respectively,
for 1997. The decrease in margins as a percentage of sales has resulted in large
part from intense  competitive  pricing pressures,  as well as changes in vendor
terms and  conditions.  The  margin  decrease  is also  partially  the result of
changes in customer concentration and mix and product mix.

Selling,  general and  administrative  expenses increased by $13,264,000 or 7.3%
from  $182,204,000  for the year ended December 31, 1997 to $195,468,000 for the
year ended December 31, 1998.  Selling,  general and administrative  expenses in
1997 included compensation charges of $1,950,000 incurred pursuant to employment
contracts of certain  executive  officers of the Company and related to the debt
restructuring completed during 1997. Excluding this charge, selling, general and
administrative expenses increased $15,214,000,  but decreased as a percentage of
sales from 4.7% in 1997 to 4.3% in 1998. This decrease is primarily attributable
to efforts to control  operating  expenses while the Company  experienced  sales
growth of 18.4% for the year. Selling,  general and administrative costs include
depreciation  and  amortization   expense  totaling   $10,980,000  in  1998  and
$11,073,000 in 1997.

In the fourth quarter of 1997, the Company  recorded a non-cash asset impairment
charge of $14,100,000  against  capitalized costs associated with the previously
scheduled  implementation  of the SAP information  system in the U.S., which was
delayed in 1996.  Through  implementation  planning  that  resumed in the fourth
quarter of 1997 and an  evaluation  of SAP in its  upgraded  form,  the  Company
identified costs that would not provide future value, and it is these costs that
are the basis of the impairment  charge.  See "Notes to  Consolidated  Financial
Statements - Note 4 - Impairment Losses."

As a result of the above items,  the Company had operating income of $56,956,000
for the year ended December 31, 1998 compared to operating income of $35,751,000
for the year ended  December  31,  1997.  Excluding  the  restructuring  related
compensation costs incurred and the impairment charge taken in 1997, the Company
would have had operating income of $51,801,000 in 1997.


<PAGE>



Interest Expense; Other Expense; Income Tax Provision

Interest  expense  decreased 40.1% from  $28,608,000 for the year ended December
31, 1997 to $17,125,000  for the year ended December 31, 1998. This decrease was
primarily  attributable  to  the  debt  restructuring,  which  resulted  in  the
elimination of substantially  all of the Operating Company Debt on September 19,
1997 using proceeds from the issuance of the Initial Shares and the  Convertible
Note.

Other expense increased from $14,992,000 for the year ended December 31, 1997 to
$20,904,000  for the year ended December 31, 1998. This increase is attributable
in part  to the  recording  of a gain on the  sale  of  property  held in  North
Carolina for $1,530,000 in 1997,  which reduced other expenses.  The increase is
also  attributable  to a $1,534,000  increase in foreign  currency  losses and a
$1,534,000 increase in asset securitization  fees. The increased  securitization
fees are due to increased  sales of accounts  receivables in order to fund sales
growth,  daily  operations  and,  in the  fourth  quarter,  increased  levels of
inventory in anticipation of higher sales volumes that did not materialize.

Also during 1997,  the Company  incurred  $5,230,000 in expenses  related to the
Company's  efforts  to  effect  a  restructuring  of its  debt.  These  expenses
represent  professional  fees and other  costs  associated  with the  terminated
Limited Waiver and Voting  Agreement (the "Limited  Waiver  Agreement")  entered
into with certain holders of the Company's 12.5 % Notes, and costs incurred as a
result of the change in control that  occurred as a result of the  conversion of
the Convertible Note.

The income tax provision decreased from $496,000 for the year ended December 31,
1997 to $417,000 for 1998. In both years the income tax provision  reflects only
the minimum  statutory tax  requirements  in the various states and provinces in
which the Company conducts business, as the Company had sufficient net operating
losses from prior years. The Company has not recognized a tax provision  benefit
in either year,  having fully utilized its ability to carryback those losses and
obtain  refunds  of taxes  paid in  prior  years.  See  "Notes  to  Consolidated
Financial Statements - Note 9 - Income Taxes".

Consolidated Net Income

The Company,  reported net income of $18,510,000,  or $.23 per diluted share, in
1998 compared to a net loss of $15,841,000, or $0.48 per diluted share, in 1997.
Included in the 1997 net loss is an extraordinary  loss on the extinguishment of
debt of $3,744,000,  or $0.12 per diluted share, related to the repayment of the
Operating Company Debt.

Year 2000 Issues

As of the date of this report,  the Company is not aware of any adverse  effects
of Year 2000 issues on the Company,  including its systems and  operations.  The
Company's  Year  2000  project  focused  on its  core IT  systems,  off-line  IT
subsystems,   technical   infrastructure,    vendor/customer   interfaces,   and
facilities. The Company's efforts included conducting an inventory of items with
Year 2000 implications, assessing Year 2000 compliance, remediating or replacing
material items that were determined not to be Year 2000  compliant,  testing and
certifying  Year  2000  compliancy.   The  Company  also   communicated  with  a
significant  portion of its  third-party  suppliers,  vendors and  customers  to
determine  the extent to which the  Company  may have been  vulnerable  to those
third parties' failure to remediate their own Year 2000 issues.  This process of
addressing Year 2000 issues was essentially  completed by mid-November 1999. The
Company  incurred  aggregate costs of  approximately  $2.6 million in connection
with its Year 2000 project. The aggregate costs exclude the cost of implementing
the SAP  operating  system  in the  U.S.  and  costs  incurred  pursuant  to the
Company's  technology  upgrade  strategy where the upgrades were not accelerated
due to Year 2000  issues.  The Year 2000  project  costs  were  expensed  by the
Company as incurred.

The Company  believes that its procedures  were effective to identify and manage
the  risks  associated  with  Year  2000  compliance,  however,  there can be no
assurance that its remediation process has been fully effective.  The failure of
the Company to identify and remediate  the  Company's systems, or the failure of
key third parties who do business

<PAGE>


with the  Company to  remediate  their  systems,  could have a material  adverse
effect on the Company's results of operations and financial condition.  Although
the Company is not aware of any Year 2000 readiness  issues affecting it at this
time,  there can be no  assurances  that issues not yet  apparent to it will not
arise during 2000 and beyond.

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  to  existing  products;  (iii)
intensity  of  price  competition  among  the  Company  and its  competitors  as
influenced by various  factors;  and (iv) 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  qualities  of the  computer  products
distribution  industry,  the  Company's  revenues and earnings may be subject to
material volatility,  particularly on a quarterly basis, and the results for any
quarterly period may not be indicative of results for a full fiscal year.

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,  which is primarily due to buying patterns
of Canadian  government  agencies.  See  "Management's  Discussion  and Analysis
Financial   Condition   and  Results  of  Operations  -  Liquidity  and  Capital
Resources."

Liquidity and Capital Resources


Cash Flows Activity For The Year Ended December 31, 1999

Net cash  provided by operating  activities  during the year ended  December 31,
1999 was  $52,764,000.  The  primary  sources  of cash  include  a  decrease  in
inventory of $147,609,000, a decrease in accounts receivable of $7,100,000 and a
decrease in other  prepaid and tax assets.  The inventory  decrease  resulted in
part from stricter  enforcement  of payment  terms by some of the Company's
larger vendors,  which impacted  credit lines.  The Company also took actions to
reduce  inventory in order to counter  inventory risk  associated  with changing
vendor terms and conditions,  particularly related to price protection policies.
The decrease in  receivables  is related  primarily to decreased  marketing  and
cooperative  advertising and other vendor receivables  resulting from changes in
vendor  programs and a decreased  volume of pass-through  programs.  The primary
uses of cash were a $91,141,000  reduction in accounts  payable and the net loss
for the year,  excluding the non-cash  charges for  depreciation and bad debt
provisions.  Accounts  payable  have  declined  due to the decrease in inventory
noted above and to the stricter  enforcement of terms by major  manufacturers to
more closely match payables with inventory levels.

Net cash used in investing  activities in 1999 consisted of capital expenditures
of $29,255,000. The expenditures were primarily related to costs associated with
information  systems,  including systems for enhancing  electronic  services and
growing  the  Company's  infrastructure,  developing  and  implementing  the SAP
operating  system,   developing  the  Company's  configuration  and  co-location
capabilities, and upgrading warehouse systems and other Company facilities.

Net cash used by  financing in 1999 was  $3,145,000  and was  comprised
primarily of scheduled  repayments  against  promissory  notes
outstanding.


Cash Flows Activity For The Year Ended December 31, 1998

Net cash  provided by operating  activities  during the year ended  December 31,
1998 was  $53,068,000.  The  primary  sources  of cash  include an  increase  in
accounts payable of $186,462,000. The primary uses of cash were an increase

<PAGE>


in  accounts   receivable  of  $51,406,000  and  an  increase  in  inventory  of
$124,565,000.  The increase in accounts  receivable  is primarily  the result of
increased  sales during 1998.  The increase in inventory  can be  attributed  to
large  purchases near the end of the fourth quarter made with the expectation of
a higher sales volume that did not materialize. The increase in inventories also
contributed to the increase in accounts payable.

Net cash used in investing  activities in 1998 consisted of capital expenditures
of $50,067,000. The expenditures were primarily related to costs associated with
development of SAP and with other information systems as well as the purchase by
the Company of its call center facility in Cary, North Carolina.

Net cash used by financing  in 1998 was $891,000 and was  comprised of scheduled
debt payments of  $1,572,000,  offset by proceeds  received from the issuance of
common stock.


Cash Flows Activity for the Year Ended December 31, 1997

Net cash  provided by operating  activities  during the year ended  December 31,
1997 was  $16,772,000.  The primary sources of cash were an increase in accounts
payable of $76,203,000  and $15,563,000 of cash generated from  operations.  The
primary uses of cash were an increase in accounts  receivable of $8,379,000  and
an increase in inventory of $70,196,000.  The increase in accounts receivable is
primarily  the  result of  increased  sales in the fourth  quarter of 1997.  The
increase in  inventory  relates  partially to  investments  required to meet the
demands of increased  sales volume and to strategic  volume  purchases  that the
Company took  advantage of late in the fourth  quarter of 1997.  The increase in
inventories also contributed to the increase in accounts payable.

Net cash used in  investing  activities  in 1997 was  $2,270,000  consisting  of
capital expenditures of $7,290,000,  which was partially offset by proceeds from
the sale of land held in North Carolina  totaling  $5,020,000.  The expenditures
were primarily for the maintenance and improvement of existing facilities.

Net cash used by financing in 1997 was  $21,433,000.  Uses of cash for financing
activities include scheduled debt payments of $13,634,000 and the extinguishment
of  Operating  Company  Debt of  $147,700,000.  The primary  source of cash from
financing  activities  was  $139,901,000  in net  proceeds  from the issuance of
Initial Shares and the Convertible Note (which consists of $152,000,000 in gross
proceeds less  $12,099,000 in investment  banking,  legal,  accounting and other
direct costs).


Debt Obligations, Financing Sources and Capital Expenditures

At December  31, 1999,  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  subsidiaries.  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-leasebacks, transactions with affiliates and certain mergers.

At December 31,  1999,  the Company had  promissory  notes  outstanding  with an
aggregate balance of $5,011,000.  Such notes provide for interest at the rate of
approximately 7.7% per annum and are repayable in 48 and 60 monthly installments
that  commenced  February 1, 1996,  with balloon  payments due at maturity.  The
notes  are  collateralized  by  certain  of  the  Company's  real  property  and
equipment.

Merisel Americas is party to a Loan and Security  Agreement dated as of June 30,
1998 (the "Loan and  Security  Agreement")  with Bank of America  NT&SA  ("BA"),
acting as agent, that provides for borrowings on a revolving basis. The Loan and
Security Agreement permits  borrowings of up to $100,000,000  outstanding at any
one time  (including  face  amounts of letters  of  credit),  subject to meeting
certain  availability  requirements  under a  borrowing  base  formula and other
limitations.  The amount  available  for  borrowing  under the Loan and Security
Agreement at

<PAGE>


any time may be further reduced under the indenture relating to the 12.5% Notes.
As a result of the availability requirements and indenture limitations, based on
current  trends there is no assurance  that there will be amounts  available for
future borrowings under the Loan and Security  Agreement.  The Loan and Security
Agreement also contains certain  financial  covenants that require,  among other
things,  minimum levels of cash flow and interest coverage.  With respect to the
quarter  ended  December 31, 1999,  the Company was required to obtain,  and did
obtain,  amendments and waivers with respect to certain covenants under the Loan
and Security  Agreement.  Borrowings  under the Loan and Security  Agreement are
secured by a pledge of a majority  of the  inventory  held by Merisel  Americas,
Borrowings  bear interest at the rate of LIBOR plus a specified  margin,  or, at
the Company's option, the agent's prime rate. An annual fee of 0.375% is payable
with  respect to the unused  portion of the  commitment.  The Loan and  Security
Agreement has a termination date of June 30, 2003.

A portion of the Company's  funds are generated  through the sale of receivables
by Merisel Capital Funding,  Inc.  ("Merisel Capital  Funding"),  a wholly owned
subsidiary of Merisel  Americas.  Merisel Capital Funding's sole business is the
ongoing  purchase of trade  receivables  from  Merisel  Americas  and,  upon the
commencement  of  MOCA's  operations  as a  separate  subsidiary,  Merisel  Open
Computing Alliance,  Inc. Pursuant to an agreement with a securitization company
(the "Receivables Purchase and Servicing  Agreement"),  Merisel Capital Funding,
in turn, sells these receivables  to the  securitization  company on an ongoing
basis, which yields proceeds of up to $500,000,000 at any point in time. Merisel
Capital Funding is a separate  corporate entity with separate  creditors who, in
the event of  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.  This  agreement  expires  in  October  2003.  The
Receivables   Purcahse  and  Servicing   Agreement  contains  certain  financial
covenants that require, among other things, minimum levels of net worth and cash
flow.  With respect to the quarter  ended  December  31,  1999,  the Company was
required to obtain,  and did obtain,  amendments  and  waivers  with  respect to
certain covenants under the Receivables Purchase and Servicing Agreement.

Effective  December 15, 1995,  Merisel Canada,  Inc.  ("Merisel Canada") entered
into a receivables  purchase agreement with a securitization  company to provide
funding for Merisel Canada.  In accordance  with this agreement,  Merisel Canada
sells receivables to the securitization  company, which yields proceeds of up to
$150,000,000  Canadian  dollars  at any  point in time.  The  agreement  expires
December 12, 2000, but is extendible by notice from the securitization  company,
subject to the Company's approval.

Under the securitization agreements, the receivables are sold at face value with
payment of a portion of the purchase  price being  deferred.  As of December 31,
1999, the total amount outstanding under these agreements was $419,929,000. Fees
incurred  in  connection  with  the  sale of  accounts  receivable  under  these
agreements for the years ended December 31, 1999, December 31, 1998 and December
31, 1997 were $26,781,000,  $17,564,000, and $16,030,000,  respectively, and are
recorded as other expense.

In addition to its requirements for working capital for operations,  the Company
presently   anticipates  that  its  capital   expenditures  will  be  less  than
$25,000,000 for 2000. Capital  expenditures are expected to primarily consist of
costs associated with information systems, including investments made to enhance
and  expand  the  Company's  electronic  commerce  capabilities  and to grow and
enhance the Company's  infrastructure  and upgrade  warehouse  systems and other
Company  facilities.  The  Company  intends  to fund  its  capital  expenditures
primarily through internally generated cash and lease financing.

Certain  actions taken by the Company's  vendors and by the Company could have a
negative  impact on the  Company's  working  capital  and cash  position.  These
include  significant  changes in  payment  terms  that have been  introduced  by
several of the Company's  major  vendors that have  resulted in shorter  payment
terms and/or  reduced vendor  financing.  Additionally,  if the pricing  actions
taken by the Company in the first  quarter of 2000  further  reduce sales volume
significantly,  the Company's cash flow may be negatively affected, particularly
if the Company's  receivables  decline faster than inventory levels. The Company
is responding to these factors by reducing investments in inventory,  increasing
the use of flooring  programs for both  customers  and vendors,  and  shortening
credit terms of its customers.

In the opinion of management, anticipated cash from operations in 2000, together
with proceeds from the sale of  receivables  under the Company's  securitization
agreements,  trade  credit from  vendors,  and  borrowings  under the  Company's
revolving credit facility will be sufficient to meet the Company's  requirements
for the next 12 months, without the need for additional financing. This assumes,
however,   that  there  are  not  material  adverse  changes  in  the  Company's
relationships with its vendors,  customers or lenders. In addition, if in future
periods  the  Company  were to incur  losses of a  magnitude  that  resulted  in
violations of covenants under the Company's financing  agreements,  there can be
no assurance that the Company would be able to renegotiate such agreements.  Any
unforeseen event that adversely  impacts the industry or the Company's  position
in the industry,  or future losses that result in convenant violations under the
Company's  financing  agreements,  could have a direct and material  unfavorable
effect on the liquidity of the Company.



<PAGE>


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.

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, special term large-volume purchases, and the addition
of new  manufacturers  and products.  The distribution  agreements  entered into
between   the  Company  and  its  vendors   generally   provide   Merisel   with
stock-balancing and price-protection  provisions that partially reduce Merisel's
risk of loss due to slow-moving  inventory,  supplier price reductions,  product
updates  or  obsolescence.   Stock  balancing   provisions  typically  give  the
distributor  the right to return for  credit or  exchange  for other  products a
portion of the inventory items  purchased,  within a designated  period of time,
but are not  generally  provided  by the major PC systems  manufacturers.  Under
price-protection provisions,  suppliers will credit the distributor for declines
in  inventory  value  resulting  from the  supplier's  price  reductions  if the
distributor  complies with certain conditions.  In the past two years,  however,
certain major PC manufacturers that are among the Company's largest vendors have
reduced the  availability of price protection for distributors by shortening the
time  periods  during  which  distributors  may  receive  rebates  or credit for
decreases in manufacturer prices on unsold inventory and changed other terms and
conditions.  These changes have  increased  the Company's  exposure to inventory
valuation risks and have adversely  affected the Company's gross margins for the
last  several  quarters.  Through  buying  procedures  and  controls  to  manage
inventory purchases, the Company seeks to reduce future potential adverse impact
from these changes while  balancing  the need to maintain  sufficient  levels of
inventory.  There is no assurance  that such efforts will be  successful  in the
future in preventing a material adverse effect on the Company.

The Company purchases exchange contracts to reduce foreign exchange  transaction
gains and losses.  The Company  intends to continue the  practice of  purchasing
foreign exchange contracts,  however,  the risk of foreign exchange  transaction
losses cannot be completely eliminated.

The Company  offers  credit terms to  qualifying  customers  and also sells on a
prepay,  early pay, credit card and  cash-on-delivery  basis.  In addition,  the
Company has  developed a number of customer  financing  alternatives,  including
escrow  programs  and  selected  bid  financing  arrangements.  The Company also
arranges  a wide  variety  of  programs  through  which  third  parties  provide
financing  to  certain  of its  customers.  These  programs  include  floor plan
financing and hardware and software  leasing.  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.  Historically,  the  Company  has  not  experienced  credit  losses
materially  in excess of  established  credit  loss  reserves.  However,  if the
Company's   receivables   experience  a  substantial   deterioration   in  their
collectibility  or if the Company  cannot obtain credit  insurance at reasonable
rates,  the  Company's  financial  condition  and results of  operations  may be
adversely impacted.



<PAGE>


Item 7A. Quantitative and Qualitative Market Risk Disclosure

Investments

At December  31, 1999,  the Company had no  investments,  with the  exception of
$44,809,000  held  in  overnight,  interest-bearing  accounts  invested  through
high-quality credit financial institutions.

Foreign Currency Risk

The Company purchases  forward dollar contracts to hedge short-term  advances to
its Canadian  subsidiary and to hedge commitments to acquire inventory for sale.
The Company does not use the contracts for speculative or trading  purposes.  At
December 31, 1999, the Company had 26 short-term Canadian forward contracts with
a face value of approximately $65,380,000 outstanding. The size of the contracts
ranged from $474,000 to $24,104,000  with a weighted  average  contract value of
approximately  $3,600,000.  Forward rates on the contracts  ranged from 1.451 to
1.479 with the weighted average forward rate approximating 1.4710. The contracts
matured at various dates in January and February 2000.

Long-term Debt

Since the  Company  has a  significant  amount of debt,  it is  subject  to risk
related to  fluctuations  in market  interest  rates.  The table below  provides
information  concerning  fixed rate long-term  debt  outstanding at December 31,
1999,  including principal amounts maturing each year, average interest rate and
fair value.

<TABLE>
<CAPTION>
                                                                                                          Total
                               2000        2001        2002        2003         2004          Total       Fair Value
                               ----        ----        ----        ----         ----          -----       ----------
<S>                              <C>        <C>         <C>         <C>     <C>            <C>            <C>
12.5% Senior Notes               0          0           0           0       $125,000,000   $125,000,000  $77,500,000
Average Interest Rate          12.5%      12.5%       12.5%       12.5%         12.5%

Fixed rate promissory notes $1,111,000  $3,900,000      0           0             0         $5,011,000    $5,011,000
Average Interest Rate          7.70%      7.71%

</TABLE>

Asset Securitization

Fees incurred in connection with the sale of trade accounts receivable under the
Company's asset  securitization  agreements  typically are based upon commercial
paper rates. As of December 31, 1999, the total amount  outstanding  under these
agreements  was  $419,929,000  and  the  average  cost  of  securitization   was
approximately  7.17%.  During  1999,  the total amount  outstanding  under these
agreements   averaged   $414,902,000,   and  the   weighted   average   cost  of
securitization was 6.45%.





<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, 1998 and 1999, 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, 1999.  Our audits also
included the financial  statement  schedule  listed at Item 14. These  financial
statements and the financial  statement  schedule are the  responsibility of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statements and the financial statement schedule based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the  United  States of  America.  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, 1998 and 1999,  and the results of their  operations and their cash
flows for each of the three  years in the  period  ended  December  31,  1999 in
conformity with accounting principles generally accepted in the United States of
America.


DELOITTE & TOUCHE LLP

Los Angeles, California
March 16, 2000



<PAGE>
<TABLE>
<CAPTION>


                         MERISEL, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                        (In thousands, except share data)

                                                                                               December 31,
                                                                                            1998         1999
                                                                                            -----        -----
                                        ASSETS



<S>                                                                                    <C>          <C>
CURRENT ASSETS:
     Cash and cash equivalents.......................................................   $    36,341  $    57,557
     Accounts receivable (net of allowances of $20,476 and $15,186 at December
        31, 1998 and 1999, respectively).............................................       202,128      182,352
     Inventories....................................................................        587,317      445,663
     Prepaid expenses and other current assets.......................................        14,193       10,488
     Deferred income taxes...........................................................           865          914
                                                                                        -----------   ----------
          Total current assets.......................................................       840,844      696,974
PROPERTY AND EQUIPMENT, NET..........................................................        79,719       84,609
COST IN EXCESS OF NET ASSETS ACQUIRED, NET...........................................        24,309       23,755

OTHER ASSETS                                                                                    448          457
                                                                                        -----------   ----------
     TOTAL ASSETS....................................................................   $   945,320  $   805,795
                                                                                        ===========  ===========

                         LIABILITIES AND STOCKHOLDERS' EQUITY



CURRENT LIABILITIES:
     Accounts payable................................................................   $   623,673  $   540,843
     Accrued liabilities.............................................................        31,737       36,609
     Long-term debt and capitalized lease obligations--current........................        3,692        2,906
                                                                                         -----------   ----------
          Total current liabilities..................................................       659,102      580,358
LONG-TERM DEBT.......................................................................       129,360      128,900
CAPITALIZED LEASE OBLIGATIONS........................................................         2,605        1,364

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  150,000,000 shares;  outstanding
        80,272,683 and 80,278,808 shares at December 31, 1998 and 1999,
        respectively.................................................................           803          803
     Additional paid-in capital......................................................       282,380      282,492
     Accumulated deficit.............................................................      (118,495)    (179,663)
     Accumulated other comprehensive loss............................................       (10,435)      (8,459)
                                                                                         -----------   ----------
          Total stockholders' equity.................................................       154,253       95,173
                                                                                         -----------   ----------
     TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY......................................   $   945,320  $   805,795
                                                                                        ============   ==========

See  accompanying   notes  to  consolidated financial statements.

</TABLE>


<PAGE>
<TABLE>
<CAPTION>


                         MERISEL, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                    (In thousands, except per share amounts)

                                                                          For the Years Ended December 31,
                                                                          1997           1998          1999
                                                                     ------------   ------------    -----------
<S>                                                                  <C>            <C>             <C>
NET SALES..........................................................  $  4,047,621   $  4,550,977    $ 5,188,679
COST OF SALES......................................................     3,807,888      4,298,553      4,947,626
                                                                     ------------   ------------    -----------
GROSS PROFIT.......................................................       239,733        252,424        241,053
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES.......................       188,404        195,468        235,471
LITIGATION-RELATED CHARGE..........................................                                      12,000
RESTRUCTURING CHARGE...............................................                                       3,200
IMPAIRMENT LOSSES..................................................        14,100                         3,800
                                                                     ------------   ------------    -----------
OPERATING INCOME (LOSS)............................................        37,229         56,956        (13,418)
INTEREST EXPENSE...................................................        28,608         17,125         17,849
DEBT RESTRUCTURING COSTS...........................................         5,230
OTHER EXPENSE, NET.................................................        14,992         20,904         28,962
                                                                     ------------   ------------    -----------
(LOSS) INCOME BEFORE INCOME TAXES..................................       (11,601)        18,927        (60,229)
PROVISION FOR INCOME TAXES.........................................           496            417            939
                                                                     ------------   ------------    -----------
(LOSS) INCOME BEFORE EXTRAORDINARY ITEM............................       (12,097)        18,510        (61,168)
EXTRAORDINARY  LOSS ON EXTINGUISHMENT OF DEBT                               3,744
                                                                     ------------   ------------    -----------
NET (LOSS) INCOME..................................................  $    (15,841)  $     18,510   $    (61,168)
                                                                     =============  ============   =============

NET (LOSS) INCOME PER SHARE (BASIC AND DILUTED):
NET (LOSS) INCOME BEFORE EXTRAORDINARY ITEM........................  $      (.36)   $       .23    $      (.76)
EXTRAORDINARY LOSS.................................................         (.12)
                                                                     ------------   ------------    -----------
NET (LOSS) INCOME..................................................  $      (.48)   $       .23    $      (.76)
                                                                     ============   ============   ============
WEIGHTED AVERAGE NUMBER OF SHARES:
   BASIC...........................................................       33,216         80,210         80,279
   DILUTED.........................................................       33,216         80,485         80,279



     See  accompanying   notes  to  consolidated financial statements.
</TABLE>




<PAGE>
<TABLE>
<CAPTION>
                         MERISEL, INC. AND SUBSIDIARIES

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                        (In thousands, except share data)



                                                                              Accumulated
                                                    Additional                  other
                                                     Paid-in    Accumulated  Comprehensive                 Comprehensive
                                   Common Stock      Capital      Deficit       Loss            Total        Income
                                 Shares    Amount
                                -------   -------   ---------   ------------  ------------     -------     -------------
<S>                            <C>        <C>       <C>         <C>           <C>             <C>            <C>
Balance at December 31, 1996.. 30,078,500   $301     $142,300   $(121,164)     $(6,440)        $14,997
   Sale of  common stock......  4,901,316     49       14,851                                   14,900
   Conversion of Note into
     Common Stock............. 45,098,684    451      124,550                                  125,001
   Comprehensive Income:
     Translation adjustment...                                                  (1,549)         (1,549)    $ (1,549)
     Net loss.................                                    (15,841)                     (15,841)     (15,841)
                                                                                                            --------
Total Comprehensive Loss......                                                                             $(17,390)
                                                                                                            ========
                               ----------    -----     ------    ----------     --------       -------
Balance at December 31, 1997.. 80,078,500    801      281,701    (137,005)      (7,989)        137,508
   Exercise of stock options
   and other..................    194,183      2          679                                      681
    Comprehensive Income:
    Translation adjustment....                                                  (2,446)         (2,446)    $ (2,446)
     Net income...............                                     18,510                       18,510       18,510
                                                                                                             ------
Total Comprehensive Income....                                                                             $ 16,064
                                                                                                             ======
                               ----------    -----     ------    ----------     --------       -------
Balance at December 31, 1998.. 80,272,683    803      282,380    (118,495)     (10,435)        154,253
   Exercise of stock options
   and other..................      6,125                 112                                      112
     Comprehensive Income:
     Translation adjustment...                                                   1,976           1,976     $  1,976
     Net loss.................                                    (61,168)                     (61,168)     (61,168)
                                                                                                            --------
Total Comprehensive Loss......                                                                             $(59,192)
                                                                                                            ========
                               ----------    -----   -------    ---------      -------        -------
Balance at December 31, 1999.. 80,278,808   $803     $282,492   $(179,663)     $(8,459)        $95,173
                               ==========    =====   ========   ==========     ========       =======



          See  accompanying   notes  to  consolidated financial statements.

</TABLE>

<PAGE>
<TABLE>
<CAPTION>


                         MERISEL, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)

                                                                                   For the Years Ended December 31,
                                                                                      1997        1998       1999
                                                                                     ------       -----      -----
<S>                                                                               <C>            <C>        <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
    Net (loss) income..........................................................   $  (15,841) $   18,510 $  (61,168)
    Adjustments to reconcile net (loss) income to net cash provided by
operating
      activities:
        Depreciation and amortization...........................................      11,311      10,980     22,349
        Provision for doubtful accounts.........................................       7,361      12,553     15,774
        Impairment losses.......................................................      14,100                  3,800
        Deferred income taxes...................................................         162        (221)         2
        Gain on sale of property and equipment..................................      (1,530)                   (65)
        Restricted stock units compensation expense.............................                                100
        Changes in assets and liabilities
            Accounts receivable.................................................      (8,379)    (51,406)     7,100
            Inventories.........................................................     (70,196)   (124,565)   147,609
            Prepaid expenses and other current assets...........................         654       6,786      3,744
            Income taxes payable................................................       2,021                  1,095
            Accounts payable....................................................      76,203     186,462    (91,141)
            Accrued liabilities.................................................         906      (6,031)     3,565
                                                                                     -------    ---------   -------
                Net cash provided by operating activities.......................      16,772      53,068     52,764
                                                                                     -------    ---------   -------
CASH FLOWS FROM INVESTING ACTIVITIES:

    Purchase of property and equipment..........................................      (7,290)    (50,067)   (29,255)
    Proceeds from sale of property and equipment................................       5,020
                                                                                      -------    ---------   -------
               Net cash used for investing activities...........................      (2,270)    (50,067)   (29,255)
                                                                                      -------    ---------   -------
CASH FLOWS FROM FINANCING ACTIVITIES:
    Borrowings under revolving line of credit...................................     726,308      75,401    464,701
    Repayments under revolving line of credit...................................    (811,516)    (75,401)  (464,701)
    Repayments under senior notes...............................................     (56,805)
    Repayments under subordinated debt agreement................................     (17,600)
    Repayments under other financing arrangements...............................      (1,721)     (1,572)    (3,157)
    Net proceeds from the issuance of convertible notes.........................     125,001
    Proceeds from issuance of common stock......................................      14,900         681         12
                                                                                      -------    ---------   -------
               Net cash used for financing activities..........................      (21,433)       (891)    (3,145)
                                                                                      -------    ---------   -------
EFFECT OF EXCHANGE RATE CHANGES ON CASH.........................................      (1,300)     (2,216)       852
                                                                                      -------    ---------   -------
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS............................      (8,231)       (106)    21,216
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR....................................      44,678      36,447     36,341
                                                                                      -------    ---------   -------
CASH AND CASH EQUIVALENTS, END OF PERIOD YEAR...................................  $   36,447  $   36,341 $   57,557
                                                                                      =======     =======    ======

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
    Cash paid(received) during the year for:
    Interest    ................................................................  $   33,385  $   14,698 $   18,571
    Income taxes  ..............................................................     ( 3,362)        655        309
    Noncash activities:
    Capital lease obligations entered into......................................                   4,480        670

             See  accompanying   notes  to  consolidatedfinancial statements.

</TABLE>


<PAGE>


                         MERISEL, INC. AND SUBSIDIARIES

               CONSOLIDATED STATEMENTS OF CASH FLOWS --(Continued)





SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES

Effective  March 28, 1997, the Company sold  substantially  all of the assets of
its wholly owned subsidiary Merisel FAB, Inc. ("Merisel FAB"). The recorded sale
price was  $31,992,000,  consisting of the  assumption of  $11,992,000  of trade
payables and accrued  liabilities  and a $20,000,000  extended  payable due to a
third party, in full consideration for the assets (see Note 6 "Dispositions").

On  October  10,  1997,  Phoenix  Acquisition  Company  II,  L.L.C.  ("Phoenix")
exercised  its option to convert,  without any  additional  payment,  $3,296,286
principal amount of a convertible note into 1,084,305 shares of common stock. On
December 19, 1997,  following  receipt of  stockholder  approval,  approximately
$133.8  million  outstanding  principal  amount  of  the  convertible  note  was
converted,  without any additional  payment,  into  44,014,379  shares of common
stock.  The proceeds  from the issuance of the  convertible  note were offset by
professional  fees and other direct costs of  approximately  $12,099,000,  which
were  recorded  as a  reduction  to  additional  paid-in  capital at the time of
conversion.

     See  accompanying   notes  to  consolidated financial statements.



<PAGE>



                         MERISEL, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 1997, 1998 and 1999


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 and software  products.  From March 1997 through 1999 through
its main operating  subsidiary Merisel Americas,  Inc. ("Merisel  Americas") and
its  subsidiaries,  the Company operated three distinct  business units:  United
States  distribution,  Canadian  distribution  and the  Merisel  Open  Computing
Alliance  (MOCA(TM)).  In December 1999,  Merisel announced plans to restructure
and  combine  its  U.S.  and  Canadian  distribution  businesses.   The  Company
accomplished this  reorganization in early 2000 and began operating two distinct
North American  business units:  North American  distribution  ("North  American
Distribution") and MOCA. Merisel's North American Distribution business offers a
full line of products  and  services  to a broad  range of  reseller  customers,
including  value-added  resellers  ("VARs"),   commercial  resellers,   Internet
resellers  and  retailers.  MOCA  provides  enterprise-class  solutions  for Sun
Microsystems    servers    and   the   Solaris    operating    system   to   Sun
Microsystems-authorized resellers and consultants.  Effective April 3, 2000, the
operations of MOCA will be conducted by Merisel Open Computing Alliance, Inc. as
a wholly owned subsidiary of Merisel, Inc.

Liquidity--In  1999, the Company incurred a net loss of $61,168,000,  increasing
its  accumulated  deficit to  $179,663,000  at December 31, 1999.  This loss was
primarily the result of a continued decline in gross margins, the recognition of
a litigation-related charge of $12,000,000, an impairment loss of $3,800,000 and
a restructuring charge of $3,200,000. In its efforts to return to profitability,
effective December 1999, the Company announced a restructuring plan, which would
combine its United States and Canadian distribution  businesses and would reduce
its planned  workforce by approximately 400 full-time  positions.  The Company's
plan, if achieved, would reduce operating expenses by approximately  $25,000,000
annually.  In  connection  with the  restructuring,  the Company has developed a
business plan, which, if successfully implemented,  will provide sufficient cash
flow to  support  its  operations  throughout  2000  and  ultimately  return  to
profitability.  The  business  plan  focuses upon  improving  gross  margins and
working capital management, and significantly reducing operating expenses.

Risks and Uncertainties--The  Company believes that the diversity and breadth of
its products,  services and customers,  along with the general  stability of the
economies in the markets in which it operates,  significantly  mitigate the risk
that a  material  adverse  impact  will  occur in the near  term as a result  of
changes in its  customer  base,  competition,  or  composition  of its  markets.
However,  continued pricing  pressures,  or the loss of a major vendor, or other
unanticipated  occurrences  could result in a materially  adverse  impact to the
business. Although Merisel regularly stocks products and accessories supplied by
more  than 500  manufacturers,  75% of the  Company's  net  sales  for its North
American  Distribution  and MOCA  businesses in 1999 (as compared to 73% in 1998
and 69% in 1997) were derived from  products  supplied by Merisel's  ten largest
vendors.

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 the 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  Pronouncements--In June 1998, the Financial Accounting Standards
Board ("FASB") issued Statement of Financial  Accounting  Standards ("SFAS") No.
133, "Accounting for Derivative  Instruments and Hedging Activities." As amended
by SFAS No. 137, SFAS 133 is effective for financial  statements  issued for all
fiscal  quarters of all fiscal years  beginning after June 15, 2000. The Company
will  adopt  SFAS  133 as  required  in  January  2001.  SFAS 133  requires  all
derivatives to be recorded on the balance sheet at fair value. The Company is in
the process of  evaluating  the effect that this new  standard  will have on its
financial statements.


<PAGE>



                         MERISEL, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


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  that,  among other  things,  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.

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 using the average cost method.

Property  and  Depreciation--Property  and  equipment  are  stated  at cost less
accumulated  depreciation.  Depreciation  is  computed  using the  straight-line
method over the  estimated  useful lives of the assets,  generally  three to ten
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  1990  of  Microamerica,  Inc.  Accumulated
amortization  was  $8,477,000  and  $9,494,000 as of December 31, 1998 and 1999,
respectively.  The cost in excess of net assets acquired is being amortized over
a period of 40 years using the straight-line  method.

Impairment of  Long-Lived  Assets--The  Company  reviews the  recoverability  of
intangible  assets,  including cost in excess of net assets acquired,  and other
long-lived assets to determine if there has been any impairment. This assessment
is  performed  based  on the  estimated  undiscounted  future  cash  flows  from
operating  activities  compared with the carrying value of the related asset. 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 the  estimated  fair  value of the  assets  (see Note 4 -  "Impairment
Losses").

Income  Taxes--Deferred  income taxes represent the amounts that 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.

Concentration of Credit Risk--Financial  instruments that subject the Company to
credit risk consist  primarily of cash equivalents,  trade accounts  receivable,
and forward foreign currency exchange contracts.  The Company invests its excess
cash with high-quality credit financial  institutions.  Credit risk with respect
to trade  accounts  receivable  is generally not  concentrated  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,
maintains  an  allowance  for  potential  credit  losses  and  maintains  credit
insurance.  The Company actively evaluates the creditworthiness of the financial
institutions with which it conducts business.


<PAGE>



                         MERISEL, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


Fair Values of Financial  Instruments--The fair values of financial instruments,
other than long-term debt,  closely  approximate their carrying value because of
their  short-term  nature.  The estimated fair value of long-term debt including
current  maturities,  based on reference to quoted market prices,  was less than
its  carrying  value by  approximately  $47,500,000  as of December 31, 1999 and
greater than its carrying value by  approximately  $3,750,000 as of December 31,
1998.

Foreign Currency  Translation--Assets  and liabilities of the Company's Canadian
subsidiary  are  translated  into United States  dollars at the exchange rate in
effect at the close of the period.  Revenues and expenses are  translated at the
average exchange rate during the period. The aggregate effect of translating the
financial  statements at the above rates is included in a separate  component of
stockholders' equity entitled Accumulated Other Comprehensive Loss. In addition,
the Company  advances  funds to its Canadian  subsidiary in the normal course of
business  that  are  not  expected  to be  repaid  in  the  foreseeable  future.
Translation  adjustments  resulting  from these  advances  are also  included in
Accumulated Other Comprehensive Loss.

Foreign Exchange Instruments--The Company's use of derivatives is limited to the
purchase of spot and forward  foreign  currency  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 Canadian 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
reduce 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. As of December 31, 1998, there were  approximately  $80,268,000 in
outstanding  foreign  exchange  contracts  and  $65,380,000  outstanding  as  of
December 31, 1999. In 1997,  1998,  and 1999,  the Company  recorded net foreign
currency transaction losses of $351,000, $1,885,000 and $264,000,  respectively.
These amounts are included in other expense.

Reclassifications--Certain  reclassifications were made to prior year statements
to conform to the current year presentation.

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
fiscal years  presented as if the years ended on December 31 and fiscal quarters
presented  as if the  quarters  ended on March  31,  June 30,  September  30 and
December 31. The 1998 and 1999 fiscal years were 52 weeks in duration.  The 1997
fiscal year was 53 weeks in duration.  All quarters presented for 1998, 1999 and
the first three  quarters of 1997 were 13 weeks in duration.  The fourth quarter
of 1997 was 14 weeks in duration.

2. Litigation Related Charge

During  fiscal  year 1999,  a  $21,000,000  charge was  recorded  by the Company
relating to the settlement of the litigation  pending in Delaware Chancery Court
between  the Company and  certain  holders and former  holders of the  Company's
12-1/2%  Senior Notes due 2004 (the "12.5% Notes") which was offset in part by a
$9,000,000 insurance recovery received by the Company.

3. Restructuring Charge

During the fourth  quarter of 1999,  the Company  announced  that, in connection
with the combination of its U.S. and Canadian distribution businesses,  it would
reduce its  workforce by  approximately  400  full-time  positions.  The planned
reduction,  which was effective in January 2000,  was  accomplished  through the
elimination  of  duplicative  positions  in  marketing,  product  and  inventory
management, and sales under the newly formed North American

<PAGE>



                         MERISEL, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


distribution business unit, and by the realignment of finance and administrative
functions.  As a result,  the Company  has  recorded a  restructuring  charge of
$3,200,000 in the fourth quarter of 1999 that primarily  consists of termination
benefits  including  severance pay and  outplacement  services to be provided to
those employees that were involuntarily  affected by the reduction in workforce.
These  benefits had not been paid as of December 31, 1999, and the entire amount
remains in accrued liabilities.

4. Impairment Losses

In 1993,  the Company  undertook  the process of converting  its North  American
Operations  to the SAP  information  system  ("SAP").  Although this process was
completed  in Canada in 1995,  the  Company  delayed the  implementation  in the
United States and recorded an impairment  charge of $19,500,000  during 1996. In
the fourth quarter of 1997, the Company renewed its implementation  efforts.  As
part of this process,  the Company  reviewed  previously  capitalized  costs and
determined that a portion of these costs no longer provided value to the Company
primarily  due to changes in the SAP  implementation  strategy  and the  planned
implementation  of a  different  version  of SAP.  As a  result,  a  $14,100,000
impairment  charge was  recorded.  In the fourth  quarter of 1999,  the  Company
announced  a  restructuring  plan  that  would  combine  the U.S.  and  Canadian
distribution  business  units into one business  unit. In  conjunction  with the
restructuring,  the Company has evaluated the fixed asset  investments that have
been made to  support  the former  business  units.  As a result,  in the fourth
quarter of 1999 a  $3,800,000  impairment  charge  related to  redundant  assets
determined to have no value to the Company was recorded.

5. Debt Restructuring and Equity Investment

On  September  19,  1997,  the  Company  and  Merisel  Americas  entered  into a
definitive Stock and Note Purchase  Agreement with Phoenix  Acquisition  Company
II, L.L.C.  ("Phoenix"),  a Delaware limited liability company whose sole member
is Stonington  Capital  Appreciation  1994 Fund, L.P.  Pursuant to the Stock and
Note Purchase  Agreement,  on September 19, 1997 Phoenix  acquired a Convertible
Note for $137,100,000  (the  "Convertible  Note") and 4,901,316 shares of Common
Stock (the  "Initial  Shares")  for  $14,900,000.  The  Convertible  Note was an
unsecured obligation of the Company and Merisel Americas and provided that, upon
the  satisfaction  of  certain  conditions,   including  obtaining   stockholder
approval,  the  Convertible  Note would  automatically  convert into  45,098,684
shares of Common Stock (the "Conversion Shares").

The Company used  substantially  all of the  $152,000,000  in proceeds  from the
issuance of the Initial Shares and the Convertible Note to repay indebtedness of
its  operating   subsidiaries   consisting  of  $80,697,000   principal   amount
outstanding under a revolving credit agreement,  $53,798,000 principal amount of
its 11.5% senior notes, and $13,200,000  principal amount of subordinated notes.
In connection with these repayments,  the Company recorded an extraordinary loss
on the  extinguishment  of debt of $3,744,000.  This amount consisted of a "make
whole" premium of $960,000 required to be paid with respect to the prepayment of
the   subordinated   notes,   unamortized   prepaid   financing   fees  totaling
approximately  $2,546,000 and other costs totaling $238,000.  Additionally,  the
Company  incurred  $5,230,000 in other expenses in 1997 related to the Company's
efforts to effect a restructuring of its debt. These costs include $4,380,000 of
professional  fees and other costs  associated with the termination of a Limited
Waiver  Agreement with the holders of its 12.5% Notes and $850,000 in costs that
were  incurred  as a result of the  change in  control  that  occurred  upon the
conversion  of  the  Convertible  Note.   Additionally,   selling,  general  and
administrative  expenses  in 1997  include  compensation  charges of  $1,950,000
incurred pursuant to employment  contracts of certain executive  officers of the
Company related to the debt restructuring.

On October  10,  1997,  Phoenix  exercised  its option to  convert,  without any
additional  payment,  $3,296,286  principal  amount of the Convertible Note into
1,084,305 shares of Common Stock,  representing the maximum amount that could be
converted  prior to  obtaining  stockholder  approval.  On  December  19,  1997,
following receipt of

<PAGE>



                         MERISEL, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


stockholder  approval,  the  remaining  portion  of  the  Convertible  Note  was
converted into Common Stock.  The  $152,000,000 in proceeds from the issuance of
the Initial Shares and the Convertible Note was partially offset by professional
fees and other direct costs related thereto totaling approximately  $12,099,000,
which were recorded as a reduction to additional  paid-in capital at the time of
conversion.  As of December 31, 1999,  Phoenix owned 50,000,000 shares of Common
Stock, or approximately 62.3% of the outstanding Common Stock.

6.  Dispositions

As of March 28, 1997, the Company completed the sale of substantially all of the
assets  of  Merisel  FAB to a wholly  owned  subsidiary  of  SYNNEX  Information
Technologies,  Inc. ("Synnex"). The 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.  In connection with this sale, the
Company  recorded  an  impairment  charge  in the  fourth  quarter  of 1996  for
$2,033,000 to adjust  Merisel  FAB's assets to their fair value.  If the Company
had sold Merisel FAB as of January 1, 1997 for the year ended December 31, 1997,
revenues  and  gross  profit  would  have  been  reduced  by  $202,000,000   and
$8,000,000,  respectively,  and net loss and loss per share would have increased
$2,000,000 and $.06, respectively.

7. 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 $500,000,000 at any point in time.
Merisel  Capital  Funding's  sole business is the purchase of trade  receivables
from Merisel  Americas  and,  upon the  commencement  of MOCA's  operations as a
separate  subsidiary,  Merisel Open Computing  Alliance,  Inc.  Merisel  Capital
Funding is a separate corporate entity with its own separate creditors, which in
the event of 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 2003. The Receivables  Purchase and Servicing Agreement contains certain
financial  covenants  that require,  among other things,  minimum  levels of net
worth and cash flow.  With respect to the quarter ended  December 31, 1999,  the
Company was  required to obtain,  and did obtain,  amendments  and waivers  with
respect  to certain  covenants  under the  Receivables  Purchase  and  Servicing
Agreement.

Effective  December 15, 1995,  Merisel Canada  Inc.  ("Merisel Canada") entered
into a receivables  purchase agreement with a securitization  company to provide
funding for Merisel Canada.  In accordance  with this agreement,  Merisel Canada
sells receivables to the securitization  company, which yields proceeds of up to
$150,000,000  Canadian  dollars  at any  point in  time.  The  facility  expires
December 12, 2000, but is extendible by notice from the securitization  company,
subject to the Company's approval.

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, 1999, the total amount  outstanding under these facilities was $419,929,000.
Fees incurred in connection  with the sale of accounts  receivable for the years
ended  December  31,  1997,  1998 and 1999  were  $16,030,000,  $17,564,000  and
$26,781,000, respectively, and are recorded as other expense.


<PAGE>
<TABLE>
<CAPTION>



                         MERISEL, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


8. Property and Equipment

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

                                                          Estimated
                                                            Useful
                                                             Life            December 31,
                                                          (in Years)
                                                                      ----------------------------
                                                                         1998            1999
                                                                      ------------   -------------
<S>                                                                   <C>            <C>
     Land...............................................              $   3,324      $   3,324
     Building...........................................      20          8,883          9,011
     Equipment and computer hardware and software.......    3 to 7       71,225        129,709
     Furniture and fixtures.............................    3 to 5        9,177          9,500
     Leasehold improvements.............................    3 to 20       8,941         11,078
     Construction in progress...........................                 45,811          2,953
                                                                      ------------   -------------
     Total..............................................                147,361        165,575
     Less accumulated depreciation and amortization.....                (67,642)       (80,966)
                                                                      ------------   -------------
     Property and equipment, net........................              $  79,719      $  84,609
                                                                      ============   =============
</TABLE>

During 1999, the Company capitalized approximately $1,300,000 of interest costs
as property and equipment.

9. Income Taxes

The  components of (loss) income before income taxes  consisted of the following
(in thousands):
<TABLE>
<CAPTION>

                                                        For the Years Ended December 31,
                                                       1997          1998           1999
                                                    ------------   ----------   ------------
<S>                                                <C>           <C>           <C>
     Domestic...............................       $    (14,202) $     19,661  $    (61,085)
     Foreign................................              2,601          (734)          856
                                                    ------------   ----------   ------------
     Total..................................       $    (11,601) $     18,927  $    (60,229)
                                                    ============   ==========   ============
</TABLE>

The  (benefit)  provision  for  income  taxes  consisted  of the  following  (in
thousands):
<TABLE>
<CAPTION>

                                                        For the Years Ended December 31,
                                                         1997          1998           1999
                                                      -------------   ----------   -----------
     <S>                                              <C>              <C>         <C>
     Current:
          State..................................    $       312   $       360  $       457
          Foreign................................            346           278          531
                                                      -------------   ----------   -----------
          Total Current..........................            658           638          988
                                                      -------------   ----------   -----------
     Deferred:
          Foreign................................           (162)         (221)         (49)
                                                      -------------   ----------   -----------
          Total deferred.........................           (162)         (221)         (49)
                                                      -------------   ----------   -----------
          Total provision........................    $       496   $       417  $       939
                                                       ============   ==========   ===========

</TABLE>



<PAGE>
<TABLE>
<CAPTION>



                         MERISEL, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


Deferred  income tax  liabilities and assets were comprised of the following (in
thousands):

                                                                        December 31,
                                                                     1998          1999
                                                                 ------------   -----------
<S>                                                              <C>           <C>
          Net operating loss..........................           $    48,400   $    72,614
          Expense accruals............................                17,184        14,552
          State taxes.................................                   (27)           43
          Property and goodwill.......................               (11,665)      (13,283)
                                                                     --------     ---------
                                                                      53,892        73,926
          Valuation allowances........................               (53,027)      (73,012)
                                                                     --------     ---------
               Total..................................           $       865   $       914
                                                                     ========     =========
     Net deferred tax asset...........................           $       865   $       914
                                                                     ========     =========

</TABLE>

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,
                                                                  ---------------------------------------------
                                                                      1997             1998            1999
<S>                                                                   <C>              <C>             <C>
     Statutory rate..............................................     (35.0)%          35.0%           (35.0)%
     Change in valuation allowance...............................      32.7           (36.7)            35.8
     State income taxes, less effect of federal deduction........       1.3             1.2               .4
     Goodwill amortization.......................................       1.5              .6               .4
     Foreign losses with benefits at less than statutory rate....                       1.4               .1
     Utilization of net operating losses of foreign subsidiary...       1.2              .3              (.6)
     Other.......................................................       1.5              .4               .5
                                                                   ------------    -------------    -----------
     Effective tax rate..........................................       3.2%            2.2%             1.6%
                                                                   ============    =============    ===========
</TABLE>

Upon the issuance of the Conversion Shares, the Company experienced an ownership
change for Federal income tax purposes, resulting in an annual limitation on the
Company's  ability to utilize its net  operating  loss  carryforwards  to offset
future taxable income.  The annual  limitation was determined by multiplying the
value of the Company's equity before the change by the long-term tax exempt rate
as defined by the  Internal  Revenue  Service.  The  Company  has  adjusted  its
deferred tax asset to reflect the estimated limitation. At December 31, 1998 and
1999, the Company had available U.S. Federal net operating loss carryforwards of
$126,892,000  and  $181,795,000,  after adjusting for the estimated  limitation,
which expire at various  dates  beginning  December 31, 2010. As of December 31,
1999,  $112,138,000 of the net operating loss  carryforwards  is restricted as a
result of the  ownership  change and  $69,657,000  is not.  The  restricted  net
operating loss is limited to $7,476,000 per year.

10. Debt

At December  31, 1999,  Merisel,  Inc. had  outstanding  $125,000,000  principal
amount of the 12.5% Notes.  The 12.5% Notes,  which mature on December 31, 2004,
provide for an interest rate of 12.5% payable semi-annually. The 12.5% Notes are
redeemable,  in whole or in part, at the option of the Company at any time on or
after  December  31,  1999,  initially  at  106.25% of  principal  amount and at
redemption  prices  declining to 100% of principal  amount for redemptions on or
after December 31, 2002. By virtue of being an obligation of Merisel, Inc.,

<PAGE>



                         MERISEL, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


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  subsidiaries.  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.

At December 31,  1999,  the Company had  promissory  notes  outstanding  with an
aggregate  balance of  $5,011,000.  Such notes provide for interest at a rate of
approximately 7.7% per annum and are repayable in 48 and 60 monthly installments
that commenced February 1, 1996, with balloon payments due at maturity. Payments
due under these notes are  $1,111,000 in 2000, and $3,900,000 in 2001. The notes
are collateralized by certain of the Company's real property and equipment.

Merisel Americas is party to a Loan and Security  Agreement dated as of June 30,
1998 (the "Loan and  Security  Agreement")  with Bank of America  NT&SA  ("BA"),
acting as agent, that provides for borrowings on a revolving basis. The Loan and
Security Agreement permits  borrowings of up to $100,000,000  outstanding at any
one time  (including  face  amounts of letters  of  credit),  subject to meeting
certain  availability  requirements  under a  borrowing  base  formula and other
limitations.  The amount  available  for  borrowing  under the Loan and Security
Agreement at any time may be further limited by restrictions under the indenture
relating to the 12.5%  Notes.  The Loan and  Security  Agreement  also  contains
certain financial covenants that require,  among other things, minimum levels of
cash flow and interest coverage.  With respect to the quarter ended December 31,
1999, the Company was required to obtain, and did obtain, amendments and waivers
with  respect  to  certain  covenants  under  the Loan and  Security  Agreement.
Borrowings  under the Loan and  Security  Agreement  are  secured by a pledge of
substantially all of the inventories held by Merisel  Americas.  Borrowings bear
interest at LIBOR plus a specified  margin,  or, at the  Company's  option,  the
agent's  prime  rate.  An annual  fee of 0.375% is payable  with  respect to the
unused  portion  of the  commitment.  The  Loan  and  Security  Agreement  has a
termination  date of June 30, 2003. No amounts were  outstanding  under the Loan
and Security Agreement as of December 31, 1999.

11. Commitments and Contingencies

The Company leases certain of its facilities and equipment  under  noncancelable
operating leases.  Future minimum rental payments under leases that have initial
or remaining  noncancelable  lease terms in excess of one year are $5,317,000 in
2001,  $3,725,000 in 2002,  $2,357,000 in 2003, $1,362,000 in 2004, and $392,000
thereafter.  Certain of the leases  contain  inflation  escalation  clauses  and
requirements  for the  payment of property  taxes,  insurance,  and  maintenance
expenses.  Rent expense for 1997, 1998 and 1999 was  $8,726,000,  $9,131,000 and
$10,177,000 respectively.

The Company also leases certain computer  equipment under capitalized leases and
has the option to purchase the equipment  for a nominal cost at the  termination
of the lease.

         Property and equipment  includes the following  amounts for leases that
have been capitalized:
<TABLE>
<CAPTION>

                                                                             December 31,        December 31,
                                                                                 1998                1999
                                                                              -----------        ------------
<S>                                                                           <C>                 <C>
         Computer equipment............................................       $4,489,000          $5,445,000
         Less accumulated depreciation.................................          567,000           2,370,000
                                                                       ================== ===================
           Total.......................................................       $3,922,000          $3,075,000
                                                                       ================== ===================


</TABLE>


<PAGE>
<TABLE>
<CAPTION>



                         MERISEL, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


         Future  minimum  payments  for  capitalized  leases  were as follows at
December 31, 1999.


<S>                                                                              <C>
         2000..........................................................           $1,983,000
         2001..........................................................            1,396,000
         2002..........................................................               22,000
                                                                             --------------------
         Total minimum lease payments..................................            3,401,000
         Less amount representing interest.............................              242,000
                                                                             --------------------
         Present value of net minimum lease payments...................            3,159,000
         Less current maturities.......................................            1,795,000
                                                                             --------------------
             Long-term obligation......................................           $1,364,000
                                                                             ====================
</TABLE>


The Company  has  arrangements  with  certain  finance  companies  that  provide
inventory and accounts  receivable  financing  facilities for its customers.  In
conjunction  with these  arrangements,  the  Company  has  inventory  repurchase
agreements  with the  finance  companies  that would  require  it to  repurchase
certain  inventory if repossessed  from the customers by the finance  companies.
Such repurchases have been insignificant in the past.

On March 16, 1998, the Company  received a summons and  complaint,  filed in the
Superior  Court of  California,  County of Santa  Clara,  in a matter  captioned
Official  Unsecured  Creditors  Committee  of Media Vision  Technology,  Inc. v.
Merisel,  Inc. The plaintiff  alleges that certain  executive  officers of Media
Vision Technology,  Inc. ("Media Vision") committed fraud and breached fiduciary
duties owed to Media Vision  through,  inter alia, the improper  recognition and
reporting of sales, revenue and income and the failure to properly recognize and
report product returns during 1993 and 1994,  thereby  overstating the financial
condition of Media Vision as reflected in its financial statements for 1993. The
plaintiff further alleges that the Company aided, abetted, conspired and/or made
possible such acts and omissions of the Media Vision  executives.  The plaintiff
seeks to recover compensatory damages, including interest thereon, exemplary and
punitive  damages,  and costs  including  attorneys'  fees. On May 6, 1998,  the
Company filed a motion to dismiss the complaint on various legal grounds as well
as a motion to strike the punitive  damages prayer.  In response to the motions,
the plaintiff filed a first amended complaint on August 31, 1998, adding a claim
for unfair  business  practices  under  California  Business & Professions  Code
ss.17200  and  additional  allegations.  The  plaintiff's  filing of an  amended
complaint mooted the Company's  original motions.  The Company filed a motion to
dismiss  the  amended  complaint  on various  grounds and a motion to strike the
punitive  damages prayer.  In its opposition to the Company's  motion to strike,
the plaintiff withdrew its prayer for punitive damages. On January 15, 1999, the
Court issued an Order  staying  prosecution  of the action under the doctrine of
exclusive  concurrent  federal  jurisdiction.  Plaintiff  filed a motion to seek
relief from the stay and in October  1999 such motion was  granted.  The Company
renewed its motion to dismiss and on January 28, 2000 the judge entered an order
granting the Company's  motion to dismiss,  and granting the plaintiff  leave to
amend its complaint with respect only to the unfair  business  practices  claim.
The Company has defended itself vigorously  against this claim and will continue
to do so.

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.


12. Employee Stock Options and Benefit Plans

On December 19, 1997, the Company's  stockholders approved the Merisel Inc. 1997
Stock Award and Incentive Plan (the "Stock Award and Incentive Plan"). Under the
Stock Award and Incentive Plan, incentive stock options
<PAGE>



                         MERISEL, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


and  nonqualified  stock  options  as well as other  stock-based  awards  may be
granted to  employees,  directors,  and  consultants.  The plan  authorized  the
issuance of an aggregate of 8,000,000  shares of Common Stock less the number of
shares of Common Stock that remain  subject to  outstanding  option grants under
any of the Company's  other  stock-based  incentive  plans for  employees  after
December 19, 1997 and are not either  canceled in exchange  for options  granted
under the Stock Award and  Incentive  Plan or  forfeited.  At December 31, 1999,
2,430,583  shares were  available  for grant under the Stock Award and Incentive
Plan.  The  grantees,  terms of the grant  (including  option prices and vesting
provisions),  dates of grant and  number of shares  granted  under the plans are
determined  primarily by the Board of Directors or the  committee  authorized by
the Board of  Directors  to  administer  such plans,  although  incentive  stock
options  are granted at prices  which are no less than the fair market  value of
the  Company's  Common Stock at the date of grant.  On December  22,  1997,  the
Company granted options under the Stock Award and Incentive Plan in exchange for
previously  granted  employee stock options that were then  outstanding and that
had an exercise  price  greater than the then market price of the Common  Stock,
subject to the agreement of each optionee to cancel the outstanding  options. As
of December 31, 1999,  634,756  options remain  outstanding  under the Company's
other employee stock option plans,  however,  no new options may be issued under
these  plans.  In  addition  to the shares  issuable  under the Stock  Award and
Incentive Plan, 50,000 shares are reserved for issuance under the Company's 1992
Stock Option Plan for  Non-Employee  Directors.  During August 1999, the Company
issued 515,000 restricted stock units to certain employees under the Stock Award
and Incentive Plan.  Each restricted  stock unit represents the right to receive
one  share  of  common  stock of the  Company  at no cost to the  employee.  The
restricted  stock  units  cliff  vest after  three  years  with  provisions  for
accelerated vesting in the event certain operating  performance targets are met.
Compensation  expense,  measured  by the  fair  value at the  grant  date of the
Company's common stock issuable in respect of the units, totaled $869,000 and is
being amortized over the related three-year vesting period.  Upon the attainment
of the performance  criteria specified,  the remaining  compensation expense for
the units will be  recognized by the Company in full.  During 1999,  the Company
recorded   approximately   $100,000  of  compensation  expense  related  to  the
restricted  stock units  outstanding.  The  following  summarizes  the aggregate
activity in all of the  Company's  plans for the three years ended  December 31,
1999:
<TABLE>
<CAPTION>

                                       1997                             1998                             1999
                            ----------------------------     ---------------------------     -----------------------------
                                             Weighted                          Weighted                           Weighted
                                             Average                           Average                             Average
                               Shares       Exer. Price      Shares           Exer. Price      Shares            Exer. Price
                             -----------   ------------      ---------       ------------     -------------   ---------------
<S>                         <C>             <C>             <C>               <C>              <C>                <C>
Outstanding at
   Beginning of year        1,368,345              7.48      6,673,525              4.10     5,947,150               3.79
Granted                     6,146,323              3.86        583,400              3.29       691,250                .52
Exercised                                                      (77,750)             2.16        (6,150)              2.01
Canceled                     (841,143)             6.41     (1,232,025)             5.32    (1,138,150)              3.50
                            -------------                   -----------                      -----------
Outstanding at end
 of year                    6,673,525              4.10      5,947,150              3.79     5,494,100               3.44
                            -------------                   -----------                      -----------
Option price range for
   Exercised shares                               $0.00                      $1.63-$2.63                      $2.00-$2.31
                                                  -----                       -----------                      -----------
Weighted average fair
   value  at date of grant
   of options  granted
   during the year
                                $2.55                            $2.13                           $1.61
                              -------------                   ------------                    -------------

</TABLE>

<PAGE>
<TABLE>
<CAPTION>



                         MERISEL, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


The following table summarizes  information  about stock options  outstanding at
December 31, 1999:

                                        Options Outstanding                        Options Exercisable

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

                                               Weighted
                                               Average       Weighted                             Weighted
                                Number        Remaining      Average             Number           Average
         Range of             Outstanding        Life        Exercise         Exercisable         Exercise
      Exercise Prices         at 12/31/99      In Years       Price           at 12/31/99          Price
     ------------------       -----------     ----------    ----------       ------------         ----------
<S>                          <C>               <C>            <C>             <C>                 <C>


         $3.0000 to $3.0000          32,156       2             $3.0000                32,156          $3.0000
        $0.0000 to $11.3750         517,000       3             $0.0440                 2,000         $11.3750
       $11.7500 to $11.7500           2,000       4            $11.7500                 2,000         $11.7500
       $15.0000 to $15.0000           2,000       5            $15.0000                 2,000         $15.0000
         $5.8750 to $6.3125          26,500       6             $6.2795                24,050          $6.2761
         $1.8750 to $2.6250         162,500       7             $2.3598               122,375          $2.3578
         $1.6250 to $4.3100       4,241,444       8             $3.9166             2,817,857          $3.7909
         $2.6875 to $4.0600         394,250       9             $3.3681               129,319          $3.3274
         $2.0000 to $2.1875         116,250       10            $2.0565                     0               $0
                                  -----------                                     ------------
        $0.0000 to $15.0000       5,494,100                                         3,131,757
                                  ===========                                     ============

</TABLE>


The  Company  has  adopted  the  disclosure-only  provisions  of SFAS  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 1997,  1998 and 1999  consistent  with the
provisions  of SFAS No. 123, the  Company's  net (loss) income and (loss) income
per share would have been adjusted to the pro forma amounts indicated below:
<TABLE>
<CAPTION>


                                                            (In thousands, except per share amounts)
                                                              1997              1998              1999
                                                            ----------     -------------       ----------
<S>                                                          <C>                  <C>           <C>
   Net (Loss) Income - As Reported                           $(15,841)            $18,510       $(61,168)
   Net (Loss) Income - Pro Forma                             $(16,914)            $17,348       $(62,412)

   Net (Loss) Income Per Share (Basic & Diluted)
   As Reported                                                $ ( .48)             $ 0.23          $(.76)
   Pro Forma                                                  $ ( .51)             $ 0.22          $(.78)


</TABLE>


<PAGE>
<TABLE>
<CAPTION>



                         MERISEL, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


The fair value of each option granted during 1997, 1998 and 1999 is estimated on
the  date of  grant  using  the  Black-Scholes  option  pricing  model  with the
following weighted average assumptions:

                                                             1997              1998             1999
                                                            -----             -----            -----
<S>                                                          <C>              <C>               <C>
  Expected life                                              5.0              5.0               5.0
  Expected volatility                                       73.84%           76.97%            76.78%
  Risk-free interest rate                                    5.76%            5.35%             5.81%
  Dividend Yield                                             0.00%            0.00%             0.00%



</TABLE>

The Company  offers a 401(k)  savings plan under which all  employees who are 21
years of age with at least 30 days 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 $506,000,  $892,000 and
$1,250,000 to the plan during the years ended December 31, 1997,  1998 and 1999,
respectively.  The  contributions  to the 401(k)  plan were in the form of newly
issued shares of the Company's common stock for 1997 and cash, which was used to
purchase shares of the Company's  common stock on the open market,  for 1998 and
1999.

13. Segment Information

As of January 1, 1998, the Company  implemented SFAS No. 131,  "Disclosure about
Segments  of an  Enterprise  and Related  Information"  ("SFAS  131").  SFAS 131
requires disclosure of certain information about operating segments,  geographic
areas in which the Company operates, major customers, and products and services.
In accordance  with SFAS 131, the Company had determined it had three  operating
segments:  the United States  distribution  segment,  the Canadian  distribution
segment,  and  MOCA.  Prior  to  December  1999,  each of these  segments  had a
dedicated  management  team and was  managed  separately  primarily  because  of
geography  (United  States and Canada) and  differences  in product  categories,
marketing  strategies  and customer base (MOCA).  In December  1999, the Company
announced  a  restructuring  plan  that  would  combine  the U.S.  and  Canadian
distribution   segments  into  one  operating   segment,   the  North   American
distribution segment.

Historically,  the Company has not  maintained  separate  stand-alone  financial
statements prepared in accordance with generally accepted accounting  principles
for each of its operating  segments.  During 1999, the Company began to evaluate
the MOCA segment as a combination  of United States and Canadian  MOCA. The 1997
and  1998  segment  disclosures  have  been  restated  to  conform  to the  1999
presentation.  The impact of these restatements on the 1997 and 1998 disclosures
is to increase  net sales of the MOCA  segment by  $12,431,000  and  $9,698,000,
respectively.  Additionally,  during  1999,  the  Company  developed  methods to
allocate  corporate  overhead,  depreciation and amortization,  shared operating
expenses,  and  shared  assets,  including  asset  securitizations,  to the MOCA
operating  segment.  The  impact  of  these  restatements  on the  1997 and 1998
disclosures is to increase MOCA  depreciation  and  amortization  by $155,000 in
each  year,  to  reduce  MOCA  segment   operating  profit  by  $10,869,000  and
$10,992,000,  respectively,  to increase MOCA long-lived  assets by $325,000 and
$170,000,  respectively, and to decrease total segment assets by $58,494,000 and
$80,814,000, respectively.

In accordance with SFAS 131, the Company has prepared the following tables which
present  information  related to each  operating  segment  included  in internal
management  reports.  The United States and Canadian segments have been combined
to show how they would look as the North American distribution segment, which is
how internal management reports will be presented on a go-forward basis.


<PAGE>

<TABLE>
<CAPTION>



                         MERISEL, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)



                                                                           1999
                                                                      (in thousands)
                              ------------------------------------------------------------------------------------------------
                                  US         Canada      Eliminations       NAM          MOCA         Other         Total
                                  --         ------      ------------       ---          ----         -----         -----
<S>                            <C>           <C>          <C>               <C>            <C>      <C>               <C>
Net sales to external
customers                      3,305,026     926,370                     4,231,396      957,283                  5,188,679
Depreciation and
amortization                      20,497       1,751                        22,248          101                     22,349
Operating (loss)profit (A)       (34,180)      9,099                       (25,081)      23,663       (12,000)     (13,418)
Long-lived assets                 80,120       3,988                        84,108          501                     84,609
Total segment assets           1,066,330     185,956      (554,933)        697,353      108,442                    805,795
Capital expenditures              27,720       1,103                        28,823          432                     29,255

</TABLE>
<TABLE>
<CAPTION>



                                                                           1998
                                                                      (in thousands)
                              ------------------------------------------------------------------------------------------------

                                  US         Canada      Eliminations       NAM          MOCA         Other         Total
                                  --         ------      ------------       ---          ----         -----         -----

<S>                            <C>           <C>         <C>                <C>            <C>         <C>             <C>
Net sales to external
customers                      3,098,261     839,668                     3,937,929      613,048                  4,550,977
Depreciation and
amortization                       8,915       1,910                        10,825          155                     10,980
Operating profit                  34,098       8,007                        42,105       14,851                     56,956
Long-lived assets                 74,378       5,171                        79,549          170                     79,719
Total segment assets           1,268,199     180,234      (657,242)        791,191      154,129                    945,320
Capital expenditures              44,505       5,562                        50,067                                  50,067

</TABLE>
<TABLE>
<CAPTION>



                                                                           1997
                                                                      (in thousands)
                              ------------------------------------------------------------------------------------------------

                                  US         Canada      Eliminations       NAM          MOCA         Other         Total
                                  --         ------      ------------       ---          ----         -----         -----

<S>                            <C>           <C>          <C>               <C>            <C>           <C>        <C>
Net sales to external
customers(B)                   2,637,979     750,900                     3,388,879      456,565       202,177    4,047,621
Depreciation and
amortization(B)                    8,807       2,111                        10,918          155           278       11,351
Operating profit (B)              12,147       7,563                        19,710       16,041         1,478       37,229
Long-lived assets                 35,545       4,272                        39,817          325                     40,142
Total segment assets           1,091,683     151,662      (567,919)        675,426       71,685                    747,111
Capital expenditures               5,864       1,426                         7,290                                   7,290


Note A: Other amount represents a $12,000,000  litigation-related charge, net of
recovery, which was not allocated to any segment.

Note B: Other amount represents the results of FAB operations which had been
included in the U.S. segment in 1997.

</TABLE>


<PAGE>

<TABLE>
<CAPTION>



                         MERISEL, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)




Geographical Area Net Sales:
                                               1997              1998             1999
                                         ------------------ --------------- -----------------
<S>                                             <C>             <C>               <C>
United States                                   $3,286,890      $3,697,660        $4,239,285
Canada                                             760,731         853,317           949,394
                                         ------------------ --------------- -----------------
Total Net Sales                                 $4,047,621      $4,550,977        $5,188,679
                                         ================== =============== =================
</TABLE>


14.  Earnings Per Share

The Company  calculates  earnings per share ("EPS") in accordance  with SFAS No.
128,  "Earnings Per Share".  Basic  earnings per share is  calculated  using the
average  number of common  shares  outstanding.  Diluted  earnings  per share is
computed on the basis of the average  number of common shares  outstanding  plus
the effect of outstanding stock options using the "treasury stock" method.

The following table is a  reconciliation  of the weighted average shares used in
the  computation  of basic and  diluted  EPS for the  income  statement  periods
presented herein:
<TABLE>
<CAPTION>

                                                                      (in thousands)
                                                                    For the Years Ended
                                                                       December 31,
Weighted average shares outstanding                          1997           1998           1999
- -----------------------------------                          ----           ----           ----

<S>                                                          <C>            <C>            <C>
Basic                                                        33,216         80,210         80,279
Assumed exercises of stock options                                             275
                                                             ------         ------         ------
Diluted                                                      33,216         80,485         80,279
                                                             ======         ======         ======

</TABLE>



<PAGE>




                         MERISEL, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


15. Quarterly Financial Data (Unaudited)

Selected financial  information for the quarterly periods for the fiscal years
1998 and 1999 is presented below (in thousands,
except per share amounts):
<TABLE>
<CAPTION>

                                                               1998
                                      -------------------------------------------------------
                                        March 31       June 30    September 30  December 31
                                      ------------     --------  -------------- -------------
<S>                                     <C>           <C>          <C>           <C>
     Net sales......................    $1,101,235    $1,095,936   $1,143,848    $1,209,958
     Gross profit...................        61,316        61,200       66,806        63,102
     Net income.....................         3,636         5,108        7,604         2,162
     Net income per
        Basic and diluted share.....           .05           .06          .09           .03

</TABLE>
<TABLE>
<CAPTION>


                                                               1999
                                      -------------------------------------------------------
                                        March 31       June 30    September 30  December 31
                                      ------------     --------  -------------- -------------
<S>                                     <C>           <C>          <C>           <C>
     Net sales......................    $1,254,717    $1,266,164   $1,357,826    $1,309,972
     Gross profit...................        64,648        59,962       61,754        54,689
     Net income.....................       (20,509)       (2,984)     (11,716)      (25,959)
     Net income per
        Basic and diluted share.....          (.26)         (.04)        (.15)         (.32)

</TABLE>


In the first quarter of 1999, a  $21,000,000  charge was recorded by the Company
relating to the settlement of the litigation  pending in Delaware Chancery Court
between the Company and certain  holders and former  holders of the 12.5% Notes.
In the second quarter of 1999, the Company recorded an $9,000,000  offset to the
litigation  charge due to the negotiation and receipt of an insurance  recovery.
In the  fourth  quarter  of 1999 the value of certain  investments  in  software
development  and facilities  were  determined to be of diminished or no value in
connection  with  the   combination  of  the  U.S.  and  Canadian   distribution
businesses.  As a result,  the  Company  recorded a  $3,800,000  non-cash  asset
impairment  charge.  The Company  also  recorded a  restructuring  charge in the
fourth quarter of 1999 for  $3,200,000  relating to severance  costs  associated
with such combination.



<PAGE>
<TABLE>
<CAPTION>



                                   SCHEDULE II

                         MERISEL, INC. AND SUBSIDIARIES

                        VALUATION AND QUALIFYING ACCOUNTS

                        DECEMBER 31, 1997, 1998 AND 1999

                                               Balance at        Charged to                     Balance at
                                               December 31,      Costs and                      December 31,
                                                  1996            Expenses        Deductions        1997
                                             --------------    -------------  -------------- ---------------
<S>                                             <C>              <C>           <C>             <C>
Accounts receivable--Doubtful accounts.....     $19,762,000      $7,361,000    $10,521,000     $16,602,000
Accounts receivable--Other (1).............       3,922,000      16,232,000     18,207,000       1,947,000



                                               Balance at        Charged to                     Balance at
                                               December 31,      Costs and                      December 31,
                                                  1997            Expenses        Deductions        1998
                                             --------------    -------------  -------------- ---------------
Accounts receivable--Doubtful accounts.....     $16,602,000     $12,553,000    $10,358,000     $18,797,000
Accounts receivable--Other (1).............       1,947,000      13,104,000     13,372,000       1,679,000



                                               Balance at        Charged to                     Balance at
                                               December 31,      Costs and                      December 31,
                                                  1998            Expenses        Deductions        1999
                                             --------------    -------------  -------------- ---------------
Accounts receivable--Doubtful accounts.....     $18,797,000     $15,271,000    $23,526,000     $10,542,000
Accounts receivable--Other (1).............       1,679,000      15,492,000     12,527,000       4,644,000

</TABLE>



(1)  Accounts  receivable--Other  includes  allowances  for net  sales  returns,
     uncollectible cooperative advertising credits and notes receivable.


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

               None.



<PAGE>


                                    PART III


Item 10.  Directors and Executive Officers of the Registrant.

The  information  required by this item is  incorporated  herein by reference to
information  contained in the Company's  definitive proxy statement for its 2000
annual meeting of stockholders  (the "2000 Proxy  Statement") under the captions
"Election  of  Directors   Information  Regarding  Nominees  and  the  Board  of
Directors,"  "Election  of  Directors - Executive  Officers"  and  "Election  of
Directors Section 16(a) Beneficial Ownership Reporting Compliance."

Item 11.  Executive Compensation.

The information required by this item is incorporated herein by reference to the
information  contained in the 2000 Proxy Statement under the captions  "Election
of Directors - Executive Compensation - Summary Compensation Table; - Options in
1999; - Compensation Committee Interlocks and Insider Participation,"  "Election
of Directors - Employment and  Change-in-Control  Arrangements" and "Election of
Directors - Director Compensation."

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

The information required by this item is incorporated herein by reference to the
information contained in the 2000 Proxy Statement under the caption "Election of
Directors - Ownership of Common Stock."

Item 13.  Certain Relationships and Related Transactions.

The information required by this item is incorporated herein by reference to the
information contained in the 2000 Proxy Statement under the caption "Election of
Directors - Certain Relationships and Related Transactions."


                                     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, 1998 and 1999.

              Consolidated  Statements of Operations for each of the three years
              in the period ended December 31, 1999.

              Consolidated  Statements  of Changes in  Stockholders'  Equity for
              each of the three years in the period ended December 31, 1999.

              Consolidated  Statements of Cash Flows for each of the three years
              in the period ended December 31, 1999.

              Notes to Consolidated Financial Statements.

         (2) Financial Statement Schedules included in Item 8:

              Schedule II - Valuation and Qualifying Accounts.


<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, 1999:

         None.


<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: March 29, 2000

MERISEL, INC.

                                         By:/s/Timothy N. Jenson
                                            Timothy N. Jenson
                                            Chief Financial Officer and
                                            Executive Vice President
                                    (Principal Financial and Accounting Officer)

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 Directors and Chief Executive      March 29, 2000
- ------------------------------------            Officer (Principal Executive Officer)
Dwight A. Steffensen


/s/Timothy N. Jenson                    Chief Financial Officer and Executive Vice President       March 29, 2000
- ------------------------------------      (Principal Financial and Accounting Officer)
Timothy N. Jenson

/s/Albert J. Fitzgibbons III                                  Director                             March 29, 2000
- ------------------------------------
Albert J. Fitzgibbons III


/s/Bradley J. Hoecker                                         Director                             March 29, 2000
- ------------------------------------
Bradley J. Hoecker


/s/Dr. Arnold Miller                                          Director                             March 29, 2000
- ------------------------------------
   Dr. Arnold Miller


/s/Thomas P. Mullaney                                         Director                             March 29, 2000
- ------------------------------------
Thomas P. Mullaney


/s/Lawrence J. Schoenberg                                     Director                            March 29, 2000
- ------------------------------------
Lawrence J. Schoenberg
</TABLE>



<PAGE>


                                  EXHIBIT INDEX

3.1      Restated  Certificate  of  Incorporation  of Merisel,  Inc.,  filed as
         an exhibit to the Form S-1  Registration  Statement  of
         Softsel Computer Products, Inc., No. 33-23700.**

3.2      Amendment to  Certificate  of  Incorporation  of Merisel,  Inc.  dated
         August 22, 1990,  filed as exhibit 3.2 to the Company's Quarterly
         Report on Form 10-Q for the quarter ended September 30, 1990.**

3.3      Amendment to  Certificate  of  Incorporation  of Merisel,  Inc.  dated
         December 19, 1997,  filed as Annex I to the  Company's Schedule 14A
         dated October 6, 1997.**

3.4      Bylaws,  as amended,  of Merisel,  Inc,  filed as exhibit 3.1 to the
         Company's  Quarterly  Report on Form 10-Q for the quarter ended
         June 30, 1991.**

4.1      Indenture dated October 15, 1994 between Merisel,  Inc. 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,  filed as  exhibit  4.1 to the  Company's  Quarterly
         Report on Form 10-Q for the quarter ended September 30, 1994.**

*10.1    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 1983 Employee Stock
         Option Plan,  filed as exhibits 4.4, 4.5 and 4.6,  respectively  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.**

*10.2    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,  filed as exhibit
         10.1 to the  Company's  Quarterly  Report on Form 10-Q for the  quarter
         ended June 30, 1991.**

*10.3    Amendment to the 1991  Employee  Stock Option Plan of Merisel,  Inc.
         dated  January 16, 1997,  filed as exhibit  10.67 to the Company's
         Annual Report on Form 10-K for the year ended December 31, 1996.**

*10.4    Merisel,  Inc. 1992 Stock Option Plan for Nonemployee  Directors,
         filed as exhibit 10.1 to the Company's  Quarterly Report on
         Form 10-Q for the quarter ended June 30, 1992.**

*10.5    Softsel Computer Products,  Inc.  Executive Deferred Compensation Plan,
         filed as exhibit 10.35 to the Company's Annual Report
         on Form 10-K for the year ended December 31, 1991.**

*10.6    Merisel, Inc. 1997 Stock Award and Incentive Plan, filed as Annex II to
         the Company's Schedule 14A dated October 6, 1997.**

*10.7    Form of  Nonqualified  Stock Option  Agreement under the Merisel,  Inc.
         1997 Stock Award and Incentive Plan,  filed as exhibit 10.7 to the
         Company's Annual Report on Form 10-K for the year ended December 31,
         1997.**

*10.8    Form of Restricted Stock Unit Agreement under the Merisel, Inc. 1997
         Stock Award and Incentive Plan.

10.9     Amended  and  Restated  Receivables  Transfer  Agreement  dated  as  of
         September 27, 1996 by and between  Merisel  Americas,  Inc. and Merisel
         Capital Funding,  Inc., filed as exhibit 10.53 to the Company's Current
         Report on Form 8-K, dated April 17, 1996.**

10.10    Amended and Restated Receivables Purchase 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,  filed as exhibit 10.54 to the Company's
         Current Report on Form 8-K, dated April 17, 1996.**


<PAGE>



10.11    Annex X to Receivables  Transfer Agreement and Receivables Purchase and
         Servicing  Agreement dated as of October 2, 1995, filed as exhibit 10.3
         to the  Company's  Quarterly  Report on Form 10-Q for the quarter ended
         September 30, 1995.**

10.12    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.  and General  Electric  Capital  Corporation,  filed as
         exhibit 2.5 to the  Company's  Annual  Report on Form 10-K for the year
         ended December 31, 1996.**

10.13    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.,  filed as exhibit 2.6 to the
         Company's  Annual  Report on Form 10-K for the year ended  December 31,
         1996.**

10.14    Amendments to Securitization Agreements, dated as of December 19, 1997,
         among Merisel Americas,  Inc.,  Merisel Capital Funding,  Inc., Redwood
         Receivables Corporation and General Electric Capital Corporation, filed
         as exhibit 10.19 to the  Company's  Annual Report on Form 10-K for year
         ended December 31, 1997.**

10.15    Amendments  to  Securitization  Agreements,  dated as of July 31, 1998,
         among Merisel Americas,  Inc.,  Merisel Capital Funding,  Inc., Redwood
         Receivables Corporation and General Electric Capital Corporation, filed
         as exhibit 10.5 to the Company's  Quarterly Report on Form 10-Q for the
         quarter ended June 30, 1998.**

10.16    Amendment No. 4 and Waiver to Purchase Agreement,  dated of as February
         22, 1999, among Merisel Americas,  Inc., Merisel Capital Funding, Inc.,
         Redwood   Receivables   Corporation   and  General   Electric   Capital
         Corporation,  filed as exhibit 10.15 to the Company's  Annual Report on
         Form 10-K for the year ended December 31, 1998.**

10.17    Amendment  No. 5 to Purchase  Agreement  and Waiver dated as of May 12,
         1999 among Merisel  Americas,  Inc.,  Merisel  Capital  Funding,  Inc.,
         Redwood   Receivables   Corporation   and  General   Electric   Capital
         Corporation, filed as exhibit 10.2 to the Company's Quarterly Report on
         Form 10-Q for the quarter ended June 30, 1999.**

10.18    Amendment No. 6 to Purchase Agreement and Waiver dated as of August 13,
         1999 among Merisel  Americas,  Inc.,  Merisel  Capital  Funding,  Inc.,
         Redwood   Receivables   Corporation   and  General   Electric   Capital
         Corporation, filed as exhibit 10.1 to the Company's Quarterly Report on
         Form 10-Q for the quarter ended September 3, 1999.**

10.19    Amendments to  Securitization  Agreements  and Waiver dated as of March
         10, 2000, among Merisel Americas,  Inc., Merisel Capital Funding, Inc.,
         Redwood Receivables Corporation and General Electric Corporation.

10.20    Receivables  Transfer Agreement dated as of March 10, 2000,  between
         Merisel Capital Funding,  Inc. and Merisel Open Computing Alliance,Inc.

10.21    Loan and  Security  Agreement,  dated as of June 30,  1998,  among  the
         financial   institutions   listed  on  the  signature   pages  thereof,
         BankAmerica Business Credit, Inc. and Merisel Americas,  Inc., filed as
         exhibit 10.6 to Amendment  No. 1 to the Company's  Quarterly  Report on
         Form 10-Q for the quarter ended June 30, 1998.**

10.22    Amendment No. 1 to Loan and Security Agreement dated as of May 11, 1999
         by and among Merisel Americas, Inc., Bank of America National Trust and
         Savings  Association,  as Agent and a Lender,  filed as exhibit 10.1 to
         the Company's  Quarterly Report on Form 10-Q for the quarter ended June
         30, 1999.**


<PAGE>



10.23    Amendment No. 2 to Loan Agreement dated as of September 30, 1999, among
         Merisel Americas,  Inc., the financial institutions listed on signature
         pages  thereto and Bank of America,  N.A.  filed as exhibit 10.4 to the
         Company's Quarterly Report on Form 10-Q for the quarter ended September
         30, 1999.**

10.24    Amendment No. 3 to Loan and Security  Agreement  dated as of March 10,
         2000,  among Merisel  Americas,  Inc., Bank of America National
         Association and Congress Financial Corporation.

10.25    Form of Security  Agreement  between Merisel  Properties,  Inc. and
         Heller  Financial,  Inc. dated December 29, 1995, filed as
         exhibit 10.36 to the Company's Annual Report on Form 10-K for the year
         ended December 31, 1995.**

10.26    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,  filed as exhibit 10.37 to
         the Company's Annual Report and Form 10-K for the year ended December
         31, 1995.**

10.27    Severance  Agreement  dated as of March 3, 1999  between  Merisel, Inc.
         and James E.  Illson,  filed as exhibit  10.3 to the Company's
         Quarterly Report on Form 10-Q for the quarter ended March 30, 1999.**

*10.28   Severance  Agreement  dated as of March 3, 1999 between  Merisel,  Inc.
         and Timothy N.  Jenson,  filed as exhibit 10.4 to the Company's
         Quarterly Report on Form 10-Q for the period ended March 30, 1999.**

*10.29   Promissory  Note dated  March 17,  1999  between  Timothy N. Jenson and
         Merisel,  Inc., filed as exhibit 10.5 to the Company's Quarterly Report
         on Form 10-Q for the period ended March 30, 1999.**

*10.30   Change of Control  Agreement  dated as of August 18, 1999 between
         Merisel,  Inc.,  Merisel  Americas,  Inc. and William Page, filed as
         exhibit 10.2 to the Company's Quarterly Report on Form 10-Q for the
         quarter ended September 30, 1999.**

*10.31   Change of Control Agreement dated as of August 18, 1999 between
         Merisel,  Inc.,  Merisel Americas,  Inc. and Karen A. Tallman, filed
         as exhibit 10.3 to the Company's Quarterly Report on Form 10-Q
         for the quarter ended September 30, 1999.**

*10.32   Change of Control Agreement dated as of May 11, 1998 between Kristin M.
         Rogers  and  Merisel  Americas,  Inc.,  filed  as  exhibit  10.2 to the
         Company's  Quarterly Report on Form 10-Q for the quarter ended June 30,
         1998.**

*10.33   Promissory  Note  dated June 17,  1999  between  Kristin M.  Rogers and
         Merisel  Americas,  Inc.,  filed  as  exhibit  10.6  to  the  Company's
         Quarterly Report on Form 10-Q for the period ended June 30, 1999.**

*10.34   Offer of Employment  Letter to Ronald S. Smith dated June 2, 1998,
         filed as exhibit 10.3 to the Company's  Quarterly Report on Form 10-Q
         for the quarter ended June 30, 1998.**

10.35    Registration  Rights Agreement,  dated September 19, 1997, by and among
         Merisel,  Inc., Merisel Americas,  Inc. and Phoenix Acquisition Company
         II,  L.L.C,  filed as exhibit 99.4 to the Company's  Current  Report on
         Form 8-K, dated September 19, 1997.**

21       Subsidiaries of the Registrant.

23       Consent of Deloitte & Touche LLP, Independent Accountants.

27       Financial Data Schedule for the year ended December 31, 1999.
- --------
*Management contract or executive compensation plan or arrangement.
**Incorporated by reference.




                         RESTRICTED STOCK UNIT AGREEMENT


         This RESTRICTED STOCK UNIT AGREEMENT (the  "Agreement") is entered into
as of this ____ day of  _______________,  1999, by and between MERISEL,  INC., a
Delaware  corporation  (the  "Company"),  and  FirstName  LastName,   an
employee  of  the  Company  or  one of its  subsidiaries  (the  "Grantee").  Any
capitalized  terms not  defined  herein  shall have the meaning set forth in the
Plan (as defined below).

         Pursuant to the Merisel,  Inc. 1997 Stock Award and Incentive Plan (the
"Plan") and in consideration of Grantee's services, which has been determined by
the Board of Directors of the Company to be sufficient  consideration hereunder,
the Committee has determined that the Grantee is to be granted, on the terms and
conditions  set forth  herein (and  subject to the terms and  provisions  of the
Plan), restricted stock units ("Restricted Stock Units"), and hereby awards such
Restricted  Stock Units.  Each  Restricted  Stock Unit  represents  the right to
receive one share of the Company's  common stock  ("Stock"),  par value $.01 per
share, subject to the conditions and restrictions set forth herein.

         1. Number of Restricted  Stock Units and Date of Grant.  The Grantee is
entitled  to  Grants  Restricted  Stock  Units  pursuant  to the  terms  and
conditions of this Agreement and the provisions of the Plan.

         2.       Restrictions; Vesting Period; Issuance of Stock.

                  a.  Restrictions.   The  rights  of  the  Grantee  under  this
Agreement  and the  Restricted  Stock Units  granted  hereunder may not be sold,
assigned, transferred,  pledged, hypothecated or otherwise disposed of and shall
be subject to a risk of  forfeiture  as described in Paragraph 4 below until the
termination of the Vesting Period (as defined below).

                  b. Vesting  Period.  Unless the Vesting  Period is  previously
terminated pursuant to Subparagraph 2.c. of this Agreement, the Grantee shall be
entitled to receive one share of Stock for each Restricted Stock Unit at the end
of the period ending on August 17, 2002 (the "Vesting Period").

                  c. Early  Termination  of Vesting  Period.  The Vesting Period
shall  terminate as to all or a portion of the Restricted  Stock Units,  and the
Grantee shall be entitled to receive shares of Stock for such  Restricted  Stock
Units, if the Company's consolidated pre-tax net income for any four consecutive
fiscal  quarters,  as a percentage of total net sales for such four  consecutive
fiscal quarters, equals or exceeds any of the percentages set forth below:

             Pre-tax Net Income as a            Restricted Stock Units for which
             Percentage of Total Net Sales      Vesting Period Terminates

                1.25%                                       100%
                1.00%                                        75%
                0.75%                                        50%
                0.50%                                        25%


<PAGE>


                                                         2
In  determining  the number of  Restricted  Stock  Units as to which the Vesting
Period terminates,  the applicable  percentage shall be applied to the number of
Restricted  Stock  Units  granted  pursuant  to Section 1 above,  provided  that
Grantee  shall not be entitled  hereunder to more than the number of  Restricted
Stock Units  granted.  The  determination  as to whether the Vesting  Period has
terminated with respect to all or a portion of the Restricted Stock Units at the
end of any fiscal quarter shall be made, and the Vesting Period shall  terminate
if at all, on the day that the Company  publicly  releases its earnings for such
fiscal quarter.  At the sole and absolute  discretion of the Committee,  pre-tax
net income shall be calculated to exclude any  extraordinary  gains or losses or
other non-recurring items.

         In addition,  the Committee,  in its sole and absolute discretion,  may
terminate the Vesting Period at any time with respect to all or a portion of the
Restricted Stock Units.

                  d.  Issuance  of  Shares  of Stock.  Upon  termination  of the
Vesting  Period with respect to all or a portion of the  Restricted  Stock Units
and upon  satisfaction  of any  applicable  tax  withholding  requirements,  the
Company shall cause to be issued a certificate or certificates for the shares of
Stock to which the Grantee is entitled,  registered  in the name of the Grantee.
The Company shall cause such  certificate or  certificates to be delivered to or
upon the order of the Grantee.

         3.  Rights of a  Stockholder.  The  Grantee  shall  have no rights as a
stockholder  of the  Company  with  respect to the shares of Stock  issuable  in
respect  of  Restricted  Stock  Units  until  the  date of  issuance  of a stock
certificate representing such shares.

         4. Forfeiture Upon Termination of Employment. In the event that Grantee
ceases to be employed by the Company for any reason,  then the Restricted  Stock
Units as to which the Vesting  Period has not  terminated  shall be forfeited to
the  Company  without  payment of any  consideration  therefor,  and neither the
Grantee nor any of his successors,  heirs, assigns, or personal  representatives
shall  thereafter have any further rights or interests in such Restricted  Stock
Units or any right to  receive  shares of Stock in  respect  of such  Restricted
Stock Units.

         5.  Withholding  Taxes.  Any federal,  state or local taxes  arising by
virtue  of this  Agreement  and  assessed  against  or based on the value of the
Restricted Stock Units awarded to the Grantee,  or the shares of Stock issued to
the  Grantee  in  respect  of such  Restricted  Stock  Units,  shall be the sole
responsibility of the Grantee; provided that the Company shall have the right to
withhold  any amounts  required to be so withheld  for  federal,  state or local
income tax purposes. All such taxes and withholding must be paid or provided for
according to law and in a manner  satisfactory  to the Company before any Stock,
or certificates therefor, can be delivered to the Grantee.

         6. Notices. Any notice required or permitted under this Agreement shall
be deemed  given when  delivered  personally,  or when  deposited  with a postal
service,  postage prepaid,  addressed, as appropriate,  to the Grantee either at
his address set forth below or such other  address as he or she may designate in
writing to the Company,  or to the Company:  Attention:  General  Counsel at the
Company's offices located at 200 Continental Boulevard,  El Segundo, CA 90245 or
such other address as the Company may designate in writing to the Grantee.

         7.  Failure  to Enforce  Not a Waiver.  The  failure of the  Company to
enforce at any time any provision of this Agreement shall in no way be construed
to be a waiver of such provision or of any other provision hereof.

         8.  Governing  Law. This  Agreement  shall be governed by and construed
according to the laws of the State of Delaware  without regard to its principles
of conflict of laws.

         9. Incorporation of Plan. The Plan is hereby  incorporated by reference
and made a part hereof,  and both the grant  hereunder  and this  Agreement  are
subject to all of the terms and conditions of the Plan.

         10.  Amendments.  This Agreement may be amended or modified at any time
by an instrument in writing signed by the parties hereto.

         11.  Agreement  Not a Contract of  Employment.  Neither  the Plan,  the
granting of Restricted Stock Units,  this Restricted  Stock Unit Agreement,  nor
any other action taken  pursuant to the Plan shall  constitute or be evidence of
any agreement or understanding, express or implied, that the Grantee has a right
to continue as an employee of the Company or any Subsidiary or affiliate for any
period of time or at any specific rate of compensation.

         12. Authority of the Committee. The Committee shall have full authority
to interpret and construe the terms of the Plan and this  Restricted  Stock Unit
Agreement.  The  determination  of  the  Committee  as to  any  such  matter  of
interpretation or construction shall be final, binding and conclusive.

         13. Termination of this Agreement.  Upon termination of this Agreement,
all rights of the Grantee hereunder shall cease.



<PAGE>


         IN WITNESS WHEREOF, the parties have executed this Agreement on the day
and year first above written.

                                           MERISEL, INC.


                                           By:
                                           Dwight A. Steffensen
                                           Chief Executive Officer


The undersigned hereby accepts and agrees to all the terms and provisions of the
foregoing  Agreement and to all the terms and provisions of the Plan,  which are
controlling and which are herein incorporated by reference.


                                           Grantee (please sign here)





                                           Address



                 AMENDMENTS TO SECURITIZATION AGREEMENTS AND WAIVER

                  AMENDMENTS TO SECURITIZATION AGREEMENTS AND WAIVER, dated as
of March 10, 2000 (these  "Amendments")  among MERISEL AMERICAS,  INC. ("Merisel
Americas"),  MERISEL CAPITAL FUNDING, INC. ("Merisel Capital Funding"),  REDWOOD
RECEIVABLES  CORPORATION  ("Redwood") and GENERAL ELECTRIC  CAPITAL  CORPORATION
("GE Capital").

                  WHEREAS,  Merisel Americas,  as originator and Merisel Capital
Funding are parties to an Amended and Restated  Receivables  Transfer Agreement,
dated as of  September  27,  1996,  as amended by  Amendment  No. 1, dated as of
November 7, 1996,  Amendment  No. 2, dated as of December 19, 1997 and Amendment
No. 3, dated as of July 31, 1998 (the "MAI Transfer Agreement");

                  WHEREAS, Merisel Capital Funding, as seller (in such capacity,
the "Seller"),  Redwood as purchaser (in such  capacity,  the  "Purchaser"),  GE
Capital,  as  operating  agent (in such  capacity,  the  "Operating  Agent") and
collateral  agent  (in  such  capacity,  the  "Collateral  Agent")  and  Merisel
Americas,  as servicer  (in such  capacity,  the  "Servicer")  are parties to an
Amended and Restated Receivables  Purchase and Servicing Agreement,  dated as of
September 27, 1996, as amended by Amendment No. 1, dated as of November 7, 1996,
Amendment  No. 2, dated as of December  19, 1997,  Amendment  No. 3, dated as of
July 31, 1998,  Amendment No. 4, dated as of February 22, 1999, Amendment No. 5,
dated as of May 12, 1999 and  Amendment  No. 6, dated as of August 13, 1999 (the
"Purchase Agreement");

                  WHEREAS,  Redwood and GE Capital,  as liquidity agent (in such
capacity,  the "Liquidity  Agent"),  Operating  Agent and  Collateral  Agent are
parties to a Liquidity Loan  Agreement,  dated as of October 2, 1995, as amended
by Amendment No. 1, dated as of July 31, 1998 (the "Liquidity Loan Agreement");

                  WHEREAS,  definitions  and  interpretations  of  the  Purchase
Agreement and the Transfer Agreement are set forth in Annex X thereto,  dated as
of September  27, 1996, as amended  ("Annex X," and,  together with the Purchase
Agreement,  the MAI Transfer  Agreement and the Liquidity  Loan  Agreement,  the
"Securitization Agreements"); and

                  WHEREAS, the parties hereto desire to amend the Securitization
Agreements   (such   amendments   collectively   referred  to  herein  as  these
"Amendments").

                  FOR GOOD AND VALUABLE CONSIDERATION,  THE RECEIPT AND ADEQUACY
OF WHICH ARE HEREBY  ACKNOWLEDGED,  THE PARTIES HERETO,  INTENDING TO BE LEGALLY
BOUND HEREBY, AGREE AS FOLLOWS:
<PAGE>

ARTICLE I : DEFINITIONS

SECTION 1.1 All capitalized  terms used herein,  unless otherwise  defined,  are
used as defined in the Purchase Agreement.

ARTICLE II : AMENDMENT NO. 7 TO PURCHASE AGREEMENT

SECTION 2.1       The Purchase Agreement is hereby amended by adding Exhibit K
to read as set forth in Annex 1 to this Amendment.

SECTION 2.2 Recital E of the Purchase Agreement is hereby amended by:

                           (i) adding the symbol "(i)" between the second set of
                               the  words  "to" and  "the"  which  appear in the
                               second line therein;

                           (ii)inserting  the  acronym  "MAI"  before  the  word
                               "Transfer"   which  appears  in  the  third  line
                               therein;

                           (iii)  deleting  the  words  "the   Originator"   and
                               substituting    therefor   the   words   "Merisel
                               Americas, Inc."; and

                           (iv)adding the phrase "(ii) the  Receivable  Transfer
                               Agreement,  dated as of March 10,  2000,  between
                               MOCA and MCF, as amended or amended and  restated
                               from   time   to   time   (the   "MOCA   Transfer
                               Agreement"),  and (iii)  such  other  receivables
                               transfer  agreement  between the  Purchaser and a
                               Subsidiary  of Merisel,  Inc.,  as may be entered
                               into  from  time  to  time  and  approved  by the
                               Operating   Agent  and   Collateral   Agent  (the
                               "Additional  Transfer  Agreement,"  and  together
                               with  the MAI  Transfer  Agreement  and the  MOCA
                               Transfer  Agreement,  the "Transfer  Agreement")"
                               after  the word  "Seller"  which  appears  in the
                               final line therein.

SECTION 2.3 Recital I of the Purchase  Agreement  is hereby  amended by deleting
the  words  "the  Originator"  and  substituting  therefor  the  words  "Merisel
Americas, Inc.".

SECTION 2.4       Section 2.03(a) of the Purchase Agreement is hereby amended
                  by:

                           (i) deleting  the word  "the"  which  appears  in the
                               fourth line therein and substituting therefor the
                               word "each"; and

                           (ii)deleting  the word  "the"  which  appears  in the
                               thirteenth  line  therein  after the word "under"
                               and substituting therefor the word "each".
<PAGE>

SECTION 2.5 Section  2.04(d) of the Purchase  Agreement is hereby amended by (i)
replacing the word "the" before the word  "Originator" in the first line thereof
and  substituting  therefor the word "either" and (ii)  replacing the word "the"
before the word "Transfer" in the second line thereof and substituting  therefor
the word "either".

SECTION 2.6       Section 2.08 of the Purchase Agreement is hereby amended by
changing the reference to 3:00 p.m.to 1:00 p.m.

SECTION 2.7       Section 4.01(q) of the Purchase Agreement is hereby amended
                  by:

                            (i)adding the phrase  "only with  respect  to" after
                               the word "and" and before the word "those";

                           (ii)deleting   the   words   "the   Originator"   and
                               substituting    therefor   the   words   "Merisel
                               Americas, Inc."; and

                           (iii)  inserting  the acronym  "MAI"  before the word
                               "Transfer"   which  appears  in  the  fifth  line
                               therein.

SECTION 2.8 Section 4.01(u) of the Purchase Agreement is amended by changing the
word "the" that appears before the word  "Transfer" in the eleventh line of such
definition to the word "any".

SECTION 2.9 Section 4.01(v) of the Purchase Agreement is amended by changing the
word "the" that appears  before the word  "Transfer"  in the second line of such
definition to the word "any".

SECTION 2.10 Section  4.01(bb) of the  Purchase  Agreement is hereby  amended by
deleting each occurrence of the words "the Originator" and substituting therefor
the words "Merisel Americas, Inc."

SECTION 2.11      Section 5.02 of the Purchase Agreement is hereby amended by:

                           (i) deleting the word "and" after subclause (j);

                           (ii)striking  the  period  after  subclause  (k)  and
                               adding a semi-colon and the word "and"; and

                           (ii)adding subclause (l) to read as follows:

                           "as soon as available, a Weekly Availability Report
                           in the Form of Exhibit K.
<PAGE>

SECTION 2.12      Section 5.02(a) of the Purchase Agreement is amended and
restated to read as follows:

                            (a)an  Investment  Base  Certificate  in the form of
                               Exhibit C weekly,  as soon as  available,  and in
                               any event  within three  Business  Days after the
                               end of each week,  no later  than 11:00 a.m.  New
                               York time on the day required.

SECTION 2.13 Section  5.03(h)(i) of the Purchase  Agreement is hereby amended by
(i)  replacing  the word "the" before the word  "Originator"  in the second line
thereof and  substituting  therefor the word  "either",  (ii) replacing the word
"the"  before the word  "Transfer"  in the third line  thereof and  substituting
therefor the word  "either" and (iii)  replacing  the word "the" before the word
"Subordinated"  in the third line  thereof and  substituting  therefor  the word
"either".

SECTION 2.14       Section 6.02(a) of the Purchase Agreement is amended by
changing the reference to 10:00 a.m.to 1:00 p.m.

SECTION 2.15 Section  6.02(a)(vi) of the Purchase Agreement is hereby amended by
(i) replacing the word "the Originator" before the word "made" in the first line
thereof and  substituting  therefor the words  "Merisel  Americas,  Inc.",  (ii)
inserting the acronym "MAI" before the word "Transfer" in the third line thereof
and (iii)  replacing  the words  "the  Originator"  before the word "for" in the
fourth line  thereof and  substituting  therefor  the words  "Merisel  Americas,
Inc.".

SECTION 2.16      Section 6.03 of the Purchase Agreement is amended to changing
the reference to 12:00 p.m. to 1:00 p.m.

SECTION  2.17  Section  7.04 of the  Purchase  Agreement  is hereby  amended  by
deleting the words "the Originator" after the word "is" and before the word "or"
and substituting therefor the words "Merisel Americas, Inc.".

SECTION 2.18  Section  7.06(f) of the  Purchase  Agreement is hereby  amended by
inserting the acronym "MAI before the word "Transfer" in the third line thereof.

SECTION 2.19  Section  8.01(b) of the  Purchase  Agreement is hereby  amended by
deleting the word "the" which appears in the first line therein and substituting
therefor the words "each".

SECTION 2.20      Section 9.01 of the Purchase Agreement is hereby amended by:

                            (i)adding the word "or" after subclause (w); and

                           (ii)adding subclause (x) to read as follows:
<PAGE>

                           "if the non-consolidation  opinion of special counsel
                  to Merisel  Americas  between Merisel  Americas,  Inc. and the
                  Seller,  in form and substance  satisfactory  to the Operating
                  Agent and its counsel is not received by the  Operating  Agent
                  within  60 days of the  effective  date of the  Amendments  to
                  Securitization  Agreements  and Waiver,  dated as of March 10,
                  2000, among Merisel Americas, Inc., the Seller, the Purchaser,
                  the Collateral Agent and the Operating Agent.

SECTION 2.21 Section  14.03(a) of the  Purchase  Agreement is hereby  amended by
deleting the phrase "after a termination event".

SECTION 2.22      Schedule 3 of the Purchase Agreement is hereby amended by:

                           (i) deleting  the  definition  of "Daily  Margin" and
                               substituting therefor the following definition of
                               "Daily Margin":

                           "`Daily  Margin'"  means as of any date, a percentage
                  per annum (the "Reference  Percentage")  divided by 360, which
                  Reference  Percentage  shall be determined by reference to the
                  Daily Margin Fixed Charge  Coverage  Ratio for the most recent
                  four fiscal quarters of the Parent for which financial results
                  are  required to be delivered  pursuant to Section  5.02(c) or
                  (e),  as the case may be, of this  Agreement  ended on or most
                  recently prior to such date as set forth below:

                                                   MARGIN LEVEL
                  Daily Margin                                      Reference
                  Fixed Charge Coverage Ratio                       Percentage
                  Level I                                             3.00%
                           Less than or equal to 0.40 x
                  Level II                                            2.25%
                           Greater than 0.40 x, but less than or equal to
                           0.70 x
                  Level III                                            1.75%
                           Greater than 0.70 x, but less than or equal to
                           1.00 x
                  Level IV                                             1.00%
                           Greater than 1.00 x

                  The  Daily  Margin  shall  be  (i)  calculated  for  the  four
                  preceding  fiscal  quarters of the Parent for which  financial
                  results are required to be delivered  pursuant to Section 5.02

<PAGE>

                  (c) or (e),  as the case may be,  of this  Agreement  and (ii)
                  determined  by  reference  to the Daily  Margin  Fixed  Charge
                  Coverage Ratio in effect from time to time; provided, that (A)
                  no change in the Daily Margin  shall be effective  until three
                  Business Days after the date on which the Operating  Agent and
                  the Purchaser receive financial statements pursuant to Section
                  5.02(c)  or Section  5.02(e)  and a  certificate  of the chief
                  financial officer of the Parent  demonstrating the computation
                  of the Daily Margin Fixed Charge  Coverage  Ratio,  (B) if the
                  Operating  Agent  and the  Purchaser  have  not  received  the
                  information described in clause (A) of this proviso within ten
                  days of the day required  under  Section  5.02(c),  or Section
                  5.02(e),  as the case  may be,  or if a  Termination  Event or
                  Incipient  Event has  occurred  and is  continuing,  the Daily
                  Margin shall be determined by reference to Level I for so long
                  as such  information  has not been  received by the  Operating
                  Agent and  Purchaser  or such  Termination  Event or Incipient
                  Event continues;  and (C) until May 15, 2000, the Daily Margin
                  shall be determined by reference to Level II; and

                           (ii)amending and restating  the  definition of "Daily
                               Margin  Fixed Charge  Coverage  Ratio" to read as
                               follows:

                           "Daily Margin Fixed Charge  Coverage Ratio" means the
                  Fixed Charge  Coverage Ratio then in effect in accordance with
                  Exhibit H.

SECTION 2.23      Schedule 7 of the Purchase Agreement is hereby amended by
adding subclause 7 to read as follows:

                  "Receivables Transfer Agreement
                  Dated as of March 10, 2000
                  Merisel Capital Funding, Inc. as Buyer
                  MOCA, as Seller".

SECTION 2.24 Exhibit H of the Purchase  Agreement is hereby amended and restated
in its entirety to read as follows:

                           (a) All  covenants  (i)  shall be  calculated  on the
                  basis of the financial  ratios and net worth  percentages  for
                  the  most  recent  four   consecutive   fiscal  quarters  just
                  completed  for which  financial  results  are  required  to be
                  delivered  pursuant to Section 5.02(c) or (e), as the case may
                  be,  of this  Agreement,  and (ii)  shall be  calculated  on a
                  quarterly basis. For purposes of determining the covenants set
                  forth in this Exhibit H, Funded Debt shall  include any notes,
                  bonds,    certificates   or   other   interests    issued   in
                  securitization   of  assets  of  the  Parent  or  any  of  its
                  Subsidiaries   and  principal  of  such  securities  and  Cash
                  Interest  Expense shall include any payments or  distributions
                  in respect of interest on such  securities.  The Fixed  Charge
                  Coverage   Ratio,   Minimum  EBITDA  and  Tangible  Net  Worth
                  covenants with respect to any four fiscal  quarters (i) ending
                  before the Second  Quarter of 2000 are to be  calculated  on a
                  pro-forma basis excluding the reserve of $21 million  relating
                  to the loss  recorded  by the  Parent in  connection  with the

<PAGE>

                  Turnberry   Settlement  (except  to  the  extent  of  any  net
                  insurance  proceeds,  if any, collected in connection with the
                  Turnberry Settlement) and (ii) ending before the First Quarter
                  of 2001 are to be  calculated  on a pro forma basis  excluding
                  $10 million  relating to the  restructuring  plan announced by
                  the Parent in the Fourth Quarter of 1999.



                          Covenant                              Covenant Level
I.         Parent         Fixed Charge Coverage Ratio (minimum)
                          Fourth Quarter of 1997                 1.00 to 1.00
                          First Quarter of 1998                  1.00 to 1.00
                          Second Quarter of 1998                 1.00 to 1.00
                          Third Quarter of 1998                  0.85 to 1.00
                          Fourth Quarter of 1998                 0.70 to 1.00
                          First Quarter of 1999                  0.46 to 1.00
                          Second Quarter of 1999                 0.60 to 1.00
                          Third Quarter of 1999                  0.40 to 1.00
                          Fourth Quarter of 1999                 0.45 to 1.00
                          First Quarter of 2000                  0.35 to 1.00
                          Second Quarter of 2000                 0.45 to 1.00
                          Third Quarter of 2000                  0.70 to 1.00
                          Fourth Quarter of 2000                 1.00 to 1.00
                          Each Quarter Thereafter                1.10 to 1.00
II.        Seller         Net Worth Percentage (minimum)         15%
III.       Parent         Tangible Net Worth                     Covenant Level


                          Measurement Period
                          First Quarter of 2000                   $80,000,000

                          Second Quarter of 2000                   75,000,000

1 Commencing with the First Quarter of 2001,  Tangible Net Worth on the last day
of each fiscal quarter shall be not less than the minimum  Tangible Net Worth of
the Parent required  pursuant to this Covenant III for the immediately  prceding
fiscal quarter, plus 50% of Net Income for the fiscal quarter then ended.
<PAGE>

                          Third Quarter of 2000                    80,000,000

                          Fourth Quarter of 2000                   90,000,000

                          Each Quarter Thereafter        90,000,000 plus 50% of
                          (commencing First Quarter       Net Income for fiscal
                           of 2001)1                      quarter then ended

IV.        Parent         Minimum EBITDA                  Covenant Level


                          Measurement Period
                          Third Quarter of 1999                    36,000,000

                          Fourth Quarter of 1999                   35,000,000

                          First Quarter of 2000                    30,000,000

                          Second Quarter of 2000                   35,000,000

                          Third Quarter of 2000                    50,000,000

                          Fourth Quarter of 2000                   65,000,000

                          Each Quarter Thereafter                  85,000,000

                                              [END OF CHART]


                  Capitalized  terms used above and not otherwise  defined below
shall have the meanings specified in Annex X to the Purchase Agreement.

                           "Capital  Expenditures"  means all  payments  for any
         fixed assets or improvements  or for  replacements,  substitutions,  or
         additions  thereto,  which are required to be capitalized in accordance
         with  GAAP,  including,   without  limitation,  any  such  expenditures
         financed by the proceeds  received from the sale of  Receivables  under
         the Transfer  Agreement,  but excluding  expenditures under (i) Capital
         Leases and (ii) financed by the incurrence of Debt (other than pursuant
         to the Inventory Facility).

                           "Cash Interest Expense" means, with respect to the
Parent and its  consolidated  subsidiaries  for any  period,  (i) the sum of the
amount of cash interest  payable on all Debt of the Parent and its  consolidated
Subsidiaries  (other  than  interest  expense  eliminated  in  consolidation  in
accordance with GAAP) and (ii) Redwood Yield, if any, for such Person.
<PAGE>

                           "EBITDA" means, for any Person with respect to any
period,  (a)  consolidated  net  income  of  the  Parent  and  its  consolidated
subsidiaries  for such period,  plus to the extent  deducted in determining  net
income,  (b) the  sum of (i) the  Parent's  and its  consolidated  subsidiaries'
depreciation and  amortization  for such period,  (ii) Cash Interest Expense for
such period,  (iii) any  provision for taxes based on income or profits that was
deducted in  computing  consolidated  net income for such  period,  and (iv) any
other non-cash charges.

                           "Fixed Charges" means, with respect to the Parent's
for any period,  the sum of the following  amounts payable during such period by
the Parent's and its  consolidated  subsidiaries:  (i) Cash Interest  Expense in
respect of Debt; (ii) regularly scheduled principal payments on Funded Debt; and
(iii) cash taxes.

                           "Fixed Charge Coverage Ratio" means with respect to
the Parent  and its  consolidated  subsidiaries,  the ratio of (i) EBTDA to (ii)
Fixed Charges plus Capital Expenditures.

                           "Funded Debt" means, with respect to any Person and
its  consolidated  subsidiaries,  all Debt of such  Person and its  consolidated
subsidiaries  which  by the  terms  of the  agreement  governing  or  instrument
evidencing  such  Debt  matures  more  than  one  year  from or is  directly  or
indirectly renewable or extendable at the option of the debtor under a revolving
credit or similar  agreement  obligating  the lender or lenders to extend credit
over a period  of more  than  one  year  from,  the  date of  creation  thereof,
including current maturities of long-term debt, revolving credit, and short-term
debt  extendable  beyond  one  year  at  the  option  of  such  Person  and  its
consolidated subsidiaries.

                           "Net Income" means, for the Parent with respect to
any  period,  the  consolidated  net income of the  Parent and its  consolidated
subsidiaries.

                           "Net Worth Percentage" means a fraction (expressed
as a  percentage)  (i) the  numerator  of which is the  excess  of  assets  over
liabilities,  each determined in accordance with GAAP on a basis consistent with
the last audited  financial  statements and (ii) the denominator of which is the
Outstanding Balance of Transferred Receivables.

                           "Tangible Net Worth" means, with respect to the
Parent and its consolidated subsidiaries, assets minus liabilities.

ARTICLE III  : AMENDMENT NO. 3 TO ANNEX X

SECTION 3.1       Annex X is hereby amended by:

(i)      adding the following definitions:

                           "MAI Secured  Obligations"  means all  obligations of
                  every  nature of the  Originator  now or  hereafter  existing,
                  under the MAI Transfer  Agreement and any  promissory  note or
                  other  document  or  instrument  delivered  pursuant  to  such

<PAGE>

                  documents, and all amendments, extensions or renewals thereof,
                  whether for principal,  interest, fees, expenses or otherwise,
                  whether  now  existing  or  hereafter  arising,  voluntary  or
                  involuntary,  whether or not jointly owed with others,  direct
                  or   indirect,   absolute   or   contingent,   liquidated   or
                  unliquidated,  and whether or not from time to time  decreased
                  or extinguished and later  increased,  created or incurred and
                  all or any portion of such  obligations  that are paid, to the
                  extent all or any part of such payment is avoided or recovered
                  directly or indirectly  from MCF as a  preference,  fraudulent
                  transfer to otherwise.

                           "MAI Subordinated  Note" has the meaning specified in
                  Section 2.01(c) of the MAI Transfer Agreement.

                           "MAI Transfer Agreement" means the Amended and
                  Restated  Receivables  Transfer  Agreement,  dated as of
                  September  27, 1996 as amended by Amendment  No. 1,  Amendment
                  No. 2 and Amendment No. 3, as amended or amended and restated
                  from time to time, between Merisel Americas, Inc. and MCF.

                           "MOCA" means Merisel Open Computing Alliance, Inc. a
                  Delaware corporation.

                           "MOCA Effective Date" means the effective date of the
                  MOCA Transfer Agreement.

                           "MOCA Secured  Obligations"  means all obligations of
                  every  nature of the  Originator  now or  hereafter  existing,
                  under the MOCA Transfer  Agreement and any promissory  note or
                  other  document  or  instrument  delivered  pursuant  to  such
                  documents, and all amendments, extensions or renewals thereof,
                  whether for principal,  interest, fees, expenses or otherwise,
                  whether  now  existing  or  hereafter  arising,  voluntary  or
                  involuntary,  whether or not jointly owed with others,  direct
                  or   indirect,   absolute   or   contingent,   liquidated   or
                  unliquidated,  and whether or not from time to time  decreased
                  or extinguished and later  increased,  created or incurred and
                  all or any portion of such  obligations  that are paid, to the
                  extent all or any part of such payment is avoided or recovered
                  directly or indirectly  from MCF as a  preference,  fraudulent
                  transfer or otherwise.

                           "MOCA Subordinated Note" has the meaning specified in
                  Section 2.01(c) of the MOCA Transfer Agreement.

                           "MOCA  Transfer   Agreement"  means  the  Receivables
                  Transfer Agreement,  dated as of March 10, 2000, as amended or
                  amended and restated from time to time, between MOCA and MCF.

                           "Net Worth Percentage" means a fraction (expressed as
                  a  percentage)  (i) the  numerator  of which is the  excess of
                  assets over  liabilities,  each  determined in accordance with

<PAGE>

                  GAAP on a basis  consistent  with the last  audited  financial
                  statements   and  (ii)  the   denominator   of  which  is  the
                  Outstanding Balance of Transferred Receivables.

(ii) adding the following text to the cover of Annex X after the date "September
27, 1996":

                                      "AND

                            RECEIVABLES TRANSFER AGREEMENT

                                    Dated as of

                                   March 10, 2000".
<PAGE>

(iii) amending the definition of "Adjusted  Generated  Receivables"  by deleting
the word "the" before the word  "Originator" and substituting  therefor the word
"each".

(iv) the  definition of "Contract" is hereby  amended (i) deleting the words "an
Obligor" in the second line  hereof and  replacing  such words with the words "a
Person" and (ii)  deleting  the words "such  Obligor" in the second line thereof
and replacing such words with the words "such Person".

(v) amending the definition of "Contributed Receivable" by inserting the acronym
"MAI" before the word "Transfer" and after the word "the".

(vi) amending the definition of "Credit and Collection Policies" by deleting the
word "the"  before the word  "Originator"  and  substituting  therefor  the word
"each".

(vii) amending the  definition of "Effective  Date" by adding the phrase "(i) in
the case of MAI," after the word "means" and the phrase "and (ii) in the case of
MOCA, the date of the MOCA Transfer Agreement" after the word "Agreement".

(viii)  amending the definition of "Eligible  Receivable" by (a) adding the word
"applicable"  before the word  "Transfer"  after the word "the" in subclause (e)
and (b)  amending and  restating  subclause  (f) to read as follows:  "(f) which
complies with such other criteria and  requirements  as the Operating  Agent may
from time to time  specify to the Seller or the  Originator  upon prior  written
notice and in its reasonable credit discretion.

(ix) amending the definition of "MCF" by deleting the phrase "as a purchaser and
transferee  of  Transferred  Receivables  under the Transfer  Agreement  and the
Seller under the Purchase  Agreement" and substituting  therefor the phrase ", a
Delaware corporation".

(x) amending the definition of "Obligor" by (i) deleting the words "this Section
1" and  substituting  therefor the words" Annex X" and (ii) inserting at the end
thereof the following sentence.

                                    "Unless otherwise stated, the term "Obligor"
                  of any  Receivable  refers to both the  Original  Obligor that
                  owes such  Receivable  and,  if  applicable,  the  Floor  Plan
                  Obligor that finances, or may finance, such Receivable."
<PAGE>

(xi)  amending the  definition of "Orders" by deleting the word "the" before the
word "Transfer" and substituting therefor the word "each".

(xii) amending the definition of "Original  Obligor" by deleting the words "this
Section 1" and substituting therefor the words" Annex X".

(xiii)  amending the definition of "Proceeds" by adding the following at the end
thereof: "Provided that returned goods, for all purposes other than Section 2.02
of each  Transfer  Agreement  and  Section  8.01 of the  Purchase  Agreement  or
inventory shall not constitute  Proceeds to the extent the Billed Amount thereof
less all  collections  thereof have been paid to MCF in accordance  with Section
4.04 of either Transfer Agreement."

(xiv) amending the definition of "Originator" by deleting the word  "initially",
adding the phrase  "(ii)  Merisel  Open  Computing  Alliance,  Inc.,  a Delaware
corporation,"  after the word "and" and before the symbol  "(ii)",  and deleting
the symbol "(ii)" and substituting therefor the symbol "(iii)".

(xv) amending the  definition  of "Purchase  Agreement" by adding the phrase "as
the same may be amended from time to time" after the word "Servicer".

(xvi)    amending and restating the definition of "Receivable" to read as
         follows:

                                    "Receivable" means

                                    (a)   indebtedness   of  a  Person  (whether
                  constituting an account,  chattel paper, instrument or general
                  intangible)  arising from the sale by an  Originator of goods,
                  merchandise or inventory to such Person or the provision by an
                  Originator of services,  related to the processing of payments
                  for a Person,  including  the right to payment of any interest
                  or finance  charges and other  obligations of such Person with
                  respect  thereto  including,   without  limitation,   (i)  the
                  indebtedness  of any Person under an agreement  (including  an
                  invoice), pursuant to which such Person is obligated to pay an
                  Originator  from  time  to  time,   arising  from  a  sale  of
                  merchandise by an Originator to such Person, including without
                  limitation any such indebtedness  which may be financed by any
                  other Person,  and (ii) the indebtedness of any Person arising
                  from the sale by the Originator of any  indebtedness  referred
                  to in clause (i) above to such Person  under the  agreement or
                  arrangement  of  the  type  described  in  clause  (c)  hereof
                  relating to such indebtedness.

                                    (b) all  security  interests  or  liens  and
                  property  subject  thereto  from  time  to  time  securing  or
                  purporting to secure  payment by such Person;  provided  that,
                  except  for the  purposes  of  Section  2.02 of each  Transfer
                  Agreement  and Section  8.01 of the  Purchase  Agreement,  (i)
                  Returned  Goods (as  defined in the  Intercreditor  Agreement)
                  therein  ceases to exist and (ii) returned  goods or inventory
                  related to an Originator  shall not  constitute a "Receivable"

<PAGE>

                  to the extent the Billed Amount of the  Receivable  created in
                  connection  with the sale of such goods or inventory  less all
                  Collections  thereon have been paid to MCF in accordance  with
                  Section 4.04 of the relevant Transfer Agreement.

                           (c)  all  rights  under  any  floor  plan  repurchase
                  agreements,   repurchase   agreements,   inventory   financing
                  agreements,   and  other  floor  plan   agreements,   and  all
                  guarantees,  indemnities and warranties and proceeds  thereof,
                  proceeds of insurance policies, financing statements and other
                  agreements or arrangement of whatever character,  in each case
                  from  time to time  supporting  or  securing  payment  of such
                  Receivable  whether  pursuant to the contract  related to such
                  Receivable or otherwise.

                           (d) all Collections with respect to any of the
                               foregoing.

                           (e) all Records with respect to any of the foregoing;
                               and

                           (f) all Proceeds of any of the foregoing."

Notwithstanding  anything to the contrary expressed or implied by the foregoing,
indebtedness or other obligations of a vendor or seller of merchandise, goods or
inventory  relating  to  credits,  discounts,  rebates,  refunds  and  incentive
payments shall be excluded from this definition of "Receivable".

(xvii) amending the definition of "Related Documents" by deleting the word "the"
 before the word "Transfer" and substituting therefor the word "each".

(xviii)           amending and restating the definition of "Reserves" to read as
 follows:

                  "Reserves"  means,  for any day, the sum of the  Concentration
                  Discount  Amount,  the Defective  Goods  Reserve,  the Refused
                  Shipment Reserve,  the Price Protection Reserve and such other
                  reserves as the  Operating  Agent may  establish  from time to
                  time in its reasonable credit discretion.

(xix)   amending  the   definition  of  "Servicer"  by  deleting  the  word  the
"Originator" and substituting therefor the words "Merisel Americas, Inc.".

(xx)  amending  the   definition  of  "Sold   Receivable"  by  adding  the  word
"applicable" before the word "Transfer".

(xxi)    amending and restating the term "Subordinated Note" to read as follows:

                  "Subordinated Note" means, as applicable, the MAI Subordinated
                  Note,  the MOCA  Subordinated  Note,  or a  subordinated  note
                  between MCF and an additional originator as may be approved by
                  the Operating Agent in its sole discretion.
<PAGE>

(xxii)   amending and restating the definition of "Transfer Agreement" it in its
 entirety to read as follows:

                  "means  individually or  collectively,  as the case may be, or
                  the context may require (i) the MAI Transfer  Agreement,  (ii)
                  the MOCA Transfer Agreement,  and (iii) such other receivables
                  transfer  agreement between an Originator and MCF, as shall be
                  approved  by the  Operating  Agent  and as may be  amended  or
                  amended and restated from time to time".

(xxiii)           amending the definition of "Transferred Receivable" by adding
 the word "applicable" before the word "Transfer".

ARTICLE IV  : AMENDMENT NO. 4 TO MAI TRANSFER AGREEMENT

SECTION 4.1       Article I of the MAI Transfer Agreement is hereby amended by
adding Section 1.03 to read as follows:

                  "Definition  of   Receivables,   Transferred   Receivable  and
                  Contract.  Whenever  the  terms  "Receivables",   "Transferred
                  Receivable"  or "Contract"  are used herein,  such terms shall
                  mean  only  those  Receivables,   Transferred  Receivables  or
                  Contract (as such terms are defined in Annex X)  originated by
                  Merisel  Americas,  Inc., and no other  Subsidiary of Merisel,
                  Inc."

SECTION  4.2  Section   2.01(b)  is  amended  by  deleting  the  word  "opening"
immediately  preceding the words "of business" and replacing  such word with the
word "close".

SECTION 4.3       Section 2.01(c) of The MAI Transfer Agreement is hereby
amended by:

(i)                   amending and restating the phrase  "Subordinated  Note" to
                      read "MAI  Subordinated  Note" each time such term is used
                      in the MAI Transfer Agreement.

(ii)                  adding the phrase ", and  provided  further  that,  in any
                      event,  the indebtedness  under the MAI Subordinated  Note
                      shall not be increased on any day if such  increase  would
                      interfere with the transfer of receivables by MOCA to MCF"
                      after the number "15%".

SECTION 4.4       Section 2.02 is amended and restated in its entirety to read:

                                    "(a)  It is the  intention  of  the  parties
                  hereto that each transfer of  Receivables to be made hereunder
                  shall  constitute a purchase and sale,  and not a loan. In the
                  event, however, that a court of competent jurisdiction were to
                  hold that any  transaction  provided for hereby  constitutes a

<PAGE>

                  loan  and not a  purchase  and  sale or for  any  reason  such
                  purchase and sale is not effective, it is the intention of the
                  parties hereto that this Agreement shall constitute a security
                  agreement under  applicable law and that the Originator  shall
                  be deemed to have  granted  to MCF and the  Originator  hereby
                  grants  to MCF for  such  purpose  a first  priority  security
                  interest in all of the Originator's  right, title and interest
                  in, to and under the Receivables transferred hereunder (or any
                  other Receivables which would have been transferred  hereunder
                  if the transactions contemplated hereunder were deemed to be a
                  purchase or sale and not a loan),  all payments of  principal,
                  interest,  fees,  charges  and  indemnities  on or under  such
                  Receivables  and  all  Proceeds  of any  such  Receivables  as
                  security  for the  prompt  payment  or  performance  when due,
                  whether at stated  maturity,  by  acceleration or otherwise of
                  all MAI Secured Obligations.

                           (b) To the extent a Receivable  relates to a returned
                  good or inventory,  the security  interest  granted under this
                  Agreement with respect  thereto shall  terminate and MCF shall
                  automatically  release such security interest immediately upon
                  the  payment  to MCF of the  Billed  Amount of the  Receivable
                  relating  to  such  returned   good  or  inventory   less  all
                  Collections  thereon in  accordance  with Section 4.04 of this
                  Agreement  and MCF shall,  at the  request of the  Originator,
                  provide  such  additional   documentation   requested  by  the
                  Originator to evidence such release of the security interest."
<PAGE>

SECTION 4.5 Section  4.01(a)(ii)  is hereby  amended by  inserting  the text "to
which it is a party" immediately following the words "Related Documents".

SECTION 4.6 Sections 4.01(a)(ii) through 4.01(a)(v) and Sections  4.01(a)(viii),
4.01(a)(xiv)  and 4.01(b)(xv) are each hereby amended by inserting the words "to
which it is a party" immediately following each occurrence of the words "Related
Documents".

SECTION 4.7 Section  4.01(a)(xxiii)  is hereby  amended by deleting the text "G"
immediately  following the word  "Regulations"  and replacing such text with the
text "T".

SECTION 4.8 Section  4.02(d)(i)  is hereby  amended by  inserting  the words "to
which it is a party" immediately following the words "Related Documents".

SECTION 4.9       Section 4.02(d)(ii) is hereby amended by replacing the words
"the Seller" with the text "MCF".

SECTION  4.10 Section  4.02(k)(iii)  is hereby  amended by  inserting  the words
"Merisel Open  Computing  Alliance,  Inc. and"  immediately  following the words
"Receivables from the Originator and".

SECTION 4.11 Section  4.02(n) is hereby amended by inserting the words "to which
the Originator is a party"  immediately  following each  occurrence of the words
"Related Documents".

SECTION  4.12 Section  4.04 is hereby  amended by  inserting  the text "(and MCF
shall transfer such  Receivable to the  Originator)"  immediately  following the
words "under the Subordinated Note or both".

SECTION 4.13 Section 5.01 is hereby  amended by deleting each  occurrence of the
text "wilful" and replacing such text with the text "willful" in each instance.

SECTION 4.14 Section  6.03 is hereby  amended by deleting the text  "pursuant to
Sections 4.01, 4.02 and 4.03" and replacing such text with the text "pursuant to
Sections 4.01(b), 4.02(b) and (c) and 4.03 (a), (b) and (c)".


ARTICLE V  : AMENDMENT NO. 2 TO LIQUIDITY LOAN AGREEMENT

SECTION 5.1 Section 1.01 of the Liquidity  Loan  Agreement is hereby  amended by
adding the following definitions:

                           "MAI Transfer Agreement" means the Amended and
                  Restated Receivables Transfer Agreement, dated as of September
                  27, 1996, as amended by Amendment No. 1, Amendment No. 2 and

<PAGE>

                  Amendment No. 3, as amended or amended and restated from time
                  to time, between Merisel Americas, Inc. and MCF.

                           "MOCA" means Merisel Open Computing Alliance, Inc., a
                  Delaware corporation.

                           "MOCA  Transfer   Agreement"  means  the  Receivables
                  Transfer Agreement,  dated as of March 10, 2000, as amended or
                  amended and restated from time to time, between MOCA and MCF.

                           "Transfer  Agreement"  means  collectively,  the  MAI
                  Transfer Agreement and the MOCA Transfer Agreement.

ARTICLE VI : WAIVER OF DEFAULT UNDER PURCHASE AGREEMENT

SECTION 6.1 The Operating Agent, the Collateral Agent and the Purchaser agree to
waive  compliance  with the  financial  covenants  in Exhibit H of the  Purchase
Agreement for the fiscal quarter ended December 31, 1999 and any Incipient Event
or  potential  Termination  Event  resulting  from the  potential  breach of the
Financial  Covenants  contained in Exhibit H of the Purchase  Agreement  for the
fiscal quarter ended December 31, 1999.

ARTICLE VI  : CONDITIONS PRECEDENT

SECTION 7.1 The  effectiveness  of these Amendments 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:

(a)      A certificate  of the Secretary of each of the Seller and the Servicer,
         dated the date of these  Amendments  and  certifying  (i) 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  these
         Amendments,  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 and (ii) as to the
         incumbency and specimen  signature of each Person's officers  executing
         these Amendments,  and all other documents  required or necessary to be
         delivered hereunder.

(b)      A  certificate  of an officer  of each of the Seller and the  Servicer,
         dated  the  date  of  these  amendments,  certifying  that  each of the
         representations  and warranties  made by the Seller and the Servicer in
         these Amendments is true and correct in all material respects as of the
         date hereof.

(c)      The opinion of counsel to the Seller, in form and substance reasonably
         satisfactory to the Purchaser, the Operating Agent and the Collateral
         Agent, as to certain matters including, without limitation, (i) the
         valid existence and good standing of the Seller and Servicer, (ii) the

<PAGE>

         power and authority of the Seller and Servicer (or Originator, as the
         case may be) to execute the Amendments, (iii) the due authorization,
         execution and delivery of the Amendments by the Seller and Servicer (or
         Originator, as the case may be), (iv) the enforceability of the
         Amendments against the Seller and Servicer (or Originator, as the case
         may be), (v) that the execution and delivery of the Amendments (x) does
         not conflict with the organizational documents of the Seller or
         Servicer and (y) does not violate or constitute a default under any
         material financing agreements of the Seller or Servicer and (v) "true
         sale" opinions covering the transfers from Merisel Americas to Merisel
         Capital Funding and MOCA to Merisel Capital Funding.

(d)      An Officer's  Certificate  in form and  substance  satisfactory  to the
         Operating  Agent  to the  effect  that all of the  representations  and
         warranties in the Transfer  Agreement  and Purchase  Agreement are true
         and correct in all material respects as of the date hereof after giving
         effect to this Amendment No. 7.

(e)      The Seller shall pay the fees and expenses of the Purchaser incurred in
         connection  with  preparing  these   Amendments   (including,   without
         limitation,  reasonable legal fees and expenses and all amounts due and
         owing under the Amendment No. 7 Fee Letter).

(f)      The Operating Agent shall have received written  confirmation  from the
         Rating Agencies that these  Amendments will not result in a withdrawal,
         downgrade or  qualification  of the ratings  assigned to the Commercial
         Paper.

ARTICLE VIII : SELLER'S AND SERVICER'S REPRESENTATIONS AND WARRANTIES

SECTION 8.1 Each of the Seller and the Servicer represents and warrants that:

                   (a) these Amendments have been duly authorized,  executed and
delivered pursuant to its corporation power;

                   (b) these Amendments  constitute its legal, valid and binding
obligation  subject to the effect of bankruptcy,  insolvency,  reorganization or
other similar laws affecting the enforcement of creditors' rights generally; and

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

ARTICLE IX:  MISCELLANEOUS

SECTION 9.1 Confirmation of  Securitization  Agreements.  Each of the Seller and
the Servicer agree that, except for the specific amendments and waiver set forth

<PAGE>

herein,  nothing  herein  shall be  deemed to be a waiver  or  amendment  of any
covenant or agreement contained in the Securitization Agreements 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 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 these Amendments and
as each such agreement may be hereinafter amended or restated. Each reference in
the Purchase Agreement to "this Agreement" and in each of the other documents to
be executed in connection therewith to the "Purchase  Agreement," shall mean the
Purchase Agreement as amended by these Amendments and as each such agreement may
be  hereinafter  amended or restated.  Nothing herein shall obligate the Seller,
the Servicer,  the Purchaser,  the Operating  Agent or the  Collateral  Agent to
enter into any future amendment (whether similar or dissimilar).

SECTION 9.2 Waiver by the Seller and Servicer. Except for manifest errors on the
part of the Operating  Agent,  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.

SECTION 9.3  Counterparts.  Delivery of an executed  counterpart  of a signature
page to these  Amendments  by  facsimile  shall be  effective  as  delivery of a
manually  executed  counterpart  of these  Amendments.  These  Amendments 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.

SECTION 9.4 Governing Law. These  Amendments shall be governed by, and construed
in accordance with, California law.

SECTION 9.5  Effective  Date of  Amendments.  Upon the execution and delivery of
these  Amendments by the parties hereto and the  satisfaction  of the conditions
precedent set forth  herein,  the Purchase  Agreement  shall be amended by these
Amendments, effective as of the date of hereof.

                                                       * * *



<PAGE>


                  IN WITNESS WHEREOF,  the Seller, the Servicer,  the Collateral
Agent,  the Operating Agent and the Purchaser have caused these Amendments 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:___________________________
                   Title:
                   Name:


                   MERISEL AMERICAS, INC.,
                   as Originator and Servicer


                   By:___________________________
                   Title:
                   Name:


                   GENERAL ELECTRIC CAPITAL CORPORATION,
                   as Operating Agent and Collateral Agent


                   By:___________________________
                   Title:
                   Name:


                   GENERAL ELECTRIC CAPITAL CORPORATION,
                   as Liquidity Agent


                   By:___________________________
                   Title:
                   Name:


                   REDWOOD RECEIVABLES CORPORATION,
                   as Purchaser


                   By:___________________________
                   Title:
                   Name:



                         RECEIVABLES TRANSFER AGREEMENT



                           Dated as of March 10, 2000





                                 by and between




                      MERISEL OPEN COMPUTING ALLIANCE, INC.




                                       and



                          MERISEL CAPITAL FUNDING, INC.





<PAGE>
<TABLE>
<CAPTION>




                                TABLE OF CONTENTS
                                                                                                        Page


<S>                  <C>                                                                                 <C>

Article I             DEFINITIONS AND INTERPRETATION.......................................................1

         SECTION 1.01               Definitions............................................................1

         SECTION 1.02               Other Terms and Interpretation.........................................1

Article II            TRANSFERS OF RECEIVABLES.............................................................2

         SECTION 2.01               Agreement to Transfer..................................................2

         SECTION 2.02               Grant of Security Interest.............................................3

Article III           CONDITIONS OF SALE...................................................................4

         SECTION 3.01               Conditions Precedent to the Initial Sale...............................4

         SECTION 3.02               Conditions Precedent to All Sales......................................6

Article IV            REPRESENTATIONS, WARRANTIES AND COVENANTS............................................7

         SECTION 4.01               Representations and Warranties of the Originator.......................7

         SECTION 4.02               Covenants of the Originator...........................................15

         SECTION 4.03               Negative Covenants of the Originator..................................20

         SECTION 4.04               Breach of Representations, Warranties or Covenants....................22

Article V             INDEMNIFICATION.....................................................................23

         SECTION 5.01               Indemnification.......................................................23

         SECTION 5.02               Assignment of Indemnities.............................................25

Article VI            MISCELLANEOUS.......................................................................25

         SECTION 6.01               Notices, Etc..........................................................25

         SECTION 6.02               No Waiver; Remedies...................................................25

         SECTION 6.03               Binding Effect; Assignability.........................................25

         SECTION 6.04               No Proceedings........................................................25

         SECTION 6.05               Amendments; Consents and Waivers......................................26

         SECTION 6.06               GOVERNING LAW; CONSENT TO JURISDICTION; ................................
                                    WAIVER OF JURY TRIAL..................................................26

         SECTION 6.07               Execution in Counterparts; Severability...............................27

         SECTION 6.08               Descriptive Headings..................................................27

         SECTION 6.09               No Setoff.............................................................27

         SECTION 6.10               Further Assurances....................................................27

         SECTION 6.11               Confidentiality.......................................................27

         SECTION 6.12               Assignment of Agreement...............................................28


</TABLE>





                  Receivables  Transfer  Agreement,  dated as of March 10,  2000
(this "Agreement"),  between Merisel Open Computing  Alliance,  Inc., a Delaware
corporation (the  "Originator")  and MERISEL CAPITAL  FUNDING,  INC., a Delaware
corporation ("MCF").

                                 R E C I T A L S

                  A.       The Originator and MCF desire to enter into this
Agreement pursuant to the terms and conditions set forth herein.

                  B.  The   Originator   presently  is  a  wholly  owned  direct
subsidiary of Merisel Americas, Inc.

                  C. The capital stock of the originator  will be distributed by
Merisel Americas,  Inc. to the parent,  Merisel,  Inc. causing the Originator to
become a wholly-owned direct subsidiary of Merisel, Inc.

                  D. MCF is a wholly owned subsidiary of Merisel Americas, Inc.

                  E. MCF has been formed for the sole purpose of  purchasing  or
otherwise acquiring certain trade receivables originated by Merisel, Inc. and/or
its subsidiaries.

                  F.  The  Originator  intends  to  sell,  and  MCF  intends  to
purchase,  certain trade receivables originated by the Originator,  from time to
time, as described herein.

                  The parties agree as follows:

                                   Article I

                         DEFINITIONS AND INTERPRETATION

SECTION 1.01  Definitions.  Except as  otherwise  expressly  provided  herein or
unless the context otherwise  requires,  capitalized terms not otherwise defined
herein shall have the meanings  assigned to such terms in Annex X hereto,  which
is incorporated by reference  herein.  All other  capitalized  terms used herein
shall have the meanings specified herein.

SECTION  1.02  Other  Terms  and   Interpretation.   All  other  terms  and  the
interpretation of this Agreement shall be as set out in Annex X hereto.

SECTION 1.03  Definition of Receivables,  Transferred  Receivables and Contract.
When the terms "Receivables," "Transferred Receivables" and "Contracts" are used
herein, such term shall mean only those Receivables, Transferred Receivables and
Contracts  (as such terms are defined in Annex X)  originated  by, or in respect
of, the Originator, and no other Subsidiary of Merisel, Inc.
<PAGE>

                                   Article II

                            TRANSFERS OF RECEIVABLES

SECTION 2.01 Agreement to Transfer. (a) On and after the date of this Agreement,
the  Originator  agrees  to  sell  to  MCF  all  Receivables  originated  by the
Originator.  On or before the MOCA Effective  Date, the Originator and MCF shall
enter into a separate  Certificate  of Assignment  substantially  in the form of
Exhibit A hereto (the "Assignment").

(b) The Originator  shall, on the date hereof and on each date thereafter (or if
such date is not a Business Day, the  following  Business Day, each such date, a
"Transfer  Date"),  transfer to MCF all outstanding  Receivables  originated and
owned by the Originator through such date. On each Transfer Date, the Originator
shall identify all outstanding  Receivables  originated  through such date which
are owned by the  Originator on such date,  and which are to be purchased by MCF
and sold by the Originator (the "Sold  Receivables").  Each such  identification
shall be made as of the close of business  of the  Originator  on each  Transfer
Date.   The   Originator  may  deliver  to  MCF  a  Request  Notice  making  the
identification of such Receivables, provided that the Originator shall keep such
records  necessary to promptly deliver a Request Notice in respect of each prior
Transfer  Date if requested  by MCF or the  Operating  Agent.  To the extent not
identified by the Originator as being sold, the transfer of such  Receivables to
MCF shall be deemed to have been a purchase by MCF and sale by the Originator on
such Transfer Date.

(c) The price paid for the Sold Receivables  shall be the Sale Price.  Such Sale
Price shall be paid by means of (i) an immediate  cash payment to the Originator
or, (ii) upon the agreement of the Originator and MCF,  indebtedness owed by MCF
to the Originator  evidenced by, and payable with interest pursuant to a note in
the form of Exhibit B (the "MOCA Subordinated  Note") or both, provided that the
indebtedness  under the MOCA Subordinated Note shall not be increased on any day
if, after giving  effect  thereto and to the effect of any increase in any other
subordinated  note issued by MCF to an  Originator,  MCF's Net Worth  Percentage
would be less than 15%.  On each  Transfer  Date the Sold  Receivables  shall be
assigned,  and on such  Transfer Date MCF shall pay the Sale Price for such Sold
Receivables.  The portion of the Sale Price  payable in cash shall be payable by
wire  transfer on the Transfer Date to an account  designated by the  Originator
(and approved by the Operating Agent).

(d) On and after each Transfer  Date  hereunder,  MCF shall own the  Transferred
Receivables  (assuming payment by MCF in accordance with Section 2.01(c) hereof)
and the Originator shall not take any action  inconsistent  with such ownership,
nor shall the Originator  claim any ownership  interest in any such  Transferred
Receivables.

(e) Until the occurrence of an Event of Servicer Termination or a resignation of
the Servicer pursuant to the Purchase Agreement, (i) the Servicer, shall conduct
the servicing, administration and collection of such Transferred Receivables and
shall  take,  or cause to be taken,  all such  actions  as may be  necessary  or

<PAGE>

advisable to service, administer and collect such Transferred Receivables,  from
time to time,  all in accordance  with (A) the terms of the Purchase  Agreement,
(B)  customary  and prudent  servicing  procedures  for trade  receivables  of a
similar  type and (C) all  applicable  laws,  rules  and  regulations,  and (ii)
documents  relating  to  Transferred  Receivables  shall be held in trust by the
Servicer,  for the benefit of MCF and its assignees as the owners  thereof,  and
possession of any incident relating to the Transferred Receivables and Contracts
so  retained  is for the sole  purpose  of  facilitating  the  servicing  of the
Transferred Receivables. Such retention and possession thereof is at the will of
MCF and its assignees and in a custodial  capacity for their benefit only.  Each
sale by the Originator to MCF is made without recourse to the Originator, except
as set forth in Section 4.04 hereof

SECTION 2.02 Grant of Security Interest.  (a) It is the intention of the parties
hereto that each transfer of Receivables  transferred hereunder shall constitute
a purchase  and sale,  and not a loan.  In the event,  however,  that a court of
competent  jurisdiction  were to hold that any  transaction  provided for hereby
constitutes  a loan and not a purchase and sale or for any reason such  purchase
and sale is not  effective,  it is the intention of the parties hereto that this
Agreement shall  constitute a security  agreement under  applicable law and that
the Originator shall be deemed to have granted to MCF and the Originator  hereby
grants to MCF for such purpose a first priority  security interest in all of the
Originator's  right,  title  and  interest  in,  to and  under  the  Receivables
transferred   hereunder  (or  any  other   Receivables  which  would  have  been
transferred hereunder if the transactions  contemplated hereunder were deemed to
be a purchase  or sale and not a loan),  all  payments of  principal,  interest,
fees,  charges and indemnities on or under such  Receivables and all Proceeds of
any such Receivables as security for the prompt payment or performance when due,
whether at stated  maturity,  by  acceleration  or otherwise of all MOCA Secured
Obligations.

SECTION  2.03 (b) To the  extent a  Receivable  relates  to a  returned  good or
inventory,  the security  interest  granted  under this  Agreement  with respect
thereto  shall  terminate  and MCF shall  automatically  release  such  security
interest  immediately  upon  the  payment  to MCF of the  Billed  Amount  of the
Receivable  relating to such  returned  good or inventory  less all  Collections
thereon in accordance  with Section 4.04 of this Agreement and MCF shall, at the
request of the Originator,  provide such additional  documentation  requested by
the Originator to evidence such release of the security interest.

SECTION 2.04      Termination of Obligations.  (a)  At any time the Originator
may terminate its obligations hereunder if:
                  --------------------------

(i)      the Originator shall have given MCF and its assigns not less than 60
         days' prior written notice of its intention to terminate,

(ii)     an Authorized  Officer of the Originator  shall have certified that the
         termination  by the  Originator of its  obligations  hereunder will not
         have a material adverse effect on the business,  financial condition or
         operations of MCF, and
<PAGE>

(iii)    both  immediately  before and after giving effect to the termination by
         the  Originator,  no  Termination  Event  shall  have  occurred  and be
         continuing or shall reasonably be expected to occur as a result of such
         termination.

                  The  termination by the Originator  shall become  effective on
the first Business Day that follows the day on which the requirements of clauses
(a)(i)  through (iii) shall have been satisfied (or such later date specified in
the notice or certificate  referred to in the clauses).  The  termination by the
Originator  shall  terminate  its rights and  obligations  hereunder;  provided,
however,  that the  termination  shall not relieve the Originator of obligations
which relate to  Transferred  Receivables  originated by or  obligations  of the
Originator prior to the effective date of the termination.

(b) The  Originator's  right and obligation to sell its Receivables to MCF shall
terminate  immediately if the Originator  ceases to be a Subsidiary or Affiliate
of the Parent;  provided,  however,  that the termination  shall not relieve the
Originator of obligations which relate to Transferred  Receivables originated by
or obligations of the Originator prior to the effective date of the termination.

Article III

                               CONDITIONS OF SALE

SECTION  3.01  Conditions  Precedent  to the  Initial  Sale.  The  initial  Sale
hereunder is subject to the conditions precedent that MCF shall have received on
or before  the MOCA  Effective  Date,  each dated  such date  (unless  otherwise
indicated), in form and substance satisfactory to MCF:

(i)      an Assignment executed by the Originator;

(ii)     a copy of  resolutions  duly  adopted by the Board of  Directors of the
         Originator  approving  this  Agreement,  the  Assignment  and the other
         documents  to be delivered by it  hereunder  and the  transactions  and
         matters  contemplated  hereby,  certified by its Secretary or Assistant
         Secretary;

(iii)    the charter, as amended, of the Originator,  certified by the Secretary
         of State of the Originator's state of incorporation,  dated not earlier
         than 10 days prior to the Effective Date;

(iv)     a good standing  certificate for the Originator issued by the Secretary
         of State of the Originator's state of incorporation,  dated not earlier
         than 10 days prior to the Effective Date;

(v)      a  copy  of  the  Originator's  by-laws,  as  amended,   certified  by
         the Originator's Secretary or Assistant Secretary;
<PAGE>

(vi)     a certificate of the Secretary or Assistant Secretary of the Originator
         certifying the names and true signatures of the officers authorized on
         behalf of the Originator to sign this Agreement, the Assignment, and
         the other documents to be delivered by the Originator hereunder (on
         which certificate MCF may conclusively rely until such time as MCF
         shall receive from the Originator a revised certificate meeting the
         requirements of this Subsection (vi)) and certifying that (A) the
         charter of the Originator has not changed since the date of the
         certificate referred to in Section 3.01(iii), (B) the Originator is
         still in good standing in all jurisdictions where it is qualified to do
         business, including, without limitation, that referred to in Section
         3.01(iv), (C) all representations and warranties made by the Originator
         in this Agreement are true and correct in all material respects (except
         with respect to Section 4.01(b) and those already so qualified which
         are true and correct in all respects) and (D) no financing statements
         or other similar instruments relating to the Receivables have been
         filed in any jurisdiction, other than those financing statements, other
         similar instruments and documents shown on the certified copies of the
         requests for information or copies (Form UCC-1)(or a similar search
         report certified by a party acceptable to the Operating Agent) provided
         pursuant to clause (ix);

(vii)    copies of proper financing  statements (Form UCC-1),  dated on or prior
         to the MOCA  Effective  Date,  naming the Originator as the assignor of
         the  Transferred  Receivables  and MCF as  assignee,  or other  similar
         instruments or documents,  in form and substance  sufficient for filing
         under the UCC or any comparable law of any and all jurisdictions as may
         be  necessary  or, in the  reasonable  opinion of the  Operating  Agent
         desirable  to  perfect  MCF's  ownership  interest  in all  Transferred
         Receivables,  in  each  case  in  which  an  interest  may be  assigned
         hereunder;

(viii)   copies of properly  executed  termination  statements  or statements of
         release  (Forms  UCC-2  or  UCC-3)  or  other  similar  instruments  or
         documents,  if any, in form and substance satisfactory for filing under
         the UCC or any  comparable law of any and all  jurisdictions  as may be
         necessary  or,  in  the  reasonable  opinion  of the  Operating  Agent,
         desirable to release all security  interests and similar  rights of any
         Person  in  the  Transferred  Receivables  previously  granted  by  the
         Originator;

(ix)     certified  copies of requests for  information  or copies (Form UCC-11)
         (or a similar  search  report  certified by a party  acceptable  to the
         Operating  Agent),  dated  a date  reasonably  near  and  prior  to the
         Effective Date,  listing all effective  financing  statements and other
         similar instruments and documents, which name the Originator (under its
         present  name and any  previous  name) as debtor and which are filed in
         the  jurisdictions  in which  filings  are to be made  pursuant to such
         Subsections  (vii)  and  (viii)  above,  together  with  copies of such
         financing  statements,  none  of  which  shall  cover  any  Transferred
         Receivables unless termination  statements or statements of release are
         provided with respect thereto pursuant to Subsection (viii) above;
<PAGE>

(x)      any necessary  third party consents to the closing of the  transactions
         contemplated hereby, in the form and substance reasonably  satisfactory
         to the Operating Agent;

(xi)     the Lockbox Agreements in respect of each Lockbox Account, in each case
         duly executed by the parties thereto and  acknowledged and agreed to by
         the applicable Lockbox Bank; and

(xii)    such  legal  opinions  as may be  requested  by  the  Operating  Agent,
         including,  without limitation,  (i) a "true sale" opinion (which shall
         cover the transfer between MOCA and MCF and Merisel Americas,  Inc. and
         MCF, (ii) a backup  security  interest  opinion,  and (iii) a customary
         corporate  and  enforceability  opinion,  each  in form  and  substance
         satisfactory to the Operating Agent.

SECTION 3.02 Conditions Precedent to All Sales. The obligation of MCF to pay for
each Sold Receivable on each Transfer Date (including the initial Transfer Date)
shall be subject to the further conditions precedent that on such Transfer Date:

(a) The following  statements shall be true (and delivery by the Originator of a
Request  Notice and the  acceptance by the  Originator of the Sale Price for any
Receivables on any Transfer Date shall constitute a representation  and warranty
by the Originator that on such Transfer Date such statements are true):

(i)      the  representations  and  warranties  of the  Originator  contained in
         Section  4.01 shall be correct on and as of such  Transfer  Date in all
         material  respects  (except with  respect to Section  4.01(b) and those
         already  so  qualified  which are true and  correct  in all  respects),
         before  and  after  giving  effect to the Sale of  Receivables  on such
         Transfer Date and to the application of proceeds  therefrom,  as though
         made on and as of such date; and

(ii) the  Originator  is in  compliance  with  each of its  covenants  and other
agreements set forth herein.

(b) The  Originator  shall have taken such other action,  including  delivery of
approvals,  consents,  opinions, documents and instruments as MCF may reasonably
request.

                                   Article IV

                    REPRESENTATIONS, WARRANTIES AND COVENANTS

SECTION 4.01  Representations  and Warranties of the Originator.  The Originator
represents and warrants to MCF as of each Transfer Date, that:
<PAGE>

(a)      With respect to the Originator:

(i)      the Originator is a corporation duly organized, validly existing and in
         good  standing  under  the  laws  of  its  respective  jurisdiction  of
         incorporation  and is  duly  qualified  to do  business  and is in good
         standing  in every  jurisdiction  in which the  nature of its  business
         requires  it to be so  qualified  except  where  the  failure  to be so
         qualified would not materially and adversely affect (1) the performance
         of MCF or the Originator of its obligations under this Agreement or any
         of the Related  Documents,  (2) the validity or  enforceability of this
         Agreement  or  any  of  the  Related  Documents,  (3)  the  Transferred
         Receivables,  the  Contracts  or the  interests  of MCF or its  assigns
         therein,  or (4)  the  business,  operations,  financial  condition  or
         prospects of MCF or the Originator;

(ii)     the  Originator has the corporate  power and authority to own,  pledge,
         mortgage,  operate  and convey all of its  properties  and  assets,  to
         execute and deliver this  Agreement and the Related  Documents to which
         it is a party and to perform the transactions  contemplated  hereby and
         thereby;

(iii)    the execution, delivery and performance by the Originator of this
         Agreement and the Related Documents to which it is a party and the
         transactions contemplated hereby and thereby (A) have been duly
         authorized by all necessary corporate or other action on the part of
         the Originator, (B) do not contravene or cause the Originator to be in
         default under (1) the Originator's certificate or articles of
         incorporation or by-laws, (2) any contractual restriction with respect
         to any Debt of the Originator or contained in any material indenture,
         loan or credit agreement, lease, mortgage, security agreement, bond,
         note, or other material agreement or instrument binding on or affecting
         the Originator, its affiliates or their or its respective property or
         (3) any law, rule, regulation, order, writ, judgment, award, injunction
         or decree applicable to, binding on or affecting the Originator, or its
         property and (C) do not result in or require the creation of any
         Adverse Claim upon or with respect to any of its properties (other than
         in favor of MCF with respect to this Agreement and Redwood and the
         Collateral Agent under the Purchase Agreement);

(iv) this  Agreement and the Related  Documents to which it is a party have each
been duly executed and delivered by the Originator;

(v)      no approval or consent of, notice to, filing with or licenses, permits,
         qualifications  or other action by any Governmental  Authority or any
         other party, is required or necessary for the conduct of the
         Originator's  business as currently  conducted and for the due
         execution,  delivery and performance by the Originator  of this
         Agreement or any of the Related  Documents to which it is a
         party or for the  perfection of or the exercise by MCF,  Redwood,  the
         Operating Agent or the Collateral  Agent of any of their rights or
         remedies  thereunder or hereunder,  except (A) approvals,  consents,
         notices, filings and other actions which have been obtained or made and
         complete copies of which have been provided to  Redwood,   the

<PAGE>

         Operating  Agent  and  the  Collateral   Agent  (other  than
         confirmation  statements  in  respect  of any such  filings)  and (B)
         where the failure to obtain such approval, consent, license, permit or
         qualification, make or present such notice or filing, or take such
         other action would not materially and  adversely  affect  (1)  the
         performance  of MCF or the  Originator  of its obligations  under this
         Agreement or any of the Related Documents to which it is a party,  (2)
         the  validity or  enforceability  of this  Agreement or any of the
         Related Documents to which it is a party, (3) the Transferred
         Receivables,  the Contracts or the interests of MCF or its assigns
         therein,  or (4) the business, operations, financial condition or
         prospects of MCF or the Originator;

(vi)     this  Agreement  and  the  other  Related  Documents  delivered  by the
         Originator  are  the  legal,  valid  and  binding  obligations  of  the
         Originator  enforceable against the Originator in accordance with their
         respective terms subject to (A) any applicable bankruptcy,  insolvency,
         reorganization,  moratorium  or other  similar laws now or hereafter in
         effect relating to or affecting the enforceability of creditors' rights
         generally and (B) general  equitable  principles,  whether applied in a
         proceeding at law or in equity;

(vii)    there is no pending or, to the knowledge of the Originator, threatened,
         nor, to the  knowledge of the  Originator,  any  reasonable  basis for,
         any action, suit or proceeding against or affecting the Originator, its
         officers or directors,  or the  property of the  Originator,  in any
         court or  tribunal,  or before any arbitrator of any kind or before or
         by any Governmental Authority (A) asserting the invalidity of this
         Agreement or any of the Related Documents,  (B) seeking  to  prevent
         the  transfer,  sale or  pledge of any  Receivable  or the
         consummation  of any of the  transactions  contemplated  hereby or
         thereby,  (C)seeking any  determination  or ruling that might
         materially and adversely affect (1) the  performance  by MCF or the
         Originator  of its  obligations  under this Agreement or any of the
         Related Documents, (2) the validity or enforceability of this
         Agreement  or  any of  the  Related  Documents,  or  (3)  the
         Transferred Receivables,  the Contracts or the interests of MCF or its
         assigns  therein,  or (D) reasonably  likely to result in damages or
         penalties in an uninsured  amount in excess of $1,000,000;

(viii)   no injunction, writ, restraining order or other order (collectively,
         "Orders") of any nature adverse to the Originator or the  conduct  of
         its  business  or  which  is  inconsistent  with  the  due
         consummation of the transactions  contemplated by this Agreement or the
         Purchase Agreement or any of the other Related  Documents to which it
         is a party has been issued by a  Governmental  Authority  nor been
         sought by any Person  except such Orders that would not materially and
         adversely affect (1) the performance of MCF or the Originator of its
         obligations  under this Agreement or any of the Related Documents  to
         which it is a party,  (2) the validity or  enforceability  of this
         Agreement  or any of the  Related  Documents  to which  it is a  party,
        (3) the Transferred  Receivables or the Contracts or the interests of
        MCF or its assigns therein, or the business, operations, financial
        condition or prospects of MCF or the Originator;
<PAGE>

(ix)     the principal  place of business,  the chief  executive  office and all
         other places of business of the Originator are located at the addresses
         of the  Originator  referred to in Schedule 1 and there are now no, and
         during the past four months  there have not been any,  other  locations
         where the Originator is located (as that term is used in the UCC of the
         jurisdiction  where such  principal  place of  business  is located) or
         keeps Records;

(x)      the legal name of the  Originator  is as set forth at the  beginning of
         this  Agreement and the Originator has not changed its name in the last
         six years,  and during such period the Originator did not use, nor does
         the  Originator  now use, any trade names,  fictitious  names,  assumed
         names or "doing  business as" names other than as set forth in Schedule
         1;

(xi)     the  Originator is solvent and will not become  insolvent  after giving
         effect  to the  transactions  contemplated  by this  Agreement  and the
         Related  Documents;  the Originator is paying its Debts as they mature;
         the Originator has not incurred Debts beyond its ability to pay as they
         mature;  and the  Originator,  after giving effect to the  transactions
         contemplated by this Agreement and the Related Documents,  will have an
         adequate  amount of capital to conduct its business in the  foreseeable
         future;

(xii)    for federal income tax,  reporting and accounting  purposes  (except in
         any  consolidated  financial  statements and consolidated tax returns),
         the  Originator  will  treat the sale of each Sold  Receivable  sold or
         assigned  pursuant  to  this  Agreement  as  a  sale  of,  or  absolute
         assignment  of, its full right,  title and  ownership  interest in such
         Receivable  to MCF,  and the  Originator  has not in any other  respect
         accounted  for  or  treated  the  transactions   contemplated  by  this
         Agreement or the Related Documents.

(xiii)   the  Originator  has  complied  in  all  material   respects  with  all
         applicable laws, rules, regulations, and orders with respect to it, its
         business and properties  and all  Transferred  Receivables  and related
         Contracts (including without limitation,  all applicable environmental,
         health and safety  requirements) and all restrictions  contained in any
         indenture,  loan or credit  agreement,  mortgage,  security  agreement,
         bond, note or other agreement or instrument binding on or affecting the
         Originator or its property;

(xiv)    without  limiting  the  generality  of  the  prior  representation,  no
         condition  exists or event has  occurred  which,  in itself or with the
         giving  of  notice  or  lapse  of time or  both,  would  result  in the
         suspension,  revocation,  impairment,  forfeiture or non-renewal of any
         Governmental  Consent  applicable to the  Originator or any  Subsidiary
         except where such conditions or events would not,  separately or in the
         aggregate, have a material adverse effect on (A) the performance by MCF
         or the Originator of its obligations under this Agreement or any of the
         Related  Documents  to  which  it  is a  party,  (B)  the  validity  or
         enforceability  of this  Agreement  or any of the Related  Documents to
         which  it is a  party,  or  (C)  the  Transferred  Receivables  or  the
         Contracts or the interests of MCF or Redwood therein;
<PAGE>

(xv)     the Originator has filed on a timely basis all tax returns, tax reports
         and statements (federal, state and local) required to be filed and has
         paid or made adequate provisions for the payment of all taxes, fees,
         assessments and other  governmental  charges due from the  Originator
        (other than taxes,  fees, amendments or  governmental  charges which the
         Originator is contesting in good faith with such taxing  authority and
         in respect of which no final  unappealable order has been made  against
         the  Originator),  no tax lien or similar  Adverse Claim has been
         filed,  and no claim is being asserted,  with respect to any such
         tax, fee, assessment, or other governmental charge. Any taxes, fees,
         assessments and other governmental  charges payable by the Originator
         in connection with the execution  and  delivery of this  Agreement
         and the Related  Documents  and the transactions  contemplated  hereby
         or thereby  have been paid or shall have been paid when due, at or
         prior to such Transfer Date;

(xvi)    the Originator is licensed or otherwise has the lawful right to use all
         patents, trademarks, servicemarks,  tradenames, copyrights, technology,
         know-how  and  processes  used in or  necessary  for the conduct of its
         business as currently  conducted  which are  material to its  financial
         condition, business, operations, assets and prospects,  individually or
         taken as a whole;

(xvii)   as of the date of each Request Notice delivered by the Originator, such
         Request Notice contains an accurate list of the aggregate amount of all
         Transferred  Receivables  sold  by  the  Originator  to  MCF  as of the
         relevant Transfer Date;

(xviii)  each Obligor of a  Transferred  Receivable  has been  directed,  and is
         required  to, remit all payments  with respect to such  Receivable  for
         deposit in a Lockbox Account or a Lockbox;

(xix)    the  Originator  is in  compliance  with ERISA and has not incurred and
         does not expect to incur any liabilities  (except for premium  payments
         arising in the ordinary course of business) payable to the PBGC (or any
         successor thereof) under ERISA or the Internal Revenue Code;

(xx)     each pension plan or profit sharing plan to which the Originator or any
         Affiliate  is a  party  has  been  administered  and  fully  funded  in
         accordance  with the  obligations  the Originator  under law and as set
         forth in such plan, and the Originator has complied with the applicable
         provisions  of ERISA or the Internal  Revenue Code in effect as of such
         Transfer Date;

(xxi)    the  Originator  has not  agreed  to pay any fee or  commission  to any
         agent,  broker,  finder or other  person for or on account of  services
         rendered as a broker or finder in connection with this Agreement or the
         Related  Documents or the transactions  contemplated  hereby or thereby
         which would give rise to any valid claim  against MCF for any brokerage
         commission or finder's fee or like payment;
<PAGE>

(xxii)   all information  heretofore or hereafter  furnished with respect to the
         Originator to MCF in connection  with any  transaction  contemplated by
         this  Agreement  or the  Related  Documents  is and  will be  true  and
         complete  in all  material  respects  and does not and will not omit to
         state a material fact necessary to make the statements contained herein
         or therein not misleading,  provided that any projections, pro forma or
         preliminary  financial  information  furnished  are based on good faith
         estimates and  assumptions  believed by the Originator to be reasonable
         at the time  made and MCF  acknowledges  that  such  projections  as to
         future events are not to be viewed as facts and that actual results for
         such period may differ from the projected results;

(xxiii)  no part of the proceeds  received by the  Originator  or any  Affiliate
         from the Sale Price will be used directly or indirectly for the purpose
         of purchasing  or carrying,  or for payment in full or in part of, Debt
         that was  incurred  for the  purposes of  purchasing  or  carrying  any
         "margin  stock," as such term is defined in  Regulations T and U of the
         Board of Governors of the Federal Reserve System;

(xxiv)   there are not now,  nor will  there be at any time in the  future,  any
         agreement or  understanding  between the Originator and MCF (other than
         as expressly set forth herein)  providing for the allocation or sharing
         of  obligations  to make payments or otherwise in respect of any taxes,
         fees, assessments or other governmental charges;

(xxv)    no  transaction  contemplated  by this  Agreement or any of the Related
         Documents requires compliance with any bulk sales act or similar law;

(xxvi) the Request  Notice with respect to such Transfer Date is accurate in all
material respects;

(xxvii)  each purchase of Receivables under this Agreement will constitute (A) a
         "current  transaction"  within the  meaning  of Section  3(a)(3) of the
         Securities  Act of  1933,  as  amended,  and (B) a  purchase  or  other
         acquisition of notes, drafts, acceptances, open accounts receivables or
         other  obligations  representing  part  or all of the  sales  price  of
         merchandise,  insurance  or  services  within  the  meaning  of Section
         3(c)(5) of the Investment Company Act of 1940, as amended;

(xxviii) (A) the  Originator  is not a party to any  indenture,  loan or  credit
         agreement or any lease or other  agreement or  instrument or subject to
         any charter or  corporation  restriction  that is reasonably  likely to
         have, and no provision of applicable law or governmental  regulation is
         reasonably  likely to have, a material adverse effect on the ability of
         the  Originator to carry out its  obligations  under this Agreement and

<PAGE>

         the other Related  Documents to which the Originator is a party and (B)
         the Originator is not in default under or with respect to any contract,
         agreement, lease or other instrument to which the Originator is a party
         and which is  material  to the  Originator's  ability  to  perform  its
         obligations  hereunder  or to  the  quality  or  collectibility  of the
         receivables,  and the  Originator  has not  delivered  or received  any
         notice of default thereunder;

(xxix)   the Originator is not an "investment company" or an "affiliated person"
         of, or  "promoter"  or  "principal  underwriter"  for,  an  "investment
         company,"  as such terms are defined in the  Investment  Company Act of
         1940,  as amended.  The  purchase  or  acquisition  of the  Transferred
         Receivables   by  MCF,  the   application   of  the  proceeds  and  the
         consummation of the transactions contemplated by this Agreement and the
         other  Related  Documents to which the  Originator  is a party will not
         violate  any  provision  of such Act or any rule,  regulation  or order
         issued by the Securities and Exchange Commission thereunder;

(xxx)    the bylaws or the articles of incorporation  of the Originator  require
         it to maintain (A) books and records of account, and (B) minutes of the
         meetings  and  other  proceedings  of its  shareholders  and  board  of
         directors;

(xxxi)   the  Lockboxes  and the Lockbox  Accounts  are the only  lockboxes  and
         accounts  maintained by the  Originator  into which  Collections of any
         Transferred Receivables are deposited; and

(xxxii)  each of the representations and warranties of the Originator  contained
         in the  Related  Documents  (other  than  this  Agreement)  is true and
         correct in all material  respects and the Originator  hereby makes each
         such  representation  and  warranty  to,  and for the  benefit  of, the
         Collateral  Agent,  the Operating Agent and Redwood as if the same were
         set forth in full herein.

(b) On each Transfer Date and as of the date of each Investment Base Certificate
delivered  under  the  Purchase  Agreement  with  respect  to  each  Transferred
Receivable designated as an Eligible Receivable:

(i)      such Receivable is an Eligible  Receivable and is a receivable  created
         through  the  provision  of  merchandise,  goods  or  services  by  the
         Originator in the ordinary course of its business;

(ii)     such  Receivable  was created in  accordance  with and satisfies in all
         material  respects  all  applicable  requirements  of  the  Credit  and
         Collection Policies;

(iii)    such  Receivable  represents  the  genuine,  legal,  valid and  binding
         obligation in writing of the Obligor  enforceable by the holder thereof
         in accordance with its terms, subject to (A) any applicable bankruptcy,
         insolvency,  reorganization,  moratorium  or other  similar laws now or
         hereafter in effect  relating to or  affecting  the  enforceability  of

<PAGE>

         creditors'  rights  generally  and (B)  general  equitable  principles,
         whether  applied in a  proceeding  at law or in equity and neither such
         Receivable nor its related  Contract has been satisfied,  subordinated,
         rescinded   or   amended  in  any  manner   which   would   impair  the
         collectibility of such Receivable, adjust the value of such Receivable,
         or modify the payment terms of such Receivable after its creation;

(iv)     such  Receivable  is not and will not be subject to any exercise of any
         right of rescission, set-off, recoupment, counterclaim or defense;

(v)      prior to its sale to MCF such  Receivable  was owned by the  Originator
         free and clear of any Adverse  Claim,  and the Originator had the right
         to  sell,  assign  and  transfer  the  same and  interests  therein  as
         contemplated  under  this  Agreement,  upon  such  sale,  MCF will have
         acquired  good  and  marketable  title  to  and  the  sole  record  and
         beneficial ownership interest in such Receivable, free and clear of any
         Adverse  Claim and,  after such sale,  such  Receivable  did not become
         subject to any  Adverse  Claim as a result of any action or inaction of
         the Originator;

(vi)     this  Agreement and the Assignment  constitute a valid sale,  transfer,
         assignment,  setover  and  conveyance  to MCF of all  right,  title and
         interest of the Originator in and to such Receivable;

(vii)    such  Receivable  allows the holder  thereof to bring suit or otherwise
         enforce its remedies  against an Obligor through judicial  process,  is
         entitled to be paid pursuant to the terms of the related Contract,  has
         not  been  paid  in  full  or  been  compromised,  adjusted,  extended,
         satisfied,  subordinated,  rescinded or modified, and is not subject to
         compromise,   adjustment,   extension,   satisfaction,   subordination,
         rescission, or modification by the Originator except in accordance with
         any applicable bankruptcy,  insolvency,  reorganization,  moratorium or
         other similar laws now or hereafter in effect  relating to or effecting
         the enforceability of creditors' rights generally;

(viii)   the Originator has submitted all necessary documentation for payment of
         such  Receivable  to the  Obligor  and  has  fulfilled  all  its  other
         obligations in respect thereof;

(ix) the stated term of such Receivable, if any, is not greater than 90 days;

(x)      such  Receivable  is an "account"  within the meaning of the UCC of the
         jurisdiction where the Originator's chief executive office is located;

(xi)     neither such  Receivable  nor its related  Contract  contravenes in any
         material  respect any laws,  rules or  regulations  applicable  thereto
         (including, without limitation, laws, rules and regulations relating to
         usury, consumer protection, truth in lending, fair credit billing, fair

<PAGE>

         credit  reporting,  equal  credit  opportunity,  fair  debt  collection
         practices  and  privacy)  and no party to such  related  Contract is in
         violation of any such law, rule or regulation in any material respect;

(xii)    such Receivable  does not represent  "billed but not yet shipped" goods
         or  merchandise,  unperformed  services,  consigned  goods  or "sale or
         return" goods;  nor does such  Receivable  arise from a transaction for
         which any  additional  performance by MCF or acceptance or other act of
         the Obligor  remains to be  performed as a condition to any payments on
         such Receivable;

(xiii)   there  are  no  proceedings  or   investigations   pending  or  to  the
         Originator's knowledge threatened before any Governmental Authority (A)
         asserting the  invalidity  of such  Receivable  or such  Contract,  (B)
         asserting the  bankruptcy or  insolvency  of the related  Obligor,  (C)
         seeking the payment of such  Receivable or payment and  performance  of
         such Contract,  or (D) seeking any  determination  or ruling that might
         materially and adversely affect the validity or  enforceability of such
         Receivable or such Contract;

(xiv)    as of  the  relevant  Transfer  Date  hereunder,  no  Obligor  on  such
         Receivable is bankrupt or  insolvent,  is unable to make payment of its
         obligations  when due,  is the  debtor in a  voluntary  or  involuntary
         bankruptcy proceeding,  or is the subject of a comparable  receivership
         or insolvency proceeding, other than Obligors under the protection of a
         bankruptcy court or receivership which has approved payment by any such
         Obligor of such Receivable; and

(xv)     the Originator has no knowledge of any fact  (including any defaults by
         the Obligor on any other accounts) which leads it or should have led it
         to expect that any payments on such Receivable will not be paid in full
         when due or to expect  any  other  material  adverse  effect on (A) the
         performance  by MCF or the  Originator  of its  obligations  under this
         Agreement  or  any  of the  Related  Documents,  (B)  the  validity  or
         enforceability  of this  Agreement  or any of the Related  Documents to
         which  it is a  party,  or  (C)  the  Transferred  Receivables  or  the
         Contracts or the interests of MCF or Redwood therein.

It is understood and agreed that the representations and warranties described in
this Section 4.01 shall survive the sale of the Transferred  Receivables to MCF,
any  subsequent  assignment  of the  Transferred  Receivables  by  MCF,  and the
termination of this  Agreement and the Purchase  Agreement and shall continue so
long as any Transferred Receivable shall remain outstanding.

SECTION 4.02      Covenants of the Originator.

(a) Offices and Records.  The Originator  shall keep its chief place of business
and chief  executive  offices  and the office  where it keeps its Records at the
respective  locations  specified  in Schedule I hereto or, upon at least 30 days

<PAGE>

prior written notice to MCF and the Collateral  Agent, at such other location in
a  jurisdiction  where all action  required by Section  4.02(d)  shall have been
taken with respect to the Transferred Receivables. The Originator shall, for not
less than three years or for such longer  period as may be required by law, from
the date on which any Transferred  Receivable  arose,  maintain adequate Records
with respect to each Transferred  Receivable,  including records of all payments
received,  credits  granted and merchandise  returned.  Upon prior notice to the
Originator, except after the occurrence of any Termination Event, the Originator
will permit  representatives  of MCF, the Servicer,  the Operating  Agent or the
Collateral Agent at any time and from time to time during normal business hours,
and at such times outside of normal  business  hours as MCF, the  Servicer,  the
Operating Agent or the Collateral Agent shall reasonably request, (i) to inspect
and make copies of and abstracts from such records, (ii) to visit the properties
of the  Originator  utilized in connection  with the  collection,  processing or
servicing  of the  Transferred  Receivables  for the purpose of  examining  such
Records, and (iii) to discuss matters relating to the Transferred Receivables or
the Originator's  performance under this Agreement or the affairs,  finances and
accounts  of the  Originator  with any of its  officers,  directors,  employees,
representatives or agents and with its independent  certified  accountants.  The
Originator  will advise its  independent  certified  accountants  that MCF,  the
Operating  Agent,  the Servicer and the Collateral Agent have been authorized to
review and discuss with such  accountants  any and all financial  statements and
other  information of any kind that they may have with respect to the Originator
and deliver a letter (the  "Accountants'  Letter") addressed to such accountants
instructing them to make available to MCF, the Operating Agent, the Servicer and
the Collateral  Agent such  information and records as MCF, the Operating Agent,
the Servicer and the Collateral  Agent may  reasonably  request and to otherwise
comply with the  provisions of this Section  4.02(a).  The  Originator  shall be
given prior notice of any  discussions  with its accountants and the opportunity
to  participate;   provided  that  the  Originator's  failure  or  inability  to
participate  shall not prevent any of MCF, the Operating Agent, the Servicer and
the  Collateral  Agent from  engaging in such  discussions.  After the Effective
Date, if the Originator  engages the services of accountants other than Deloitte
& Touche, it shall deliver a letter addressed to such accountants containing the
same terms and provisions as the  Accountants'  Letter.  In connection  with the
foregoing,  in the  event  any of the  Originator,  the  Operating  Agent or the
Collateral Agent determines that a deterioration  has or is reasonably likely to
occur in the quality of servicing of the Transferred  Receivables,  any of them,
individually or collectively,  may institute  procedures to permit it to confirm
the Obligor's  outstanding  balances in respect of any Transferred  Receivables.
The Originator  agrees to render to MCF, the Operating  Agent and the Collateral
Agent,  at the  Originator's  own cost and  expense,  such  clerical  and  other
assistance as may be reasonably  requested  with regard to the  foregoing.  If a
Termination  Event  under the  Purchase  Agreement  shall have  occurred  and be
continuing,  promptly upon request therefor,  the Originator shall assist MCF in
delivering to the Operating Agent records reflecting  activity through the close
of business on the immediately preceding Business Day.

(b) Compliance With Credit and Collection Policies.  The Originator shall comply
in all material respects with the Credit and Collection  Policies with regard to

<PAGE>

each  Transferred  Receivable and the related  Contracts,  and with the terms of
such Receivables and Contracts.

(c) Notice of Adverse Claim.  The Originator shall advise MCF and any assignees,
promptly,  in  reasonable  detail,  (i) of any Adverse Claim known to it made or
asserted against any of the Transferred  Receivables,  (ii) of any determination
that a Sold  Receivable,  or any  other  Receivable  designated  as an  Eligible
Receivable in a Request Notice or otherwise,  was not an Eligible  Receivable at
such time and (iii) of the  occurrence  of any event which would have a material
adverse effect on the aggregate value of the  Transferred  Receivables or on the
validity of the transfers in this Agreement.

(d)      Further Assurances: Financing Statements.

(i)      The Originator agrees that at any time and from time to time, at its
         expense,  upon the  request  of MCF or MCF's  assignees  it shall
         promptly execute and deliver all further instruments and documents,
         and take all further action,  that may be  necessary  or,  in the
         reasonable  opinion  of MCF or any assignee,  desirable  or that MCF or
         any  assignee  may  reasonably  request  to perfect,  preserve,
         continue and maintain  fully and protect the transfers made and the
         right, title and interests (including any security interests) granted
         to MCF by this  Agreement  or to enable MCF or any assignee to exercise
         and enforce its rights and remedies under this Agreement or any of the
         Related  Documents to which  it is a  party  with  respect  to any
         Transferred  Receivables.  Without limiting the generality of the
         foregoing,  the Originator shall execute and file such financing or
         continuation statements, or amendments thereto, and such other
         instruments or notices as may be necessary or in the  reasonable
         opinion of MCF or any assignee  desirable or that MCF or any assignee
         may reasonably request to protect and preserve and perfect the
         transfers and security interests granted by this Agreement, free and
         clear of all Adverse Claims.

(ii)     The Originator  hereby  authorizes MCF and the Collateral Agent to file
         one or  more  financing  or  continuation  statements,  and  amendments
         thereto,  relating  to all or any part of the  Transferred  Receivables
         without the  signature  of the  Originator  where  permitted  by law. A
         carbon,  photographic  or other  reproduction  of this Agreement or any
         notice or financing  statement covering the Transferred  Receivables or
         any part thereof shall be sufficient as a notice or financing statement
         where  permitted by law. MCF will promptly send to the  Originator  any
         financing or continuation statements thereto which it files without the
         signature of the Originator except, in the case of filings of copies of
         this  Agreement as financing  statements,  MCF will  promptly  send the
         Originator the filing or recordation information with respect thereto.

(e)  Assignment.  The  Originator  acknowledges  and agrees that,  to the extent
permitted under the Purchase  Agreement,  MCF may assign all of its right, title
and interest in, to and under the Transferred  Receivables and its right,  title
and interest under this Agreement,  including its right to exercise the remedies

<PAGE>

created by Section 4.04. The Originator  agrees that, upon such assignment,  the
assignee under the Purchase  Agreement may enforce directly,  without joinder of
MCF, the repurchase obligations of the Originator set forth in Section 4.04 with
respect to breaches of the representations and warranties or covenants set forth
in Section 4.01(b) and 4.02(b) and (c).

(f) Compliance With Agreements and Applicable Laws. The Originator shall perform
each of its  obligations  under this  Agreement  and the Related  Documents  and
comply with all material  requirements of any law, rule or regulation applicable
to it,  provided that the  Originator  shall be deemed to have complied with any
such  requirements  for as long as the  Originator  contests  in good  faith the
application  of such  requirement,  a stay has been  granted with respect to any
penalty  imposed on the Originator in respect of such  requirement  and no final
unappealable  order in respect of such  requirement  has been made  against  the
Originator  (notwithstanding the foregoing,  this proviso shall not be effective
unless the  Originator  gives prior written notice of any such notice 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) except for any  noncompliance  with laws
which would not have a material  adverse effect on (1) the performance of MCF or
the  Originator of its  obligations  under this  Agreement or any of the Related
Documents,  (2) the validity or  enforceability  of this Agreement or any of the
Related  Documents,  (3) the  Transferred  Receivables  or the  Contracts or the
interests of MCF or its assigns therein, or the business, operations,  financial
condition or prospects of MCF or the Originator.

(g)  Corporate  Existence.  Subject to Section  4.03(d),  the  Originator  shall
maintain  its  corporate  existence  and shall at all times  continue to be duly
organized  under the laws of the state of its  incorporation  and duly qualified
and duly  authorized  (as  described  in  Section  4.01) and shall  conduct  its
business in accordance  with the terms of its certificate of  incorporation  and
bylaws.

(h) Notice of Material Event.  The Originator  shall promptly inform MCF and any
assignee  (except in respect of clause (i), in which event the Originator  shall
immediately  inform MCF and any assignee) in writing of the occurrence of any of
the following:

(i)      the  submission of any claim or the  initiation  of any legal  process,
         litigation  or  administrative  or judicial  investigation  against the
         Originator or with respect to or in connection  with all or any portion
         of the  Transferred  Receivables,  in excess of $1,000,000 or which, if
         adversely  determined,  would be  reasonably  likely to have a material
         adverse  effect  on  the  Originator  or its  ability  to  perform  its
         obligations hereunder;

(ii)     any change in the location of the Originator's  principal office or any
         change in the location of the Originator's books and records;

(iii)    the   commencement  or  threat  of  any  rule  making  or  disciplinary
         proceedings or any proceedings  instituted by or against the Originator

<PAGE>

         in any federal, state or local court or before any governmental body or
         agency,  or before any arbitration  board,  or the  promulgation of any
         proceeding   or  any  proposed  or  final  rule  which,   if  adversely
         determined,  would have a material  adverse  effect with respect to the
         Originator or its ability to perform its obligations hereunder;

(iv)     the commencement of any proceedings,  or written threat to commence any
         proceedings,   by  or  against  the  Originator  under  any  applicable
         bankruptcy, reorganization,  liquidation, rehabilitation, insolvency or
         other  similar law now or hereafter in effect or of any  proceeding  in
         which a receiver, liquidator,  conservator, trustee or similar official
         shall have been, or may be,  appointed or requested for the  Originator
         or any of its assets;

(v)      the receipt of notice that (A) the  Originator  is being  placed  under
         regulatory supervision, (B) any license, permit, charter,  registration
         or approval  necessary for the conduct of the Originator's  business is
         to be, or may be,  suspended or revoked,  or (C) the  Originator  is to
         cease and desist any  practice,  procedure  or policy  employed  by the
         Originator in the conduct of its business,  and such cessation may have
         a material adverse effect with respect to the Originator or its ability
         to perform its obligations hereunder; or

(vi)     any other  event,  circumstance  or  condition  that has had,  or has a
         material possibility of having, a material adverse effect in respect of
         the Originator or its ability to perform its obligations hereunder.

(i)  Maintenance  of Licenses.  The  Originator  shall  maintain  all  licenses,
permits,  charters  and  registrations  which are material to the conduct of its
business.

(j) Use of  Proceeds.  The  Originator  shall  apply its funds  towards  general
corporate  purposes  (including the retirement or repayment of third party debt)
and towards the other sums payable by the  Originator  under this  Agreement and
the Related  Documents in connection with the transactions  contemplated  hereby
and by the Related Documents and for no other purpose.

(k)      Separate Identity.

(i) The  Originator  shall  maintain  corporate  records  and  books of  account
separate from those of MCF.

(ii)     The   financial   statements   of  the  Parent  and  its   consolidated
         Subsidiaries  shall  (i)  disclose  the  effects  of  the  Originator's
         transactions  in accordance with GAAP and (ii) either (a) disclose that
         the assets of MCF are not available to pay creditors of the  Originator
         or any other  Affiliate of the  Originator  or (b) contain the language
         set forth in Section 4.02(k)(iii)(b).

(iii)    The annual  financial  statements  of the  Parent and its  consolidated
         subsidiaries   (including   MCF)  will   contain   footnotes  or  other

<PAGE>

         information  to the effect that with respect to MCF: (a) MCF's business
         consists of the purchase of the  Receivables  from the  Originator  and
         Merisel Americas,  Inc. and (b) MCF is a separate corporate entity with
         its own separate creditors, which upon its liquidation will be entitled
         to be satisfied  out of MCF's assets prior to any value in MCF becoming
         available to MCF's equityholders.

(iv)     The  resolutions  and other  instruments  underlying  the  transactions
         described in this  Agreement  shall be  continuously  maintained by the
         Originator as official records.

(v)      The Originator  shall use its best efforts to maintain an  arm's-length
         relationship  with MCF and will not hold itself out as being liable for
         the debts of MCF.

(vi)     The  Originator  shall use its best efforts to keep its assets  (except
         with  respect  to  any  Records  necessary  for  the  servicing  of the
         Transferred Receivables) and its liabilities wholly separate from those
         of MCF.

(vii)    The  Originator  will  conduct  its  business  solely  in its own  name
         (including  any trade or fictitious  name) through its duly  authorized
         officers  or agents so as not to mislead  others as to the  identity of
         the Originator.

(viii)   The  Originator  will use its best efforts to avoid the  appearance  of
         conducting  business  on  behalf  of  MCF or  that  the  assets  of the
         Originator are available to pay the creditors of MCF.

(l) ERISA.  The Originator  shall give the Operating Agent prompt notice of each
of the following  events (but in no event more than 30 days after the occurrence
of the event): (i) an Accumulated Funding Deficiency, (ii) the failure to make a
material required  contribution to a Plan or Multiemployer Plan (but in no event
will a contribution failure sufficient to give rise to a lien under ss.302(f) of
ERISA be considered immaterial),  (iii) a Reportable Event, (iv) any action by a
Commonly   Controlled  Entity  to  terminate  any  Plan  or  withdraw  from  any
Multiemployer Plan, (v) any action by the PBGC to terminate or appoint a trustee
to administer a Plan, (vi) the reorganization or insolvency of any Multiemployer
Plan and (vii) an aggregate  Underfunding for all Underfunded Plans in excess of
$100,000.

(m) Cooperation With Requests for Information or Documents.  The Originator will
cooperate  fully with all reasonable  requests of MCF or any assignee  regarding
the  provision  of  any  information  or  documents,  necessary,  including  the
provision of such  information  or documents in electronic  or  machine-readable
format,  or  desirable  to  allow  MCF  and  each  assignee  to  carry  out  its
responsibilities under the Related Documents.

(n) Payment,  Performance and Discharge of Obligations. The Originator will pay,
perform and discharge all of its obligations and liabilities, including, without

<PAGE>

limitation,  all taxes, assessments and governmental charges upon its income and
properties  when due the  non-payment,  performance  or discharge of which would
materially and adversely  affect (1) the performance of MCF or the Originator of
its  obligations  under this Agreement or any of the Related  Documents to which
the Originator is a party, (2) the validity or  enforceability of this Agreement
or any of the Related  Documents  to which the  Originator  is a party,  (3) the
Transferred  Receivables or the Contracts or the interests of MCF or its assigns
therein,  or (4) the business,  operations,  financial condition or prospects of
MCF or the  Originator,  unless  and to the extent  only that such  obligations,
liabilities,  taxes,  assessments and governmental charges shall be contested in
good faith and by appropriate  proceedings  and that, to the extent  required by
GAAP,  proper and adequate book reserves relating thereto are established by the
Originator  and then only to the extent  that a bond is filed in cases where the
filing of a bond is necessary to avoid the creation of an Adverse  Claim against
any of its properties.

SECTION 4.03 Negative  Covenants of the  Originator.  The Originator  shall not,
without the written consent of MCF and each assignee of MCF's rights:

(a) sell,  assign (by operation of law or otherwise) or otherwise dispose of, or
create or suffer to exist any Adverse  Claim upon or with  respect to, or assign
any right to receive income in respect of any Transferred  Receivable or related
Contract  with  respect  thereto,  or upon or with respect to any Lockbox or any
Lockbox Account;

(b) extend, amend, forgive,  discharge,  compromise,  cancel or otherwise modify
the terms of any Transferred  Receivable,  or amend, modify or waive any term or
condition of any Contract  related  thereto  (except as to the Originator in its
capacity as the Sub-Servicer  under the Sub-Servicing  Agreement and in the case
of any such Contracts,  any amendments or modifications to any provision thereof
other than payment  terms or any term  adversely  affecting  the payment of such
Receivable),  provided  that the  foregoing  shall not  prohibit the Servicer or
Sub-Servicer  from offering  early pay discounts to the extent  permitted by the
Credit and Collection Policy;

(c) make any change in its  instructions  to Obligors  regarding  payments to be
made to MCF or payments to be deposited to a Lockbox or a Lockbox  Account other
than (i)  changes  of a purely  administrative  nature  which do not  alter  any
directions to Obligors regarding the method, timing or place of payment, or (ii)
changes to the method or timing of  payments  which are in  accordance  with the
Credit and Collections  Policy, or (iii) changes  redirecting  payments from one
Lockbox or Lockbox  Account to another  Lockbox  Account in respect of which all
actions required under Section 6.01 of the Purchase Agreement have been taken;

(d) merge with or into,  consolidate with or into,  convey,  transfer,  lease or
otherwise  dispose of all or substantially  all of its assets (whether now owned
or hereafter  acquired) to, or acquire all or substantially all of the assets or
capital  stock or other  ownership  interest  of,  any  Person  (whether  in one
transaction or in a series of  transactions)  except where such action would not
have a material  adverse effect on the business of the Originator or the ability

<PAGE>

of the Originator to perform its obligations under this Agreement and the Rating
Agency Condition is satisfied;

(e) make  statements or  disclosures or prepare any financial  statements  which
shall account for the transactions  contemplated by this Agreement in any manner
other than as a sale or absolute  assignment of the  Transferred  Receivables to
MCF, or in any other respect account for or treat the transactions  contemplated
hereby  (including  but not  limited  to,  for  accounting,  tax  and  reporting
purposes)  in any manner  other  than as a sale or  absolute  assignment  of the
Transferred Receivables;

(f) (i) take  any  action,  or fail to take  any  action,  with  respect  to the
Transferred Receivables,  if such action or failure to take action may interfere
with the enforcement of any rights under this Agreement or the Related Documents
that are material to the rights,  benefits or obligations of MCF or any assignee
(however,  nothing  herein  shall be  construed  to  constitute  a guarantee  of
collectibility  by the  Originator);  (ii) take any action,  with respect to the
Transferred  Receivables,  or fail to take any action, if such action or failure
to take action may materially  interfere with the enforcement of any rights with
respect  to  the  Transferred  Receivables;  or  (iii)  fail  to  pay  any  tax,
assessment,  charge,  fee or other  obligation of the Originator with respect to
the Transferred  Receivables,  or fail to defend any action,  if such failure to
pay or defend may adversely affect the priority or  enforceability  of the first
priority  perfected  interest  of  MCF  in the  Transferred  Receivables  or the
Originator's right, title or interest in the Transferred Receivables;

(g) neither the Originator nor any Commonly Controlled Entity will:

(i)      terminate any Plan so as to incur any material liability to the PBGC;

(ii)     knowingly  participate in any "prohibited  transaction"  (as defined in
         ERISA)  involving any Plan or  Multiemployer  Plan or any trust created
         thereunder which would subject any of them to a material tax or penalty
         on prohibited  transactions  imposed under Section 4975 of the Internal
         Revenue Code or ERISA;

(iii)    fail to pay to any Plan or Multiemployer Plan any contribution which it
         is obligated to pay under the terms of such Plan or Multiemployer Plan,
         if such failure would cause such plan to have any material  Accumulated
         Funding Deficiency, whether or not waived; or

(iv)     allow or suffer to exist any occurrence of a Reportable  Event,  or any
         other event or condition, which presents a material risk of termination
         by the PBGC on any Plan or  Multiemployer  Plan, to the extent that the
         occurrence or  nonoccurrence of such Reportable Event or other event or
         condition  is  within  the  control  of it or any  Commonly  Controlled
         Entity;
<PAGE>

(h) make any material change to the Credit and Collection  Policies  without the
prior written consent of MCF and each assignee; or

(i) take or permit  (other  than with  respect to  actions  taken or to be taken
solely by a  Government  Authority)  to be taken any action which would have the
effect directly or indirectly of subjecting  interest on any of the Purchases or
the Commercial Paper to withholding taxation in the hands of, respectively, MCF,
Redwood or holders of the  Commercial  Paper  generally who are residents of the
United States and will perform all of the  Originator's  obligations  under this
Agreement  and the  Related  Documents  to  prevent  or cure any  default by the
Originator  which would have the effect,  directly or indirectly,  of subjecting
interest  on  any of  the  Purchases  or the  Commercial  Paper  to  withholding
taxation.

(j) permit, cause, or suffer the creation,  incurrence or assumption of any Debt
secured by a lien  (other than  capital  leases and Debt owing to vendors of the
Originator  in  connection  with the  provision of goods)  without  first having
entered into an intercreditor  agreement,  in form and substance satisfactory to
MCF and each assignee of MCF's rights hereunder.

SECTION 4.04 Breach of Representations,  Warranties or Covenants. Upon discovery
by the Originator,  MCF, or any assignee of MCF's rights hereunder,  that any of
the  representations,  warranties  or covenants  described in Sections  4.01(b),
4.02(b) or (c) or 4.03(a),  (b) or (c) have been  breached such that they are or
were untrue or incorrect in any respect,  which breach is  reasonably  likely to
have a material  adverse effect on the value of a Transferred  Receivable or the
interests of MCF or any assignee  therein,  the party discovering the same shall
give prompt  written notice to the other  parties.  Thereafter,  if requested by
notice from MCF or any assignee, or if the Originator so desires, the Originator
shall,  on  the  next  succeeding  Business  Day,  either  (i)  repurchase  such
Transferred  Receivable from MCF in  consideration of cash or a reduction of the
outstanding  indebtedness  under  the  Subordinated  Note or both (and MCF shall
transfer such Receivable to the Originator), or (ii) transfer ownership of a new
Eligible  Receivable  or new Eligible  Receivables  on such Business Day, in the
case of clauses  (i) and (ii) in an amount  equal to the  Billed  Amount of such
Transferred   Receivable   less   Collections   received  in  respect   thereof.
Notwithstanding the foregoing,  if any Receivable is not paid in full on account
of any Dilution  Factors,  the  Originator's  repurchase  obligation  under this
Section 4.04 shall be reduced by the amount of any such  Dilution  Factors taken
into account in the Sale Price.

                                   Article V

                                 INDEMNIFICATION

SECTION 5.01  Indemnification.  (a) Without  limiting any other rights that MCF,
any of its  shareholders,  officers or agents,  or any  assignee of MCF's rights
hereunder or such assignee's shareholders,  officers, employees or agents (each,
an  "Indemnified  Party")  may have  hereunder  or  under  applicable  law,  the

<PAGE>

Originator  hereby agrees to indemnify each  Indemnified  Party from and against
any  and all  claims,  losses,  liabilities,  obligations,  damages,  penalties,
actions,  judgments,  suits,  and costs and  expenses  of any nature  whatsoever
related thereto,  including  reasonable attorneys fees and disbursements (all of
the foregoing being collectively referred to as "Indemnified Amounts") which may
be imposed on, incurred by or asserted  against an Indemnified  Party in any way
arising out of or resulting  from this Agreement or the use by the Originator of
proceeds  of  any  purchase  or  assignment  hereunder  or  in  respect  of  any
Transferred  Receivable or any Contract,  excluding,  however,  (A)  Indemnified
Amounts to the extent resulting from gross  negligence or willful  misconduct on
the  part  of  such  Indemnified   Party,  (B)  recourse  for  uncollectible  or
uncollected Transferred Receivables or (C) consequential,  indirect, punitive or
exemplary damages; provided,  however, that if a court of competent jurisdiction
in a final  non-appealable  order determines that such Indemnified Amounts arose
in part from such Indemnified  Party's gross  negligence or willful  misconduct,
the Originator  shall reimburse such  Indemnified  Party for the portion of such
Claim not resulting from such  Indemnified  Party's gross  negligence or willful
misconduct.  To the extent such a determination  of gross  negligence or willful
misconduct is made,  after payment of any Indemnified  Amounts related  thereto,
the Originator shall be repaid any amounts reimbursed under the preceding clause
that due to such  determination  it should not have paid.  Without  limiting  or
being  limited  by the  foregoing,  the  Originator  shall pay on demand to each
Indemnified  Party any and all Indemnified  Amounts  necessary to indemnify such
Indemnified  Party from and against any and all Indemnified  Amounts relating to
or resulting from:

(i)      reliance on any  representation  or warranty made or deemed made by the
         Originator  (or any of its officers)  under or in connection  with this
         Agreement or any Related Document,  any report or any other information
         delivered  by the  Originator  pursuant  hereto,  which shall have been
         incorrect  in  any  material  respect  when  made  or  deemed  made  or
         delivered;

(ii)     the failure by the  Originator  to comply with any term,  provision  or
         covenant  contained  in this  Agreement,  any  Related  Document or any
         agreement  executed  in  connection  with  this  Agreement,   with  any
         applicable  law,  rule or  regulation  with respect to any  Transferred
         Receivable  or  the  related  Contract,  or  the  nonconformity  of any
         Transferred Receivable or the related Contract with any such applicable
         law, rule or regulation; or

(iii)    the failure to vest and maintain  vested in MCF, or to transfer to MCF,
         legal and  equitable  title to and ownership of the  Receivables  which
         are, or are purported to be, Transferred Receivables, together with all
         Collections  and  Proceeds  in respect  thereof,  free and clear of any
         Adverse Claim (except as permitted  hereunder)  whether existing at the
         time of the proposed sale of such Receivable or at any time thereafter;

excluding,  however,  (A) Indemnified Amounts to the extent resulting from gross
negligence or willful  misconduct on the part of such  Indemnified  Party or (B)
recourse  for  uncollectible  or  uncollected  Transferred  Receivables  or  (C)

<PAGE>

consequential,  indirect, punitive or exemplary damages; provided, however, that
if a court of competent  jurisdiction in a final non-appealable order determines
that such Indemnified  Amounts arose in part from such Indemnified Party's gross
negligence  or  willful   misconduct,   the  Originator   shall  reimburse  such
Indemnified  Party  for the  portion  of such  Claim  not  resulting  from  such
Indemnified Party's gross negligence or willful misconduct. To the extent such a
determination of gross  negligence or willful  misconduct is made, after payment
of any Indemnified  Amounts related thereto,  the Originator shall be repaid any
amounts  reimbursed under the preceding clause that due to such determination it
should not have paid.

(b) If  indemnification  is to be sought hereunder by an Indemnified Party, then
such Indemnified  Party shall promptly notify the Originator of the commencement
of any  litigation,  proceeding  or other action in respect  thereof;  provided,
however,  that the  failure  to notify  the  Originator  shall not  relieve  the
Originator  from any  liability  or  obligation  that it may have  hereunder  or
otherwise to such  Indemnified  Party,  except to the extent the  Originator  is
actually  prejudiced  thereby.  Each  Indemnified  Party shall have the right to
control its own defense, but shall consult from time to time with the Originator
and in no event  shall the  Originator,  in  connection  with any one  action or
proceeding  or  separate  but  substantially   similar  or  related  actions  or
proceedings  arising out of the same general  allegations or  circumstances,  be
liable  for the fees and  expense of more than one firm of  attorneys  (together
with any  appropriate  local  counsel)  at any time  acting for GE  Capital,  GE
Capital   Markets  Group  Inc.  or  their   employees,   directors  or  officers
(collectively "GE Persons"), unless any such GE Person has been advised by legal
counsel that (a) the  representation  of such GE Person by legal counsel  acting
for other GE Persons would be inappropriate due to actual or potential conflicts
of interest or (b) there may be legal defenses  available to such GE Person that
are  different  from or  additional  to those  available  to any other GE Person
represented by such legal counsel;  provided,  that any Indemnified  Party other
than any GE Person shall not be restricted  from hiring  separate  legal counsel
the fees and  expenses  for which  the  Originator  shall be liable as  provided
herein.   Notwithstanding   anything  to  the  contrary  contained  herein,  the
Originator  shall not have any  obligation  to hold  harmless or  indemnify  any
Indemnified Party for the amount of any cash settlement if any Indemnified Party
enters  into any such cash  settlement  of a claim  without  the  prior  written
consent of the Originator,  which consent will not be  unreasonably  withheld or
delayed  and in the  event the  Originator  shall not  consent  to any  proposed
settlement,  then the Originator shall notify such Indemnified  Party in writing
of the amount  which the  Originator  is willing to pay (and if no such  written
notification is provided, the Originator will be deemed to consent to the entire
cash settlement); provided that the Originator shall in any event continue to be
obligated to hold harmless and indemnify such Indemnified  Party for legal costs
in relation to such Indemnified  Amount as provided herein.  If, for any reason,
no settlement  is made,  all  indemnity  obligations  under this Article V shall
continue.

SECTION 5.02 Assignment of Indemnities. The Originator acknowledges that, to the
extent  permitted  under the  Purchase  Agreement,  MCF may assign its rights of
indemnity granted  hereunder and upon such assignment,  such assignee shall have

<PAGE>

all rights of MCF hereunder and may in turn assign such rights.  The  Originator
agrees that, upon such assignment,  such assignee may enforce directly,  without
joinder of MCF, the indemnities set forth in this Article V.

                                   Article VI

                                  MISCELLANEOUS

SECTION 6.01  Notices,  Etc. All notices and other  communications  provided for
hereunder  shall,  unless  otherwise  stated  herein,  be in writing  (including
facsimile, telex and express mail) and mailed or telecommunicated,  or delivered
as to each  party  hereto,  at its  address  set  forth  under  its  name on the
signature  page hereof or at such other  address as shall be  designated by such
party in a written  notice to the other  parties  hereto.  All such  notices and
communications  shall not be effective  until received by the party to whom such
notice or communication is addressed.

SECTION 6.02 No Waiver; Remedies. No failure on the part of an Originator or MCF
or any  assignee  of MCF to  exercise,  and no delay in  exercising,  any  right
hereunder or under any Assignment  shall operate as a waiver thereof;  nor shall
any single or partial  exercise  of any right  hereunder  preclude  any other or
further exercise thereof or the exercise of any other right. The remedies herein
provided are cumulative and not exclusive of any other remedies provided by law.

SECTION 6.03 Binding Effect; Assignability. This Agreement shall be binding upon
and  inure to the  benefit  of the  Originator  and MCF,  and  their  respective
successors and permitted  assigns.  Except as contemplated  herein,  none of the
parties may assign any of its rights and  obligations  hereunder or any interest
herein without the prior written  consent of the other  parties.  This Agreement
shall create and constitute the continuing  obligations of the parties hereto in
accordance  with its terms,  and shall remain in full force and effect until its
termination;  provided,  that the rights and  remedies  pursuant to Section 4.04
with respect to any breach of any representation,  warranty or covenants made by
the Originator  pursuant to Sections 4.01(b),  4.02(b) and (c) and 4.03(a),  (b)
and (c) and the  indemnification  and payment  provisions  of Article V shall be
continuing and shall survive any termination of this Agreement.

SECTION 6.04 No  Proceedings.  The  Originator  hereby  agrees that it will not,
directly or indirectly,  including, without limitation, by exercising any rights
under the Subordinated Note, institute,  or cause to be instituted,  against MCF
any  proceeding  of the type  referred  to in Section  9.01(c)  of the  Purchase
Agreement  so long as there  shall not have  elapsed one year plus one day since
the latest maturing  commercial paper issued by Redwood and allocated to MCF has
been paid in full in cash.

SECTION 6.05 Amendments;  Consents and Waivers.  No  modification,  amendment or
waiver of, or with  respect to, any  provision of this  Agreement,  the Purchase
Agreement  and any exhibits or schedules  hereto or thereto,  nor consent to any
departure by the  Originator or MCF from any of the terms or conditions  hereof,

<PAGE>

shall be  effective  unless  it shall be in  writing  and  signed by each of the
parties hereto, and prior written consent is given by Redwood and the Collateral
Agent.  Any waiver or consent shall be effective  only in the specific  instance
and for the purpose for which given.  No consent or demand in any case shall, in
itself,  entitle any party to any other  consent or further  notice or demand in
similar or other  circumstances.  This  Agreement and the documents  referred to
herein embody the entire agreement of the Originator and MCF with respect to the
Transferred  Receivables and supersede all prior  agreements and  understandings
relating to the subject hereof.

SECTION 6.06 GOVERNING LAW; CONSENT TO  JURISDICTION;  WAIVER OF JURY TRIAL. (a)
THIS  AGREEMENT  SHALL BE GOVERNED BY, AND  CONSTRUED IN  ACCORDANCE  WITH,  THE
INTERNAL  LAWS (AS  OPPOSED  TO  CONFLICT  OF LAWS  PROVISIONS)  OF THE STATE OF
CALIFORNIA.

(b) THE  ORIGINATOR AND MCF HEREBY SUBMIT TO THE  JURISDICTION  OF THE COURTS OF
THE STATE OF CALIFORNIA, AND EACH WAIVES PERSONAL SERVICE OF ANY AND ALL PROCESS
UPON IT AND CONSENTS THAT ALL SUCH SERVICE OF PROCESS BE MADE BY REGISTERED MAIL
DIRECTED TO THE ADDRESS  SET FORTH ON THE  SIGNATURE  PAGE HEREOF AND SERVICE SO
MADE  SHALL BE DEEMED TO BE  COMPLETED  FIVE DAYS AFTER THE SAME SHALL HAVE BEEN
DEPOSITED IN THE U.S.  MAILS,  POSTAGE  PREPAID.  THE  ORIGINATOR AND MCF HEREBY
WAIVE ANY OBJECTION BASED ON FORUM NON CONVENIENS, AND ANY OBJECTION TO VENUE OF
ANY ACTION  INSTITUTED  HEREUNDER  AND CONSENTS TO THE GRANTING OF SUCH LEGAL OR
EQUITABLE RELIEF AS IS DEEMED APPROPRIATE BY THE COURT.  NOTHING IN THIS SECTION
SHALL AFFECT THE RIGHT OF THE  ORIGINATOR  OR MCF TO SERVE LEGAL  PROCESS IN ANY
OTHER MANNER PERMITTED BY LAW.

(c) THE ORIGINATOR AND MCF HEREBY WAIVE ANY RIGHT TO HAVE A JURY  PARTICIPATE IN
RESOLVING ANY DISPUTE,  WHETHER SOUNDING IN CONTRACT, TORT, OR OTHERWISE ARISING
OUT OF,  CONNECTED  WITH,  RELATED  TO, OR IN  CONNECTION  WITH THIS  AGREEMENT.
INSTEAD, ANY DISPUTE RESOLVED IN COURT WILL BE RESOLVED IN A BENCH TRIAL WITHOUT
A JURY.

SECTION 6.07  Execution in  Counterparts;  Severability.  This  Agreement may be
executed by the parties hereto in separate  counterparts,  each of which when so
executed shall be deemed to be an original and both of which when taken together
shall  constitute  one and the  same  agreement.  In case  any  provision  in or
obligation  under this Agreement shall be invalid,  illegal or  unenforceable in
any  jurisdiction,  the validity,  legality and  enforceability of the remaining
provisions  or  obligations  in  any  jurisdiction,  or  of  such  provision  or
obligation  in any  jurisdiction,  shall not in any way be  affected or impaired
thereby.
<PAGE>

SECTION  6.08  Descriptive  Headings.  The  descriptive  headings of the various
sections of this  Agreement are inserted for  convenience  of reference only and
shall  not be  deemed  to  affect  the  meaning  or  construction  of any of the
provisions hereof.

SECTION 6.09 No Setoff. The Originator's  obligations under this Agreement shall
not be affected  by any right of setoff,  counterclaim,  recoupment,  defense or
other right the Originator might have against MCF, Redwood, the Operating Agent,
the Collateral  Agent or any assignee,  all of which rights are hereby waived by
the Originator.

SECTION 6.10 Further  Assurances.  The Originator agrees to do such further acts
and things and to execute and deliver to MCF,  Redwood,  the Operating  Agent or
any assignee such additional assignments,  agreements, powers and instruments as
MCF, Redwood,  the Operating Agent or any assignee may require or deem advisable
to carry into effect the  purposes  of this  Agreement  or to better  assure and
confirm  unto  any  such  party  its  respective  rights,  powers  and  remedies
hereunder.

SECTION 6.11  Confidentiality.  (a) The Originator and MCF agree to maintain the
confidentiality  of  this  Agreement  (and  all  drafts  of this  agreement  and
documents  ancillary  to this  Agreement)  in their  communications  with  third
parties other than any Affected Party or any Indemnified Party and otherwise and
not to disclose,  deliver or otherwise  make available to any third party (other
than its directors, officers, employees, accountants or counsel) the original or
any copy of all or any part of this  Agreement  (or any draft of this  Agreement
and documents  ancillary to this  Agreement)  except to an Affected  Party or an
Indemnified Party.

(b) Notwithstanding  Section 6.11(a),  (i) the general terms of the transactions
contemplated by this Agreement and the Related Documents may be disclosed to any
existing  lender to or  potential  investor  in the  Parent  that has  agreed in
writing not to  disclose  such terms,  and (ii) this  Agreement  and the Related
Documents  may be  disclosed  (A) if  required  to be  filed  publicly  with the
Securities and Exchange  Commission,  (B) to the certified public accountants of
the Parent to the extent  necessary,  (C) to the extent  otherwise  required  by
applicable law, rule or regulation, (D) to the extent required under a valid and
appropriately  limited  subpoena  or  equivalent  legal  process  or  (E) if the
Affected Party otherwise consents in writing.

(c) The  Originator  agrees  that it shall not (and  shall not permit any of its
Subsidiaries  to)  issue  any  news  release  or make  any  public  announcement
pertaining to the  transactions  contemplated  by this Agreement and the Related
Documents  without the prior  written  consent of MCF and its  assignees  (which
consent shall not be unreasonably  withheld)  unless such news release or public
announcement is required by law, in which case the Originator shall consult with
MCF and its  assignees  prior to the  issuance  of such news  release  or public
announcement.

SECTION 6.12 Assignment of Agreement.  The Originator  acknowledges that, to the
extent permitted under the Purchase Agreement, MCF may assign its rights granted

<PAGE>

hereunder,  including any rights in the Collateral granted under Article II, and
upon such assignment,  such assignee shall have all rights of MCF hereunder and,
to the extent  permitted under the Purchase  Agreement,  may in turn assign such
rights.  The Originator  agrees that,  upon such  assignment,  such assignee may
enforce  directly,  without  joinder  of  MCF,  the  rights  set  forth  in this
Agreement.

<PAGE>


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

                             MERISEL OPEN COMPUTING ALLIANCE, INC.


                             By:
                             Name: Charles Freedman
                             Title:    Treasurer

                             Address:     200 Continental Boulevard
                                          El Segundo, CA 90245

                             Attention:   Charles Freedman, Treasurer


                             MERISEL CAPITAL FUNDING, INC.


                             By:
                             Name: Charles Freedman
                             Title:     Treasurer

                             Address:     200 Continental Boulevard
                                          El Segundo, CA 90245

                            Attention: Charles Freedman









                               AMENDMENT NO. 3 TO

                           LOAN AND SECURITY AGREEMENT

                  This Amendment No. 3 to Loan and Security Agreement is made as
of March 10, 2000 by and among each of the  undersigned  and amends that certain
Loan and Security  Agreement dated as of June 30, 1998, as previously amended by
Amendment  No. 1 to Loan and Security  Agreement  dated as of May 11, 1999,  and
Amendment  No. 2 to Loan  Agreement  dated as of  September  30, 1999 (the "Loan
Agreement"),  by and among the  financial  institutions  listed on the signature
pages  thereof as lenders  (such  financial  institutions,  together  with their
respective successors and assigns, are referred to hereinafter each individually
as a "Lender" and  collectively  as the  "Lenders"),  Bank of America,  National
Association  (formerly known as BankAmerica  Business Credit,  Inc.), a Delaware
corporation,  as agent for the Lenders (in its capacity as agent,  the "Agent"),
and Merisel Americas, Inc., a Delaware corporation (the "Borrower"). Capitalized
terms used herein without  definition have the meanings  assigned thereto in the
Loan Agreement.

                                    RECITALS

         A. The Borrower has  requested  that the Loan  Agreement be amended and
modified as provided  herein,  and certain  proposed  actions by the Borrower be
consented to by the Agent and the Lenders, all as more fully described below.

         B. On the  terms  and  subject  to the  conditions  set  forth  in this
Amendment,  the  Borrower,  the  Agent  and  the  Lenders,  have  agreed  to the
amendments and waivers to the Loan Agreement as set forth below.

                                    AGREEMENT

         In  consideration   of  the  foregoing,   and  for  good  and  valuable
consideration,  the  receipt of which is hereby  acknowledged,  the  undersigned
hereby agree as follows:

                                    ARTICLE 1
              AMENDMENTS AND WAIVERS TO LOAN AND SECURITY AGREEMENT

         1.1 Amendment to the Definition of "Applicable  Margin". The definition
of "Applicable  Margin" set forth in Section 1.1 of the Loan Agreement is hereby
amended by deleting such definition in its entirety,  and inserting in its place
the following:

         "`Applicable  Margin'  means (i) with  respect  to Base Rate  Revolving
         Loans, .75%; and (ii) with respect to LIBOR Revolving Loans, 3.00%."

         1.2      Capital Expenditures Definition.  A new definition of "Capital
                  Expenditures" is added to Section 1.1 of the Loan
                  Agreement as follows:
<PAGE>

         "`Capital  Expenditures'  means expenditures of the Borrower to acquire
         fixed assets and improvements which should be capitalized in accordance
         with GAAP,  excluding (i) such  expenditures  used to replace or repair
         assets that are financed with insurance  proceeds,  settlement proceeds
         or condemnation  proceeds,  (ii) assets  purchased with the trade in of
         existing  assets  to the  extent  of the  trade-in  credit,  and  (iii)
         expenditures to replace  certain assets sold,  transferred or otherwise
         disposed  of to the  extent of the  proceeds  realized  from such sale,
         transfer or disposition of such asset."

         1.3      Cash Flow Definition.  A new definition of "Cash Flow" is
                  added to Section 1.1 of the Loan Agreement as follows:


         "`Cash Flow' means,  for any period,  the total of (a) Consolidated Net
         Earnings  for such period plus the sum of the  following  to the extent
         deducted in computing  Consolidated  Net Earnings for such period:  (i)
         tax expense or provision for taxes,  (ii) total interest expense net of
         interest  income,   (iii)  total  amortization   expense,   (iv)  total
         depreciation  expense,  and (v) other  non-cash  expenses  deducted  in
         computing  Consolidated Net Earnings,  minus (b) total interest expense
         of the Borrower paid to Persons that are not Affiliates of the Borrower
         net of interest income of the Borrower in such period, minus (c) 80% of
         interest  paid under the  Indenture  during such period,  and minus (d)
         total Capital Expenditures in such period."

         1.4      Consolidated Net Earnings Definition.  A new definition of
                  "Consolidated Net Earnings" is added to Section 1.1 of
                   the Loan Agreement as follows:

         "`Consolidated  Net Earnings' means,  with respect to any fiscal period
         of the Borrower, the Borrower's and its Subsidiaries'  consolidated net
         income  after  provision  for income taxes for such fiscal  period,  as
         determined  in  accordance  with  GAAP and  reported  on the  Financial
         Statements for such period, excluding (without duplication) any and all
         of the  following  included  in such net  income:  (a) gain (net of any
         taxes paid or accrued for in accordance with GAAP) or loss arising from
         the sale of any capital  assets;  (b) gain (net of any  deferred  taxes
         liability  accrued  for in  accordance  with  GAAP)  arising  from  any
         write-up in the book value of any asset or loss  arising from any write
         down of any asset (other than Inventory, Accounts or accounts payable);
         (c) earnings (net of any taxes paid or accrued for in  accordance  with
         GAAP) or losses of any  corporation,  substantially  all the  assets of
         which have been  acquired by the  Borrower in any pooling of  interests
         transaction,  to the extent realized by such other corporation prior to
         the date of acquisition;  (d) earnings of any nonconsolidated  business
         entity in which the Borrower has an ownership interest unless (and only
         to the extent) such earnings  shall  actually have been received by the
         Borrower  in the form of cash  distributions  (net of any taxes paid or
         accrued for in  accordance  with GAAP);  (e) earnings (net of any taxes
         paid or accrued for in  accordance  with GAAP) of any Person to which a
         substantial  part of the assets of the  Borrower  shall have been sold,

<PAGE>

         transferred  or disposed of, or into which the Borrower shall have been
         merged,   or  which  has  been  a  party  with  the   Borrower  to  any
         consolidation  or other  form of  reorganization,  prior to the date of
         such  transaction;  (f) gain (net of any taxes paid or  accrued  for in
         accordance  with GAAP) or loss arising from the  acquisition of debt or
         equity  securities of the Borrower or from  cancellation or forgiveness
         of debt; and (g) any other  extraordinary  non-recurring  gains (net of
         any taxes paid or accrued for in accordance with GAAP) or losses (other
         than  losses  arising  from any write down of  Inventory,  Accounts  or
         accounts payable)."

         1.5 Amendment to the Definition of "Excluded Assets". The definition of
"Excluded  Assets"  set forth in  Section  1.1 of the Loan  Agreement  is hereby
amended  by  deleting  subpart  (iv) of such  definition  in its  entirety,  and
inserting in its place the following:

         "(iv) inventory which after the date of this Agreement  becomes subject
         to agreements  with vendors or floor plan  creditors  that prohibit the
         granting  of an  Agent's  Lien on  inventory  sold by  such  vendor  or
         financed by such floor plan  creditor,  provided  that upon the Agent's
         receiving  written notice from Borrower (by overnight mail or confirmed
         facsimile) of the entering into of any such agreement, the Agent's Lien
         in such  inventory  shall be released on the eleventh day following the
         Agent's  receipt of such  notice;  provided  that such release (and the
         exclusion  from Inventory  described in the preceding  clause (iii) and
         this clause (iv)) shall only be for the period any such  prohibition is
         in effect."

         1.6  Amendment to the  Definition  of "Interest  Coverage  Ratio".  The
definition  of  "Interest  Coverage  Ratio" set forth in Section 1.1 of the Loan
Agreement is hereby  amended by deleting such  definition  in its entirety,  and
inserting in its place the following:

         "`Interest  Coverage  Ratio'  means,  for any period,  the ratio of (a)
         Consolidated Net Earnings for such period plus the sum of the following
         to the extent deducted in computing  Consolidated Net Earnings: (i) tax
         expense or  provision  for taxes,  (ii) total  interest  expense net of
         interest  income,   (iii)  total  amortization   expense,   (iv)  total
         depreciation  expense,  and (v) other  non-cash  expenses  deducted  in
         computing Consolidated Net Earnings, over (b) total interest expense of
         the Borrower  paid to Persons that are not  Affiliates  of the Borrower
         during such period  (net of interest  income) and 80% of interest  paid
         under the Indenture during such period."

         1.7 Amendment to the Definition of "Inventory Mix Reserve  Percentage".
The definition of "Inventory Mix Reserve Percentage" set forth in Section 1.1 of
the Loan  Agreement  is  hereby  amended  by  deleting  such  definition  in its
entirety, and inserting in its place the following:
<PAGE>

         "`Inventory Mix Reserve Percentage' means the quotient, expressed as a
           percentage, of the following:

                                 1 - 80% *(OLV);
                                       50

         where OLV means the amount  determined  by the Agent as the  realizable
         value  of  Eligible  Inventory  (expressed  as a  percentage  of  cost)
         calculated  based on the  methodology of the Dovetech,  Inc.  appraisal
         most  recently  submitted to Agent  pursuant to Section 6.5;  provided,
         however,  that  (i) the  Inventory  Mix  Reserve  Percentage  shall  be
         re-determined  if, when the Borrowing  Base  Certificate  for the prior
         fiscal  month-end  is  delivered,  the  ratio  of (x) the  value of the
         Inventory  described  in clauses  (iii) and (iv) of the  definition  of
         Excluded Assets to (y) the value of Eligible  Inventory,  first exceeds
         10% of the value of Eligible Inventory and thereafter,  when such ratio
         is (a) greater than or equal to the next highest  integral  multiple of
         5% in excess of such ratio for the immediately  preceding  fiscal month
         and (b) less than or equal to the highest integral  multiple of 5% that
         is less than such ratio for the  immediately  preceding  fiscal  month;
         (ii) as of the Closing Date, the Inventory Mix Reserve Percentage shall
         be  9.90%;  and  (iii)  at no time  shall  the  Inventory  Mix  Reserve
         Percentage be less than zero."

         1.8 Amendment to the Definition of "Permitted Liens". The definition of
"Permitted  Liens"  set forth in  Section  1.1 of the Loan  Agreement  is hereby
amended by deleting  subparagraph  (g) of such  definition in its entirety,  and
inserting in its place the following:

         "(g) Liens constituting vendor or floor plan creditor liens existing on
         the  Closing  Date (the  Agent's  Lien  shall be junior to such  Liens,
         provided that the applicable  agreement between Borrower and the vendor
         or floor plan creditor thereof does not prohibit the granting of junior
         liens)  and Liens  created  after  the  Closing  Date on any  inventory
         (including,  without  limitation,  Inventory)  in favor of such  vendor
         thereof or floor plan creditor relating to such inventory  securing the
         unpaid purchase price and amounts relating to such Inventory (including
         interest  and  fees)  owing  to such  vendor  or floor  plan  creditor;
         provided, however, that the Vendor Obligations and amounts of Inventory
         that at any  relevant  time are subject to the Liens  described in this
         clause  (g),   shall  be  reflected  on   applicable   Borrowing   Base
         Certificates  and that the  Impaired  Inventory  Percentage  shall  not
         exceed 50%;"

         1.9      Property Definition.  A new definition of "Property" is added
                  to Section 1.1 of the Loan Agreement as follows:

<PAGE>

         "`Property' means any interest in any kind of property or asset,
           whether real, personal or mixed, or tangible or intangible."

         1.10 Amendment to Letter of Credit Fee Section. Section 3.6 of the Loan
Agreement  is hereby  amended by  deleting  such  section in its  entirety,  and
inserting in its place the following:

         "3.6 Letter of Credit Fee. The Borrower agrees to pay to the Agent, for
         the ratable  account of the Lenders,  for each Letter of Credit,  a fee
         (the  "Letter of Credit  Fee")  equal to 3.00% per annum of the undrawn
         face amount of each Letter of Credit issued for the Borrower's  account
         at the Borrower's  request,  plus all reasonable  out-of-pocket  costs,
         fees  and  expenses  incurred  by the  Agent  in  connection  with  the
         application for,  issuance of, or amendment to any Letter of Credit, as
         such fees are  determined  according  to  Schedule  3.6.  The Letter of
         Credit Fee shall be payable monthly in arrears on the first day of each
         month following any month in which a Letter of Credit was issued and/or
         in which a Letter of Credit remains  outstanding.  The Letter of Credit
         Fee shall be  computed  on the basis of a 360-day  year for the  actual
         number  of  days  elapsed.  If  any  Event  of  Default  occurs  and is
         continuing and the Majority Lenders in their discretion so elect, then,
         while any Event of  Default  is  outstanding,  the Letter of Credit Fee
         shall be increased to the Default Rate."

         1.11 Amendment to Provision  Regarding  Appraisals.  Section 6.5 of the
Loan Agreement is hereby  amended by deleting such section in its entirety,  and
inserting in its place the following:

         "6.5 Appraisals.  Whenever a Default or Event of Default exists, and at
         such  other  times not more  frequently  than twice a year as the Agent
         requests  (and,  upon the  Agent's  request,  at any one time after the
         Impaired  Inventory  Percentage  exceeds (i) 25%;  (ii) 35%;  and (iii)
         45%), the Borrower shall, at its expense and upon the Agent's  request,
         provide the Agent with  appraisals or updates  thereof of any or all of
         the Collateral from an appraiser,  and prepared on a basis,  reasonably
         satisfactory to the Agent."

         1.12 Amendment to Collateral Reporting Requirements. Section 6.7 of the
Loan Agreement is hereby  amended by deleting such section in its entirety,  and
inserting in its place the following:

         "6.7  Collateral  Reporting.  The Borrower shall provide the Agent with
         the  following  documents  at the  following  times in form  reasonably
         satisfactory  to the  Agent:  (a) on a weekly  basis no later  than the
         third Business Day of the following week, a Borrowing Base Certificate,
         a summary  report  listing  on hand  Inventory  balances  by vendor and
         accounts  payable owing to any vendor or supplier who has a Lien on any
         Inventory, a summary report with such information as is included in the
         Borrower's  currently  produced report titled "Top Fifty  Manufacturers

<PAGE>

         Summary  of  Accounts   Payable  Owed"  (such   summary   report  shall
         specifically  include all amounts owed and accounts payable to Compaq),
         summary  Inventory reports by category (and, if requested by the Agent,
         additional detail thereof);  (b) on a quarterly basis no later than the
         45th day following the end of each fiscal  quarter,  a statement of the
         balance of each of the Intercompany  Accounts;  (c) upon the occurrence
         and during the continuance of an Event of Default, (i) as frequently as
         requested  by the Agent,  Borrowing  Base  certificates,  and (ii) on a
         monthly basis (or more frequently if requested by the Agent),  an aging
         of  accounts  payable  which is aged by due date,  an aging of Accounts
         reconciled  against  the  previous  month's  aging  and the  Borrower's
         general ledger and copies of invoices and purchase  orders as requested
         by the Agent;  and (d) such other  reports as to the  Collateral of the
         Borrower as the Agent shall  reasonably  request from time to time.  If
         any of the Borrower's records or reports of the Collateral are prepared
         by an accounting service or other agent, the Borrower hereby authorizes
         such service or agent to deliver  such  records,  reports,  and related
         documents  to the  Agent,  for  distribution  to the  Lenders.  For the
         purposes of this  Section  6.7,  the word  "month"  shall mean  "fiscal
         month.""


         1.13 Amendment to Financial Reporting  Requirement.  Section 7.2 of the
Loan  Agreement is hereby  amended by adding a new  subparagraph  (k) to read as
follows:

         "(k) On a quarterly  basis no later than the 45th day following the end
         of each fiscal  quarter,  beginning  with the fiscal quarter ended June
         30,  2000,  a  quarterly  consolidating  financial  report  in  a  form
         acceptable  to the Agent,  setting forth  certain  unaudited  financial
         information  of the Parent and its  Subsidiaries  (with such changes to
         such exhibit as the Parent may adopt from time to time)."

         1.14 Amendment to Financial Reporting  Requirement.  Section 7.2 of the
Loan Agreement is hereby amended by deleting  subparagraph  (b) in its entirety,
and inserting in its place the following:

         "(b) As soon as available after the end of each fiscal month, a monthly
         financial  report in  substantially  the form of Exhibit F (and, in any
         case, including the "key monthly business driver data"),  setting forth
         certain  unaudited   financial   information  of  the  Parent  and  its
         Subsidiaries  (with such  changes to such Exhibit F as Parent may adopt
         from time to time)"

         1.15 Subsidiaries and Affiliates.  Section 8.5 of the Loan Agreement is
              hereby amended by inserting the following at the end
              of such section:

         "The Borrower  shall  supplement  Schedule 8.5 from time to time as new
         Subsidiaries of the Parent are created so long as such new Subsidiaries
         are otherwise permitted by the terms of this Agreement."
<PAGE>

         1.16 Transactions  with Affiliates.  Section 9.15 of the Loan Agreement
is hereby amended by (i) adding the following to clause (a) thereof:  "and (vii)
Guarantees  permitted  under Section  9.13(g) and (h)" and (ii)  inserting a new
clause (d) at the end of such section to read as follows:

         "(d) so long as such transactions are related to the ongoing businesses
         and activities of Merisel Open Computing Alliance, Inc. or the Borrower
         and its  Subsidiaries,  the  Borrower and its  Subsidiaries  may in the
         ordinary  course of business (i) sell  Inventory  and  inventory to the
         extent  permitted  under  Section  1.23 of the Third  Amendment to this
         Agreement, (ii) make loans or advances to, or receive loans or advances
         from,  Merisel Open Computing  Alliance,  Inc. on a day to day basis so
         long as such  transactions  are  done  solely  to meet  such  entities'
         short-term cash flow needs; and (iii) provide  services,  facilities or
         equipment  to, or  receive  services,  facilities  or  equipment  from,
         Merisel Open  Computing  Alliance,  Inc.  (and may receive fees and pay
         fees  corresponding to such services,  facilities or equipment),  which
         services may include, without limitation, provision of personnel."

         1.17 Addition of Cash Flow Covenant. Section 9.20 of the Loan Agreement
(which was Intentionally  Omitted) is hereby amended by deleting such section in
its entirety, and inserting in its place the following:

         "9.20 Cash Flow. The Borrower will maintain Cash Flow, determined as of
         the last day of the fiscal quarter,  of not less than (i) ($15,000,000)
         for the quarter  ending March 31, 2000 and (ii)  ($20,500,000)  for the
         period of two consecutive fiscal quarters ending June 30, 2000."

         1.18 Amendment to Certain Financial  Covenants.  Sections 9.22 and 9.23
of the Loan Agreement are hereby amended,  effective as of December 31, 1999, by
deleting  such  sections in their  entirety,  and  inserting  in their place the
following:

         "9.22 Capital  Expenditures.  Neither the Parent nor the Borrower,  nor
         any of their  Subsidiaries,  shall,  commencing  with Fiscal Year 2000,
         make or incur any Capital  Expenditure if, after giving effect thereto,
         the aggregate amount of all Capital  Expenditures (net of proceeds from
         sales of fixed  assets) by such parties on a  consolidated  basis would
         exceed (i)  $25,000,000  for any Fiscal Year or (ii) $7,500,000 for any
         fiscal quarter.

         "9.23    Interest Coverage Ratio.  For the fiscal periods set forth
                  below, the Borrower will maintain an Interest Coverage
                  Ratio in the amount set forth opposite such fiscal period:


           Fiscal Period                                          Ratio

         Quarter ending September 30, 2000                        1.00 to 1.00
         Quarter ending December 31, 2000                         1.10 to 1.00
         Each quarter ending thereafter                           1.10 to 1.00"
<PAGE>

         1.19 Amendment to Schedule 8.5.  The Agent and the Borrower hereby
              agree that Schedule 8.5 to the Loan Agreement is hereby
              supplemented by adding the following:

         "The Borrower owns all of the outstanding  equity  interests of Merisel
         Open Computing Alliance,  Inc.; provided that such equity interest may,
         at the Borrower's discretion, be distributed to the Parent."

         1.20  Waiver  of  Defaults.  The Agent and the  Lenders  hereby  waive,
effective as of the end of the Borrower's  1999 Fiscal Year and as of the end of
the Borrower's 1999 fiscal fourth quarter,  the potential  Defaults or Events of
Default  existing  under the Loan  Agreement  by reason  of the  failure  of the
Borrower to be in compliance with the  requirements of Sections 9.22 and 9.23 of
the Loan  Agreement as of such dates (as such sections were in effect at the end
of  the   Borrower's   1999  Fiscal  Year  and  without  giving  effect  to  the
modifications  to such sections in this  Amendment).  Nothing  contained  herein
shall constitute a waiver of any other Event of Default, whether or not the same
are known to the Agent or any of the Lenders at the date hereof,  or  constitute
any  agreement to waive the same or other Events of Default at any other time in
the future.

         1.21 Waiver to Covenants and Representations. The Agent and the Lenders
hereby waive  compliance with any  representation,  warranty,  or covenant under
Articles 6, 7, 8 or 9 of the Loan  Agreement and any Default or Event of Default
under Article 11 of the Loan Agreement,  to the extent the Borrower would breach
such  representation,  warranty  or  covenant  or create a  Default  or Event of
Default in  consummating or  effectuating  the Borrower's  proposal to split its
"Merisel Open Computing  Alliance"  division into a new wholly owned subsidiary,
as such  transaction  is described  in the written  summary  attached  hereto as
Exhibit A (the "MOCA Transaction").

         1.22  Consent to MOCA  Transaction.  The Agent and the  Lenders  hereby
approve of and consent to the MOCA  Transaction and the transfer by the Borrower
of that portion of its  Inventory  which  relates  solely to the products of Sun
Microsystems (the "Transferred  Inventory") to Merisel Open Computing  Alliance,
Inc. ("MOCA"). The Agent and the Lenders hereby agree to release, and to execute
and deliver such  instruments  or  agreements as may be necessary to effect such
release, the Lenders' security interest in the Transferred  Inventory,  provided
that  such  release  of the  Transferred  Inventory  will  not,  under  the Loan
Agreement,  cause the Aggregate Revolver  Outstanding to exceed the Availability
(with the  Availability  for purposes of this sentence  calculated as if (i) the
Aggregate Revolver Outstanding were zero and (ii) the Transferred Inventory were
excluded from the Borrowing Base).

         1.23 Consent to Periodic  Transfer of Inventory to MOCA.  The Agent and
the Lenders hereby approve of and consent to sales by the Borrower to MOCA, from
time to time,  of  Inventory  and  inventory  which is to be sold by MOCA in its
ordinary  course of business;  provided that the terms of such sales provide for

<PAGE>

amounts due to be paid within 30 days from the time such Inventory and inventory
is sold  (unless:  (i) MOCA is in  default  under  any  agreement  with  General
Electric Capital  Corporation  relating to the  securitization  of its assets or
(ii) such sale of any such  Inventory or inventory  will cause the  Availability
(calculated  without  regard to the  Maximum  Revolver  Amount)  to be less than
$50,000,000.00, in which case such sales must be on a cash basis). Upon any such
sales,  the  Agent's  and the  Lenders'  Liens on such sold  Inventory  shall be
released.

                                    ARTICLE 2
                         REPRESENTATIONS AND WARRANTIES

         The Borrower warrants and represents to the Agent and the Lenders that:

         2.1   Representations   and   Warranties   True   and   Correct.    The
representations  and  warranties  contained in the Loan  Agreement and the other
Loan Documents are correct in all material respects on and as of the date hereof
after giving effect to this  Amendment  (except  representations  and warranties
which are made as of a  specified  date  shall only be  required  to be true and
correct in all material respects as of such specified date).

         2.2 No  Default  or Event of  Default.  No event  has  occurred  and is
continuing  which  constitutes  a Default  or an Event of Default  after  giving
effect to this Amendment.

         2.3  Corporate  Authority;  No  Breach.  The  execution,  delivery  and
performance by the Borrower of this  Amendment have been duly  authorized by all
necessary  corporate  and other  action and do not and will not (i)  require any
registration  with,  consent or approval of,  notice to or action by, any Person
(including any Governmental Authority) in order to be effective and enforceable,
(ii)  contravene the terms of the Borrower's  Certificate  of  Incorporation  or
bylaws, or (iii) conflict with, or result in any breach or contravention of, any
other document to which the Borrower is a party or any order,  injunction,  writ
or decree of any Governmental Authority to which the Borrower or its property is
subject.  The Loan Agreement as amended by this  Amendment  constitutes a legal,
valid and binding obligation of the Borrower,  enforceable  against the Borrower
in accordance  with its  respective  terms,  without  defense,  counterclaim  or
offset,  except as the  enforceability  thereof  may be  limited  by  applicable
bankruptcy,  insolvency,  reorganization,   moratorium  or  other  similar  laws
affecting  creditors'  rights  generally  and by  general  principles  of equity
(regardless of whether enforcement is sought in equity or at law).




<PAGE>



                                    ARTICLE 3
                                  MISCELLANEOUS

         3.1 Effective  Date.  This Amendment  shall be effective as of the date
when the Agent has received (i) a duly executed  counterpart  of this  Amendment
from  the  Borrower,  (ii) a duly  executed  guaranty  by the  Parent  in a form
acceptable to the Agent in its sole discretion (the "Parent Guaranty"),  (iii) a
duly  executed  guaranty by MOCA in a form  acceptable  to the Agent in its sole
discretion (the "MOCA Guaranty"),  and (iv) a duly executed "Second Amendment to
Fee Letter" (in a form acceptable to the Agent in its sole  discretion) from the
Borrower to the Agent dated as of the date hereof.

         3.2 Covenant  Regarding  Landlord  Waiver.  The Borrower  covenants and
agrees to use its reasonable best efforts to obtain and deliver to the Agent, no
later  than the 30th day  following  the  execution  of this  Amendment,  a duly
executed  landlord  waiver  in a form  acceptable  to  the  Agent  in  its  sole
discretion covering the property that the Borrower leases in Richmond, Virginia.
The  Borrower  acknowledges  and  agrees  that if such  landlord  waiver  is not
delivered to the Agent before the end of such 30-day period,  then the Agent may
at its discretion, pursuant to the provisions of the Loan Agreement, establish a
reserve from Availability.

         3.3 No Other Waiver. The execution,  delivery and effectiveness of this
Amendment shall not, except as expressly provided herein, operate as a waiver of
any right, power or remedy of the Agent or the Lenders under the Loan Documents,
nor constitute a waiver of any provisions of the Loan Documents.

         3.4 Governing Law. This Amendment is to be construed in accordance with
and governed by the internal  laws of the State of  California  (as permitted by
Section 1646.5 of the California Civil Code or any similar successor  provision)
without giving effect to any choice of law rule that would cause the application
of the laws of any  jurisdiction  other than the  internal  laws of the State of
California to the rights and duties of the parties.

         3.5 Binding  Effect.  This  Amendment  shall be binding  upon and shall
inure  to the  benefit  of the  parties  hereto  and  each of  their  respective
successors and assigns.

         3.6 Entire Agreement. This Amendment,  together with the Loan Agreement
and the other Loan Documents, contains the entire and exclusive agreement of the
parties hereto with reference to the matters  discussed herein and therein,  and
cannot be amended,  modified or supplemented  except by an instrument in writing
executed by each party hereto.  This  Amendment  supersedes all prior drafts and
communications  between the parties with respect to the subject matter addressed
herein.
<PAGE>

         3.7  Severability.  If any term or provision of this Amendment shall be
deemed  prohibited by or invalid under any applicable  law, such provision shall
be invalidated  without affecting the remaining  provisions of this Amendment or
the Loan Agreement, respectively.

         3.8  Costs and  Expenses;  Further  Assurances.  Without  limiting  any
provisions  of any of the Loan  Documents:  (i) the  Borrower  agrees  to pay on
demand  all costs and  expenses  of the Agent  and the  Lenders  (including  the
reasonable costs (estimated at approximately $38,900) of that certain Collateral
appraisal being conducted  concurrently  with the preparation of this Amendment)
in connection with the preparation,  execution, delivery and enforcement of this
Amendment,  including,  without limitation,  the reasonable fees and expenses of
counsel for the Agent with respect thereto and with respect to advising Agent as
to its rights and responsibilities  hereunder;  and (ii) the Borrower, the Agent
and the Lenders agree to execute and deliver such  instruments and documents and
take such other action as shall be reasonably necessary or advisable in order to
carry out the intent of this Amendment.

         3.9 References to Loan Agreement and Loan Documents. From and after the
effectiveness  of this Amendment,  all references in the Loan Agreement to "this
Agreement",  "hereof",  "herein",  and similar terms shall mean and refer to the
Loan Agreement as certain provisions thereof are amended or supplemented by this
Amendment,  and all references in other  documents to the Loan  Agreement  shall
mean such agreement as certain provisions thereof are amended or supplemented by
this Amendment.  From and after the  effectiveness  of this Amendment,  the term
"Loan  Documents"  (as defined in the Loan  Agreement)  shall include the Parent
Guaranty and the MOCA Guaranty.  The Loan Agreement and the other Loan Documents
are hereby ratified and confirmed and, except as herein otherwise agreed, remain
unmodified and in full force and effect.

         3.10  Counterparts.  This  Amendment  may be  executed in any number of
counterparts,  and by the Agent and the Borrower in separate counterparts,  each
of which shall be an original,  but all of which shall  together  constitute one
and the same agreement.



<PAGE>


         IN WITNESS WHEREOF, the parties have entered into this Amendment on the
date first above written.

                                   "BORROWER"

                                 Merisel Americas, Inc., a Delaware corporation



                      By:_______________________________________________________
                      Name:_____________________________________________________
                      Title:____________________________________________________

                      Address:             200 Continental Boulevard
                                           El Segundo, CA 90245
                      Telecopy No.:        (310) 615-1234



                                     "AGENT"

                      Bank of America,  National Association, as the Agent



                      By:_______________________________________________________
                      Name:_____________________________________________________
                      Title:____________________________________________________

                      Address:             40 East 52nd Street
                                           New York, New York 10022
                      Telecopy No.:        (212) 836-5167




<PAGE>



                                    "LENDERS"

                      Bank of America, National Association, as a Lender



                      By:_______________________________________________________
                      Name:_____________________________________________________
                      Title:____________________________________________________

                      Address:             40 East 52nd Street
                                           New York, New York 10022
                      Telecopy No.:        (212) 836-5167



                      Congress Financial Corporation, as a Lender



                      By:_______________________________________________________
                      Name:_____________________________________________________
                      Title:____________________________________________________
                      Address:             ________________

                      Telecopy No.:        (___) ___________




<PAGE>




                        Subsidiaries of the Registrant

NAME                                         JURISDICTION OF INCORPORATION
- -----                                        ------------------------------
Channel Financial Services, Inc.             Delaware
Merisel Americas, Inc.                       Delaware
Merisel Asia, Inc.                           Delaware
Merisel Canada Inc.                          Canada
Merisel Capital Funding, Inc.                Delaware
Merisel CCR, Inc.                            California
Merisel Open Computing Alliance, Inc.        Delaware
Merisel Properties, Inc.                     Delaware
Softsel Foreign Sales Corporation            U.S. Virgin Islands


                           INDEPENDENT AUDITORS' CONSENT


We consent to the  incorporation  by reference  in  Registration  Statement  No.
33-29616,  No.  33-61592,  No.  333-44595,  No.  333-44605,  and No. 33-63021 of
Merisel,  Inc. on Form S-8 of our report dated March 16, 2000, appearing in this
Annual  Report on Form 10-K of Merisel,  Inc.  for the year ended  December  31,
1999.


DELOITTE & TOUCHE LLP
Los Angeles, California

March 30, 2000


<TABLE> <S> <C>


<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>
<CIK>                                          0000724941
<NAME>                                         MERISEL, INC.
<MULTIPLIER>                                   1,000
<CURRENCY>                                     U.S. DOLLARS

<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                              DEC-31-1999
<PERIOD-START>                                 JAN-01-1999
<PERIOD-END>                                   DEC-31-1999
<EXCHANGE-RATE>                                     1.0000
<CASH>                                              57,557
<SECURITIES>                                             0
<RECEIVABLES>                                      197,538
<ALLOWANCES>                                        15,186
<INVENTORY>                                        445,663
<CURRENT-ASSETS>                                   696,673
<PP&E>                                             165,879
<DEPRECIATION>                                      81,270
<TOTAL-ASSETS>                                     805,795
<CURRENT-LIABILITIES>                              580,358
<BONDS>                                            128,900
                                    0
                                              0
<COMMON>                                               803
<OTHER-SE>                                          94,369
<TOTAL-LIABILITY-AND-EQUITY>                       805,795
<SALES>                                          5,188,679
<TOTAL-REVENUES>                                 5,188,679
<CGS>                                            4,947,626
<TOTAL-COSTS>                                      247,468
<OTHER-EXPENSES>                                    28,962
<LOSS-PROVISION>                                         0
<INTEREST-EXPENSE>                                  17,849
<INCOME-PRETAX>                                    (60,229)
<INCOME-TAX>                                           939
<INCOME-CONTINUING>                                (61,168)
<DISCONTINUED>                                           0
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                       (61,168)
<EPS-BASIC>                                         (.76)
<EPS-DILUTED>                                         (.76)



</TABLE>


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