As filed with the Securities and Exchange Commission on September 30, 1997
                                           Registration Statement No. 333-_____

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM S-3
                             REGISTRATION STATEMENT
                                      Under
                           THE SECURITIES ACT OF 1933

                                  InaCom Corp.
             (Exact name of registrant as specified in its charter)
                  Delaware                            47-0681813
(State or other jurisdiction        (I.R.S. Employer Identification Number)
of incorporation or organization)                         
                               10810 Farnam Drive
                              Omaha, Nebraska 68154
                                 (402) 392-3900
    (Address, including zip code, and telephone number, including area code,
                  of registrant's principal executive offices)

                               David C. Guenthner
                               10810 Farnam Drive
                              Omaha, Nebraska 68154
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)
                             ----------------------
                                   Copies to:
         David L. Hefflinger                            Howard S. Lanznar
         McGrath, North, Mullin & Kratz, P.C.           Katten Muchin & Zavis
         Suite 1400                                     525 West Monroe Street
         One Central Park Plaza                         Suite 1600
         Omaha, NE  68102                               Chicago, IL  60661

    Approximate date of commencement of proposed sale to the public:  As soon as
    practicable after the effective date of this registration  statement. If the
    securities  being  registered  on this Form are being  offered  pursuant  to
    dividend or interest reinvestment plans, please check the following
box.  |_|
    If any of the securities  being registered on this Form are being offered on
a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act of
1933, other than securities offered only in connection with dividend or interest
reinvestment plans, check the following box. /x/
    If this Form is filed to  register  additional  securities  for an  offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. |_|
    If this Form is a  post-effective  amendment  filed  pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. |_|
    If delivery of the prospectus is expected to be made pursuant to Rule 434, 
please check the following box. |_|

                                                   CALCULATION OF REGISTRATION FEE
===================================================================================================================================
Title of each class of securities to be reAmounteto be     Proposed maximum        Proposed maximum           Amount of
                                          registered(1)    offering price per unit aggregate offering price   Registration Fee(1)
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                   
Debt Securities   {
Preferred Stock   {....................           (2)               (2)                  $300,000,000               $90,909
Common Stock (3)  {
===================================================================================================================================
- ----------

         (1) The maximum aggregate offering price of Debt Securities,  Preferred
             Stock and  Common  Stock  registered  hereunder  shall  not  exceed
             $300,000,000.
         (2) Not applicable  pursuant to General  Instruction  II.D. of Form S-3
             under the Securities Act of 1933, as amended.

         (3) In addition, the Registrant is registering Common Stock that may be
             issued  from  time to time  upon  conversion  of  convertible  Debt
             Securities or convertible  Preferred Stock. Because this additional
             Common Stock is issuable only upon the  conversion  of  convertible
             Debt Securities or convertible Preferred Stock, no registration fee
             is  required  with  respect to such  Common  Stock  pursuant to the
             provisions of Rule 457(i).

         The registrant hereby amends this  registration  statement on such date
or dates as may be necessary to delay its  effective  date until the  registrant
shall file a further amendment which specifically  states that this registration
statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  registration  statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.



SUBJECT TO COMPLETION, DATED SEPTEMBER 30, 1997
              PROSPECTUS SUPPLEMENT TO PROSPECTUS DATED _________________, 1997
                                   $50,000,000
                                  InaCom Corp.
           ___% Convertible Subordinated Debentures due ________, 2004

                               -------------------
         Interest  on the  Debentures  is  payable  on ___ and ___ of each  year
commencing ___, 1998. The Debentures are redeemable, in whole or in part, at the
option of the Company,  at any time on or after _____,  ____, at the  redemption
prices set forth herein,  plus accrued interest to the date of redemption.  Each
holder of  Debentures  may  require  the  Company to  repurchase  such  holder's
Debentures, in whole or in part, in the event of a Change in Control (as defined
herein)  at a  purchase  price  equal to 100% of the  principal  amount  of such
Debentures  plus accrued  interest to the date of repurchase for cash or, at the
Company's option,  Common Stock (valued at 95% of the average closing prices for
the five trading days immediately  preceding and including the third trading day
prior to the repurchase date).
         The Debentures are convertible at any time, unless previously redeemed,
into shares of Common  Stock of the  Company,  at a  conversion  rate of _______
shares  per  each  $1,000  principal  amount  of  Debentures  (equivalent  to  a
conversion  price  of $___  per  share)  subject  to  adjustment  under  certain
circumstances.  On September  26,  1997,  the last  reported  sales price of the
Common Stock of the  Company,  which is listed under the symbol "ICO" on the New
York Stock Exchange, was $37.25 per share.
         The Debentures are general unsecured  obligations of the Company issued
under an indenture dated September 30, 1997 between the Company and Norwest Bank
Minnesota,  National  Association  as  supplemented  by the  first  supplemental
indenture dated __________,  1997 and are subordinate in right of payment to all
Senior  Indebtedness  (as  defined  herein)  of the  Company.  The  subordinated
indenture  will not  restrict the  incurrence  of Senior  Indebtedness  or other
indebtedness by the Company or any of its subsidiaries.
         The Debentures  will be  represented  by one or more global  securities
registered in the name of a nominee of The Depository Trust Company.  Beneficial
interests  in the  Debentures  will be shown on, and  transfers  thereof will be
effected  only  through,   records   maintained  by  the   Depositary   and  its
participants.  Except as described in this Prospectus Supplement,  Debentures in
certificated form will not be issued in exchange for the global securities.
     Concurrently with the offering of the Debentures  hereby,  the Company will
offer  3,000,000  shares  of  Common  Stock  (up  to  3,450,000  shares  if  the
underwriters'  over-allotment  options are exercised) by a separate  prospectus.
Neither offering is conditioned upon the consummation of the other offering. See
"Common Stock Offering".

         See "Risk Factors" on pages S-7 to S-10 of this  Prospectus  Supplement
for a discussion of certain  factors that should be  considered  by  prospective
purchasers of the Debentures.
                                                         -------------------
    THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
       AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS
         THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
             COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
                PROSPECTUS SUPPLEMENT OR THE PROSPECTUS TO WHICH
                      IT RELATES. ANY REPRESENTATION TO THE
                         CONTRARY IS A CRIMINAL OFFENSE.
                            ------------------------

                                                    Initial Public Offering       Underwriting        Proceeds to
                                                           Price(1)               Discount (2)        Company (1)(3)
                                                    -----------------------    -----------------      ---------------
                                                                                                 
Per Debenture........................................           ___%                 ___%                 ___%
Total(4).............................................           ___$                 ___$                 ___$
(1)      Plus accrued interest, if any, from ______, 1997.
(2)      The Company has agreed to indemnify the Underwriters against certain liabilities, including liabilities under the
         Securities Act of 1933, as amended.  See "Underwriting."
(3)      Before deduction of expenses estimated at $82,500 payable by the Company.
(4)      The Company has granted the Underwriters an option exercisable for 30 days after the date hereof to purchase up to
         $7,500,000 of additional Debentures, at the initial public offering price, less the underwriting discount.  If such option
         is exercised in full, the total initial public offering price, underwriting discount and proceeds to the Company will be
         $__________, $__________ and $__________, respectively.  See "Underwriting."

                      ------------------------------------
         The   Debentures   offered   hereby  are  offered   severally   by  the
Underwriters, as specified herein, subject to receipt and acceptance by them and
subject to their  right to reject any order in whole or in part.  It is expected
that the Debentures  will be ready for delivery in book-entry  form only through
the facilities of the Depository Trust Company in New York, New York on or about
_________,  1997,  against  payment  therefor in  immediately  available  funds.
Goldman, Sachs & Co.
                                J.P. Morgan & Co.
                                                        PaineWebber Incorporated
            The date of this Prospectus Supplement is ________, 1997.






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







Photo collage of five photos in arrow shapes pointing  clockwise at the adjacent
photo.

Caption:  Needs Assessment and Technology Planning
Photo of two men and one woman  discussing  a company's  information  technology
needs.

Caption:  Technology Procurement and Configuration
Photo of two technicians  configuring computers at Inacom's Ontario,  California
production facility.

Caption:  Systems Integration and Systems Management
Photo of a technician working at a client company's technology nerve center.

Caption:  Ongoing Systems Support and Distributed Support
Photo of a  technician  at Inacom's  new  Technology  Services  Center in Omaha,
Nebraska assisting a technology client.

Caption:  Asset Management
Photo of a bar code and tracking system used to manage technology assets.


     CERTAIN PERSONS  PARTICIPATING  IN THIS OFFERING MAY ENGAGE IN TRANSACTIONS
THAT STABILIZE,  MAINTAIN OR OTHERWISE AFFECT THE PRICE OF THE DEBENTURES OR THE
COMMON  STOCK,   INCLUDING   OVER-ALLOTMENT,   STABILIZING  AND   SHORT-COVERING
TRANSACTIONS  IN SUCH  SECURITIES,  AND THE  IMPOSITION  OF A  PENALTY  BID,  IN
CONNECTION  WITH  THE  OFFERING.  FOR A  DESCRIPTION  OF THESE  ACTIVITIES,  SEE
"UNDERWRITING."

                                       S-2





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

                               PROSPECTUS SUMMARY

         The following  summary  information is qualified in its entirety by the
more detailed information and Consolidated  Financial Statements,  including the
Notes thereto,  appearing elsewhere in this Prospectus Supplement and Prospectus
or  incorporated  by  reference.  Except  as  otherwise  indicated  herein,  all
information in this Prospectus  Supplement and Prospectus assumes no exercise of
the Underwriters' over-allotment option.
                                                              The Company
         InaCom Corp.  (the  "Company" or "Inacom") is a leading  single  source
provider of information  technology products and technology  management services
designed  to enhance the  productivity  of  information  systems  primarily  for
Fortune 1000 clients.  The Company offers a  comprehensive  range of value added
services to manage the entire information system life cycle including: (1) needs
assessment   and   technology   planning,   (2)   technology   procurement   and
configuration,  (3)  systems  integration  and systems  management,  (4) ongoing
systems  support and distributed  support,  and (5) asset  management.  Inacom's
expertise  includes the  integration  of voice and data  communications.  Inacom
sells its products and services through a marketing  network of 51 Company-owned
business  centers  throughout  the United  States  that  focus on serving  large
corporations.  The Company also has a network of approximately 1,000 value added
resellers that typically have a regional,  industry,  or specific product focus.
The Company has international  affiliations in Europe,  Asia,  Central and South
America,  the Caribbean,  Middle East, Africa,  Canada and Mexico to satisfy the
technology management needs of its multinational clients.  Inacom is the largest
purchaser  of IBM  computer  products  and  believes  it is the  second  largest
purchaser of Compaq computer products worldwide.

         Inacom's expertise in procurement,  configuration and delivery of PC's,
peripherals  and software from a wide range of major vendors enables the Company
to customize  information  systems to meet specific  client needs.  In addition,
Inacom provides its clients with numerous  benefits  including  in-depth product
knowledge and experience,  competitive pricing from its purchasing  arrangements
and a wide array of services supporting client needs on an on-going basis.

         Management   believes  that  the  Company's   expertise  in  procuring,
configuring  and  delivering   information  technology  products  and  providing
technology  management  services  provides a strategic  advantage in  addressing
certain industry trends. In particular,  businesses  increasingly are seeking to
outsource the management  and support of their  information  technology  systems
with  fewer  providers.  At  the  same  time,  the  demand  for  cost-effective,
customized technology systems has led a number of manufacturers,  including IBM,
Compaq and Hewlett-Packard, to move from "build-to-forecast" delivery systems to
"build-to-order"  programs in which they ship  computer  components to a limited
number of qualified technology  providers,  including Inacom, for final assembly
and  configuration.  Management  also  believes  that these  trends will lead to
further  consolidation in the highly fragmented  technology  management services
industry.  As a result  of the  Company's  experience  in  integrating  acquired
businesses,  management  believes  that the Company is  well-positioned  to take
advantage of strategic acquisition opportunities as they arise.

         Inacom's  earnings  growth has been  enhanced by its rapidly  expanding
services  business.  In the first six months of fiscal 1997,  computer  services
provided 47.7% of net earnings,  more than double the net earnings from the same
period in 1996. Computer products contributed 40.8% and communications  products
and services  provided 11.5% of net earnings in the same period.  Inacom expects
that  earnings  from  services  will continue to grow more rapidly than earnings
from its other  business  segments  given Inacom's broad offering of services to
its clients.

         Inacom's  goals are to grow net earnings and  increase  economic  value
added to enhance  shareholder  value.  To achieve these goals,  Inacom  provides
comprehensive  solutions to improve the productivity of its clients' information
systems.  Key elements of the  Company's  strategy  are: (i) to leverage  client
relationships to continue expanding  higher-margin  services  revenues,  (ii) to
capitalize on the trend toward build-to-order/configure-to-order  systems, (iii)
to expand offerings and geographic coverage through strategic acquisitions,  and
(iv) to capitalize on the convergence of data and voice communications.
- -------------------------------------------------------------------------------


                                       S-3






- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
                                                      Description of The Offering
                                           
The Debentures.............................   $50,000,000 aggregate principal amount of ___% Convertible
                                              Subordinated Debentures (the "Debentures") due _______, 2004 issued
                                              under an indenture (the "Subordinated Indenture") dated September 30, 1997 between the
                                              Company and Norwest Bank Minnesota, National Association as
                                              trustee (the "Trustee")as supplemented by the first supplemental
                                              indenture dated __________, 1997 (the "First Supplemental Indenture").
                                              The Company has granted the Underwriters an option exercisable for
                                              30 days after the date of this Prospectus Supplement to purchase up to
                                              $7,500,000 of additional Debentures.

Interest Payment Dates.....................   Semiannually on each _______ and _______ commencing
                                              ___________, 1998.

Maturity Date..............................   ________, 2004

Conversion Rights..........................   The holders of the Debentures are entitled at any time, subject to prior
                                              redemption or repurchase, to convert the Debentures, or portions
                                              thereof (if the portions are $1,000 or whole multiples thereof) into
                                              shares of the Common Stock at the conversion rate of ____ shares per
                                              $1,000 principal amount of Debentures (equivalent to a conversion per
                                              share price of approximately $_______), subject to certain adjustments.
                                              See "Description of Debentures - Conversion."

Optional Redemption........................   The Debentures are not redeemable by the Company prior to ______,
                                              ____.  On or after ______, ____, the Debentures are redeemable on at
                                              least 20 and not more than 60 days' notice at the option of the
                                              Company, in whole or in part at any time, at the redemption prices set
                                              forth herein, in each case together with accrued interest.  See
                                              "Description of Debentures - Optional Redemption."

Change in Control..........................   Upon a Change in Control, each holder of Debentures will have the
                                              right (a "Repurchase Right") to require the Company to repurchase all
                                              of such holder's Debentures, or a portion thereof (if the portions are
                                              $1,000 or whole multiples thereof) at 100% of the principal amount
                                              thereof, plus accrued and unpaid interest, if any, to the date of
                                              repurchase for cash or, at the Company's option, Common Stock
                                              (valued at 95% of the average closing prices for the five trading days
                                              immediately preceding and including the third trading day prior to the
                                              repurchase date).  See "Description of Debentures - Repurchase at
                                              Option of Holders Upon Change in Control."

Subordination..............................   The payment of the principal of and premium, if any, and interest on
                                              the Debentures is subordinated in right of payment to the prior
                                              payment in full of all existing and future Senior Indebtedness (as
                                              defined herein).  The Indenture contains no limitations on the
                                              incurrence of additional Senior Indebtedness or other indebtedness by
                                              the Company.  See "Description of Debentures - Subordination."

Use of Proceeds............................   To repay, in part, indebtedness and fund other capital requirements.
                                              See "Use of Proceeds."
- -------------------------------------------------------------------------------


                                           S-4






- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
Events of Default..........................   An Event of Default with respect to the Debentures includes the
                                              occurrence of any of the following:  default for 30 days in payment of
                                              interest; default in payment of principal at maturity, upon redemption
                                              or exercise of a Repurchase Right or otherwise; default in payment on
                                              Indebtedness (as defined herein) at maturity of at least $5,000,000
                                              principal amount; default on Indebtedness which results in acceleration
                                              of maturity of at least $5,000,000 principal amount of Indebtedness;
                                              failure by the Company for 90 days after notice to it to comply in any
                                              material respect with any of its other agreements in the Indenture or
                                              the Debentures; and certain events of bankruptcy or insolvency.  If an
                                              Event of Default occurs and is continuing, the Trustee or the holders of
                                              at least 25% in principal amount of the Debentures may declare all the
                                              Debentures to be due and payable immediately.  See "Description of
                                              Debentures - Defaults and Remedies."

Listing....................................   The Debentures will not be listed on any securities exchange or quoted
                                              on NASDAQ.  The Underwriters advised the Company that they intend
                                              to make a market in the Debentures but are not obligated to do so.
                                              Any market in the Debentures which develops may be discontinued at
                                              any time without notice.

                                                      Description of Common Stock

The Common Stock...........................   _______________ shares of Common Stock are issuable upon
                                              conversion of the Debentures. The Debentures are convertible into
                                              Common Stock at a conversion price of $_________ per share, subject
                                              to adjustment under certain circumstances.  See "Description of Capital
                                              Stock" in the Prospectus and "Description of
                                              Debentures - Conversion."

Shares Outstanding.........................   On September 26, 1997, there were 11,566,707 shares of Common
                                              Stock outstanding.(1)

Shares Outstanding if all Debentures          _____________ shares of Common Stock would be outstanding if all of
are Converted..............................   the Debentures were converted into shares of Common Stock,
                                              including  _____  shares of Common
                                              Stock  which  are  being   offered
                                              concurrently  with the offering of
                                              the Debentures.

Dividend Policy...........................    The Company has never declared or paid a cash dividend to
                                              stockholders.  The Company's Board of Directors presently intend to
                                              retain all earnings to finance the expansion of the Company's
                                              operations and does not expect to authorize cash dividends in the
                                              foreseeable future.  Any payment of cash dividends in the future will
                                              depend upon the Company's earnings, capital requirements and other
                                              factors considered relevant by the Company's Board of Directors.
                                              Certain of the Company's debt agreements restrict the amount of
                                              dividends which may be paid.

Trading....................................   The Common Stock is traded on the New York Stock Exchange under
                                              the symbol "ICO."

(1)      Does not include (i) 1,132,948 additional shares reserved for issuance pursuant to currently outstanding
options  under  the  Company's   1997,  1994  and  1990  stock  plans  and  1987
nonqualified stock option plan, (ii) 2,302,084 additional shares reserved for issuance pursuant to the conversion of the Company's
6% Convertible Subordinated Debentures due June 15, 2006 or (iii) such additional shares  which will be reserved for issuance  
pursuant to the  conversion  of the Debentures.
- -----------------------------------------------------------------------------------------------------------------------------------


                                       S-5






- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
                                                  Summary Consolidated Financial Data

                                                 (in thousands, except per share data)

                                                      Fiscal Year Ended December                              Twenty-Six Weeks Ended

                                                                                                             June 29,       June 28,
                                   1992           1993           1994           1995           1996            1996           1997
                                  ------         ------         ------         ------         ------          ------         -----
                                                                                                     
Statement of Operations Data:

Revenues....................   $   1,014,46   $   1,545,22   $    1,800,53  $   2,200,344  $   3,102,055   $  1,411,941   $1,813,904

Earnings (loss) before income
taxes                                17,959         19,693         (3,749)         19,833         31,719         12,566       20,262

Net earnings (loss).........         10,734         11,975         (2,256)         11,707         18,733          7,414       11,954

Earnings (loss) per share,
fully diluted                  $       1.25   $       1.26   $      (0.22)  $        1.14  $        1.64   $       0.71   $     0.94

Weighted average shares
outstanding, fully diluted            8,566          9,500          10,300         10,300         12,000         10,500       13,800
fully diluted...............

                                                                                                     June 28, 1997

                                                                                                           As         As Adjusted
Balance Sheet Data:                                                                       Actual       Adjusted(1)    Pro Forma(2)

Working capital...................................................................      $  81,869    $   130,119     $   235,723

Total assets......................................................................        944,912        946,662         980,516

Long-term debt....................................................................         55,250        105,250         105,250

Stockholders' equity..............................................................        207,012        207,012         312,616



(1)  As adjusted to give effect to the sale of Debentures offered hereby.

(2) As adjusted to give effect to the sale of Debentures  offered hereby and the
sale of the Common  Stock,  as described  in the  following  paragraph,  and the
application of the estimated net proceeds of both offerings.
See "Use of Proceeds".

                              Common Stock Offering

     Concurrently  with the  offering,  the  Company is  offering,  by  separate
prospectus,  3,000,000  shares of Common  Stock (up to  3,450,000  shares if the
underwriters'  over-allotment  option is exercised in full). The consummation of
the  offering  of the  Debentures  made  hereby  is  not  conditioned  upon  the
consummation of the Common Stock offering.

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


                                       S-6





                                  RISK FACTORS

         The  Prospectus and this  Prospectus  Supplement,  including  documents
incorporated by reference herein, contain certain forward-looking statements and
information  relating  to the  Company  that  are  based on the  beliefs  of the
Company's  management as well as assumptions  made by and information  currently
available to the Company's management.  Such statements reflect the current view
of the Company with respect to future  events and are subject to certain  risks,
uncertainties  and assumptions,  including  factors  described in "Risk Factors"
herein and in documents incorporated herein by reference.  Should one or more of
these risks or uncertainties materialize, or should underlying assumptions prove
incorrect,  actual results may vary materially  from those  described  herein as
believed, estimated or expected.

Dependence Upon Key Vendors

         Inacom's  business is dependent in large measure upon its  relationship
with key vendors. A substantial portion of Inacom's computer products revenue is
derived from the sales of the products of key vendors, including Compaq, IBM and
Hewlett-Packard.  During  the fiscal  year ended  December  28,  1996,  sales of
Compaq,  IBM and  Hewlett-Packard  products accounted for approximately 26%, 24%
and 15%, respectively,  of the Company's revenues.  Inacom derives a substantial
portion of its  communications  products and  services  revenue from the sale of
Lucent  Technologies  products and AT&T services.  Although Inacom considers its
relationships  with its key vendors to be good,  there can be no assurance  that
these  relationships  will  continue as  presently  in effect or that changes in
marketing approach by one or more such key vendors and other suppliers would not
adversely  affect  Inacom.  Inacom's  agreements  with  these  vendors  are on a
non-exclusive  basis and may be  terminated  by the vendors on notice  typically
ranging  from 30 to 90 days.  Termination  of,  or a  material  change  to, or a
nonrenewal  of Inacom's  agreements  with  Compaq,  IBM and  Hewlett-Packard,  a
material  decrease in the level of  marketing  development  programs  offered by
computer vendors,  or an insufficient or interrupted  supply of vendors' product
would have a material  adverse  effect on Inacom's  business.  See  "Business --
Products and Vendors."

Impact of Vendor Incentive Funds

         The key vendors of Inacom provide various  incentives for promoting and
marketing their product offerings. Funds or credits received by Inacom are based
either on the sales of the vendor's  products  through the independent  reseller
and Inacom-owned  channels, or on Inacom's purchases from the respective vendor.
The three major forms of vendor  incentives  received by Inacom are co-operative
funds,  market  development  funds and vendor rebates.  The funds or credits are
earned through  performance of specific marketing programs or upon completion of
objectives outlined by the vendors. These funds or credits from Inacom's primary
vendors  typically  range  from 1% to 5% of  purchases  by  Inacom.  A  material
decrease  in the level of vendor  incentive  funding  or  credits  would  have a
material  adverse  effect on Inacom's  business.  See  "Business -- Products and
Vendors."

Inventory Management Risks

         The  personal  computer  industry  is  characterized  by rapid  product
improvement and technological  change resulting in relatively short product life
cycles and rapid product obsolescence, which can place inventory at considerable
valuation risk.  Inacom's  information  technology  suppliers  generally provide
price protection intended to reduce the risk of inventory devaluation.  However,
many of these  suppliers have  announced  plans to reduce the number of days for
which they will provide price protection. There can be no assurance that vendors
will continue  such policies or that  unforeseen  new product  developments  and
related  inventory  obsolescence  will not materially  adversely affect Inacom's
business.


                                       S-7





Build-to-Order Delivery Model

         The  system  used by  major  manufacturers,  such as  IBM,  Compaq  and
Hewlett-Packard   to  deliver  computer  systems  to  business  clients  through
technology  providers such as Inacom is changing from a build-to-forecast  model
to a build-to-order  model. See "Business - Industry".  The potential advantages
to technology  providers such as Inacom from such a system -- reduced  inventory
requirements,  improved  margins  and market  share  gains -- involve  potential
disadvantages  including  a decrease  in the number of days of price  protection
available from the  manufacturers  and the  requirement  that Inacom meet strict
manufacturer final assembly  qualification  standards.  The failure of Inacom to
meet the  manufacturer  qualification  standards,  or the inability of Inacom to
manage  its  inventory  to  levels  to  meet  client   demands  and  within  the
manufacturer's  price protection limits, could have a material adverse effect on
Inacom's business.

Dependence Upon Key Management and Technical Personnel

         Inacom's  success  depends to a  significant  extent on its  ability to
attract and retain key personnel. Inacom is particularly dependent on its senior
management  team and technical  personnel.  Inacom's  strategy for growth in the
sale of computer services and  communication  services depends on its ability to
attract and retain qualified  technical  personnel,  including systems engineers
and communications  specialists.  Competition for technical personnel is intense
and no  assurance  can be given that  Inacom  will be able to recruit and retain
such  personnel.  The  failure  to  recruit  and retain  senior  management  and
technical personnel could have a material adverse effect on Inacom's business.

Management of Expanding Operations and Increased Service Focus

     The Company's growth resulting from expanding  operations and its increased
focus on the complete  life cycle  technological  needs of its business  clients
places  significant  demands  on  the  Company's  management,   operational  and
technical  resources.  Such growth and  increased  life cycle  service focus are
expected to continue to challenge the Company's sales, marketing,  technical and
support personnel and senior  management.  The Company's future performance will
depend in part on its ability to manage  expanding  operations  and to adapt its
operational  systems to respond to changes in its business.  In particular,  the
Company's  success will depend upon its key management and technical  personnel.
See "Dependence Upon Key Management and Technical  Personnel" above. The failure
of the Company to effectively manage its growth and increased life cycle service
focus  effectively  or to train  its  technical  field  personnel  could  have a
material adverse effect on Inacom's business.

Funding Requirements; Interest Rate Sensitivity

         Inacom's  business  requires  significant  working  capital  to finance
product inventory and accounts  receivable.  Inacom has funded its inventory and
working capital  requirements through an inventory and working capital financing
agreement,  a revolving  credit facility and the public sale of debentures.  The
borrowings  under these  agreements  typically bear a floating rate of interest.
Due to the Company's  significant working capital needs, an increase in interest
rates could have a material  adverse  effect on Inacom's  results of  operation.
There can be no  assurance  that  sufficient  equity or debt  financing  will be
available on terms acceptable to Inacom or that Inacom will be able to refinance
its existing  indebtedness.  The  inability of Inacom to refinance  its existing
indebtedness  or to obtain a sufficient  amount of alternative  financing  would
have a material adverse effect on Inacom's business.

Risks of Financial Leverage

         The Company's  business  requires  significant  working capital and the
primary  sources of such working  capital are provided  through an inventory and
working capital financing  agreement,  the $55.25 million in aggregate principal
amount of 6%  convertible  subordinated  debentures  issued in June 1996,  and a
revolving credit facility of $40.0 million.  On June 28, 1997, $80.0 million was
outstanding  under the  working  capital  portion of the  inventory  and working
capital financing  agreement and the interest rate was 7.5% based on three-month
LIBOR.  The inventory and working  capital  agreement  expires in June 1998. The
debentures are unsecured subordinated debt

                                       S-8





of the  Company.  On June 28,  1997,  $40.0  million was  outstanding  under the
revolving  credit  facility and the interest rate was 6.99% based on three-month
LIBOR.  The revolving  credit  facility  expires in February 1998. The degree to
which the Company is leveraged  could have important  consequences to holders of
the Common Stock,  including the following:  (i) the Company's ability to obtain
other financing in the future may be impaired; (ii) a substantial portion of the
Company's  cash  flow  from  operations  must be  dedicated  to the  payment  of
principal and interest on its indebtedness;  and (iii) a high degree of leverage
may make the Company more  vulnerable  to economic  downturns  and may limit the
ability  to  withstand  competitive  pressures.  The  Company's  ability to make
scheduled  payments  on or, to the extent not  restricted  pursuant to the terms
thereof,  to refinance its  indebtedness  depends on its financial and operating
performance,   which  is  subject  to  prevailing  economic  conditions  and  to
financial, business and other factors beyond its control.

Competition

         All aspects of the technology  management  services industry are highly
competitive. The technology management services industry continues to experience
a significant  amount of consolidation.  In the future Inacom may face fewer but
larger and better financed  competitors as a consequence of such  consolidation.
Inacom  competes  for  potential  clients,  including  national  accounts,  with
numerous  resellers,   distributors  and  service  providers.  Several  computer
manufacturers  have  expanded  their  channels of delivery,  pricing and product
positioning and compete with Inacom's  marketing network for potential  clients.
Other competitors operate mail-order or discount stores offering clones of major
vendor products.  Inacom also competes with computer technology providers in the
recruitment  and retention of  franchisees  and  independently-owned  resellers.
Inacom competes in the computer services division with a large number of service
providers,   including  IBM  through  its  Global  Services  division,  Andersen
Consulting,  EDS,  CompuCom  Systems,  ENTEX, GE Capital  Technology  Management
Services,   IKON  Office   Solutions  and  Vanstar  Corp.   Competition  in  the
communications  products and  services  industry is also  intense,  and includes
entities  which  are  also  significant   vendors  of  Inacom,  such  as  Lucent
Technologies and AT&T.  Certain  competitors and manufacturers are substantially
larger than Inacom and have greater financial,  technical, service and marketing
resources.  The level of future  sales and  earnings  achieved  by Inacom in any
period may be adversely affected by a number of competitive  factors,  including
an increase in direct sales by vendors to independent  resellers  and/or clients
and increased  computer  client  preference  for  mail-order  or discount  store
purchases of clones of major vendor products.

Acquisitions

         Inacom's  strategy  includes   effecting   acquisitions  and  strategic
relationships  in selected  geographic  market and service  areas.  Acquisitions
involve a number of special  risks,  including  the  incorporation  of  acquired
products  and  services  into  Inacom's  offerings,  the  potential  loss of key
employees of the acquired business,  the valuation of the acquired business, the
incurrence of additional debt and the financial impact of goodwill amortization.
Inacom expects to issue equity  securities to consummate  certain  acquisitions,
which may cause dilution to current stockholders. No assurance can be given that
Inacom will have adequate  resources to consummate  acquisitions,  integrate the
acquired  businesses  or  that  any  such  acquisitions  will be  successful  in
enhancing Inacom's business.

Dependence on Information Systems

         The Company  depends on a variety of information  systems to provide it
with a  competitive  advantage.  Although  the  Company  has  not  in  the  past
experienced significant failures or down time of its proprietary procurement and
delivery  system or any of its other  information  systems,  any such failure or
significant  down time could  prevent the  Company  from  taking  orders  and/or
shipping  product and could  prevent  clients from  accessing  price and product
availability  information from the Company.  In such event, the Company could be
at a severe  disadvantage  in  determining  appropriate  product  pricing or the
adequacy  of  inventory  levels  or  in  reacting  to  rapidly  changing  market
conditions.  A failure of the Company's information systems which impacts any of
these functions could have a material adverse effect on the Company's  business.
In  addition,   the   inability  of  the  Company  to  attract  and  retain  the
highly-skilled  personnel  required  to  implement,  maintain,  and  operate its
centralized information

                                       S-9





processing  system and the  Company's  other  information  systems  could have a
material adverse effect on the Company's business.

Gross Margin Risks

         Gross margins from the sale of computer products have declined over the
past several years as a result of computer  product price reductions and intense
competition. Inacom has responded by reducing operating expenses as a percentage
of revenue and by  focusing  on sales of  higher-margin  computer  services  and
communication  services.  There  can be no  assurance  that  gross  margins  for
computer products will not continue to decline or that Inacom will be successful
in reducing  operating expenses as a percentage of revenue.  Furthermore,  there
can be no assurance that gross margins for computer services and  communications
services  will not also  decline  or that  Inacom  will be able to  continue  to
successfully grow and compete in such service markets.

Certain Anti-Takeover Effects

         Certain  provisions of the Company's  Certificate of Incorporation  and
Delaware  law  may be  deemed  to  have  anti-takeover  effects.  The  Company's
Certificate  of  Incorporation  provides  that the Board of Directors  may issue
additional  shares of Common Stock or establish  one or more classes or a series
of Preferred  Stock with such  designations,  relative  voting rights,  dividend
rights,  liquidation  and other rights that the Board of Directors fixes without
stockholder approval.  In addition,  the Company is subject to the anti-takeover
provisions  of  Section  203 of  the  Delaware  General  Corporation  Law  which
prohibits a  publicly-held  Delaware  corporation  from  engaging in a "business
combination" with an "interested  stockholder" for a period of three years after
the  date  of  the   transaction  in  which  the  person  became  an  interested
stockholder, unless the business combination is approved in a prescribed manner.
See  "Description  of Capital -- Preferred  Stock" and  "Description  of Capital
Stock -- Section 203 of the Delaware General Corporation Law" in the Prospectus.

                                 USE OF PROCEEDS

         The net  proceeds to the Company  from the sale of the  Debentures  and
Common Stock being offered  concurrently  (assuming an offering  price of $37.25
per share,  the last  reported  share  price of the Common  Stock on the NYSE on
September  26,  1997)  are  expected  to  be   $48,250,000   and   $105,604,000,
respectively  ($55,488,000 and  $121,444,000,  respectively if the Underwriters'
over-allotment options for the offerings are exercised in full), after deducting
the discounts and commissions and the estimated offering expenses payable by the
Company.  The Company currently  anticipates that approximately  $120,000,000 of
such net proceeds will be used to repay, in part, borrowings under the Company's
short-term  revolving  lines of credit  which  borrowings  are made for  working
capital  purposes and can be reborrowed at any time. The reduction in short-term
borrowings will  strengthen the Company's  balance sheet and provide the Company
with  additional  debt  capacity  to grow its  business  internally  and through
acquisitions. Borrowings outstanding under such lines of credit were $80 million
and $40  million  at June 28,  1997 and the  annual  interest  rate was 7.5% and
6.99%,  respectively.  The balance of the net proceeds  will be used for general
corporate purposes. See "Capitalization."




                                      S-10





                 PRICE RANGE OF COMMON STOCK AND DIVIDEND POLICY

         Prior  to  September   12,  1997,   the  Common  Stock  traded  in  the
over-the-counter  market and was quoted on the NASDAQ  National Market under the
symbol "INAC".  The Common Stock commenced  trading on the NYSE on September 12,
1997,  under the symbol "ICO." The following table sets forth the quarterly high
and low sales  prices for the Common  Stock as reported  by the NASDAQ  prior to
September 12, 1997 and by the NYSE thereafter.

               ........................................      High          Low
                                                          ----------     -------

Fiscal Year Ended December 30, 1995
          First Quarter................................   $     9.38     $ 7.00
          Second Quarter...............................        14.25       8.25
          Third Quarter................................        15.25      12.25
          Fourth Quarter...............................        15.12       9.50

Fiscal Year Ended December 28, 1996
          First Quarter................................   $    18.50     $13.25
          Second Quarter ..............................        24.25      15.38
          Third Quarter................................        35.88      15.38
          Fourth Quarter...............................        39.25      29.50

Fiscal Year Ending December 27, 1997
          First Quarter................................   $    40.63     $20.63
          Second Quarter...............................        32.88      20.00
          Third Quarter................................        37.63      29.75
          Fourth Quarter (through October __, 1997)....        [--]       [--]


         On  September,  26,  1997 the last  reported  sales price of the Common
Stock on the NYSE was $37.25.  As of August 1, 1997 the Company  estimates  that
there were approximately 5,300 beneficial holders of the Company's Common Stock.

         The Company has never declared or paid a cash dividend to stockholders.
The  Company's  Board of Directors  presently  intends to retain all earnings to
finance  the  expansion  of the  Company's  operations  and does not  expect  to
authorize  cash  dividends  in the  foreseeable  future.  Any  payment  of  cash
dividends  in the  future  will  depend  upon the  Company's  earnings,  capital
requirements  and other factors  considered  relevant by the Company's  Board of
Directors.  Certain of the  Company's  debt  agreements  restrict  the amount of
dividends  which may be paid by the Company.  See  "Management's  Discussion and
Analysis of Financial  Condition and Results of  Operations"  and "Liquidity and
Capital Resources."

                                      S-11





                                                  CAPITALIZATION

         The  following  table sets forth the  capitalization  of the Company at
June 28, 1997,  and as adjusted to give effect to the  application  of estimated
net  proceeds of  $105,604,000  from the sale by the Company of the Common Stock
and $48,250,000 from the sale by the Company of the Debentures.  The information
set forth below should be read in conjunction  with the  Consolidated  Financial
Statements and Notes thereto and with  "Management's  Discussion and Analysis of
Financial Condition and Results of Operations."

                                                                                    June 28, 1997
                                                                                                    As Adjusted
                                                                  Actual          As Adjusted(1)    Pro Forma(2)
                                                                                  (in thousands)
                                                                                          
Cash and cash equivalent......................................   $     30,720     $     30,720     $      64,574
                                                                 ============     ============     =============

Short-term debt...............................................   $    120,000     $     71,750                --
                                                                 ============     ============     =============

Long-term debt................................................   $     55,250     $    105,250     $     105,250

Stockholders' equity:
    Capital stock:
       Class A preferred stock, $1 par value;
       authorized 1,000,000 shares; none issued...............             --               --                --
    Common stock, $.10 par value; authorized
       30,000,000 shares; 11,537,315 shares
       issued and outstanding; 14,537,315 shares
       issued and outstanding as adjusted pro forma(3)........          1,153            1,153             1,453
    Additional paid-in capital................................        116,298          116,298           221,602
    Retained earnings.........................................         89,561           89,561            89,561
                                                                 ------------     ------------     -------------

       Total stockholders' equity.............................        207,012          207,012           312,616
                                                                 ------------     ------------     -------------

          Total capitalization................................   $    262,262     $    312,262     $     417,866
                                                                 ============     ============     =============


(1) As adjusted to give effect to the sale of the Debentures offered hereby.

(2) Assumes  consummation of the offering of the Common Stock  concurrently with
the consummation of the offering of Debentures.

(3) Does not include (i)  1,132,948  additional  shares  reserved  for  issuance
pursuant to currently  outstanding  options under the Company's  1997,  1994 and
1990  stock  plans and 1987  nonqualified  stock  option  plan,  (ii)  2,302,084
additional  shares  reserved  for  issuance  pursuant to the  conversion  of the
Company's 6% Convertible Subordinated Debentures due June 15, 2006 or (iii) such
additional shares which will be reserved for issuance pursuant to the conversion
of the Debentures.




                                      S-12





                      SELECTED CONSOLIDATED FINANCIAL DATA

         The selected consolidated  financial data under the captions "Statement
of  Operations  Data" and "Balance  Sheet Data" are derived  from the  Company's
Annual  Reports  on Form 10-K for each of the years  ended  December  26,  1992,
December  25, 1993,  December 31, 1994,  December 30, 1995 and December 28, 1996
which  have  been  audited  by  KPMG  Peat  Marwick  LLP,   independent   public
accountants,  and such data as of and for the  twenty-six  weeks  ended June 29,
1996 and June 28, 1997 have been derived from the Company's  unaudited Quarterly
Reports on Form 10-Q. This  information  should be read in conjunction  with the
Consolidated  Financial  Statements  and  Notes  thereto,  and  the  independent
auditors'  report and with  "Management's  Discussion  and Analysis of Financial
Condition and Results of Operations."


                                       Selected Consolidated Financial Data
                                       (in thousands, except per share data)

                                                    Fiscal Year Ended December                           Twenty-Six Weeks Ended
                                                                                                June 29,   June 28,
                                        1992        1993        1994        1995        1996        1996        1997
                                                                                      
                                    --------------------------------------------------------------------------------
Statement of Operations Data:
     Revenues......................  $1,014,466 $1,545,227 $1,800,539 $2,200,344   $3,102,055  $1,411,941  $1,813,904
     Direct costs..................     895,276  1,375,796  1,631,820  1,996,538    2,818,696   1,286,627   1,631,787
                                     ----------  ---------  ---------  ---------   ----------  ----------   ---------
     Gross margin..................     119,190    169,431    168,719    203,806      283,359     125,314     182,117
     Selling, general and administrative
       expenses....................      93,267    141,142    160,437    169,338      231,235     102,829     147,671
                                     ----------  ---------  ---------  ---------   ----------  ----------   ---------
     Operating income..............      25,923     28,289      8,282     34,468       52,124      22,485      34,446
     Interest expense..............       7,964      8,596     12,031     14,635       20,405       9,919      14,184
                                     ----------  ---------  ---------  ---------   ----------  ----------   ---------
Earnings (loss) before income taxes.     17,959     19,693     (3,749)    19,833       31,719      12,566      20,262
     Income tax expense (benefit)..       7,225      7,947     (1,493)     8,126       12,986       5,152       8,308
     Cumulative effect of change in
       accounting for taxes........         --         229        --          --          --           --          --
                                     ----------  ---------  ---------  ---------   ----------  ----------   ---------
     Net earnings (loss)...........  $   10,734  $  11,975  $  (2,256) $  11,707   $   18,733  $    7,414   $  11,954
                                     ==========  =========  =========  =========   ==========  ==========   =========
Earnings (loss) per share, fully
     diluted.                             $1.25      $1.26   $  (0.22)     $1.14        $1.64        $.71        $.94
                                     ==========      =====   ========  =========   ==========  ==========   =========
     Weighted average shares
       outstanding, fully diluted..       8,566      9,500     10,300     10,300       12,000      10,500      13,800
                                     ==========  =========  =========  =========   ==========  ==========   =========

Balance Sheet Data:
     Working capital...............  $   65,901  $  67,936  $  78,759  $  90,940   $  100,303  $  135,408   $  81,869
     Total assets..................     288,365    456,894    519,875    624,238      847,600     631,854     944,912
     Long-term debt................      36,800     20,000     30,333     23,667       55,250      68,850      55,250
     Stockholders' equity..........  $  101,275  $ 136,491  $ 135,590  $ 148,775   $  176,830  $  158,313   $ 207,012


                                     Certain Data As A Percentage of Revenues


                                                    Fiscal Year Ended December                Twenty-Six Weeks Ended
                                                                                                June 29,   June 28,
                                         1992      1993       1994       1995        1996        1996          1997
                                     -------------------------------------------- --------      ----------     ----


Revenues...........................    100.0%     100.0%      100.0%    100.0%      100.0%       100.0%     100.0%
Direct costs.......................     88.3       89.0        90.6      90.7        90.8         91.1       90.0
                                      ------     ------     -------    ------     -------       ------     ------
Gross margin.......................     11.7       11.0         9.4       9.3         9.2          8.9       10.0
Selling, general and administrative
expenses.                                9.2        9.1         8.9       7.7         7.5          7.3        8.1
                                         ---    ----------  --------- ----------  ------------ ---------- ---------
Operating income...................      2.5        1.9         0.5       1.6         1.7          1.6        1.9
Interest expense...................      0.8        0.6         0.7       0.7         0.7          0.7        0.8
                                      ------     ------     -------    ------     -------       ------     ------
Earnings (loss) before income tax..      1.7        1.3      (0.2)        0.9         1.0          0.9        1.1
Income tax expense (benefit).......      0.7        0.5      (0.1)        0.4         0.4          0.4        0.4
                                      ------     ------     -----      ------     -------       ------     ------
Net earnings (loss)................      1.0%       0.8%     (0.1)%       0.5%        0.6%         0.5%       0.7%
                                      ======     ======     =====      ======     =======       ======     ======


                                      S-13





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

         Inacom is a leading single source  provider of  information  technology
products and technology management services designed to enhance the productivity
of information systems, primarily for Fortune 1000 clients. The Company offers a
comprehensive  range of value added  services  to manage the entire  information
system life cycle including:  (1) needs assessment and technology planning,  (2)
technology  procurement and configuration,  (3) systems  integration and systems
management,  (4) ongoing systems support and distributed  support, and (5) asset
management.

         The Company generates  revenue,  gross margin and earnings by providing
products  and  services to its clients  throughout  the life cycle of a computer
system.  These  revenues,  gross margin and earnings are comprised of three main
classifications;  (i) computer product sales,  (ii) computer  services and (iii)
communication  products  and services  and are  provided  through the  Company's
marketing   network  which  consists  of  Company-owned   business  centers  and
independent  value added resellers.  Computer product sales are derived from the
sale of  microcomputer  systems,  workstations  and related  products.  Computer
services are derived from the sale of technology  procurement  services,  system
integration  services and system support  services.  Communication  products and
services are derived from the sale of voice and data  equipment,  long  distance
services  and  convergence  technology  through  the  Company's   communications
division.

         The  Company  recognizes  revenue  from  computer  product  sales  upon
shipment to its clients.  Revenues from  consulting and other computer  services
are recognized as the Company  performs the services.  Revenues from maintenance
and extended  warranty  agreements are  recognized  ratably over the term of the
agreement. Extended warranty costs are accounted for on an accrual basis and are
recognized under the sales method.

Results of Operations

         The following table sets forth,  for the indicated  periods,  revenues,
gross  margins  and net  earnings  of the  Company  segmented  by the three main
classifications.

                          Summary of Operating Results
                                 (in thousands)

                                          Fiscal Year Ended December        Twenty-Six Weeks Ended     Thirteen Weeks Ended
                                                                                June 29,   June 28,     June 29,     June 28,
                                        1994(1)        1995       1996(2)         1996       1997         1996         1997
                                        -------        ----       -------         ----       ----         ----         ----
                                                                                              
     Revenues:
        Computer products.......     $1,680,397    $2,047,215   $2,885,019   $1,316,307  $1,657,705   $  718,585   $ 884,952
        Computer services.......         85,406        95,476      136,888       58,340     108,238       30,201      60,607
        Communication products
          and services..........         34,736        57,653       80,148       37,294      47,961       21,074      26,655
                                     ----------    ----------   ----------   ----------   ---------   ----------   ---------
                  Total.........     $1,800,539    $2,200,344   $3,102,055   $1,411,941   $1,813,904  $  769,860   $ 972,214
                                     ==========    ==========   ==========   ==========   ==========  ==========   =========
     Gross margin:
        Computer products.......     $  113,797    $  122,386   $  162,651   $   74,316   $  92,080   $   40,825   $  48,076
        Computer services.......         52,506        67,599      103,228       42,790      79,858       22,854      45,726
        Communication products
          and services..........          7,516        13,821       17,480        8,208      10,179        4,454       5,072
                                     ----------    ----------   ----------   ----------   ---------   ----------   ---------
                  Total.........     $  173,819    $  203,806   $  283,359   $  125,314   $ 182,117   $   68,133   $  98,874
                                     ==========    ==========   ==========   ==========   =========   ==========   =========
     Net earnings (loss):
        Computer products.......     $    (659)    $    5,418   $    9,703   $    4,102   $   4,883   $    2,545   $   2,550
        Computer services.......          2,527         5,272        7,381        2,796       5,691        1,669       3,464
        Communication products
          and services..........             77         1,017        1,649          516       1,380          210         695
                                     ----------    ----------   ----------   ----------   ---------   ----------   ---------
                  Total.........     $    1,945    $   11,707   $   18,733   $    7,414   $  11,954   $    4,424   $   6,709
                                     ==========    ==========   ==========   ==========   =========   ==========   =========


(1) Gross margin and net earnings  exclude the impact of  non-recurring  charges
recognized in the second quarter of 1994. (2) Net earnings include the impact of
non-recurring charges of $991,000 in the fourth quarter of 1996.

                                      S-14






         The  following  table  sets  forth,  for  the  indicated  periods,  the
percentage  mix of revenue  and net  earnings  of the  Company by the three main
classifications.

                                                     Percentage Mix of Revenues and Net Earnings

                                          Fiscal Year Ended December        Twenty-Six Weeks Ended     Thirteen Weeks Ended
                                                                               June 29,      June 28    June 29,     June 28,
                                         1994(1)        1995        1996(2)      1996         1997        1996         1997
                                         -------        ----        -------      ----         ----        ----         ----
                                                                                                 
     Revenues:
        Computer products.......          93.3%         93.1%        93.0%       93.3%        91.4%       93.4%       91.1%
        Computer services.......           4.7           4.3          4.4         4.1          6.0         3.9         6.2
        Communication products
          and services..........           2.0           2.6          2.6         2.6          2.6         2.7         2.7
                                          -------      -------       -------    --------     --------    --------     -----
                  Total.........          100.0%          100.0%       100.0%      100.0%       100.0%      100.0%      100.0%
                                          =======      =======       =======    ========     ========    ========     =====
     Net earnings:
        Computer products.......          (33.9)%       46.3%        51.8%       55.3%        40.8%       57.5%       38.0%
        Computer services.......          129.9         45.0         39.4        37.7         47.7        37.7        51.6
        Communication products
          and services..........           4.0           8.7          8.8         7.0         11.5         4.8        10.4
                                          -------      -------       -------    --------     --------    --------     -----
                  Total.........          100.0%       100.0%        100.0%     100.0%       100.0%      100.0%       100.0%
                                          =======      =======       =======    ========     ========    ========     =====


     The following table sets forth, for the indicated periods, the gross margin
percentage of the three main  classifications  and the consolidated gross margin
percentage.

                                                    Gross Margin Percentages 

                                          Fiscal Year Ended December        Twenty-Six Weeks Ended     Thirteen Weeks Ended
                                                                               June 29,      June 28    June 29,     June 28,
                                         1994(1)        1995        1996(2)      1996         1997        1996         1997
                                         -------        ----        -------      ----         ----        ----         ----
                                                                                                 
     Gross margin:
        Computer products.......           6.8%          6.0%         5.6%        5.7%         5.6%        5.7%        5.4%
        Computer services.......          61.5          70.8         75.4        73.4         73.8        75.7        75.5
        Communication products
          and services..........          21.6          24.0         21.8        22.0         21.2        21.1        19.0

     Consolidated gross margin             9.7           9.3          9.1         8.9         10.0         8.9        10.2


(1)  Gross margin and net earnings exclude the impact of  non-recurring  charges
     recognized in the second quarter of 1994.
(2)  Net earnings include the impact of non-recurring charges of $991,000 in the
     fourth quarter of 1996.

Second Quarter and First Six Months of 1997
Compared to Second Quarter and First Six Months of 1996

         Revenues.  Revenues for the second quarter and first six months of 1997
increased  $202.4  million or 26.3% and $402.0  million or 28.5% over the second
quarter  and first six months of 1996,  respectively.  Revenue  growth  resulted
primarily from computer  product sales which  increased  $166.4 million or 23.2%
and $341.4  million or 25.9%  over the  second  quarter  and first six months of
1996,  respectively.  Revenues from computer services increased $30.4 million or
100.7% and $49.9  million or 85.5% over the second  quarter and first six months
of  1996,  respectively.  Revenues  from  communication  products  and  services
increased  $5.6  million  or 26.5% and $10.7  million  or 28.6%  over the second
quarter and first six months of 1996, respectively.

         Revenues  increased  primarily  as a result of an  increase in products
shipped  directly  to the  end-user  client,  overall  industry  growth  and the
acquisitions  completed  by the Company  during 1996 and 1997.  The  increase in
revenues related to the acquisitions was  approximately  $27.5 million and $52.3
million over the second quarter and first six months of 1996, respectively.  The
increase in computer product sales resulted  primarily from an increase in sales
through the  Company-owned  business centers ($129.1 million or 39.2% and $222.2
million  or 35.9%  over  the  second  quarter  and  first  six  months  of 1996,
respectively) and through an increase in sales through the

                                      S-15





independent reseller channel ($49.0 million or 12.0% and $136.1 million or 18.7%
over the second quarter and first six months of 1996, respectively).

         Revenues  from  computer  services  increased  as a result of increased
sales efforts for such service  offerings,  the inclusion of these services with
increasing computer product sales and the recent  acquisitions  completed by the
Company.  The increase in computer  services  sales  resulted  primarily from an
increase in sales through the  Company-owned  business centers ($15.0 million or
65.4% and $24.8 million or 55.9% over the second quarter and first six months of
1996,  respectively).  The  increase in computer  services  revenues  related to
acquisitions  was  approximately  $9.4 million and $13.4 million over the second
quarter and first six months of 1996, respectively.  Revenues from communication
products  and  services  increased  as a result of broad  based  growth from the
communications product offerings.

         Gross Margins.  The increase in the Company's gross margin  percentages
for the first six months of 1997 versus the same period in 1996 was  primarily a
result  of  the  increase  in  mix  of  higher-margin   computer   services  and
communications  products and services versus lower-margin computer products. The
decrease in gross margin  percentage for computer  products  resulted  primarily
from a decrease in the margin  percentage on computer  product sales through the
Company-owned business centers and the independent reseller channel in the first
six months of 1997 versus the same period in 1996.  The increase in gross margin
percentage  for  computer  services  resulted  from  an  increase  in the mix of
services to include  more  higher-margin  systems  integration  services  versus
support and  technology  procurement  services.  The  decrease  in gross  margin
percentage for the communication products and services resulted from an increase
in mix of revenues to include more lower-margin  communications product sales as
compared to higher-margin long distance and non-product services.

         Selling,  General And  Administrative  Expenses.  Selling,  general and
administrative  (SG&A)  expenses for the second  quarter and first six months of
1997 increased $24.8 million or 44.6% and $44.8 million or 43.6% over the second
quarter  and first six months of 1996,  respectively.  SG&A as a  percentage  of
revenue was 8.3% in the second quarter of 1997 versus 7.2% in the second quarter
of 1996, and 8.1% for the first six months of 1997 versus 7.3% for the first six
months of 1996.  The increase in spending and the related  increase in SG&A as a
percentage  of  revenues  resulted  primarily  from the  costs of  handling  the
increased  services  revenues.  During  the third  quarter  of 1996 the  Company
continued  to  invest in the  infrastructure  by  opening  a center in  Ontario,
California to facilitate  "build-to-order" and cost-effective  configuration and
delivery to the Company's clients.  The Company incurred additional costs during
the second  quarter  and first six months of 1997  related  to  integrating  the
acquisitions  completed in the fourth quarter of 1996 and acquisitions completed
in the first and  second  quarters  of 1997.  The  increase  in SG&A  related to
acquisitions  was  approximately  $6.1  million and $7.5 million over the second
quarter and first six months of 1996, respectively.

         Interest Expense. Interest expense for the second quarter and first six
months of 1997 was $7.1 million and $14.2 million, respectively, versus interest
expense for the second  quarter and first six months of 1996 of $5.0 million and
$9.9 million,  respectively.  Interest expense increased primarily due to higher
average daily  borrowings.  Average daily  borrowings for the second quarter and
first six months of 1997 were $124.1  million and $118.3  million  more than the
average  borrowings  for the  second  quarter  and  first  six  months  of 1996,
respectively. The weighted average borrowing rate for the second quarter of 1997
increased  approximately  6 basis  points  over the  second  quarter of 1996 and
decreased  15 basis points for the first six months of 1997 versus the first six
months of 1996. The increase in the average daily borrowings  resulted primarily
from financing an increase in accounts receivable resulting from the increase in
revenues,  and an increase in  inventory  levels.  The  weighted  average  daily
borrowing  interest rate  increased for the second quarter of 1997 primarily due
to an increase in LIBOR rates in 1997 versus 1996.  The average daily  borrowing
interest rate  decreased for the first six months of 1997 versus the same period
in 1996  primarily  because  the  Company  sold an  additional  $100  million of
accounts  receivable in January 1997,  which as of June 28, 1997 had an interest
rate  of  6.09%,  and  issued  $55.25  million  of 6%  convertible  subordinated
debentures in June 1996 (see  "Liquidity  and Capital  Resources").  The funding
from the sale of $100 million in accounts  receivable and the issuance of $55.25
million of convertible bonds was used to decrease the borrowings  outstanding on
the  inventory  and  working  capital  credit line which on June 28, 1997 had an
interest rate of 7.5%.

                                      S-16






         Net  Earnings.  Net  earnings  for the  quarter  ending  June 28,  1997
increased  51.7% to $6.7 million  compared with net earnings of $4.4 million for
the second  quarter of 1996.  Net earnings  per share for the second  quarter of
1997  increased to $.52 per fully  diluted share from the $.42 per fully diluted
share  reported  for the same  period in 1996.  Net  earnings  for the first six
months of 1997  increased  61.2% to $12.0 million  compared with net earnings of
$7.4  million for the first six months of 1996.  Net  earnings per share for the
first six months of 1997 increased to $.94 per fully diluted share from the $.71
per fully diluted share  reported for the same period in 1996. Net earnings from
computer  services for the quarter ending June 28, 1997 increased 107.5% to $3.5
million  compared with net earnings  from computer  services of $1.7 million for
the same period in 1996 and  constituted  51.6% in the aggregate of net earnings
of the Company for such period.

1996 Compared to 1995

         Revenues.  Revenues for 1996 increased  $901.7 million or 41.0% to $3.1
billion when  comparing the fiscal year ended  December 28, 1996 with the fiscal
year ended December 30, 1995.  Revenue growth  resulted  primarily from computer
product sales which increased $837.8 million or 40.9% during 1996. Revenues from
computer  services  increased  $41.4  million or 43.4% over 1995.  Revenues from
communication products and services increased $22.5 million or 39.0% in 1996.

         Revenues  increased  primarily  as a result of an  increase in products
shipped  directly to the end-user client,  overall industry growth,  the sale of
products to new  independent  resellers  and the  acquisitions  completed by the
Company-owned  business  centers.  The  increase  in  revenues  related  to  the
acquisitions was approximately  $49.4 million for 1996. The increase in computer
product  sales  resulted  from an  increase  in sales  through  the  independent
reseller  channel ($563.5 million or 50.9% over 1995) and through an increase in
sales through the  Company-owned  business centers ($291.7 million or 29.4% over
1995).  Revenues from computer services increased as a result of increased sales
efforts for such service  offerings  and the  inclusion of these  services  with
increasing  computer  product sales.  Revenues from  communication  products and
services  increased  as a result of broad based  growth from the  communications
product and service offerings.

         Gross Margins.  The decrease in the Company's  gross margin  percentage
for 1996 is primarily a result of the decrease in the gross margin percentage on
computer  products,  which  resulted  primarily  from a  greater  proportion  of
lower-margin  independent  reseller  channel sales in 1996 versus  higher-margin
computer product sales in the Company-owned business centers.

         The increase in gross margin  percentage for computer services resulted
from an increase in the mix of services to include  more  higher-margin  systems
integration services versus the support and technology procurement services. The
decrease in gross margin percentage for the communication  products and services
resulted from an increase in mix of revenues  which  included more  lower-margin
communications  product sales as compared to the higher-margin long distance and
non-product services.

         Selling,  General and  Administrative  Expenses.  Selling,  general and
administrative (SG&A) expenses increased $61.9 million or 36.6% in 1996. SG&A as
a  percentage  of revenue was 7.5% in 1996 versus  7.7% in 1995.  Excluding  the
impact of non-recurring  charges  recognized in the fourth quarter of 1996, SG&A
expenses  increased  $60.2  million or 35.6% in 1996.  SG&A as a  percentage  of
revenue,  excluding the impact of the  non-recurring  charges  recognized in the
fourth quarter of 1996, was 7.4% in 1996 versus 7.7% in 1995.

         The increase in spending resulted  primarily from the costs of handling
the increased product,  services and communications  revenues.  The Company also
continued  to  invest in the  infrastructure  by  opening  a center in  Ontario,
California to enable  "build-to-order"  configuration  and delivery,  during the
third quarter of 1996.  The Company  incurred  additional  costs during the year
related to integrating the current year's acquisitions.  The decrease in SG&A as
a percentage  of revenue  resulted from leverage  achieved  through  operational
efficiencies resulting from current and prior period investments in distribution
center automation, information systems and computer service offerings.


                                      S-17





         Interest  Expense.  Interest expense for 1996 increased by $5.8 million
to $20.4  million.  Interest  expense  increased  due to  higher  average  daily
borrowings.  Average daily borrowings for 1996 were $114.4 million more than the
average  borrowings  during 1995.  The average  daily  borrowing  interest  rate
decreased  approximately  0.8  percentage  points from 1995. The increase in the
average  daily  borrowings  resulted  from the  Company's  decision in the first
quarter of 1996 to take advantage of early pay discounts  offered by some of the
Company's  major  vendors as well as an  increase  in  accounts  receivable  and
inventory.  The  increase in accounts  receivable  is a result of an increase in
sales.  The decrease in the average daily borrowing  interest rate resulted from
the Company  selling  $100 million of accounts  receivable  in June 1995 and the
issuance of $55.25  million of 6%  convertible  subordinated  debentures in June
1996 (see "Liquidity and Capital Resources").

         Net Earnings.  Net earnings for 1996  increased  60% to $18.7  million,
which includes non-recurring charges of $991,000,  compared with net earnings of
$11.7  million for 1995.  Net  earnings  per share  increased to $1.64 per fully
diluted share, which includes non-recurring charges of $0.09 per share, from the
$1.14 per fully diluted share reported for 1995.

         Business  Combination and Non-Recurring  Charges. In December 1996, the
Company effected two business combinations accounted for as poolings of interest
transactions.  The  overall  impact of the  combinations  with  relation  to the
financial  statements  taken as a whole are not material and thus prior  periods
for the Company have not been restated to reflect the business combinations. The
Company  recognized  non-recurring  charges of $991,000  related to the business
combinations  during the fourth  quarter of 1996.  The effect of the  immaterial
poolings was to increase stockholders' equity by approximately $643,000.

1995 Compared To 1994

         Revenues.  Computer  product sales increased $366.8 million or 21.8% to
$2.0 billion during 1995.  Computer services increased $10.1 million or 11.8% to
$95.5  million  during  1995.   Communications  products  and  services  revenue
increased $22.9 million or 66% to $57.7 million during 1995.

         Revenues  from computer  product  sales  increased as a result of broad
based growth within both the independent  reseller channel and the Company-owned
business centers.  Revenues from the independent reseller channel increased as a
result of growth within the Company's existing reseller channel,  an increase in
products  shipped  directly to the  end-user  and an  increase in second  source
revenue.  Second source revenue is generated from sales to independent resellers
who are not Inacom resellers by contract.  These revenues are primarily a result
of "open sourcing" pursuant to which certain  manufacturers,  beginning in 1994,
lessened or  eliminated  requirements  from  independent  resellers  to purchase
product  from one  source.  Revenues  from the  Company-owned  business  centers
increased  as a result of broad-based  growth  across all  regional  locations.
Computer  services  revenue  increased  as a result of the  increase in computer
product sales. Revenues from communication  products and services increased as a
result of broad-based growth within the Company's communications division.

         Gross Margins.  Computer product margins increased $8.6 million or 7.6%
to $122.4  million  during 1995 and the gross  margin  percentage,  exclusive of
non-recurring  charges  recognized in the second quarter of 1994,  decreased 0.8
percentage  points to 6.0% in 1995.  Computer  services margins  increased $15.1
million or 28.7% to $67.6 million  during 1995 and the gross margin  percentage,
exclusive of  non-recurring  charges  recognized in the second  quarter of 1994,
increased 9.3  percentage  points to 70.8% in 1995.  Communications  product and
services  margins  increased  $6.3 million or 83.9% to $13.8 million during 1995
and the gross margin  percentage  increased  2.4  percentage  points to 24.0% in
1995. Computer products margin was 60.1% of total 1995 gross margin versus 65.5%
of total 1994 gross margin.  Computer  services  gross margin was 33.2% of total
1995  gross  margin  versus  30.2% of total 1994  gross  margin.  Communications
products  and services  gross margin was 6.7% of total 1995 gross margin  versus
4.3% of total 1994 gross margin.

         The increase in gross margin dollars for computer products was a result
of the increase in revenues. The decline in gross margin percentage for computer
products  was a result of market  pricing  pressures  related to open  sourcing,
which began in the  independent  reseller  channel  during the second quarter of
1994, and an overall decline

                                      S-18





in hardware  margins  realized on end user sales.  The  increase in gross margin
dollars and gross margin  percentage  for computer  services  resulted  from the
increased  revenues and an increase in mix of services  revenues to include more
higher margin  systems  integration  services  versus the support and technology
procurement  services.  The  increase in gross  margin  dollars and gross margin
percentage  for the  communication  products  and  services  was a result of the
increased  revenues  and the  increase in the mix of  revenues  to include  more
higher margin long distance and services.

         Selling,  General and  Administrative  Expenses.  Selling,  general and
administrative  (SG&A) expenses increased $8.9 million or 5.6% to $169.3 million
in 1995. As a percentage of revenue,  these  expenses  decreased 1.2  percentage
points  from  8.9%  in  1994  to 7.7% in  1995.  Excluding  the  impact  of 1994
non-recurring  charges,  SG&A  expenses  increased  $10.9 million or 6.9% during
1995.  SG&A as a percentage of revenue,  excluding  the impact of  non-recurring
charges  recognized  in the second  quarter of 1994,  decreased  1.1  percentage
points during 1995.

         The  increase in SG&A during 1995  resulted  primarily  from  increased
spending partially offset by an increase in market development funds earned from
various  vendors and  credited  against  SG&A.  The  increase  in  spending  was
primarily a result of employee  increases and contract labor expenses to support
the increasing service revenue component of the Company-owned  business centers.
The  increase  in vendor  funds  earned  resulted  from  attainment  of  program
objectives  outlined by vendors primarily driven by higher revenues in 1995. The
decrease  in  SG&A  as  a  percentage  of  revenue  during  1995  resulted  from
operational  efficiencies  achieved through  investments in distribution  center
automation and information systems.

         Interest  Expense.  Net  interest  expense for 1995  increased  by $2.6
million to $14.6 million.  The increase was due primarily to the increase in the
average daily  borrowing  interest rate. The Company's  average daily  borrowing
interest rate for 1995 increased  approximately 1.3 percentage points during the
year while the average daily borrowings decreased to $178.8 million in 1995 from
$201.9 million in 1994.

         Net Earnings.  For the reasons  described  above,  the net earnings for
1995 were $11.7  million  compared  to a net loss of $2.3  million in 1994 which
includes  non-recurring  charges of $4.2 million;  an increase of $14.0 million.
Earnings per share for 1995 were $1.14  compared to a loss per share of $0.22 in
1994 which includes non-recurring charges of $.41 per share.

Recent Accounting Pronouncement

         In February  1997,  the  Financial  Accounting  Standards  Board issued
Statement  No. 128,  "Earnings  per share"  which  revises the  calculation  and
presentation  provisions of Accounting  Principals  Board Opinion 15 and related
interpretations.  Statement No. 128 is effective  for the Company's  fiscal year
ending December 28, 1997. Retroactive  application will be required. The Company
believes the adoption of Statement 128 will not have a significant effect on its
reported earnings per share.

LIQUIDITY AND CAPITAL RESOURCES

         The  Company's  primary  sources of liquidity  are provided  through an
inventory and working capital financing  agreement of $550.0 million  (increased
from $350.0 million as of June 27, 1997), convertible subordinated debentures of
$55.25 million, and a revolving credit facility of $40.0 million.

         The $550 million  facility  provided by IBM Credit Corp. can be used by
the  Company at its  discretion,  subject to a borrowing  base,  for its working
capital  needs and  inventory  purchases.  The  inventory  and  working  capital
financing  agreement  was amended in 1997 and expires June 29, 1998. On June 28,
1997,  $338.8 million was  outstanding  under the inventory and working  capital
financing agreement.  Of this amount, $258.8 million was related to non-interest
bearing  trade  accounts  payable.  The balance of $80.0  million was related to
working capital with an interest rate of 7.5% based on three-month  LIBOR.  This
inventory and working  capital  financing  agreement is secured by inventory and
other assets.

         The $55.25 million 6% convertible  subordinated  debentures were issued
in June 1996 and are due June 15, 2006.  The  debentures  are  convertible  into
common stock of the Company at a conversion  price of $24.00 per share,  subject
to adjustments under certain circumstances, beginning on September 19, 1996. The
debentures  are not  redeemable  by the  Company  prior  to June 16,  2000  and,
thereafter,  the  Company  may redeem the  debentures  at  various  premiums  to
principal  amount.  The  debentures  may also be  redeemed  at the option of the
holder at any time prior to June 16,  2000 if there is a Change in  Control  (as
defined in the indenture) at a price equal to 100% of the principal  amount plus
accrued interest at the date of redemption.

                                      S-19






         The $40.0  million  revolving  credit  facility  agreement  expires  in
February  1998.  On June 28,  1997,  $40.0  million  was  outstanding  under the
revolving  credit  facility and the interest rate was 6.99% based on three-month
LIBOR. The revolving credit facility is secured by inventory and other assets.

         The debt agreements contain certain  restrictive  covenants,  including
the  maintenance  of minimum  levels of  working  capital,  tangible  net worth,
limitations on incurring additional  indebtedness and restrictions on the amount
of net loss the  Company  can incur.  Certain  covenants  effectively  limit the
amount of dividends which the Company may pay to the stockholders. The amount of
retained  earnings  on June  28,  1997 not  restricted  as to  payments  of cash
dividends  under  the  most   restrictive   covenants  in  such  agreements  was
approximately  $78.8 million.  The Company was in compliance  with the covenants
contained in the agreements on June 28, 1997.

         Long-term debt was 21.1% of the total long-term debt and equity at June
28, 1997 versus 30.3% at June 29, 1996.  The decrease was  primarily a result of
the  payment of $13.6  million of private  placement  notes  previously  held by
unaffiliated  insurance  companies and an increase in equity due to earnings and
the issuance of additional shares of common stock.

         The Company  has  entered  into an  agreement  to sell $200  million of
accounts   receivable,   with  limited  recourse,   to  an  unrelated  financial
institution.  The agreement was initially entered into in June 1995 with respect
to $100 million of accounts  receivable  and was amended in January 1997 to sell
an additional $100 million of accounts  receivable.  New qualifying  receivables
are sold to the financial  institution as  collections  reduce  previously  sold
receivables in order to maintain a balance of $200 million sold receivables.  On
June 28, 1997, $46.6 million of additional  accounts  receivable were designated
to offset  potential  obligations  under limited recourse  provisions;  however,
historical losses on Company  receivables have been substantially less than such
additional amount. On June 28, 1997, the interest rate was 6.09%.

         The Company occasionally uses financial  instruments to reduce interest
rate risk. The Company does not hold or issue financial  instruments for trading
purposes.  On January 17, 1997 the Company entered into a one-year interest rate
swap agreement with an unrelated financial institution which resulted in certain
floating rate interest payment obligations  becoming fixed rate interest payment
obligations  at  5.82%.  The  notional  amount  of the swap  agreement  was $100
million.

         During the first six months of 1997,  the Company used $44.0 million of
cash in  operations.  Inventory  increased by $74.1 million during the first six
months with a portion of the increase offset by an increase in accounts  payable
of $68.8 million.  Accounts  receivable  also increased $55.2 million during the
first six  months of 1997.  Inventory  increased  during the first six months of
1997 as a result of the Company taking advantage of certain major  manufacturers
inventory  incentive  programs.  Accounts  payable  increased as a result of the
increase in inventory levels. Accounts receivable increased during the first six
months  primarily  as a result of the  increase  in  revenues  for the first six
months of 1997.

         The Company used $35.9 million in cash for investing  activities in the
first six months of 1997.  Cash of $19.8  million was used to purchase  fixtures
and equipment and cash of $4.1 million was used for business combinations.

         Net cash provided from financing activities for the first six months of
1997 totaled $79.2  million,  of which $100.0 million was provided from the sale
of accounts  receivable.  The financing  proceeds were used to reduce short term
borrowings of $20.8 million.

         Operating  activities  used cash of $18.3  million in 1996  compared to
$57.7 million in 1995.  The primary  factor  contributing  to the change in cash
used by operating activities was the net cash provided by inventory and accounts
payable. In 1996, inventory increased $31.8 million over 1995 with an offsetting
increase in accounts  payable of $71.1  million  resulting in net cash  provided
from  inventory  and  accounts  payable  of $39.3  million.  In 1995,  inventory
increased  $124.3  million  over 1994 with a portion  of the  increase  financed
through an increase in accounts payable of $105.1 million  resulting in net cash
used in inventory and accounts payable of $19.2 million.

                                      S-20





The increase in cash provided by inventory and accounts  payable was primarily a
result of an increase in inventory turns in addition to the Company's efforts to
match accounts payable terms more closely with inventory turns.

         The net cash provided by inventory  and accounts  payable was primarily
offset by an increase in accounts receivable in 1996. Accounts receivable levels
increased $123.6 million due to the increased revenues.

         The Company  used $61.1  million in cash for  investing  activities  in
1996. Cash of $26.2 million was used to purchase fixtures and equipment and cash
of $23.4 million was used for business  combinations  (See Notes to Consolidated
Financial Statements -- Business Combinations).

         Net cash provided by financing for 1996 totaled $90.1 million, of which
$63.0 million was provided  from notes  payable and $55.25  million was provided
from  the  proceeds  received  from  the  sale  of 6%  convertible  subordinated
debentures.  The financing  proceeds were  partially  offset by $30.3 million in
payments on long-term borrowings.

         The  Company  believes  the  funding  expected  to  be  generated  from
operations and provided by the existing credit facilities and this offering will
be sufficient to meet working capital and capital investment needs for the next
twelve months.

                                      S-21





                                    BUSINESS

         Inacom is a leading single source  provider of  information  technology
products and technology management services designed to enhance the productivity
of information systems primarily for Fortune 1000 clients.  The Company offers a
comprehensive  range of value added  services  to manage the entire  information
system life cycle including:  (1) needs assessment and technology planning,  (2)
technology  procurement and configuration,  (3) systems  integration and systems
management,  (4) ongoing systems support and distributed  support, and (5) asset
management.  Inacom's  expertise  includes  the  integration  of voice  and data
communications.  Inacom  sells its  products  and  services  through a marketing
network of 51 Company-owned  business centers  throughout the United States that
focus  on  serving  large  corporations.  The  Company  also  has a  network  of
approximately  1,000  value  added  resellers  that  typically  have a regional,
industry, or specific product focus. The Company has international  affiliations
in Europe, Asia, Central and South America, the Caribbean,  Middle East, Africa,
Canada  and  Mexico  to  satisfy  the   technology   management   needs  of  its
multinational clients.  Inacom is the largest purchaser of IBM computer products
and  believes it is the second  largest  purchaser of Compaq  computer  products
worldwide.

         Inacom's expertise in procurement,  configuration and delivery of PC's,
peripherals  and software from a wide range of major vendors enables the Company
to customize  information  systems to meet specific  client needs.  In addition,
Inacom provides its clients with numerous  benefits  including  in-depth product
knowledge and experience,  competitive pricing from its purchasing  arrangements
and a wide array of services supporting client needs on an on-going basis.

         Management   believes  that  the  Company's   expertise  in  procuring,
configuring  and  delivering   information  technology  products  and  providing
technology  management  services  provides a strategic  advantage in  addressing
certain industry trends. In particular,  businesses  increasingly are seeking to
outsource the management  and support of their  information  technology  systems
with  fewer  providers.  At  the  same  time,  the  demand  for  cost-effective,
customized technology systems has led a number of manufacturers,  including IBM,
Compaq and Hewlett-Packard, to move from "build-to-forecast" delivery systems to
"build-to-order"  programs in which they ship  computer  components to a limited
number of qualified technology  providers,  including Inacom, for final assembly
and  configuration.  Management  also  believes  that these  trends will lead to
further  consolidation in the highly fragmented  technology  management services
industry.  As a result  of the  Company's  experience  in  integrating  acquired
businesses,  management  believes  that the Company is  well-positioned  to take
advantage of strategic acquisition opportunities as they arise.

         Inacom's  earnings  growth has been  enhanced by its rapidly  expanding
services  business.  In the first six months of fiscal 1997,  computer  services
provided 47.7% of net earnings,  more than double the net earnings from the same
period in 1996. Computer products contributed 40.8% and communications  products
and services  provided 11.5% of net earnings in the same period.  Inacom expects
that  earnings  from  services  will continue to grow more rapidly than earnings
from its other  business  segments  given Inacom's broad offering of services to
its clients and the industry trends discussed above.

         Inacom's  goals are to grow net earnings and  increase  economic  value
added to enhance  shareholder  value.  To achieve these goals,  Inacom  provides
comprehensive  solutions to improve the productivity of its clients' information
systems.  Key elements of the  Company's  strategy  are: (i) to leverage  client
relationships to continue expanding  higher-margin  services  revenues,  (ii) to
capitalize on the trend toward build-to-order/configure-to-order  systems, (iii)
to expand offerings and geographic coverage through strategic acquisitions,  and
(iv) to capitalize on the convergence of data and voice communications.

Industry Background

         The  markets  for  corporate   information   technology   products  and
technology management services are expected to grow at an annual rate of 18% and
15%,  respectively,  and are projected to reach $44.9 billion and $26.1 billion,
respectively, in 2000 according to DataQuest, a Gartner Group company, a leading
information technology research firm. In recent years, the computer industry has
undergone a significant transformation as

                                      S-22





personal computers have replaced traditional minicomputer and mainframe systems.
The increasing  use of personal  computers has led to the networking of personal
computers  into local area  networks  (LANs),  which in turn has resulted in the
expansion of shared information through wide area networks (WANs).  Networks are
typically comprised of servers, personal computers,  peripherals,  communication
devices  and  software.   Networks   increase  the  speed  and   flexibility  of
distributing  information  and the usefulness of such  information to end-users.
Achieving  the  optimal  technology  system,  however,  is  difficult  for  many
businesses due to the complexity of the  distributed  network  environment,  the
fragmented sources of products and services and the lack of trained personnel to
design, deploy and support networks.

         The  decision-making  process  that  businesses  face  when  designing,
selecting and deploying information technology solutions is becoming more costly
and complex.  Many businesses  increasingly seek to outsource part or all of the
management and support of their information technology systems.  Businesses must
select from an expanding  number of product options with shortening life cycles.
Businesses seeking to implement enterprise-wide information management solutions
often must integrate diverse and incompatible hardware and software environments
which have independently  evolved within their  organizations.  Such integration
typically requires the design of a new network, the upgrade of existing hardware
and  software,  and the  migration  to new systems.  In addition,  a shortage of
qualified  information  technology  personnel  has  limited  the ability of many
businesses to capitalize on the latest  technologies.  Many  businesses  find it
increasingly difficult and costly to maintain the internal infrastructure needed
to support their  networks.  As a result of these  trends,  the  outsourcing  of
computer network management has grown substantially.

         These  developments have created a rapidly-growing  market for managing
distributed  technology.  Although competition has led to reduced margins in the
computer  products  segment  of  the  industry,  the  complexity  of  designing,
selecting and deploying information systems has led to an increase in demand for
related  higher  margins  technology   management   services.   The  demand  for
cost-effective  customized technology systems has driven a significant change in
industry  delivery  methods.  The  historical  method was a  "build-to-forecast"
system,  in  which  both   manufacturers  and  providers  of  computer  products
maintained inventories based on forecasted client demand.  Recently, a number of
manufacturers,   including  IBM,  Compaq  and  Hewlett-Packard,  have  announced
"build-to-order" programs in which they will ship basic computer components to a
limited  number of technology  providers,  including  Inacom,  based on specific
client  orders,  with final  assembly and  configuration  to be performed by the
technology providers for delivery to the business client.

Business Strategy

         Inacom's  goals are to grow net earnings and  increase  economic  value
added to enhance  shareholder  value.  To achieve  these goals  Inacom  provides
comprehensive  solutions to improve the productivity of its clients' information
systems. Key elements of the Company's strategy are as follows.

         Leverage  Client  Relationships  to  Continue  Expanding  Higher-Margin
Services Revenues. Inacom's large client base of hardware procurement clients is
a substantial  source of services  revenue.  As businesses  increasingly seek to
outsource systems management functions to fewer providers,  the Company believes
it can  continue  to rapidly  grow its  services  revenue.  During the first six
months  of  1997,  computer  services  accounted  for  approximately  48% of net
earnings,  compared  to 38% in the  comparable  period  one year  ago.  Services
revenue  is  generally  higher  margin,  and  tends to be more  predictable  and
recurring than hardware procurement revenue making it a particularly  attractive
portion of the business mix.  Inacom believes that its  demonstrated  ability to
extend  its  relationships  into the full  life  cycle  of  management  services
provides it with a competitive  advantage in the technology  management services
industry.  The Company also  believes that the growing  outsourcing  of computer
technology  management services along with the Company's focus on faster growing
higher-margin  services will allow it to grow its services revenues in excess of
projected industry growth rate.

         Capitalize on Trend Toward Build-To-Order/Configured-To-Order  Systems.
Businesses are demanding more efficient, cost-effective procurement and delivery
of  custom-configured  systems.  In response  to this demand for  build-to-order
services,  Inacom has invested  $42 million to automate  its three  assembly and
configuration

                                      S-23





facilities.  The  Company  believes  that  these  facilities  are among the most
sophisticated in the industry due to their  state-of-the-art  infrastructure and
information systems. Two of the Company's assembly and configuration  facilities
have  complete   build-to-order   capabilities   and  the  third   assembly  and
configuration  facility will have such capabilities by the end of 1997. Inacom's
strategy  is to  configure  network-ready  systems for its  business  clients on
behalf of  vendors  such as IBM,  Compaq  and  Hewlett-Packard.  Inacom has been
designated as a build-to-order channel participant for each of these three major
vendors.

         Expand Service  Offerings and  Geographic  Coverage  Through  Strategic
Acquisitions.  Inacom  continually seeks to acquire businesses which enhance its
service  capabilities  and allow the  Company to build  geographic  coverage  in
attractive  markets.   Inacom  has  demonstrated  its  ability  to  successfully
integrate acquired businesses,  having acquired eight businesses during the past
eighteen months. These acquisitions  expanded Inacom's offerings in the areas of
procurement, delivery, network integration, network consulting, asset management
and  asset  registry.  These  acquisitions  also  enhanced  Inacom's  geographic
coverage  in key  metropolitan  markets  across  the United  States.  Management
believes that industry trends, including build-to-order,  will result in further
consolidation in the highly fragmented  technology management services industry.
Inacom's strategy is to use its experience in integrating acquired businesses to
take advantage of strategic acquisition opportunities as they arise.

         Capitalize on Convergence of Data and Voice Communications. The Company
also is focusing on  opportunities  resulting from the  convergence of voice and
data communications  with computer  information  management  systems.  Inacom is
leveraging its expertise in providing  computer  services to assist its business
clients in integrating  communications systems to allow voice/data  recognition,
remote access,  video conferencing,  mobile  communications and internet access.
Currently,  Inacom  provides  its clients with the  communications  services and
products  of Lucent  Technologies,  AT&T,  Cisco  Systems,  3Com and Intel.  The
Company  believes it is one of the  nation's  largest  independent  providers of
communications products for Lucent Technologies.

Life Cycle Management by the Company

         As a single source  provider of technology  products and services,  the
Company  strives  to help its  clients  optimize  their  information  technology
investments and control ongoing costs  throughout the life cycle of the clients'
technology systems.  The Company combines a process  improvement  approach along
with tools and practices  gained by experience  and trained  personnel to assist
its clients in managing the life cycle and costs of distributed technology.

         Needs Assessment and Technology Planning.  Technology planning services
involve  assisting clients in designing and developing  standardized  technology
platforms.  The  services  include  determining  standard  hardware  technology,
application software,  operating system software and networking  platforms.  The
Company  assists  its  clients  with  the  selection  and   standardization   of
manufacturer brands (such as IBM, Compaq, Hewlett-Packard,  Microsoft, Lotus and
others) and assists its  clients in  studying  the total cost,  performance  and
capabilities of these brands and products.

         Technology  planning services performed by the Company also include the
development  of strategies  for  deployment of  distributed  technology  systems
within its clients' businesses.  The Company assists its clients in decisions to
lease or purchase,  determining replacement cycles and centralizing  acquisition
processes. To assist clients with technology planning, the Company has developed
specific  products and  programs  such as Policy  Based  ManagementTM,  Tactical
Enterprise Network AssessmentTM and Enterprise Technology BlueprintTM.

         Technology  Procurement and Configuration.  Technology  procurement and
configuration  services generally involve  coordinating the technology  purchase
process,  requisitioning technology products, processing, tracking and reporting
on the status of  orders,  customizing  hardware  and  software  configurations,
direct shipment and shipment tracking. The demand for cost-effective  customized
technology  systems  has driven a  significant  change in  industry  procurement
methods including the trend toward build-to-order programs. Inacom believes that
only  a  limited  number  of  technology  providers  will  have  the  scale  and
configuration  capabilities  necessary to meet these manufacturer  requirements.
Compaq, IBM and Hewlett-Packard have chosen Inacom for participation in their

                                      S-24





build-to-order programs. Inacom has invested $42 million in its state-of-the-art
assembly  and  delivery  systems to  provide  build-to-order  capabilities.  The
facilities are strategically located in Swedesboro, New Jersey, Omaha, Nebraska,
and  Ontario,   California  to  provide  prompt  and   cost-effective   delivery
nationwide.

         The  Company  also  focuses  its  technology  procurement  services  on
shortening  the delivery time of technology  products,  improving  compliance to
standards in its clients'  organizations,  assisting in negotiating hardware and
software agreements on behalf of its clients,  and providing other services that
minimize its clients' costs.  The Company  provides certain clients with on-site
technical   procurement   specialists  who  assist  and  manage  the  technology
procurement   process  at  client  locations   nationwide.   These   procurement
specialists  are  technically  oriented  and focus on  process  improvement  and
operational efficiencies in the procurement process.

         The  Company  believes  it has a  competitive  advantage  in  providing
procurement services through the use of its automated  state-of-the-art ordering
systems.  The Company's  Inacommerce and Inacommerce  PlusTM software provide an
easy to use internet-based  procurement management system that allows a business
client to determine real-time product availability and order status along with a
custom configurator to assist the client in designing a technology solution from
its  desktop  computer.  The  Company's  VISIONTM  2000  software  also allows a
business client to determine daily product  availability,  custom  configure and
order its technology  solution.  The Company's  Direct Express  delivery program
reduces  the number of steps in the  procurement  process by  shipping  products
directly to the location selected by the business client.

         Systems  Integration  and  Systems  Management.  The  Company  provides
systems  integration  services to its clients in an effort to assist  clients in
controlling  costs and  gaining  control  of the life  cycle of its  distributed
technology  systems.  The Company has products and services available to assist,
design and support clients' WANs and LANs and to manage software procurement and
license control.  In addition,  the Company can provide solutions to its clients
for data storage management,  technology security management, capacity planning,
data and database management,  and internet and intranet  connectivity,  support
and management.

         The  Company  provides  systems  management  services  that  assess the
current state and future needs of a client's  distributed  technology network to
maximize the value of the client's  investment  in its  networked  systems.  The
systems  management  services provided through remote management  centers assist
clients in the control and reliability of LAN/WAN environments,  provide a study
of  adequate  network  speed  and  responsive  user  services  and  monitor  the
infrastructure  and system  capabilities to satisfy  clients' current and future
needs.

         The Company employs high-end  technical  systems  engineers and systems
consultants who perform systems integration services at client locations.  These
systems  engineers  and  systems  consultants,  and  the  project  managers  who
coordinate  their  activities,  are contracted to the client for hourly rates or
for fixed-price extended contracts.

         The Company has developed  specific products and programs to assist its
clients in the systems  management  function,  including Inacom Network PatrolTM
and Inacom Network Baseline.TM

         Ongoing Systems Support and Distributed  Support.  The Company provides
its clients ongoing support in their distributed technology systems primarily in
two major areas:  "break/fix"  hardware  maintenance  and  installation,  moves,
addition and changes ("IMACs").  These functions are similar,  but differ in the
timing and level of service.

         The Company's break/fix hardware maintenance capabilities are supported
directly  by the  Company's  help  desk  operation,  HelpCentralTM.  Centralized
break/fix hardware maintenance provides coordination,  problem solving, tracking
and control of the clients' hardware  maintenance  needs. The Company's national
services  network,  comprised of over 1,500 Company  technicians plus over 2,000
technicians  in affiliated  partner  locations  provides  extensive  coverage of
clients' distributed technology.

         Similarly,  the Company  delivers IMAC services to its clients with the
same technician delivery infrastructure.  These distributed support services are
managed through various scheduling and reporting tools that

                                      S-25





are  interrelated  with the  Company's  VISTATM,  VISIONTM,  Inacommerce,TM  and
Inacommerce  PlusTM  information  systems.  Additionally,  the Company  provides
distributed  support  services to its  clients by  providing  on-site  technical
personnel  that may be involved in various  support  activities,  including  LAN
administration,  network monitoring,  general deskside support and some end-user
training.

         The Company also offers convergence solutions centered around wide area
data networks,  computer and telephone integration,  desktop video conferencing,
and wireless data  communications.  These services include  specialized  support
programs,  maintenance programs and specialized  software.  The Company provides
communication  network  services with  advanced  digital  capabilities  enabling
voice, data and video communications,  utilizing AT&T, Frontier and Westinghouse
networks.  The  Company's  communication  services  also include long  distance,
inbound 800 service, calling cards and teleconferencing  featuring account codes
and enhanced billing and customized call reports which allow business clients to
restrict and track telecommunications activity.

         Asset Management.  Asset management services are becoming  increasingly
important as businesses  determine what capabilities  their existing  technology
products  have and  whether,  when and how to upgrade to the latest  technology.
Asset management services consist of asset  registration,  tracking and disposal
of technology assets as they move throughout the client's organization.

         The Company has developed a  comprehensive  program called Inacom Asset
AdvantageTM that contains tools and process improvement techniques to assist its
clients'  inventory,  track and  control  distributed  technology  assets.  This
program helps clients meet  financial,  risk  management,  custodial,  warranty,
maintenance,  service and refreshment objectives. The products, including Inacom
Asset Roll-Call,TM can be integrated with HelpCentralTM and also integrated with
the other life cycle  products  and  programs to help lower the total  ownership
cost of clients'  technology.  Additionally,  the Company's  Computer  Resources
International  group and Boston Computer Exchange  subsidiary provide customized
asset registry, asset tracking services and disposal services to its clients.

Marketing Network

         Computer  products and services are sold through a marketing network of
approximately  1,000 business centers located  throughout the United States,  of
which 51 are  Company-owned.  Communications  products and services are provided
through a network of 18 direct sales offices and contractual  relationships with
approximately 160 dealers. The Company has international affiliations in Europe,
Asia, Central and South America, the Caribbean,  Middle East, Africa, Canada and
Mexico to satisfy the technology management needs of its multinational clients.

         The Company's direct sales force in the Company-owned  business centers
enables the Company to establish  relationships with major corporate clients for
purposes of marketing the Company's technology management services.

Products and Vendors

         Computer  products  include  microcomputers,   workstations,   servers,
monitors,  printers  and  operating  systems  software.  The  Company  currently
distributes  computer  products  from  leading  vendors  such  as  Compaq,  IBM,
Hewlett-Packard,  Toshiba, Lexmark, Novell, Microsoft,  Oracle, 3Com, SynOptics,
Cisco, Intel and Network General.  Compaq, IBM and  Hewlett-Packard  represented
greater  than 65% and 63% of the  Company's  net revenues in fiscal 1996 and for
the first six months of 1997, respectively. The Company is the largest purchaser
of IBM  computer  products and  believes it is the second  largest  purchaser of
Compaq computer products on a world wide basis.

         Communications products and services include phone systems, voice mail,
voice processing,  data network  equipment,  multiple small  office-home  office
offerings and maintenance.  The Company also offers network  services  including
long  distance,   800  service,   calling  cards,  wide  area  value-added  data
networking,  video  conferencing  and cellular  communications.  The products of
Lucent Technologies and the services of AT&T constitute approximately

                                      S-26





90% of the voice and data systems sold by the Company.  The Company  believes it
is one of the  nation's  largest  independent provider of  Lucent  Technology
business products.

         The Company has  negotiated  purchase  arrangements,  including  price,
delivery,  training and support, directly with most major vendors. The Company's
extensive  vendor  relationships  allow  it to offer  over  35,000  products  in
providing  multiple-vendor  solutions to meet its business  client's needs.  The
Company's agreements with its vendors are generally on a non-exclusive basis and
may be terminated by the vendors on notice typically ranging from 30 to 90 days.

         The agreements with vendors generally  contain  provisions with respect
to product cost, price protection,  returns and product allocations; the Company
is entitled to price  protection with all major vendors on eligible  products in
the Company's inventory in the event of vendor price reductions. Certain vendors
also sponsor payment programs with several  financial  service  organizations to
facilitate  product  sales  through  the  business  centers.  In  addition,  the
Company's primary vendors provide various incentives for promoting and marketing
their products which typically range from 1% to 5% of purchases. The three major
forms of vendor  incentives  received  by the Company  are  co-operative  funds,
market development funds and vendor rebates. Co-operative funds are earned based
upon the sale of the vendor's  products and generally must be utilized to offset
the costs  associated  with  advertising  and  promotion  pursuant  to  programs
established by the respective vendor.  Market development funds are earned based
upon the  Company's  purchases  from the vendor and  generally  must be used for
market development  activities approved by the respective vendor. Vendor rebates
are based upon the Company's  attaining purchase volume targets established with
the vendor. Rebates generally can be used at the Company's discretion.

International Capabilities

         InaCom  International,  a subsidiary of the Company,  has international
affiliations in Europe, Asia, Central and South America,  the Caribbean,  Middle
East,  Africa,  Canada and Mexico to satisfy the technology  management needs of
its  multinational   clients.   ICG,  an  affiliation  of  leading   independent
organizations in various countries, provides pc-related products and services to
international corporate clients.  Inacom's capabilities in international project
management and local  resources of the affiliated  members allow Inacom to serve
the global needs of its multinational  clients' information technology projects.
Inacom  Latin  America,  a  60%  owned  subsidiary  of  the  Company,   provides
international  logistics and  configuration  services in Mexico,  the Caribbean,
Central and South America.

Clients

         The Company is not dependent for a material part of its business upon a
single or a few clients and the loss of any one client would not have a material
adverse effect on the Company's business.

Employees

         At June 28, 1997 the number of  employees  was 4,309,  including  1,813
systems engineers,  technicians and service support employees.  In addition,  at
June 28, 1997 the Company had contracted for the services of  approximately  600
systems  engineers  and  consultants,  and  through an  alliance  with  selected
independent  resellers  has  access  to  the  services  of  approximately  2,000
additional services personnel.  None of the employees is covered by a collective
bargaining  agreement.  The Company considers its relations with employees to be
good.

                                  Competition

         All aspects of the technology  management  services industry are highly
competitive.  The  technology  management  industry  continues  to  experience a
significant  amount of  consolidation.  In the future  Inacom may face fewer but
larger and better financed  competitors as a consequence of such  consolidation.
The  Company's  marketing  network  competes for  potential  clients,  including
national accounts,  with numerous  resellers and distributors.  Several computer
manufacturers have expanded their channels of distribution,  pricing and product
positioning and

                                      S-27





compete  with the  Company's  marketing  network for  potential  clients.  Other
competitors  operate  mail-order  or discount  stores  offering  clones of major
vendor  products.  The Company  also  competes  with other  computer  technology
providers   in   the    recruitment    and   retention   of   franchisees    and
independently-owned  resellers.  The Company  competes in the computer  services
industry  with a large number of service  providers,  including  IBM through its
Global Services division, Andersen Consulting,  CompuCom, EDS, ENTEX, GE Capital
Technology Management Service,  IKON Offices Solutions and Vanstar.  Competition
in communication  products and services is also intense,  and includes  entities
which are also significant  vendors of the Company,  such as Lucent Technologies
and AT&T.  Certain  competitors and manufacturers are substantially  larger than
the  Company  and have  greater  financial,  technical,  service  and  marketing
resources.  The Company's  marketing network competes  primarily on the basis of
professionalism  and client  contact,  quality of product line,  availability of
products, service, after-sale support, price, and quality of end-user training.

Service Mark and Trademark

         The  Company   holds  United   States   service   mark  and   trademark
registrations  for the marks "Inacom",  "ValCom" and "Inacomp." The Company also
has certain  state  registrations.  The Company  claims common law rights to the
marks  based on  adoption  and use.  To the  Company's  knowledge,  there are no
pending  interference,  opposition or  cancellation  proceedings,  or litigation
threatened or claimed, with respect to the marks in any jurisdiction.

Government Regulation

         The  Company is subject  to various  federal,  state and local laws and
regulations   affecting  businesses  generally  such  as  laws  and  regulations
concerning employment,  workplace safety and protection of the environment.  The
Company  is  also  subject  to  federal  and  state  laws  regulating  franchise
relationships which generally impose registration and/or disclosure requirements
on the Company in the offer and sale of  franchises  and also  regulate  related
advertisements.  The Company  believes it is in substantial  compliance with all
such laws and regulations.


                                      S-28






                                   MANAGEMENT

         The  Company's  executive  officers  and  directors  are listed  below,
together  with their  ages and  offices  held by them.  The  Company's  Board of
Directors consists of nine members elected annually.

    Name                Age                          Position

Bill L. Fairfield     50  Director, President and Chief Executive Officer
David C. Guenthner    47  Executive Vice President and Chief Financial Officer
Michael A. Steffan    45  President, Distribution and Operations, and Secretary
Cris Freiwald         42  President and General Manager, International Division
Robert A. Schultz     54  Group Executive, Information Systems Group
Larry Fazzini         50  Vice President of Corporate Resources
George DeSola         50  Group Executive, Technology Service Group and
                          President, Inacom Communications
Jeffrey A. Hartigan   54  Vice President and Chief Information Officer
Steven Ross           39  President, Reseller Division and Corporate Marketing
Leon Kerkman          38  Vice President, Corporate Controller
Paul Kellenberger     37  Vice President of Planning and Business Development
Joseph Auerbach       80  Director
Mogens C. Bay         48  Director
James Q. Crowe        48  Director
W. Grant Gregory      56  Director
Rick Inatome          43  Director
Joseph Inatome        71  Director
Gary Schwendiman      56  Director
Linda S. Wilson       60  Director

         Bill L. Fairfield has been  President,  Chief  Operating  Officer and a
director of the Company since March 1985. He was named Chief  Executive  Officer
in September 1987.

         David C.  Guenthner  was  named  Executive  Vice  President  and  Chief
Financial  Officer in November 1991.  Prior to November 1991, Mr.  Guenthner was
Senior Vice President of Finance and Chief Financial Officer for the Company.

         Michael A. Steffan was named President of  Distribution  and Operations
in December  1995. Mr. Steffan was  responsible  for the Reseller  Division from
December  1994 to  December  1995 in addition to his  position as  President  of
Distribution and Operations, a position he had held since May 1993. Prior to May
1993, Mr. Steffan was Vice President of Corporate  Development and Secretary for
the Company.

         Cris  Freiwald  was named  President of the  International  Division in
November 1994. Mr. Freiwald was Vice President of Corporate Development from May
1993 to November 1994.  Prior to May 1993, Mr. Freiwald was Director of Business
Development.

         Robert A. Schultz was named Group Executive of the Information  Systems
Group in December  1996.  Prior to December  1996, Mr. Schultz was the President
and  General  Manager of Direct  Operations,  a position he has held since April
1994,  and the  President and General  Manager of Client  Services  Division,  a
position  he had held from  January  1993 to  December  1996.  Mr.  Schultz  was
responsible  for Direct  Operations and the Advanced  Systems and Services Group
for the Company from August 1991 to January 1993.


                                      S-29





         Larry  Fazzini  was named Vice  President  of  Corporate  Resources  in
February 1993 when he joined the Company.  Prior to February  1993,  Mr. Fazzini
was the  Director  of Human  Resources  for  Sears  Business  Centers,  Inc.,  a
distributor of information technology products and services.

         George  DeSola was named Group  Executive  of the  Technology  Services
Group in  December  1996 in  addition to his  position  as  President  of Inacom
Communications,  a position  he has held  since he joined  the  Company in March
1994. Mr. DeSola was responsible  for Corporate  Marketing from December 1994 to
December 1996 in addition to his position as President of Inacom Communications.
Prior to March 1994, Mr. DeSola was the Vice President of Marketing and Customer
Service for MCI Communications Corp., a telecommunications company.

         Jeffrey A.  Hartigan  was named Vice  President  and Chief  Information
Officer in May 1995 when he joined the Company.  Prior to May 1995, Mr. Hartigan
was Vice President of Information Services at Northern  Telecommunications  Inc.
(NORTEL), a telecommunications company.

         Steven Ross was named President of the Reseller  Division and Corporate
Marketing in December  1996.  Prior to December 1996, Mr. Ross was the President
of the Reseller Division,  a position he has held since he joined the Company in
December 1995. Mr. Ross was Vice President of Sales and Business  Development at
Intelligent  Electronics Inc., a distributor of information technology products,
from September 1993 to November 1995.  Prior to September 1993, Mr. Ross was the
Executive Vice President of  Ultimate/Allerion  Corp., an international  systems
integrator company.

         Leon Kerkman was named Vice President and Corporate  Controller in June
1993.  Prior to June 1993, Mr. Kerkman was Corporate  Controller,  a position he
has held since he joined the Company in 1989.

         Paul  Kellenberger was named Vice President of Business  Development in
March 1997 when he joined the Company.  Mr.  Kellenberger was the Vice President
of Worldwide Channels, Computer Group from January 1995 to February 1997 and the
General  Manager,  Canada from  February  1994 to December 1994 at Motorola Inc.
Prior to February 1994, Mr.  Kellenberger was the Director of Marketing,  Canada
for Digital Equipment Company, an information technology products company.

         Joseph Auerbach is Professor of Business  Administration,  Emeritus, at
the Harvard Business School.  He is Counsel to the firm of Sullivan & Worcester,
Boston, Massachusetts.

         Mogens C. Bay is the President and Chief  Executive  Officer of Valmont
Industries, Inc. He is a director of ConAgra, Inc.

         James Q. Crowe is the  President and Chief  Executive  Office of Kiewit
Diversified Group, Inc. He is a director of Peter Kiewit Sons' Inc.,  CalEnergy,
Inc. and C-TEC Corporation.

         W. Grant  Gregory is Chairman of Gregory & Hoenemeyer,  Inc.,  New York
and serves as a director of Bozell Inc., Ambac,  Inc., Ambac Indemnity Group and
HCIA Health Care Inc.

         Rick Inatome is Chairman of the Board of Directors  and in 1976 was the
co-founder of Inacomp  Computer  Centers,  Inc. and its Chief Executive  Officer
from 1979 to August 1991. He is a director of Atlantic Premium Brands,  American
Speedy Print, Liberty BIDCO, Action Technologies, Inc. and Saturn Electronic and
Engineering, Inc.

         Joseph Inatome is a co-founder of Inacomp Computer  Centers,  Inc., and
was an executive  officer until July 1989, and director until August 1991. He is
currently a director of American Speedy Print.

         Gary Schwendiman is Professor of  International  Studies in the College
of Business at the University of Nebraska-Lincoln and was Dean of the College of
Business Administration for the University of Nebraska-Lincoln

                                      S-30





from 1977 to 1994.  Mr. Schwendiman serves as a director of The Gallup
Organization, Inc. and Security Mutual Life Insurance Co.

         Linda  S.  Wilson  is the  President  of  Radcliffe  College.  She is a
director  of  Citizens  Financial  Group and  Trustee of  Massachusetts  General
Hospital Corporation.


                                      S-31





                            DESCRIPTION OF DEBENTURES

         The following  description  of the  particular  terms of the Debentures
offered  hereby  (referred  to in  the  Prospectus  as  the  "Debt  Securities")
supplements,  and to the extent inconsistent therewith replaces, the description
of the general  terms and  provisions  of the Debt  Securities  set forth in the
Prospectus,  to which  description  reference  is hereby  made.  See  "Events of
Default",  "Modification  of  Indentures",  "Consolidation,  Merger  and Sale of
Assets", "Other Covenants" and "Discharge and Defeasance" in the Prospectus. The
following summary of the Debentures is qualified in its entirety by reference to
the  Subordinated  Indenture  referred  to in the  Prospectus  and to the  First
Supplemental Indenture thereto.

General

         The Debentures  will be unsecured  general  obligations of the Company,
subordinate  in right of payment to certain other  obligations of the Company as
described under "Subordination of Debentures," and convertible into Common Stock
as described under  "Conversion."  The Debentures  will mature on  ____________,
2004. The Debentures will be limited to $50,000,000  aggregate  principal amount
($57,500,000  if the  over-allotment  option is exercised in full).  The Company
will pay interest on the Debentures  semi-annually on _______, and ________,  of
each year,  commencing _______, 1998 at the rate of ____% per annum and will pay
interest on the  Debentures  (except  default  interest)  to the persons who are
registered  holders of  Debentures  at the close of  business  on the  preceding
_____________ and _______________,  respectively.  The Company may pay principal
and  interest by check and may mail an interest  check to a holder's  registered
address.  Holders  must  surrender  Debentures  to the  Paying  Agent to collect
principal payments.

         The  Debentures are  represented  by a global  Debenture in definitive,
fully  registered  form,  deposited with The Depository  Trust Company  ("DTC").
Beneficial  interests in the global  Debentures  will be shown on, and transfers
thereof  will  be  effected  only  through,  records  maintained  by DTC and its
participants.

         The Debentures are issued without  coupons in  denominations  of $1,000
and whole multiples of $1,000.  A holder may transfer or exchange  Debentures in
accordance with the Subordinated  Indenture.  No service charge will be made for
any registration of transfer,  exchange or conversion of Debentures,  except for
any tax or other governmental charges that may be imposed in connection with any
transfers,  registration  of  transfers  or  exchanges.  The  registrar  for the
Debentures need not transfer or exchange any Debentures selected for redemption.
Also,  it need not transfer or exchange any  Debentures  for a period of 15 days
before selecting Debentures to be redeemed. The registered holder of a Debenture
may be treated as its owner for all purposes.

         The Trustee  currently  acts as Registrar,  Paying Agent and Conversion
Agent.  The Company  may appoint an  additional,  or change any,  Paying  Agent,
Registrar or Conversion  Agent without  notice.  The Company may act in any such
capacity.

         The  Subordinated  Indenture does not contain any  restrictions  on the
payment of dividends or on the  repurchase  of  securities of the Company or any
financial covenants,  nor does the Subordinated Indenture require the Company to
maintain any sinking fund or other reserves for repayment of the Debentures.

Conversion

         The holders of the Debentures are entitled at any time before the close
of  business  on the  date of  maturity  of the  Debentures,  subject  to  prior
redemption or repurchase, to convert the Debentures, or portions thereof (if the
portions are $1,000 or whole  multiples  thereof) into shares of Common Stock at
the conversion rate of _____ shares of Common Stock per $1,000  principal amount
of Debentures  (equivalent to a conversion price of $___ per share),  subject to
adjustments  as  described  below.  Except as  described  below,  no  payment or
adjustment  will be made for accrued  interest on a converted  Debenture  or for
dividends  on any  Common  Stock  issued  on  conversion.  If any  Debenture  is
converted  during the period  beginning on (and including) a record date for the
payment of interest and ending on (and including) the opening of business on the
next succeeding interest payment date, unless such Debenture has been called for
redemption on a redemption date or which are repurchasable on

                                      S-32





a  repurchase  date  occurring,  in either case,  during such period,  then such
Debenture  must be  accompanied  by funds equal to the  interest  payable to the
registered  holder on such  interest  payment  date on the  principal  amount so
converted.  A  Debenture  converted  on an  interest  payment  date  need not be
accompanied  by any  payment,  and the interest on the  principal  amount of the
Debenture  being  converted  will be paid on such  interest  payment date to the
registered  holder of such Debenture on the immediately  preceding  record date.
The Company will not issue fractional  shares of Common Stock upon conversion of
Debentures  and instead  will  deliver a check in lieu of the  fractional  share
based upon the market value of the Common Stock on the last trading day prior to
the conversion date. In the case of Debentures called for redemption, conversion
rights will  expire on the  redemption  date unless the Company  defaults in the
payment  of the  redemption  price.  In  the  event  any  holder  exercises  its
Repurchase  Right (as  defined  below),  such  holder's  conversion  right  will
terminate  upon  receipt of the written  notice of  exercise of such  Repurchase
Right. See "Repurchase at Option of Holders Upon Change in Control."

         The  conversion  price is  subject  to  adjustment  as set forth in the
Subordinated Indenture in certain events,  including the payment of dividends or
distributions  on the Common Stock in shares of capital stock;  subdivisions  or
combinations  of the Common Stock into a greater or smaller number of shares;  a
reclassification  of the Common Stock  resulting in an issuance of any shares of
the capital stock of the Company;  the distribution of rights or warrants to all
holders of Common Stock entitling them to purchase Common Stock at less than the
then current market price at that time; and the  distribution  to all holders of
Common Stock of assets or debt  securities or any rights or warrants to purchase
securities,  other than Common Stock,  of the Company (other than cash dividends
or cash  distributions  payable  out of  consolidated  net  income  or  retained
earnings).  No adjustment  will be required for rights to purchase  Common Stock
pursuant to any plan of the Company for  reinvestment  of dividends or interest,
or for a change  in the par  value  of the  Common  Stock.  To the  extent  that
Debentures  become  convertible  into  cash,  no  adjustment  will  be  required
thereafter as to cash. No adjustment in the conversion price will be made unless
such adjustment  would require a change of at least 1% in the conversion  price;
however,  any  adjustment  that would  otherwise be required to be made shall be
carried  forward  and  taken  into  account  at the  earlier  of any  subsequent
adjustment  or three years after the  occurrence of the event giving rise to the
adjustment.  The  Company  reserves  the  right to make such  reductions  in the
conversion  price in addition to those  required in the foregoing  provisions as
the Company in its  discretion  shall  determine  to be  advisable in order that
certain  stock-related  distributions  hereafter  made  by  the  Company  to its
stockholders shall not be taxable.  Except as stated above, the conversion price
will  not be  adjusted  for the  issuance  of  Common  Stock  or any  securities
convertible  into or  exchangeable  for Common  Stock,  or carrying the right to
purchase any of the foregoing.

         If the  Company  reclassifies  the  Common  Stock or  merges  into,  or
transfers or leases substantially all of its assets to, another corporation, the
holders of the  Debentures  then  outstanding  will be  entitled  thereafter  to
convert  such  Debentures  into the kind and amount of shares of capital  stock,
other  securities,  cash or other assets which they would have owned immediately
after such  event had such  Debentures  been  converted  immediately  before the
effective date of the transaction.

         Conversion  price  adjustments may in certain  circumstances  result in
constructive distributions that could be taxable as dividends under the Internal
Revenue  Code of 1986,  as amended,  to holders of  Debentures  or to holders of
Common Stock issued upon conversion thereof.

Optional Redemption

         The Debentures may be redeemed on at least 20 and not more than 60 days
notice at the option of the  Company,  in whole at any time or in part from time
to time,  at the  following  redemption  prices  (expressed  as  percentages  of
principal),  together  with accrued  interest to the date fixed for  redemption,
during the twelve month period beginning _________ in the years set forth below:

                  Year                            Percentage



                                      S-33





and thereafter at 100% of the principal amount, plus accrued interest; provided,
that no  redemption  may be made  prior  to  ___________.  If less  than all the
Debentures  are to be  redeemed,  the Trustee will select the  Debentures  to be
redeemed on a pro rata basis, by lot or by any other method the Trustee,  in its
discretion, deems fair.

Repurchase at Option of Holders Upon Change in Control

          Upon any Change in Control  (as  defined  below)  with  respect to the
Company,  each  holder  of  Debentures  shall  have the right  (the  "Repurchase
Right"),  at the holder's  option,  to require the Company to repurchase  all of
such holder's  Debentures,  or a portion thereof which is $1,000 or any integral
multiple thereof,  on the date (the "Repurchase Date") that is 45 days after the
date of the Company  Notice (as  defined  below) at a price equal to 100% of the
principal  amount of the  Debentures,  plus  accrued  interest,  if any,  to the
Repurchase Date (the "Repurchase Price").  Inacom may, at its option, in lieu of
paying the Repurchase  Price in cash,  pay the Repurchase  price in Common Stock
valued at 95% of the average of the closing  prices of the Common  Stock for the
five  consecutive  trading days ending on and  including  the third  trading day
preceding the Repurchase Date.

          Within  30 days  after the  occurrence  of a Change  in  Control,  the
Company is obligated to mail to all holders of record of the Debentures a notice
(the  "Company  Notice")  of the  occurrence  of such  Change in Control and the
Repurchase  Right arising as a result thereof.  The Company shall deliver a copy
of the Company Notice to the Trustee and shall cause a copy of such notice to be
published  in  The  Wall  Street  Journal  or  another   newspaper  of  national
circulation.  To exercise the  Repurchase  Right,  a holder of  Debentures  must
deliver  on or  before  the  30th  day  after  the  date of the  Company  Notice
irrevocable written notice to the Company (or an agent designated by the Company
for such  purpose)  and the  Trustee  of the  holder's  exercise  of such  right
together with the Debentures with respect to which the right is being exercised,
duly endorsed for transfer.

Change in Control

          A "Change in Control" of the Company means (i) the  acquisition by any
person of  beneficial  ownership,  directly or  indirectly,  through a purchase,
merger or other acquisition transaction or series of transactions,  of shares of
capital  stock of the Company  entitling  such person to exercise 50% or more of
the total voting power of all shares of capital stock of the Company entitled to
vote  generally in the  elections  of  directors  (any shares of voting stock of
which such person or group is the beneficial owner that are not then outstanding
being deemed  outstanding for purposes of calculating  such  percentage),  other
than any such  acquisition by the Company,  any subsidiary of the Company or any
employee benefit plan of the Company  existing on the date of the Indenture;  or
(ii) any  consolidation  or merger of the Company with or into any other person,
any  merger  of  another  person  into the  Company,  or any  conveyance,  sale,
transfer, or lease of all or substantially all of the assets (other than (a) any
such transaction (x) which does not result in any reclassification,  conversion,
exchange or cancellation of outstanding shares of Common Stock, and (y) pursuant
to which the holders of 50% or more of the total  voting  power of all shares of
capital  stock  of the  Company  entitled  to vote  generally  in  elections  of
directors  immediately  prior  to  such  transaction  have  the  entitlement  to
exercise,  directly or indirectly,  50% or more of the total voting power of all
shares of capital stock of the continuing or surviving  corporation  entitled to
vote  generally  in  elections  of  directors  of the  continuing  or  surviving
corporation  immediately  after  such  transaction  and (b) a  merger  which  is
effected solely to change the  jurisdiction of  incorporation of the Company and
results in a  reclassification,  conversion or exchange of outstanding shares of
Common Stock into solely  shares of common  stock);  provided,  that a Change of
Control  shall not be deemed to have  occurred if the closing price per share on
any five trading days within the period of ten  consecutive  trading days ending
immediately  after the later of the date of the Change of Control or the date of
the public  announcement  of the  Change of Control  (in the case of a Change of
Control  under the  foregoing  subclause  (i)) or the period of ten  consecutive
trading days ending  immediately  prior to the date of the Change of Control (in
the case of a Change in Control under the foregoing  subclause  (ii) shall equal
or exceed 105% of the conversion price in effect on such trading day.


                                      S-34





          No  quantitative  or other  established  meaning has been given to the
phrase "all or substantially  all" (which appears in the definition of Change in
Control) by courts which have  interpreted this phrase in various  contexts.  In
interpreting  this  phrase,  courts make a  subjective  determination  as to the
portion  of assets  conveyed,  considering  such  factors as the value of assets
conveyed  and the  proportion  of an  entity's  income  derived  from the assets
conveyed.  To the extent the  meaning of such phrase is  uncertain,  uncertainty
will  exist as to whether or not a Change in  Control  may have  occurred  (and,
accordingly,  whether or not the  holders of  Debentures  will have the right to
require the Company to repurchase their Debentures).

          The occurrence of a Change in Control would, in most cases, permit the
Company's lenders to require prepayment of some or all amounts outstanding under
the Company's short-term and long-term debt agreements. In the event of a Change
in Control,  any repurchase of the Debentures  could,  absent payment in full of
any amounts  outstanding under such credit facilities or waiver, be prevented by
the  subordination   provisions  of  the  Debentures.   See   "Subordination  of
Debentures."  Failure by the Company to repurchase the Debentures  when required
will result in an Event of Default with respect to the Debentures whether or not
such  repurchase  is permitted  by the  subordination  provisions.  The right to
require the Company to repurchase the  Debentures  could delay or deter a Change
in Control of the Company,  whether or not such Change in Control were supported
by the Board of Directors of the Company.

          If a Change in  Control  occurs,  there can be no  assurance  that the
Company  would  have   sufficient   funds  or  financing  to  repay  any  Senior
Indebtedness  then required to be repaid or to repurchase  any or all Debentures
then required to be repurchased under the Indenture.

          If an offer is made to  repurchase  Debentures as a result of a Change
in Control, the Company intends to comply with all tender offer rules, including
but not  limited to Section  13(e) and 14(e)  under the  Exchange  Act and Rules
13c-1 and 14c-1 thereunder, to the extent applicable to such offer.

Subordination of Debentures

          Upon any  distribution to creditors of the Company in a liquidation or
dissolution  of the  Company  or in a  bankruptcy,  reorganization,  insolvency,
receivership or similar proceeding relating to the Company or its property,  the
payment of the principal of and premium,  if any, and interest on the Debentures
will be subordinated,  to the extent provided in the Subordinated  Indenture, in
right of payment to the prior payment in full of all Senior Indebtedness.

          Except as provided  pursuant to a  supplemental  indenture  or a board
resolution of the Company,  no payment in respect of the Debentures will be made
if, at the time of such payment, there exists a default in payment of all or any
portion  of any  Senior  Indebtedness,  and such  default  has not been cured or
waived in writing or the  benefits of this  sentence  waived in writing by or on
behalf of the  holders of such  Senior  Indebtedness.  In  addition,  during the
continuation  of any event of default  (other than a default  referred to in the
immediately   preceding  sentence)  with  respect  to  any  Senior  Indebtedness
permitting  the holders to  accelerate  the  maturity  thereof and upon  written
notice thereof given to the Trustee,  with a copy to the Company,  by any holder
of such Senior Indebtedness or its  representative,  then, unless and until such
an event of default has been cured or waived or has ceased to exist,  no payment
will be made by the Company with respect to the  principal of or interest on the
Debentures or to acquire any of the  Debentures or on account of the  redemption
provisions for the  Debentures;  provided,  however,  that if the holders of the
Senior  Indebtedness  to which the default relates have not declared such Senior
indebtedness  to be  immediately  due  and  payable  within  90 days  after  the
occurrence  of such default (or have  declared  such Senior  Indebtedness  to be
immediately  due and payable and within such period rescind such  declaration of
acceleration), then the Company will resume making any and all required payments
in respect of the Debentures  (including any missed payments).  Only one payment
blockage period under the immediately preceding sentence may be commenced within
any  consecutive  270-day  period with  respect to the  Debentures.  No event of
default which existed or was continuing on the date of the  commencement  of any
90-day  payment  blockage  period  with  respect  to  the  Senior   Indebtedness
initiating  such  payment  blockage  period  will  be  made  the  basis  for the
commencement of a second payment  blockage period by a Holder or  representative
of such Senior Indebtedness whether or not

                                      S-35





within a period of 270  consecutive  days  unless such event of default has been
cured or waived for a period of not less than 90  consecutive  days (and, in the
case of any such  waiver,  no payment will be made by the Company to the holders
of Senior  Indebtedness  in  connection  with such waiver other than amounts due
pursuant  to the terms of the  Senior  Indebtedness  as in effect at the time of
such default).

          Senior  Indebtedness  is  defined  in the  Subordinated  Indenture  as
Indebtedness  (as defined  below) of the Company  outstanding at any time except
Indebtedness  that by its  terms  is  subordinate  in right  of  payment  to the
Debentures or Indebtedness  that is not otherwise  senior in right of payment to
the Debentures. Senior Indebtedness does not include Indebtedness of the Company
to any of its  subsidiaries.  Indebtedness is defined with respect to any person
as the principal of, and premium,  if any, and interest on (a) all  indebtedness
of such person for  borrowed  money  (including  all  indebtedness  evidenced by
notes, bonds, debentures or other securities sold by such person for money), (b)
all indebtedness  incurred by such person in the acquisition  (whether by way of
purchase,  merger,  consolidation  or  otherwise  and  whether by such person or
another  person) of any business,  real property or other assets  (except assets
acquired in the ordinary  course of conduct of the acquiror's  usual  business),
(c) guarantees by such person of indebtedness  described in clause (a) or (b) of
any  other  person,  (d)  all  renewals,  extensions,   refundings,   deferrals,
restructurings,   amendments  and   modifications  of  any  such   indebtedness,
obligation or guarantee (e) all  reimbursement  obligations  of such person with
respect to letters of credit,  bankers' acceptances or similar facilities issued
for the  account of such  person,  (f) all  capital  lease  obligations  of such
person,  and (g) all net  obligations of such person under interest rate swap or
similar agreements of such person. There are no restrictions in the Subordinated
Indenture upon the creation of additional Senior Indebtedness by the Company, or
on the creation of any  indebtedness by the Company or any of its  subsidiaries.
As of June 28,  1997,  the Company had Senior  Indebtedness  (excluding  accrued
interest) of approximately $120 million.

          By reason of the  subordination  provisions  described  above,  in the
event of  insolvency,  funds which would  otherwise be payable to holders of the
Debentures  will be paid to the  holders  of Senior  Indebtedness  to the extent
necessary to pay Senior  Indebtedness  in full.  As a result of these  payments,
general  creditors  of the Company may recover  less,  ratably,  than holders of
Senior Indebtedness and such general creditors may recover more,  ratably,  than
holders of Debentures or other subordinated indebtedness of the Company.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

          The following is a general  discussion of certain  federal  income tax
considerations  relevant to holders of the Debentures.  This discussion is based
upon the  Internal  Revenue  Code of 1986,  as amended  (the  "Code"),  Treasury
Regulations,  Internal Revenue Service ("IRS") rulings,  and judicial  decisions
now in effect,  all of which are subject to change  (possibly  with  retroactive
effect) or different interpretations.

          This  discussion  does not deal with all  aspects  of  federal  income
taxation  that may be relevant to holders of the  Debentures or shares of Common
Stock  and does not deal  with tax  consequences  arising  under the laws of any
foreign, state or local jurisdiction. This discussion is for general information
only,  and does not purport to address all of the tax  consequences  that may be
relevant to particular purchasers in light of their personal  circumstances,  or
to  certain  types  of  purchasers  (such  as  certain  financial  institutions,
insurance companies,  tax-exempt entities,  dealers in securities or persons who
hold the  Debentures  or Common  Stock in  connection  with a straddle,  foreign
corporations  and other holders who are not United States  persons,  citizens or
residents) who may be subject to special  rules.  This  discussion  assumes that
each holder holds the  Debentures  and the shares of Common Stock  received upon
conversion thereof as capital assets.

          PROSPECTIVE  PURCHASERS  ARE URGED TO CONSULT  THEIR OWN TAX  ADVISORS
REGARDING  THE  FEDERAL,  STATE,  LOCAL AND  FOREIGN TAX  CONSEQUENCES  OF THEIR
PARTICIPATION  IN THIS OFFERING,  OWNERSHIP AND  DISPOSITION OF THE  DEBENTURES,
INCLUDING  CONVERSION OF THE  DEBENTURES,  AND THE EFFECT THAT THEIR  PARTICULAR
CIRCUMSTANCES MAY HAVE ON SUCH TAX CONSEQUENCES.


                                      S-36





Interest on Debentures

          Interest  paid on a Debenture  will be taxable to a holder as ordinary
interest  income in accordance with the holder's method of tax accounting at the
time that such interest is accrued or (actually or constructively) received. The
Company  anticipates  that the Debentures will not be issued with original issue
discount ("OID") within the meaning of the Code.

Adjustment of Conversion Price or Ratio

          The conversion  ratio of the Debentures is subject to adjustment under
certain  circumstances.  Section  305 of the Code and the  Treasury  Regulations
issued  thereunder may treat the holders of the Debentures as having  received a
constructive  distribution,  resulting in ordinary income (subject to a possible
dividends-received  deduction in the case of corporate holders) to the extent of
the Company's  current and/or  accumulated  earnings and profits,  if and to the
extent  that  certain  adjustments  in the  conversion  ratio  (particularly  an
adjustment to reflect a taxable  dividend to holders of Common  Stock)  increase
the proportionate interest of a holder of Debentures in the fully diluted Common
Stock, whether or not such holder ever exercises its conversion  privilege.  The
Company does not anticipate  paying a cash  distribution in the event holders of
the  Debentures  are  treated as having  received a  constructive  distribution.
Therefore,  holders of the  Debentures  would have to  utilize  other  assets to
satisfy any tax liability arising from a constructive distribution. Moreover, if
there is not a full  adjustment  to the  conversion  ratio of the  Debentures to
reflect a stock dividend or other event increasing the proportionate interest of
the holders of outstanding Common Stock in the assets or earnings and profits of
the Company, then such increase in the proportionate  interest of the holders of
the Common Stock  generally will be treated as a  distribution  to such holders,
taxable as ordinary income (subject to a possible  dividends-received  deduction
in the case of corporate  holders) to the extent of the Company's current and/or
accumulated  earnings and profits. The Debentures contain provisions intended to
cause a full  adjustment  to the  conversion  ratio  of the  Debentures,  and in
addition the Board of Directors may reduce,  in its  discretion,  the conversion
price as it deems advisable to avoid or diminish any such adverse consequence to
holders of Common Stock. Accordingly,  the holders of Common Stock should not be
deemed to receive any such taxable  dividend  distribution  under Section 305 of
the Code. See "Description of Debentures Conversion."

Sale or Exchange of Debentures or Shares of Common Stock

          In general,  a holder of a Debenture  will recognize gain or loss upon
the sale, redemption,  retirement or other disposition of the Debenture measured
by the  difference  between the amount of cash and the fair market  value of any
property  received (except to the extent  attributable to the payment of accrued
interest) and the holder's  adjusted tax basis in the Debenture.  A holder's tax
basis in a  Debenture  generally  will  equal the cost of the  Debenture  to the
holder increased by the amount of market discount, if any, previously taken into
income by the holder or decreased by any bond premium  theretofore  amortized by
the holder with  respect to the  Debenture.  In  general,  each holder of Common
Stock into which the Debentures  have been converted will recognize gain or loss
upon the sale,  exchange,  redemption,  or other disposition of the Common Stock
under rules  similar to those  applicable to the  Debentures.  Special rules may
apply to  redemptions  of Common Stock which may result in the amount paid being
treated as a dividend. Subject to the market discount rules discussed below, the
gain or loss on the disposition of the Debentures or shares of Common Stock will
be capital gain or loss and, for  individuals  will be mid-term  gain or loss if
the  Debentures  or shares of Common Stock have been held for more than one year
but not more  than 18  months  at the  time of such  disposition,  subject  to a
maximum  federal tax rate of 28 percent.  If the  Debentures or shares of Common
Stock have been held by an  individual  taxpayer  for more than 18 months at the
time of disposition,  then such individual's adjusted net capital gain therefrom
is  subject  to a  maximum  federal  tax rate of 20  percent  (and in tax  years
beginning  after December 31, 2000, an 18 percent  maximum federal tax rate will
apply to such gain if the holding  period for the Debentures or shares of Common
Stock is more than 5 years).


                                      S-37





Conversion into Common Stock

          A  holder  of a  Debenture  will  not  recognize  gain  or loss on the
conversion  of the Debenture  into shares of Common Stock,  except to the extent
that the Common  Stock issued upon the  conversion  is  attributable  to accrued
interest on the  Debenture.  The holder's  aggregate  tax basis in the shares of
Common Stock  received upon  conversion  of the  Debenture  will be equal to the
holder's  aggregate basis in the Debenture  exchanged therefor (less any portion
thereof allocable to cash received in lieu of a fractional  share).  The holding
period of the shares of Common Stock  received by the holder upon  conversion of
the Debenture will include the period during which the holder held the Debenture
prior to the conversion.

          Cash received in lieu of a fractional  share of Common Stock should be
treated  as a  payment  in  exchange  for such  fractional  share.  Gain or loss
recognized  on the  receipt  of cash  paid in  lieu  of such  fractional  shares
generally will equal the difference  between the amount of cash received and the
amount of tax basis allocable to the fractional shares.

Market Discount

          The resale of a Debenture  may be  affected  by the "market  discount"
provisions  of the Code.  For this purpose,  the market  discount on a Debenture
will  generally be equal to the amount,  if any, by which the stated  redemption
price at maturity of the Debenture immediately after its acquisition exceeds the
holder's tax basis in the Debenture.  Subject to a de minimis  exception,  these
provisions  generally  require  a holder  of a  Debenture  acquired  at a market
discount to treat as ordinary  income any gain  recognized on the disposition of
such Debenture to the extent of the "accrued market  discount" on such Debenture
at the time of disposition.  In general,  market discount on a Debenture will be
treated as accruing on a  straight-line  basis over the term of such  Debenture,
or, at the election of the holder, under a constant yield method.

          In addition,  any holder of a Debenture  acquired at a market discount
may be  required  to defer the  deduction  of a portion of the  interest  on any
indebtedness incurred or maintained to purchase or carry the Debenture until the
Debenture is disposed of in a taxable  transaction.  The foregoing rule will not
apply if the  holder  elects  to  include  accrued  market  discount  in  income
currently.

          If a holder  acquires a Debenture  at a market  discount  and receives
Common Stock upon  conversion  of the  Debenture,  the amount of accrued  market
discount  with  respect  to the  converted  Debenture  through  the  date of the
conversion should be treated as ordinary income on the disposition of the Common
Stock.

Dividends on Shares of Common Stock

          Distributions on shares of Common Stock will constitute  dividends for
federal income tax purposes to the extent of current or accumulated earnings and
profits of the  Company  as  determined  under  federal  income tax  principles.
Dividends   paid  to  holders  that  are   corporations   may  qualify  for  the
dividends-received  deduction.  Individuals,  partnerships,  trusts, and certain
corporations,  including certain foreign  corporations,  are not entitled to the
dividends-received deduction.

          To the extent, if any, that a holder receives a distribution on shares
of Common Stock that would  otherwise  constitute a dividend for federal  income
tax purposes but that exceeds  current and  accumulated  earnings and profits of
the Company,  such distribution will be treated first as a non-taxable return of
capital  reducing the  holder's  basis in the shares of Common  Stock.  Any such
distribution  in excess of the holder's basis in the shares of Common Stock will
be treated as a capital gain.

Information Reporting and Backup Withholding

          Information  reporting and backup withholding may apply to payments of
interest or dividends on or the proceeds of the sale or other disposition of the
Debentures or shares of Common Stock made by the Company with

                                      S-38





respect to certain noncorporate  holders. Such holders generally will be subject
to backup  withholding  at a rate of 31% unless the  recipient  of such  payment
supplies a taxpayer identification number, certified under penalties of perjury,
as well as certain other information,  or otherwise  establishes,  in the manner
prescribed by law, an exemption  from backup  withholding.  Any amount  withheld
under backup  withholding is allowable as a credit against the holder's  federal
income tax, upon furnishing the required information.

                                  LEGAL MATTERS

          The validity of the  Securities  offered  hereby have been passed upon
for the Company by McGrath, North, Mullin & Kratz, P.C., Omaha, Nebraska and for
the Underwriters by Katten Muchin & Zavis, Chicago, Illinois.

                                     EXPERTS

          The consolidated  financial statements and schedule of InaCom Corp. as
of December 28, 1996 and  December  30,  1995,  and for each of the years in the
three-year  period  ended  December  28,  1996,  have been  included  herein and
incorporated  by reference in the  registration  statement in reliance  upon the
report of KPMG Peat  Marwick  LLP,  independent  certified  public  accountants,
incorporated by reference herein, and upon the authority of said firm as experts
in accounting and auditing.








                                           INACOM CORP. AND SUBSIDIARIES

                                    INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
                                         AND FINANCIAL STATEMENT SCHEDULE

                                                                                                            
                                                                                                               Page
CONSOLIDATED ANNUAL FINANCIAL STATEMENTS (Audited)

         Independent Auditors' Report.....................................................................      F-2

         Consolidated Statements of Operations-- Three-Year Period Ended December 28, 1996................      F-3

         Consolidated Balance Sheets-- December 28, 1996 and December 30, 1995............................      F-4

         Consolidated Statements of Stockholders' Equity -- Three-Year Period
                  Ended December 28, 1996.................................................................      F-5

         Consolidated Statements of Cash Flows-- Three-Year Period Ended December 28, 1996................      F-6

         Notes to Consolidated Financial Statements-- Three-Year Period Ended December 28, 1996...........      F-7

         SCHEDULE-- Valuation and Qualifying Accounts............................................              F-16


CONSOLIDATED FINANCIAL STATEMENTS FOR THE QUARTER AND
SIX MONTHS ENDED JUNE 28, 1997 (Unaudited)

         Condensed and Consolidated Balance Sheets-- June 28, 1997 and December 28, 1996.........              F-17

         Condensed and Consolidated Statement of Operations -- Thirteen Weeks Ended June 28, 1997
                  and June 29, 1996 and Twenty-Six Weeks Ended June 28, 1997 and June 29, 1996............     F-18

         Condensed and Consolidated Statement of Cash Flows -- Twenty-Six Weeks Ended June 28, 1997
                  and June 29, 1996.......................................................................     F-19

         Notes to Condensed and Consolidated Financial Statements -- Twenty-Six Weeks Ended
                  June 28, 1997...........................................................................     F-20


         All other  schedules  have been omitted as the required  information is
inapplicable  or the  information  is  included  in the  consolidated  financial
statements or related notes.



                                       F-1





                          INDEPENDENT AUDITORS' REPORT



The Board of Directors
InaCom Corp.:




         We have audited the accompanying  consolidated  financial statements of
InaCom Corp. and subsidiaries as listed in the accompanying index. In connection
with our audits of the consolidated  financial statements,  we have also audited
the financial  statement  schedule as listed in the  accompanying  index.  These
consolidated  financial  statements  and  financial  statement  schedule are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these  consolidated  financial  statements  and  financial  statement
schedule based on our audits.

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

         In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of InaCom Corp.
and  subsidiaries at December 28, 1996 and December 30, 1995, and the results of
their  operations  and their cash flows for each of the years in the  three-year
period ended December 28, 1996, in conformity with generally accepted accounting
principles.  Also in our opinion, the related financial statement schedule, when
considered  in  relation to the  consolidated  financial  statements  taken as a
whole,  presents  fairly,  in all material  respects,  the information set forth
therein.






                              KPMG PEAT MARWICK LLP




Omaha, Nebraska
February 21, 1997

                                       F-2





                                           INACOM CORP. AND SUBSIDIARIES
                                       Consolidated Statements of Operations
                                     Three-year period ended December 28, 1996
                                   (Amounts in thousands, except per share data)

                                                                                              
    ..........................................................           1996             1995             1994
                                                                     -----------      ------------     ------------
Revenues:
    Computer products.........................................       $ 2,885,019         2,047,215        1,680,397
    Computer services.........................................           136,888            95,476           85,406
    Communications products and services......................            80,148            57,653           34,736
                                                                     -----------      ------------     ------------
    ..........................................................         3,102,055         2,200,344        1,800,539
                                                                     -----------      ------------     ------------

Direct costs:
    Computer products.........................................         2,722,368         1,924,829        1,571,700
    Computer services.........................................            33,660            27,877           32,900
    Communications products and services......................            62,668            43,832           27,220
                                                                     -----------      ------------     ------------
    ..........................................................         2,818,696         1,996,538        1,631,820
                                                                     -----------      ------------     ------------
    Gross margin..............................................           283,359           203,806          168,719
Selling, general and administrative expenses .................           231,235           169,338          160,437
                                                                     -----------      ------------     ------------

    Operating income..........................................            52,124            34,468            8,282
Interest expense..............................................            20,405            14,635           12,031
                                                                     -----------      ------------     ------------

    Earnings (loss) before income taxes ......................            31,719            19,833          (3,749)
Income tax expense (benefit)..................................            12,986             8,126          (1,493)
                                                                     -----------      ------------     -----------

    Net earnings (loss).......................................       $    18,733            11,707          (2,256)

Earnings (loss) per share:
    Primary...................................................       $      1.76              1.14            (.22)
    Fully diluted.............................................       $      1.64              1.14            (.22)

Common shares and equivalents outstanding:
    Primary...................................................            10,600            10,300           10,300
    Fully diluted.............................................            12,000            10,300           10,300

See accompanying notes to consolidated financial statements.

                                                        F-3





                                           INACOM CORP. AND SUBSIDIARIES
                                            Consolidated Balance Sheets
                                      December 28, 1996 and December 30, 1995
                                     (Amounts in thousands, except share data)

              Assets                                                                  1996               1995
              ------                                                              -----------        -----------
                                                                                              
Current assets:
    Cash and cash equivalents.........................................            $    31,410             20,690
    Accounts receivable, less allowance for doubtful
         accounts of $4,385 in 1996 and $3,537 in 1995................                288,407            160,306
    Deferred income taxes.............................................                  3,554              4,202
    Inventories.......................................................                386,592            352,948
    Other current assets..............................................                  2,335              1,794
                                                                                  -----------        -----------
         Total current assets.........................................                712,298            539,940
                                                                                  -----------        -----------
Property and equipment, at cost.......................................                116,970             85,922
    Less accumulated depreciation.....................................                 57,845             44,421
                                                                                  -----------        -----------
         Net property and equipment...................................                 59,125             41,501
                                                                                  -----------        -----------
Other assets, net of accumulated amortization.........................                 27,531             17,831
Cost in excess of net assets of business acquired,
    net of accumulated amortization...................................                 48,646             24,966
                                                                                  -----------        -----------
         .............................................................            $   847,600            624,238
    Liabilities and Stockholders' Equity

Current liabilities:
    Accounts payable..................................................            $   406,753            331,221
    Notes payable and current installments of long-term debt..........                140,770             83,526
    Income taxes payable..............................................                  3,531                384
Other current liabilities.............................................                 60,941             33,869
                                                                                  -----------        -----------
         Total current liabilities....................................                611,995            449,000
                                                                                  -----------        -----------
Long-term debt, excluding current installments........................                 55,250             23,667
Other long-term liabilities...........................................                     73                 --
Deferred income taxes.................................................                  3,452              2,796

Stockholders' equity:
    Capital stock:
         Class A preferred stock of $1 par value.
         Authorized 1,000,000 shares; none issued.....................                     --                 --
         Common stock of $.10 par value.  Authorized
         30,000,000 shares; issued 10,850,008 shares
         in 1996 and 10,040,000 in 1995...............................                  1,085              1,004
    Additional paid-in capital........................................                 98,153             89,528
         Retained earnings............................................                 77,607             58,874
                                                                                  -----------        -----------
         .............................................................                176,845            149,406
    Less:
    Cost of common shares in treasury of 19,989 in 1995...............                     --              (161)
    Unearned restricted stock.........................................                   (15)              (470)
                                                                                  -----------        -----------
         Total stockholders' equity...................................                176,830            148,775
                                                                                  -----------        -----------
Commitments and contingent liabilities................................
         .............................................................            $   847,600            624,238
See accompanying notes to consolidated financial statements.

                                                        F-4





                                           INACOM CORP. AND SUBSIDIARIES
                                  Consolidated Statements of Stockholders' Equity
                                     Three-year period ended December 28, 1996
                                     (Amounts in thousands, except share data)

                                                         Additional                           Unearned       Total
                                              Common      paid-in    Retained    Treasury    restricted  stockholders'
                                               stock      capital    earnings      stock       stock         equity

                                                                                           
Balance at December 25, 1993.......           $ 1,004     88,928        49,423     (2,034)       (830)       136,491

Net loss...........................                -          -         (2,256)        -           -          (2,256)

Issuance of 3,400 treasury shares
as director compensation...........                -          11            -          30          -              41

Issuance of 35,253 treasury
shares under stock option plans....                -         209            -         310          -             519

Issuance of 16,800 treasury shares
as stock awards, net of forfeitures                -         166            -         161        468             795
                                                 ---       --------      -----       -----       ---       ---------

Balance at December 31, 1994.......             1,004     89,314        47,167     (1,533)       (362)       135,590

Net earnings.......................                -          -         11,707         -           -          11,707

Issuance of 4,400 treasury shares
as director compensation...........                -          (1)           -          39          -              38

Issuance of 89,993 treasury
shares under stock option plans....                -         240            -         790          -           1,030

Issuance of 61,800 treasury shares
as stock awards, net of forfeitures                 -        (25)           -         543       (108)            410
                                                  ---     -------        -----      ------       ---       ---------

Balance at December 30, 1995.......             1,004     89,528        58,874       (161)      (470)        148,775

Net earnings.......................                -          -         18,733         -           -          18,733

Issuance of 691,131 shares in connection
with business combinations.........               69       6,581            -          -           -           6,650

Issuance of 132,966 treasury and common
shares under stock option plans....               12       1,956            -         161          -           2,129

Issuance of 3,400 shares
as director compensation...........                -          60            -          -           -              60

Issuance of 2,500 shares
as stock awards, net of forfeitures                -          28            -          -         455             483
                                                  --     -------       ------        ---         ---       ---------

Balance at December 28, 1996.......           $ 1,085     98,153        77,607         -          (15)       176,830

See accompanying notes to consolidated financial statements.

                                                           F-5





                                           INACOM CORP. AND SUBSIDIARIES
                                       Consolidated Statements of Cash Flows
                                     Three-year period ended December 28, 1996
                                              (Amounts in thousands)


                                                                         1996             1995            1994
                                                                      -----------     -----------      -------

                                                                                                   
Cash flows from operating activities:
     Net earnings (loss).......................................       $    18,733          11,707           (2,256)
     Adjustments to reconcile net earnings (loss) to
       net cash provided (used) by operating activities:
         Depreciation and amortization.........................            21,814          19,059           19,766
         Changes in assets and liabilities, net
           of effects from business combinations:
              Accounts receivable..............................          (123,648)        (75,333)         (22,496)
              Inventories......................................           (31,794)       (124,296)         (41,783)
              Other current assets.............................                97            (610)             463
              Accounts payable.................................            71,162         105,100          122,961
              Other liabilities................................            20,896           5,444            5,983
              Income taxes.....................................             4,451           1,195           (2,192)
                                                                      -----------     -----------      -----------
                  Net cash provided (used) by
                     operating activities......................           (18,289)        (57,734)          80,446
                                                                      -----------     -----------      -----------
Cash flows from investing activities:
     Additions to property and equipment.......................           (26,240)        (10,346)         (14,910)
     Business combinations.....................................           (23,386)             -                -
     Payments from (advances of) notes receivable..............               446          (1,872)             917
     Other, including advances to affiliates...................           (11,950)         (1,051)          (1,816)
                                                                      -----------     -----------      -----------
                  Net cash used in investing activities........           (61,130)        (13,269)         (15,809)
                                                                      -----------     -----------      -----------

Cash flows from financing activities:
     Principal payments on long-term debt .....................           (30,334)         (6,667)              -
     Proceeds from receivables sold............................                -          100,000               -
     Proceeds from (payments of) notes payable.................            63,094         (13,184)         (81,314)
     Proceeds from long-term debt..............................            55,250              -            17,000
     Proceeds from the exercise of employee stock options......             2,129           1,030              519
                                                                      -----------     -----------      -----------
                  Net cash provided by (used in)
                     financing activities......................            90,139          81,179          (63,795)
                                                                      -----------     -----------      -----------

Net increase in cash and cash equivalents......................            10,720          10,176              842

Cash and cash equivalents, beginning of year...................            20,690          10,514            9,672
                                                                      -----------     -----------      -----------

Cash and cash equivalents, end of year.........................       $    31,410          20,690           10,514

See accompanying notes to consolidated financial statements.


                                                       F-6




                          INACOM CORP. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                    Three-year period ended December 28, 1996
          (Columnar dollar amounts in thousands, except per share data)


1.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         (a)      Organization

         The consolidated  financial  statements  include the accounts of InaCom
Corp.  (Company)  and its  wholly-owned  subsidiaries.  The Company is a leading
provider of management technology services which include technology  procurement
and  distribution  of  microcomputer  systems,   workstations,   networking  and
telecommunications  equipment,  systems  integration and support  services.  All
significant  intercompany  balances and  transactions  have been  eliminated  in
consolidation.

         (b)      Accounts Receivable

         The Company entered into an agreement in June 1995 (which agreement was
amended  and  restated  in  August  1995)  to  sell  $100  million  of  accounts
receivable,  with limited recourse, to an unrelated financial  institution.  New
qualifying  receivables  are sold to the financial  institution  as  collections
reduce  previously  sold  receivables  in order to  maintain  a balance  of $100
million sold  receivables.  On December 28, 1996,  $37.3  million of  additional
accounts  receivable  were  designated  to offset  potential  obligations  under
limited recourse provisions;  however,  historical losses on Company receivables
have been  substantially less than such additional amount. At December 28, 1996,
the implicit  interest  rate on the  receivable  sale  transaction  was 5.9%. On
January 13, 1997,  the agreement was amended to sell an additional  $100 million
of accounts receivable.

         (c)      Inventories

         Inventories  are stated at the lower of cost  (first-in,  first-out) or
market and consist of computer hardware,  software, voice and data equipment and
related materials.

         (d)      Other Assets

         Other assets include vendor  authorization  rights and long-term  notes
receivable. Vendor authorization rights are being amortized over 10 years.

         (e)      Cost in Excess of Net Assets of Business Acquired

         The excess of the cost over the  carrying  value of assets of  business
acquired  is  being   amortized  over  20  years.   The  Company   assesses  the
recoverability of intangible  assets by determining  whether the amortization of
the asset balance over its remaining life can be recovered through  undiscounted
future  operating cash flows of the acquired  operation.  The amount of goodwill
impairment,  if any, is measured based on projected  discounted future operating
cash flows using a discount rate reflecting the Company's average cost of funds.

         (f)      Depreciation

         Depreciation  is  provided  over  the  estimated  useful  lives  of the
respective assets ranging from 3 to 31 years using the straight-line method.


                                       F-7




                          INACOM CORP. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                    Three-year period ended December 28, 1996
          (Columnar dollar amounts in thousands, except per share data)


         (g)      Income Taxes

                  Deferred tax assets and  liabilities  are  recognized  for the
estimated  future tax  consequences  attributable  to  differences  between  the
financial  statement  carrying  amounts of existing  assets and  liabilities and
their  respective tax bases.  Deferred tax assets and  liabilities  are measured
using  enacted  tax  rates  in  effect  for the year in  which  those  temporary
differences are expected to be recovered or settled.  The effect on deferred tax
assets and  liabilities  of a change in tax rates is recognized in income in the
period that includes the enactment date.

         (h)      Earnings/(Loss) Per Common Share

         Primary earnings/(loss) per share of common stock have been computed on
the basis of the weighted  average number of shares of common stock  outstanding
after giving effect to equivalent  common  shares from dilutive  stock  options.
Fully diluted  earnings/(loss)  per share further  assumes the conversion of the
Company's  convertible   subordinated   debentures  for  the  period  they  were
outstanding.

         (i)      Revenue and Expense Recognition

         The Company  recognizes revenue from product sales upon shipment to the
customer.  Revenues from  consulting  and other  services are  recognized as the
Company performs the services.  Revenues from maintenance and extended  warranty
agreements  are  recognized  ratably  over the term of the  agreement.  Extended
warranty  costs are accounted for on an accrual basis and are  recognized  under
the sales method.

         (j)      Marketing Development Funds

         Primary vendors of the Company provide various  incentives,  in cash or
credit against obligations, for promoting and marketing their product offerings.
The  funds  or  credits  received  are  based on the  purchases  or sales of the
vendor's  products  and are earned  through  performance  of specific  marketing
programs or upon  completion  of  objectives  outlined by the vendors.  Funds or
credits   earned  are  applied  to  direct   costs  or   selling,   general  and
administrative  expenses  depending on the  objectives of the program.  Funds or
credits from the  Company's  primary  vendors  typically  range from 1% to 3% of
purchases.

         (k)      Risks and Uncertainties

         Financial  instruments  which  potentially  expose  the  Company  to  a
concentration of credit risk  principally  consist of accounts  receivable.  The
Company  sells  product  to a  large  number  of  customers  in  many  different
industries and geographies.  To minimize credit  concentration risk, the Company
utilizes  several  financial  services  organizations  which  purchase  accounts
receivable and perform  ongoing credit  evaluations of its customers'  financial
conditions.

         The  Company's   business  is  dependent  in  large  measure  upon  its
relationship  with key  vendors  since a  substantial  portion of the  Company's
revenue  is  derived  from  the  sales  of the  products  of such  key  vendors.
Termination  of, or a material  change to the  Company's  agreements  with these
vendors, or a material decrease in the level of marketing  development  programs
offered by manufacturers,  or an insufficient or interrupted  supply of vendors'
product would have a material adverse effect on the Company's business.


                                       F-8




                          INACOM CORP. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                    Three-year period ended December 28, 1996
          (Columnar dollar amounts in thousands, except per share data)


         Management   of  the  Company  has  made  a  number  of  estimates  and
assumptions  relating  to the  reporting  of  assets  and  liabilities  and  the
disclosure of contingent  assets and  liabilities to prepare these  consolidated
financial   statements  in  conformity   with  generally   accepted   accounting
principles. Actual results could differ from those estimates.

         (l)      Disclosures About Fair Value of Financial Instruments

         The  carrying   amounts  for  cash  and  cash   equivalents,   accounts
receivable, accounts payable and notes payable approximate fair value because of
the  short  maturity  of  these  instruments.  The  fair  values  of each of the
Company's  long-term  debt  instruments  are based on the amount of future  cash
flows  associated with each instrument  discounted  using the Company's  current
borrowing  rate  for  similar  debt  instruments  of  comparable  maturity.  The
estimated  fair value of the  Company's  long-term  debt at  December  28,  1996
approximates book value.

         (m)      Cash Equivalents

         For purposes of the consolidated  statements of cash flows, the Company
considers cash and temporary cash investments with a maturity of three months or
less to be cash equivalents.

2.       BUSINESS COMBINATIONS

         During 1996, the Company completed several acquisitions. In April 1996,
the Company acquired  Technology Express, a network integrator in the Nashville,
Tennessee market for  consideration  of  approximately  $4.8 million in cash and
89,286 shares of common stock in a transaction accounted for as a purchase.  The
excess  purchase price over the estimated fair value of the net assets  acquired
was $6.2 million and is being amortized using the  straight-line  method over 20
years.

         In August 1996, the Company acquired Computer Access  International for
consideration including approximately $7.6 million in cash and 238,209 shares of
common stock in a transaction  accounted for as a purchase.  The excess purchase
price over the estimated fair value of the net assets  acquired was $8.0 million
and is being amortized using the straight line method over 20 years.

         In December 1996, the Company  acquired  Gorham Clark,  Inc., a network
consulting  business in New York, New York for  consideration  of  approximately
$12.0 million in cash in a transaction accounted for as a purchase.  The Company
may also issue up to a maximum of 122,278  shares of common  stock over the next
two years,  contingent upon future results of the acquired business.  The excess
purchase  price over the  estimated  fair value of the net assets  acquired  was
$10.0  million and is being  amortized  using the  straight-line  method over 20
years.

         In December 1996, the Company  acquired all the issued and  outstanding
shares of Perigee  Communications  Inc. of Minneapolis,  Minnesota and Networks,
Inc.  of  Miami,  Florida  for  272,726  and  90,910  shares  of  common  stock,
respectively,  in  transactions  accounted  for as "poolings of  interest."  The
Company's consolidated financial statements for the year ended December 28, 1996
include the fourth fiscal quarters' activity for the acquired businesses.  Prior
period  consolidated  financial  statements  were not restated as the results of
operations  would not have  been  materially  different  than  those  previously
reported by the Company.  The effect of the immaterial  poolings was to increase
stockholders' equity by approximately $643,000.

                                                        F-9




                          INACOM CORP. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                    Three-year period ended December 28, 1996
          (Columnar dollar amounts in thousands, except per share data)



         If the above business  combinations  had occurred on December 26, 1993,
the pro forma operations of the Company would not have been materially different
than that reported in the accompanying consolidated statements of operations.

3.       PROPERTY AND EQUIPMENT

         A summary of property and equipment follows:

                                                   1996                  1995
                                                   ----                  ----
                                                           
Land, buildings and improvements.............   $   13,911               10,541
Furniture, fixtures and equipment............       27,875               18,392
Computer equipment      .....................       53,239               35,340
Computer parts held for repair and exchange..       21,945               21,649
                                                ----------        -------------
                                                $  116,970               85,922


4.       INCOME TAXES

         Income tax expense (benefit) consists of the following:

                                             1996            1995         1994
                                          ----------      ----------    --------
                                                               
                  Current:
                  Federal.............    $    10,195          6,151        487
                        State.........         1,488             943         92
                  Deferred:
                        Federal.......         1,209             897     (1,789)
                        State.........            94             135       (283)
                                          ----------      ----------    --------
                                          $    12,986          8,126     (1,493)

The  reconciliation  of the statutory  Federal income tax rate and the effective
tax rate are as follows:

                                               1996       1995       1994
                                            ----------   -----     --------
                                                          
Statutory Federal income tax rate .....        35.0%      35.0%      34.0%
State income taxes, net of
         Federal benefit ..............         3.2        3.6        4.7
         Other ........................         2.8        2.4        1.1
                                               ----       ----       ----
                                               41.0%      41.0%      39.8%



                                      F-10




                          INACOM CORP. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                    Three-year period ended December 28, 1996
          (Columnar dollar amounts in thousands, except per share data)


The tax effects of temporary  differences that give rise to significant portions
of the deferred tax assets and deferred tax liabilities are presented below:


                     ....................................                1996             1995
                                                                     ------------     --------
                                                                                
                  Deferred tax assets:
                     Valuation reserves..................            $      5,726            3,324
                     Accrued expenses not deducted until paid               2,188            1,275
                     Other...............................                  -                     2
                                                                     ------------     ------------
                     Total deferred tax assets...........                   7,914            4,601
                                                                     ------------     ------------

                  Deferred tax liabilities:

                     Vendor discounts....................                   2,766          -
                     Depreciation........................                   4,241            2,725
                     Other...............................                     805              470
                                                                     ------------     ------------
                     Total deferred tax liabilities......                   7,812            3,195
                                                                     ------------     ------------
                     Net deferred tax assets.............            $        102            1,406


There was no valuation allowance for deferred tax assets at December 28, 1996 or
December 30, 1995.

5.       NOTES PAYABLE AND LONG-TERM DEBT

         The  Company's  primary  sources of liquidity  are  provided  through a
working  capital  financing  agreement for $350.0  million,  a revolving  credit
facility of $40.0  million and  convertible  subordinated  debentures  of $55.25
million.  The $350.0  million  working  capital  financing  agreement,  which is
provided by an unrelated financial services organization, expires June 29, 1998.
At December 28, 1996,  $100.8 million was outstanding  under the working capital
line and the  interest  rate  was  7.4%  based on  LIBOR.  The  working  capital
financing agreement is secured by accounts receivable and inventories.

         The Company  entered  into a revolving  credit  facility  agreement  in
February  1996  with an  unrelated  financial  institution.  The  $40.0  million
revolving  credit facility  agreement  expires in February 1998. At December 28,
1996, $40.0 million was outstanding  under the revolving credit facility and the
interest rate was 6.8% based on LIBOR.  The revolving credit facility is secured
by accounts receivable and inventories.

         The  working  capital  financing  agreement  and the  revolving  credit
facility  agreement  contain  certain  restrictive   covenants,   including  the
maintenance  of  minimum  levels  of  working   capital,   tangible  net  worth,
limitations on incurring additional  indebtedness and restrictions on the amount
of net loss that the Company can incur.  The Company was in compliance  with the
covenants contained in the agreements at December 28, 1996.


                                      F-11




                          INACOM CORP. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                    Three-year period ended December 28, 1996
          (Columnar dollar amounts in thousands, except per share data)



         A summary of long-term debt follows:
                                                                                   1996              1995
                                                                               ------------      ------------
                                                                                           
         Private placement notes (a)..............................             $         -             30,334
         Convertible subordinated debentures (b)..................                   55,250                 -
                                                                               ------------      ------------
                 Total long-term debt.............................                   55,250            30,334
         Less current installments................................                       -              6,667
                                                                               ------------      -------------

                 Long-term debt, excluding current installments...             $     55,250            23,667


         (a)      The  private   placement   notes  were  held  by  unaffiliated
                  insurance  companies.  The  balances of the notes were paid in
                  full in December 1996.

         (b)      In June  1996,  the  Company  issued  $55.25  million  of 6.0%
                  convertible  subordinated  debentures  due June 15, 2006.  The
                  debentures are convertible into common stock of the Company at
                  a conversion price of $24.00 per share, subject to adjustments
                  under certain circumstances,  beginning on September 19, 1996.
                  The debentures are not redeemable by the Company prior to June
                  16, 2000 and  thereafter the Company may redeem the debentures
                  at various  premiums to principal  amount.  The debentures may
                  also be redeemed at the option of the holder at any time prior
                  to June 16,  2000 if there is a Change in Control  (as defined
                  in the  indenture)  at a price equal to 100% of the  principal
                  amount plus accrued  interest at the date of  redemption.  The
                  net proceeds from the sale of the 6%  debentures  were used to
                  reduce a portion of the  outstanding  balance  of the  working
                  capital financing  agreement which carried an interest rate at
                  the time of the debenture sale of 7.3%.

6.       CREDIT ARRANGEMENTS

         The  Company  has floor plan  agreements  to take  advantage  of vendor
financing  programs.  The  agreements  were  secured  by $122.7  million  of the
Company's  inventory  at December  28, 1996 and $111.9  million at December  30,
1995. The Company has entered into dealer working capital  financing  agreements
with  several  financial  services  organizations  which  purchase,   primarily,
accounts receivable from the Company. The Company had contingent  liabilities of
$1.8 million at December 28, 1996 and $7.9 million at December 30, 1995 relating
to these agreements.

7.       LEASES

         The  Company  operates  in leased  premises  which  include the general
offices, warehouse facilities and Company-owned branches.  Operating lease terms
range from monthly to ten years and generally provide for renewal options.  Rent
expense for operating leases was approximately $12.0 million,  $9.8 million, and
$8.6 million for the three years ended December 28, 1996, respectively.



                                      F-12




                          INACOM CORP. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                    Three-year period ended December 28, 1996
          (Columnar dollar amounts in thousands, except per share data)


         Future minimum  operating lease  obligations for the years 1997 through
2001 are $12.6  million,  $10.6  million,  $8.9  million,  $6.6 million and $5.7
million, respectively. It is anticipated that leases will be renewed or replaced
as they expire such that future lease  obligations will approximate rent expense
for 1996.

8.       EMPLOYEE RETIREMENT BENEFIT PLAN

         The Company  maintains a qualified savings plan under Section 401(k) of
the  Internal  Revenue  Code (IRC)  which  covers  substantially  all  full-time
employees.  Annual  contributions  to the qualified plan, based on participant's
annual  pay,  are  made by the  Company.  Participants  may  also  elect to make
contributions to the plan. Employee  contributions are matched by the Company up
to limits prescribed by the IRC. Company  contributions to the plan approximated
$3.3 million in 1996, $2.4 million in 1995 and $1.8 million in 1994.

         The Company  maintains a nonqualified  savings plan for employees whose
benefits  under the qualified  savings plans are reduced  because of limitations
under Federal tax laws. Contributions made to this plan were not material.

9.       LITIGATION

         The  Company  is  involved  in  a  limited  number  of  legal  actions.
Management  believes that the ultimate resolution of all pending litigation will
not have a  material  adverse  effect on the  Company's  consolidated  financial
statements.

10.      SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

         Interest and income taxes paid are summarized as follows:


                       .................................       1996             1995               1994
                                                           -----------       -----------        -------
                                                                                       
                  Interest paid.........................   $    19,611          14,054            12,599
                  Income taxes paid.....................         8,176           6,931               890

         Components  of  cash  used  for   acquisitions   as  reflected  in  the
consolidated statements of cash flows are summarized as follows:

                                                                                            1996

                  Fair value of assets acquired                                        $     41,965
                  Liabilities assumed                                                       (11,436)
                  Fair value of common stock issued                                          (7,143)
                                                                                       -------------

                  Cash paid at closing, net of cash acquired                           $     23,386


                                      F-13




                          INACOM CORP. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                    Three-year period ended December 28, 1996
          (Columnar dollar amounts in thousands, except per share data)


11.      STOCK OPTION AND AWARD PROGRAMS

         The Company has two stock plans  approved by the  shareholders  in 1994
and 1990, and a nonqualified stock option plan approved by shareholders in 1987.
Options  granted under the stock plans may be either  nonqualified  or incentive
stock options.  The option price,  vesting period and term under the stock plans
and the nonqualified stock option plan are set by the Compensation  Committee of
the Board of Directors of the Company. The option price may not be less than the
fair  market  value per share at the time the  option is  granted.  The  vesting
period of options granted  typically  ranges from 2 to 3 years,  and the term of
any option  granted  may not exceed ten years.  The stock  plans also permit the
issuance of restricted or bonus stock awards by the Compensation  Committee.  At
December 28, 1996,  the Company had  approximately  80,000 shares  available for
issuance pursuant to subsequent grants under the plans.

         Additional information as to shares subject to options is as follows:

                                                                                                    Weighted
                                                                                                     average
                                                                Number of       Exercise price       exercise
                                                                  options         per option           price
                                                                                              
         Options outstanding at December 25, 1993                   684,000    $  5.85 to 19.75        13.73
              Granted                                               193,500       8.00 to 12.00        10.20
              Exercised                                            (35,000)       7.25 to 14.62        11.74
              Canceled                                             (42,000)       7.02 to 14.50        12.21
                                                              -------------

         Options outstanding at December 31, 1994                   800,500       5.85 to 19.75        13.01

              Granted                                               157,000       9.56 to 14.69         9.82
              Exercised                                            (90,000)       7.25 to 12.00        10.26
              Canceled                                             (68,500)       5.85 to 14.63        12.45
                                                              -------------

         Options outstanding at December 30, 1995                   799,000       5.85 to 19.75        12.76

              Granted                                                36,500               35.56        35.56
              Exercised                                           (133,000)       5.85 to 14.63        10.77
              Canceled                                             (21,000)       5.85 to 14.63         9.56
                                                              -------------

         Options outstanding at December 28, 1996                   681,500       8.00 to 35.56        14.47

         Exercisable at December 28, 1996                           428,000    $  8.00 to 19.75        12.74




                                      F-14




                          INACOM CORP. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                    Three-year period ended December 28, 1996
          (Columnar dollar amounts in thousands, except per share data)


         The  Company   accounts  for  stock  options  in  accordance  with  the
provisions of Accounting  Principles Board (APB) Opinion No. 25,  Accounting for
Stock Issued to Employees,  and related  interpretations.  As such, compensation
expense would be recorded on the date of grant only if the current  market price
of the underlying  stock exceeded the exercise price.  Accordingly,  the Company
has not  recognized  compensation  expense for its  options  granted in 1995 and
1996.  In 1996,  the Company  adopted FASB  Statement  No. 123,  Accounting  for
Stock-Based  Compensation,  which permits  entities to recognize as expense over
the  vesting  period  the fair  value of all  stock-based  awards on the date of
grant.  FASB  Statement  No. 123 also  allows  entities to continue to apply the
provisions of APB Opinion No. 25 and provide pro forma net earnings and earnings
per share  disclosures  for employee stock option grants made in 1995 and future
years as if the  fair-value-based  method  defined in FASB Statement No. 123 had
been applied. The Company has elected to continue to apply the provisions of APB
Opinion No. 25 and provide the pro forma disclosure provisions of FASB Statement
No. 123.

         The per share  weighted-average  fair  value of stock  options  granted
during  1996 and 1995 was $30.96 and $7.83,  respectively,  on the date of grant
using the Black Scholes option-pricing model with the following weighted-average
assumptions:  1996 - expected  dividend yield 0.0%,  risk-free  interest rate of
6.1%,  expected  volatility factor of 192.9%, and an expected life of 2.5 years;
1995 - expected dividend yield 0.0%,  risk-free interest rate of 5.7%,  expected
volatility factor of 133.8%, and an expected life of 3.7 years.

         Since the Company  applies APB  Opinion  No. 25 in  accounting  for its
plans,  no  compensation  cost has been  recognized for its stock options in the
consolidated  financial  statements.  Had the Company recorded compensation cost
based on the fair  value at the grant  date for its  stock  options  under  FASB
Statement  No. 123, the Company's net earnings for 1996 and 1995 would have been
reduced by approximately 1.9% and 0.6%, respectively, and the Company's earnings
per  share,  fully  diluted,  for 1996 and  1995  would  have  been  reduced  by
approximately 1.2% and 0.9%, respectively.

         Pro forma net income  reflects  only options  granted in 1996 and 1995.
Therefore,  the full impact of calculating  compensation  cost for stock options
under FASB  Statement  No. 123 is not  reflected  in the pro forma net  earnings
amounts  presented  above,  because  compensation  cost is  reflected  over  the
options'  vesting  period of two and three years for the 1996 and 1995  options,
respectively.  Compensation  costs for options  granted prior to January 1, 1995
are not considered.



                                      F-15




                          INACOM CORP. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                    Three-year period ended December 28, 1996
          (Columnar dollar amounts in thousands, except per share data)


                                                                                                           SCHEDULE

                          INACOM CORP. AND SUBSIDIARIES
                        Valuation and Qualifying Accounts
                             (Amounts in thousands)


                                                       Balance at       Charged to        Amounts        Balance
                                                        beginning       costs and         written         at end
                                                        of period       expenses          off(1)         of period
                                                       ----------       --------       -----------       ---------
                                                                                             
Fiscal year ended December 28, 1996 -
    Allowance for doubtful accounts..............      $    3,537           1,626              778         4,385

Fiscal year ended December 30, 1995 -
    Allowance for doubtful accounts..............      $    2,626           2,308            1,397         3,537

Fiscal year ended December 31, 1994 -
    Allowance for doubtful accounts..............      $    2,784           1,691            1,849         2,626

     (1)  The deductions from reserves are net of recoveries.



                                      F-16





                          INACOM CORP. AND SUBSIDIARIES

                    CONDENSED AND CONSOLIDATED BALANCE SHEETS

                                   (Unaudited)

                             (Amounts in Thousands)


                                                                                       June 28,      December 28,
                                                                                         1997          1996
                                                      ASSETS
                                                                                              
Current assets:
    Cash and cash equivalents...............................................        $      30,720         31,410
    Accounts receivable, net................................................              257,358        288,407
    Inventories.............................................................              464,145        386,592
    Other current assets....................................................                8,843          5,889
                                                                                    -------------   ------------
         Total current assets...............................................              761,066        712,298
                                                                                    -------------   ------------
Other assets, net...........................................................               45,513         27,531
Cost in excess of net assets of business acquired, net of
   accumulated amortizations................................................               68,659         48,646
Property and equipment, net.................................................               69,674         59,125
                                                                                    -------------   ------------
             ...............................................................        $     944,912        847,600

                                       LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
    Accounts payable........................................................        $     479,746        406,753
    Notes payable...........................................................              120,000        140,770
    Other current liabilities...............................................               79,451         64,472
                                                                                    -------------   ------------
         Total current liabilities..........................................              679,197        611,995
                                                                                    -------------   ------------

Long-term debt..............................................................               55,250         55,250
Other long-term liabilities.................................................                3,453          3,525

Stockholders' equity:
    Capitol stock:
         Class A preferred stock of $1 par value
             Authorized 1,000,000 shares; none issued.......................                   --             --
         Common stock of $.10 par value.  Authorized 30,000,000 shares;
             issued 11,537,315 in 1997 and 10,850,008 shares in 1996........                1,153          1,085
         Additional paid-in capital.........................................              116,298         98,153
         Retained earnings..................................................               89,561         77,607
                                                                                    -------------   ------------
             ...............................................................              207,012        176,845
    Less:
         Unearned restricted stock..........................................                   --           (15)
                                                                                    -------------   ------------
         Total stockholders' equity.........................................              207,012        176,830
                                                                                    -------------   ------------
             ...............................................................        $     944,912        847,600


See accompanying notes to consolidated financial statements.

                                      F-17





                          INACOM CORP. AND SUBSIDIARIES

               CONDENSED AND CONSOLIDATED STATEMENT OF OPERATIONS

                                   (Unaudited)

                  (Amounts in Thousands, Except Per Share Data)


                                                           Thirteen Weeks Ended          Twenty-Six Weeks Ended
                                                          June 28,        June 29,       June 28,         June 29,
                                                      
                                                           1997            1996           1997             1996
                                                                                              
                                                       -------------  -------------   -------------       ---------
Revenues:
     Computer products...............................  $    884,952         718,585   $   1,657,705        1,316,307
     Computer services...............................        60,607          30,201         108,238           58,340
     Communication products and services.............        26,655          21,074          47,961           37,294
                                                       ------------   -------------   -------------   --------------
          Total......................................       972,214         769,860       1,813,904        1,411,941
                                                       ------------   -------------   -------------   --------------

Direct costs:
     Computer products...............................       836,876         677,760       1,565,625        1,241,991
     Computer services...............................        14,881           7,347          28,380           15,550
     Communications products and services............        21,583          16,620          37,782           29,086
                                                       ------------   -------------   -------------   --------------
     ................................................       873,340         701,727       1,631,787        1,286,627
                                                       ------------   -------------   -------------   --------------
Gross margin.........................................        98,874          68,133         182,117          125,314
Selling, general and administrative expenses.........        80,354          55,588         147,671          102,829
                                                       ------------   -------------   -------------   --------------
Operating income.....................................        18,520          12,545          34,446           22,485

Interest expense.....................................         7,148           5,046          14,184            9,919
                                                       ------------   -------------   -------------   --------------
Earnings before income tax...........................        11,372           7,499          20,262           12,566
Income tax expense ..................................         4,663           3,075           8,308            5,152
                                                       ------------   -------------   -------------   --------------

Net earnings.........................................  $      6,709           4,424   $      11,954            7,414

Earnings per share
     Primary.........................................  $        .58             .43   $        1.04              .72
     Fully diluted...................................  $        .52             .42             .94              .71

     Common shares and equivalents outstanding
        Primary......................................        11,600          10,300          11,500           10,300
        Fully diluted................................        13,900          10,700          13,800           10,500





See accompanying notes to consolidated financial statements.

                                      F-18





                          INACOM CORP. AND SUBSIDIARIES

               CONDENSED AND CONSOLIDATED STATEMENT OF CASH FLOWS

                                   (Unaudited)

                             (Amounts in Thousands)

                                                                                              Twenty-Six Weeks Ended
                                                                                            June 28,        June 29,
                                                                                              1997            1996
                                                                                                      
Cash flows from operating activities:

    Net earnings .....................................................................    $    11,954           7,414
    Adjustments to reconcile net earnings to net cash used in operating activities:
        Depreciation and amortization.................................................         14,256           9,720
        Increase in accounts receivable...............................................        (55,200)        (41,182)
        (Increase) decrease in inventories............................................        (74,070)         48,585
        Increase in other current assets..............................................         (2,599)           (395)
        Increase (decrease) in accounts payable.......................................         68,840         (69,691)
        (Decrease) increase in other long-term liabilities............................            (83)            226
        (Decrease) increase in other current liabilities..............................         (7,107)         13,219
                                                                                          -----------       ---------

             Net cash used in operating activities....................................        (44,009)        (32,104)
                                                                                          -----------       ---------

Cash flows from investing activities:

    Additions to property and equipment...............................................        (19,836)        (10,016)
    Proceeds from notes receivable....................................................            100           1,605
    Business combinations.............................................................         (4,100)             --
    Increase in other assets..........................................................        (12,085)        (10,472)
                                                                                          -----------       ---------
        Net cash used in investing activities.........................................        (35,921)        (18,883)
                                                                                          -----------       ---------

Cash flows from financing activities:

    Proceeds from receivables sold....................................................        100,000              --
    (Payments of) proceeds from short-term debt.......................................        (20,770)          5,741
    Payments of long-term debt........................................................             --          (6,667)
    Proceeds from sale of convertible subordinated debentures.........................             --          55,250
    Proceeds from exercise of stock options...........................................             10             808
                                                                                          -----------       ---------

        Net cash provided by financing activities.....................................         79,240          55,132
                                                                                          -----------       ---------

Net (decrease) increase in cash and cash equivalents..................................           (690)          4,145

Cash and cash equivalents, beginning of the period....................................         31,410          20,690

Cash and cash equivalents, end of the period..........................................    $    30,720          24,835

See accompanying notes to consolidated financial statements.


                                      F-19





                          INACOM CORP. AND SUBSIDIARIES
            NOTES TO CONDENSED AND CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.  CONDENSED AND CONSOLIDATED FINANCIAL STATEMENTS

    The  condensed  and  consolidated  financial  statements  are  unaudited and
reflect all adjustments  (consisting only of normal recurring adjustments) which
are, in the opinion of  management,  necessary  for a fair  presentation  of the
financial position and operating results for the interim periods.  The condensed
and  consolidated  financial  statements  should be read in conjunction with the
consolidated  financial  statements and notes thereto contained in the Company's
Annual Report to Stockholders  incorporated by reference in the Company's Annual
Report on Form 10-K for the fiscal year ended  December 28, 1996. The results of
operations  for the  thirteen and  twenty-six  weeks ended June 28, 1997 are not
necessarily indicative of the results for the entire fiscal year ending December
27, 1997.

2.  ACCOUNTS RECEIVABLE

    The Company has entered  into an  agreement to sell $200 million of accounts
receivable,  with limited recourse, to an unrelated financial  institution.  The
agreement was  initially  entered into in June 1995 with respect to $100 million
of accounts  receivable  and was amended in January  1997 to sell an  additional
$100 million of accounts receivable.  New qualifying receivables are sold to the
financial institution as collections reduce previously sold receivables in order
to maintain a balance of $200 million sold receivables.  On June 27, 1997, $46.6
million of additional  accounts  receivable were designated to offset  potential
obligations  under limited recourse  provisions;  however,  historical losses on
Company receivables have been substantially less than such additional amount. On
June 28, 1997, the interest rate was 6.09%.

3.  INVENTORIES

    Inventories are stated at the lower of cost (first-in,  first-out method) or
market and consist of computer hardware,  software, voice and data equipment and
related materials.

4.  EARNINGS PER COMMON SHARE

    Primary  earnings per share of common stock have been  computed on the basis
of the  weighted  average  number of shares of common  stock  outstanding  after
giving effect to equivalent  common shares from dilutive  stock  options.  Fully
diluted  earnings per share  further  assumes the  conversion  of the  Company's
convertible subordinated debentures for the period they were outstanding.

5.  MARKETING DEVELOPMENT FUNDS

    Primary vendors of the Company provide various incentives, in cash or credit
against  obligations,  for promoting and marketing their product offerings.  The
funds or credits  received  are based on the  purchases or sales of the vendor's
products and are earned through  performance of specific  marketing  programs or
upon completion of objectives  outlined by the vendors.  Funds or credits earned
are applied to direct  costs or selling,  general  and  administrative  expenses
depending on the objectives of the program.  Funds or credits from the Company's
primary vendors typically range from 1% to 3% of purchases from these vendors.

6.  SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

    For purposes of the condensed and consolidated  statement of cash flows, the
Company  considers cash and cash  investments with a maturity of three months or
less to be cash equivalents.

    Interest  and  income  taxes paid are  summarized  as  follows  (dollars  in
thousands):
                                     1997            1996
                                   --------         ------

Interest paid..................   $ 14,310         $ 9,924
Income taxes paid..............      7,574           1,126

                                      F-20





                                  UNDERWRITING

    Subject to the terms and conditions of the  Underwriting  Agreement,  Inacom
has agreed to sell to each of the  Underwriters  named  below,  and each of such
Underwriters,  for whom Goldman,  Sachs & Co., J.P.  Morgan  Securities Inc. and
PaineWebber Incorporated are acting as representatives,  has severally agreed to
purchase from Inacom, the respective amount of Debentures set forth opposite its
name below:
                                                     Principal
    Underwriter                                       Amount
Goldman, Sachs & Co....................
J.P. Morgan Securities Inc. ...........
PaineWebber Incorporated...............
- ------------------------...............            ------------
         Total                                      $50,000,000

         Under the terms  and  conditions  of the  Underwriting  Agreement,  the
Underwriters  are  committed to take and pay for all of the  Debentures  offered
hereby, if any are taken.

         The  Underwriters  propose to offer the  Debentures in part directly to
the public at the initial  public  offering price set forth on the cover page of
this  Prospectus  Supplement and in part to certain  securities  dealers at such
price less a concession of ___% of the principal  amount.  The  Underwriters may
allow,  and such dealers may reallow,  a concession not in excess of ___% of the
principal  amount to certain  brokers  and  dealers.  After the  Debentures  are
released for sale to the public,  the offering price and other selling terms may
from time to time be varied by the representatives.

         Inacom has granted the  Underwriters an option  exercisable for 30 days
after the date of this  Prospectus  Supplement to purchase up to an aggregate of
$7,500,000  additional  principal  amount  of the  Debentures  solely  to  cover
over-allotments,  if any.  If the  Underwriters  exercise  their  over-allotment
option, the Underwriters have severally agreed,  subject to certain  conditions,
to purchase approximately the same percentage thereof which the principal amount
of Debentures to be purchased by each of them, as shown in the foregoing  table,
bears to the Debentures offered hereby.

         Inacom and its directors and executive  officers have agreed during the
period  beginning from the date of this Prospectus  Supplement and continuing to
and including the date 90 days after the date of this Prospectus Supplement, not
to offer,  sell,  contract to sell or otherwise  dispose of any shares of Common
Stock or any securities of Inacom that are  substantially  similar to the shares
of the Common Stock, or any other security convertible into or exchangeable for,
or that  represent  the right to  receive,  shares  of Common  Stock or any such
similar  securities,  except for (i) shares of Common Stock issuable pursuant to
convertible debt securities,  warrants and stock options outstanding on the date
of this  Prospectus  Supplement,  (ii)  shares  of Common  Stock (or  securities
convertible  or  exchangeable  in to  Common  Stock)  to  be  issued  solely  in
connection  with  acquisitions,  (iii) the shares of Common Stock offered in the
concurrent  offering  of Common  Stock and (iv) the  Debentures  offered  hereby
without the prior written consent of the Underwriters. The Company has agreed to
give  Goldman,  Sachs & Co.  prompt  notice of any  issuance of Common  Stock in
private  placements in  connection  with  acquisitions  and not to register such
Common  Stock for sale or resale  during the period  beginning  from the date of
this  Prospectus  Supplement  and  continuing  to and including the date 90 days
after the date of this Prospectus Supplement.

         In connection  with this offering,  the  Underwriters  may purchase and
sell  Debentures  or Common Stock in the open  market.  These  transactions  may
include  over-allotment  and  stabilizing  transactions  and  purchases to cover
syndicate  short  positions  in  connection  with  this  offering.   Stabilizing
transactions  consist of certain bids or purchases for the purpose of preventing
or  retarding a decline in the market  price of the  Debentures;  and  syndicate
short  positions  involve the sale by the  Underwriters  of a greater  number of
Debentures than they are required to purchase from the Company in this offering.
The  Underwriters  also may impose a penalty bid,  whereby  selling  concessions
allowed  to  syndicate  members  or  other  broker-dealers  in  respect  of  the
Debentures  sold in this  offering  for their  account,  may be reclaimed by the
syndicate if such  Debentures are repurchased by the syndicate in stabilizing or
covering  transactions.  These  activities may stabilize,  maintain or otherwise
affect the market  price of the  Debentures,  which may be higher than the price
that  might  otherwise  prevail in the open  market;  and these  activities,  if
commenced,  may be discontinued at any time. These  transactions may be effected
on the NYSE or otherwise.

         Inacom has agreed to indemnify the several Underwriters against certain
liabilities, including liabilities under the Securities Act.

                                       U-1




No person has been authorized to give any information or
to make any representations other than those contained in
this Prospectus, and, if given or made, such information
or representations must not be relied upon as having been
authorized. This Prospectus does not constitute an offer to
sell or the solicitation of an offer to buy any securities
other than the Securities to which it relates, or an offer to
sell or the solicitation of an offer to buy such Securities,
in any circumstance in which such offer or solicitation is
unlawful.  Neither the delivery of this Prospectus nor any
sale made hereunder shall, under any circumstances,
create any implication that there has been no change in
the affairs of the Company since the date hereof or that
the information contained herein is correct as of any time
subsequent to the date hereof.
         -----------------

                     TABLE OF CONTENTS
                                                                          Page
                              Prospectus Supplement
Prospectus Summary............................                             S-3
Risk Factors..................................                             S-6
Use of Proceeds...............................                             S-9
Price Range of Company Stock
  and Dividend Policy.........................                            S-10
Capitalization................................                            S-11
Selected Consolidated Financial Data..........                            S-12
Management's Discussion and Analysis
  of Financial Condition and Results
  of Operations...............................                            S-13
Business..                                                                S-21
Management....................................                            S-28
Description of Debentures.....................                            S-33
Certain Federal Income Tax Consequences.......                            S-37
Legal Matters.................................                            S-40
Experts.......................................                            S-40
Index to Consolidated Financial
  Statements and Financial Statement
  Schedule....................................                             F-1
Underwriting..................................                             U-1

                                   Prospectus
Available Information.........................                               2
Incorporation of Certain
 Documents By Reference.......................                               3
The Company...................................                               4
Use of Proceeds...............................                               5
Ratios of Earnings to Fixed Charges...........                               6
Description of Debt Securities................                               7
Description of Capital Stock..................                              12
Plan of Distribution..........................                              15
Legal Matters.................................                              16
Experts.......................................                              16












                                   $50,000,000


                                  InaCom Corp.

                               _____% CONVERTIBLE
                             SUBORDINATED DEBENTURES
                                  DUE ____ 2004





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


                                   PROSPECTUS
                                ___________, 1997

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

                              Goldman, Sachs & Co.
                                J.P. Morgan & Co.
                            PaineWebber Incorporated



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

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



SUBJECT TO COMPLETION, DATED SEPTEMBER 30, 1997
                    PROSPECTUS SUPPLEMENT TO PROSPECTUS DATED _____________ 1997
                                3,000,000 SHARES
                                  InaCom Corp.
                                  COMMON STOCK
                           (par value $.10 per share)
                              --------------------
         All of the shares of Common Stock  offered  hereby are being offered by
InaCom Corp.

         Concurrently  with this  offering,  the  Company is  offering  its ___%
Convertible Subordinated Debentures due __________, 2004 in the aggregate amount
of  $50,000,000  under a separate  Debenture  Prospectus.  Neither  offering  is
conditioned upon consummation of the other offering. See "Debentures Offering".

     SEE "RISK  FACTORS" ON PAGES S-6 TO S-9 OF THIS  PROSPECTUS  SUPPLEMENT FOR
CERTAIN  FACTORS THAT SHOULD BE  CONSIDERED  BY  PROSPECTIVE  PURCHASERS  OF THE
COMMON STOCK.

     The Common Stock is listed on the New York Stock  Exchange under the symbol
"ICO." On September 26, 1997,  the last reported sales price of the Common Stock
on the New York Stock Exchange was $37.25 per share.  See "Price Range of Common
Stock."
                            ------------------------

  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
       EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
           SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
             COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
               PROSPECTUS SUPPLEMENT OR THE PROSPECTUS TO WHICH IT
                   RELATES. ANY REPRESENTATION TO THE CONTRARY
                             IS A CRIMINAL OFFENSE.
                            ------------------------

                                               Initial Public          Underwriting                 Proceeds To
                                               Offering Price           Discount(1)                 Company(2)
                                                                                        
Per Share..........................          $                        $                          $
Total(3)...........................          $                        $                          $

(1)  The Company has agreed to indemnify the Underwriters against certain
liabilities, including liabilities under the Securities Act of 1933, as amended.
See "Underwriting."
(2)  Before deduction of expenses estimated at $165,000 payable by the Company.
(3) The Company has granted the  Underwriters an option  exercisable for 30 days
after the date  hereof to  purchase  up to 450,000  additional  shares of Common
Stock at the initial  public  offering  price per share,  less the  underwriting
discount. If such option is exercised in full, the total initial public offering
price,  underwriting  discount  and  proceeds  to  Inacom  will be $  _________,
$__________ and $__________, respectively. See "Underwriting."

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

     The shares offered  hereby are offered  severally by the  Underwriters,  as
specified herein, subject to receipt and acceptance by them and subject to their
right to reject any order in whole or in part. It is expected that  certificates
for the shares will be ready for  delivery in  book-entry  form only through the
facilities of the  Depository  Trust Company in New York,  New York, on or about
__________,  1997,  against  payment  therefor in immediately  available  funds.

Goldman, Sachs & Co.   
                               J.P. Morgan & Co.
                                                        PaineWebber Incorporated
                            ------------------------

     The date of this Prospectus Supplement is ___________, 1997.






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










Photo collage of five photos in arrow shapes pointing  clockwise at the adjacent
photo.

Caption:  Needs Assessment and Technology Planning
Photo of two men and one woman  discussing  a company's  information  technology
needs.

Caption:  Technology Procurement and Configuration
Photo of two technicians  configuring computers at Inacom's Ontario,  California
production facility.

Caption:  Systems Integration and Systems Management
Photo of a technician working at a client company's technology nerve center.

Caption:  Ongoing Systems Support and Distributed Support
Photo of a  technician  at Inacom's  new  Technology  Services  Center in Omaha,
Nebraska assisting a technology client.

Caption:  Asset Management
Photo of a bar code and tracking system used to manage technology assets.


         CERTAIN   PERSONS   PARTICIPATING   IN  THIS  OFFERING  MAY  ENGAGE  IN
TRANSACTIONS  THAT  STABILIZE,  MAINTAIN  OR  OTHERWISE  AFFECT THE PRICE OF THE
COMMON  STOCK,   INCLUDING   OVER-ALLOTMENT,   STABILIZING  AND   SHORT-COVERING
TRANSACTIONS  IN SUCH  SECURITIES,  AND THE  IMPOSITION  OF A  PENALTY  BID,  IN
CONNECTION  WITH  THE  OFFERING.  FOR A  DESCRIPTION  OF THESE  ACTIVITIES,  SEE
"UNDERWRITING."






================================================================================
                               PROSPECTUS SUMMARY

         The following  summary  information is qualified in its entirety by the
more detailed information and Consolidated  Financial Statements,  including the
Notes thereto,  appearing elsewhere in this Prospectus Supplement and Prospectus
or  incorporated  by  reference.  Except  as  otherwise  indicated  herein,  all
information in this Prospectus  Supplement and Prospectus assumes no exercise of
the Underwriters' over-allotment option.

                                   The Company

         InaCom Corp.  (the  "Company" or "Inacom") is a leading  single  source
provider of information  technology products and technology  management services
designed  to enhance the  productivity  of  information  systems  primarily  for
Fortune 1000 clients.  The Company offers a  comprehensive  range of value added
services to manage the entire information system life cycle including: (1) needs
assessment   and   technology   planning,   (2)   technology   procurement   and
configuration,  (3)  systems  integration  and systems  management,  (4) ongoing
systems  support and distributed  support,  and (5) asset  management.  Inacom's
expertise  includes the  integration  of voice and data  communications.  Inacom
sells its products and services through a marketing  network of 51 Company-owned
business  centers  throughout  the United  States  that  focus on serving  large
corporations.  The Company also has a network of approximately 1,000 value added
resellers that typically have a regional,  industry,  or specific product focus.
The Company has international  affiliations in Europe,  Asia,  Central and South
America,  the Caribbean,  Middle East, Africa,  Canada and Mexico to satisfy the
technology management needs of its multinational clients.  Inacom is the largest
purchaser  of IBM  computer  products  and  believes  it is the  second  largest
purchaser of Compaq computer products worldwide.

         Inacom's expertise in procurement,  configuration and delivery of PC's,
peripherals  and software from a wide range of major vendors enables the Company
to customize  information  systems to meet specific  client needs.  In addition,
Inacom provides its clients with numerous  benefits  including  in-depth product
knowledge and experience,  competitive pricing from its purchasing  arrangements
and a wide array of services supporting client needs on an on-going basis.

         Management   believes  that  the  Company's   expertise  in  procuring,
configuring  and  delivering   information  technology  products  and  providing
technology  management  services  provides a strategic  advantage in  addressing
certain industry trends. In particular,  businesses  increasingly are seeking to
outsource the management  and support of their  information  technology  systems
with  fewer  providers.  At  the  same  time,  the  demand  for  cost-effective,
customized technology systems has led a number of manufacturers,  including IBM,
Compaq and Hewlett-Packard, to move from "build-to-forecast" delivery systems to
"build-to-order"  programs in which they ship  computer  components to a limited
number of qualified technology  providers,  including Inacom, for final assembly
and  configuration.  Management  also  believes  that these  trends will lead to
further  consolidation in the highly fragmented  technology  management services
industry.  As a result  of the  Company's  experience  in  integrating  acquired
businesses,  management  believes  that the Company is  well-positioned  to take
advantage of strategic acquisition opportunities as they arise.

         Inacom's  earnings  growth has been  enhanced by its rapidly  expanding
services  business.  In the first six months of fiscal 1997,  computer  services
provided 47.7% of net earnings,  more than double the net earnings from the same
period in 1996. Computer products contributed 40.8% and communications  products
and services  provided 11.5% of net earnings in the same period.  Inacom expects
that  earnings  from  services  will continue to grow more rapidly than earnings
from its other  business  segments  given Inacom's broad offering of services to
its clients and the industry trends discussed above.

         Inacom's  goals are to grow net earnings and  increase  economic  value
added to enhance  shareholder  value.  To achieve these goals,  Inacom  provides
comprehensive  solutions to improve the productivity of its clients' information
systems.  Key elements of the  Company's  strategy  are: (i) to leverage  client
relationships to continue expanding  higher-margin  services  revenues,  (ii) to
capitalize on the trend toward build-to-order/configure-to-order  systems, (iii)
to expand offerings and geographic coverage through strategic acquisitions,  and
(iv) to capitalize on the convergence of data and voice communications.



                                       S-3






================================================================================
                                  The Offering

Common Stock, $.10 par value 
(the "Common Stock")...........   3,000,000 shares

Common Stock Outstanding
after the Offering.............   14,566,707 shares(1)

Use of Proceeds................   To repay, in part, indebtedness and for
                                  general corporate purposes. See "Use of
                                  Proceeds."

Trading Symbol.................   The Common Stock is traded on the New
                                  York Stock Exchange ("NYSE") under the
                                  symbol "ICO".

(1) Does not include (i)  1,132,948  additional  shares  reserved  for  issuance
    pursuant to currently outstanding options under the Company's 1997, 1994 and
    1990 stock plans and 1987  nonqualified  stock option plan,  (ii)  2,302,084
    additional  shares  reserved for issuance  pursuant to the conversion of the
    Company's 6% Convertible  Subordinated Debentures due June 15, 2006 or (iii)
    such additional  shares which will be reserved for issuance  pursuant to the
    conversion of the Company's  ___%  Convertible Subordinated   Debentures due
    _________,  2004  which  the  Company  is  offering  concurrently  with this
    offering of Common Stock.
================================================================================


                                       S-4





================================================================================
                       Summary Consolidated Financial Data

                      (in thousands, except per share data)

                                                    Fiscal Year Ended December                          Twenty-Six Weeks Ended

                                                                                                       June 29,        June 28,
                                    1992           1993          1994          1995         1996         1996            1997
                                   ------         ------        ------        ------       ------       ------          -----
                                                                                                
Statement of Operations Data:

Revenues.....................   $   1,014,466   $ 1,545,227   $ 1,800,539   $ 2,200,344   $3,102,055  $ 1,411,941   $     1,813,904

Earnings (loss) before income taxes    17,959        19,693       (3,749)        19,833      31,719        12,566            20,262

Net earnings (loss)..........          10,734        11,975       (2,256)        11,707      18,733         7,414            11,954

Earnings (loss) per share,      $        1.25   $      1.26   $    (0.22)   $      1.14   $    1.64   $      0.71   $          0.94
fully diluted

Weighted average shares outstanding,    8,566         9,500        10,300        10,300      12,000        10,500            13,800
fully diluted................

Balance Sheet Data:                                                                                     June 28, 1997

                                                                                                          As            As Adjusted
                                                                                           Actual     Adjusted(1)       Pro Forma(2)

Working capital........................................................................    $ 81,869   $   187,473       $   235,723

Total assets...........................................................................     944,912       944,912           980,516

Long-term debt.........................................................................      55,250        55,250           105,250

Stockholders' equity...................................................................     207,012       312,616           312,616



(1) As adjusted to give effect to the sale of Common Stock offered hereby.

(2) As adjusted to give effect to the sale of Common  Stock  offered  hereby and
the sale of the  debentures,  as described in the following  paragraph,  and the
application  of the  estimated  net  proceeds  of both  offerings.  See  "Use of
Proceeds".

                               Debenture Offering

         Concurrently  with the offering,  the Company is offering,  by separate
prospectus,  $50,000,000  of its ___%  Convertible Subordinated   Debentures due
________,  2004 (the  "Debentures")  (up to  $57,500,000  of  Debentures  if the
underwriters'  over-allotment  option is exercised in full). The consummation of
the  offering  of the  Common  Stock  made  hereby is not  conditioned  upon the
consummation of the Debentures offering.


================================================================================




                                       S-5







                                  RISK FACTORS

         The  Prospectus and this  Prospectus  Supplement,  including  documents
incorporated by reference herein, contain certain forward-looking statements and
information  relating  to the  Company  that  are  based on the  beliefs  of the
Company's  management as well as assumptions  made by and information  currently
available to the Company's management.  Such statements reflect the current view
of the Company with respect to future  events and are subject to certain  risks,
uncertainties  and assumptions,  including  factors  described in "Risk Factors"
herein and in documents incorporated herein by reference.  Should one or more of
these risks or uncertainties materialize, or should underlying assumptions prove
incorrect,  actual results may vary materially  from those  described  herein as
believed, estimated or expected.

Dependence Upon Key Vendors

         Inacom's  business is dependent in large measure upon its  relationship
with key vendors. A substantial portion of Inacom's computer products revenue is
derived from the sales of the products of key vendors, including Compaq, IBM and
Hewlett-Packard.  During  the fiscal  year ended  December  28,  1996,  sales of
Compaq,  IBM and  Hewlett-Packard  products accounted for approximately 26%, 24%
and 15%, respectively,  of the Company's revenues.  Inacom derives a substantial
portion of its  communications  products and  services  revenue from the sale of
Lucent  Technologies  products and AT&T services.  Although Inacom considers its
relationships  with its key vendors to be good,  there can be no assurance  that
these  relationships  will  continue as  presently  in effect or that changes in
marketing approach by one or more such key vendors and other suppliers would not
adversely  affect  Inacom.  Inacom's  agreements  with  these  vendors  are on a
non-exclusive  basis and may be  terminated  by the vendors on notice  typically
ranging  from 30 to 90 days.  Termination  of,  or a  material  change  to, or a
nonrenewal  of Inacom's  agreements  with  Compaq,  IBM and  Hewlett-Packard,  a
material  decrease in the level of  marketing  development  programs  offered by
computer vendors,  or an insufficient or interrupted  supply of vendors' product
would have a material  adverse  effect on Inacom's  business.  See  "Business --
Products and Vendors."

Impact of Vendor Incentive Funds

         The key vendors of Inacom provide various  incentives for promoting and
marketing their product offerings. Funds or credits received by Inacom are based
either on the sales of the vendor's  products  through the independent  reseller
and Inacom-owned  channels, or on Inacom's purchases from the respective vendor.
The three major forms of vendor  incentives  received by Inacom are co-operative
funds,  market  development  funds and vendor rebates.  The funds or credits are
earned through  performance of specific marketing programs or upon completion of
objectives outlined by the vendors. These funds or credits from Inacom's primary
vendors  typically  range  from 1% to 5% of  purchases  by  Inacom.  A  material
decrease  in the level of vendor  incentive  funding  or  credits  would  have a
material  adverse  effect on Inacom's  business.  See  "Business -- Products and
Vendors."

Inventory Management Risks

         The  personal  computer  industry  is  characterized  by rapid  product
improvement and technological  change resulting in relatively short product life
cycles and rapid product obsolescence, which can place inventory at considerable
valuation risk.  Inacom's  information  technology  suppliers  generally provide
price protection intended to reduce the risk of inventory devaluation.  However,
many of these  suppliers have  announced  plans to reduce the number of days for
which they will provide price protection. There can be no assurance that vendors
will continue  such policies or that  unforeseen  new product  developments  and
related  inventory  obsolescence  will not materially  adversely affect Inacom's
business.


                                       S-6





Build-to-Order Delivery Model

         The  system  used by  major  manufacturers,  such as  IBM,  Compaq  and
Hewlett-Packard   to  deliver  computer  systems  to  business  clients  through
technology  providers such as Inacom is changing from a build-to-forecast  model
to a build-to-order  model. See "Business - Industry".  The potential advantages
to technology  providers such as Inacom from such a system -- reduced  inventory
requirements,  improved  margins  and market  share  gains -- involve  potential
disadvantages  including  a decrease  in the number of days of price  protection
available from the  manufacturers  and the  requirement  that Inacom meet strict
manufacturer final assembly  qualification  standards.  The failure of Inacom to
meet the  manufacturer  qualification  standards,  or the inability of Inacom to
manage  its  inventory  to  levels  to  meet  client   demands  and  within  the
manufacturer's  price protection limits, could have a material adverse effect on
Inacom's business.

Dependence Upon Key Management and Technical Personnel

         Inacom's  success  depends to a  significant  extent on its  ability to
attract and retain key personnel. Inacom is particularly dependent on its senior
management  team and technical  personnel.  Inacom's  strategy for growth in the
sale of computer services and  communication  services depends on its ability to
attract and retain qualified  technical  personnel,  including systems engineers
and communications  specialists.  Competition for technical personnel is intense
and no  assurance  can be given that  Inacom  will be able to recruit and retain
such  personnel.  The  failure  to  recruit  and retain  senior  management  and
technical personnel could have a material adverse effect on Inacom's business.

Management of Expanding Operations and Increased Service Focus

         The  Company's  growth  resulting  from  expanding  operations  and its
increased focus on the complete life cycle  technological  needs of its business
clients places significant demands on the Company's management,  operational and
technical  resources.  Such growth and  increased  life cycle  service focus are
expected to continue to challenge the Company's sales, marketing,  technical and
support personnel and senior  management.  The Company's future performance will
depend in part on its ability to manage  expanding  operations  and to adapt its
operational  systems to respond to changes in its business.  In particular,  the
Company's  success will depend upon its key management and technical  personnel.
See "Dependence Upon Key Management and Technical  Personnel" above. The failure
of the Company to effectively manage its growth and increased life cycle service
focus  effectively  or to train  its  technical  field  personnel  could  have a
material adverse effect on Inacom's business.

Funding Requirements; Interest Rate Sensitivity

         Inacom's  business  requires  significant  working  capital  to finance
product inventory and accounts  receivable.  Inacom has funded its inventory and
working capital  requirements through an inventory and working capital financing
agreement,  a revolving  credit facility and the public sale of debentures.  The
borrowings  under these  agreements  typically bear a floating rate of interest.
Due to the Company's  significant working capital needs, an increase in interest
rates could have a material  adverse  effect on Inacom's  results of  operation.
There can be no  assurance  that  sufficient  equity or debt  financing  will be
available on terms acceptable to Inacom or that Inacom will be able to refinance
its existing  indebtedness.  The  inability of Inacom to refinance  its existing
indebtedness  or to obtain a sufficient  amount of alternative  financing  would
have a material adverse effect on Inacom's business.

Risks of Financial Leverage

         The Company's  business  requires  significant  working capital and the
primary  sources of such working  capital are provided  through an inventory and
working capital financing  agreement,  the $55.25 million in aggregate principal
amount of 6%  convertible  subordinated  debentures  issued in June 1996,  and a
revolving credit facility of $40.0 million.  On June 28, 1997, $80.0 million was
outstanding  under the  working  capital  portion of the  inventory  and working
capital financing  agreement and the interest rate was 7.5% based on three-month
LIBOR.  The inventory and working  capital  agreement  expires in June 1998. The
debentures are unsecured subordinated debt

                                       S-7





of the  Company.  On June 28,  1997,  $40.0  million was  outstanding  under the
revolving  credit  facility and the interest rate was 6.99% based on three-month
LIBOR.  The revolving  credit  facility  expires in February 1998. The degree to
which the Company is leveraged  could have important  consequences to holders of
the Common Stock,  including the following:  (i) the Company's ability to obtain
other financing in the future may be impaired; (ii) a substantial portion of the
Company's  cash  flow  from  operations  must be  dedicated  to the  payment  of
principal and interest on its indebtedness;  and (iii) a high degree of leverage
may make the Company more  vulnerable  to economic  downturns  and may limit the
ability  to  withstand  competitive  pressures.  The  Company's  ability to make
scheduled  payments  on or, to the extent not  restricted  pursuant to the terms
thereof,  to refinance its  indebtedness  depends on its financial and operating
performance,   which  is  subject  to  prevailing  economic  conditions  and  to
financial, business and other factors beyond its control.

Competition

         All aspects of the technology  management  services industry are highly
competitive. The technology management services industry continues to experience
a significant  amount of consolidation.  In the future Inacom may face fewer but
larger and better financed  competitors as a consequence of such  consolidation.
Inacom  competes  for  potential  clients,  including  national  accounts,  with
numerous  resellers,   distributors  and  service  providers.  Several  computer
manufacturers  have  expanded  their  channels of delivery,  pricing and product
positioning and compete with Inacom's  marketing network for potential  clients.
Other competitors operate mail-order or discount stores offering clones of major
vendor products.  Inacom also competes with computer technology providers in the
recruitment  and retention of  franchisees  and  independently-owned  resellers.
Inacom competes in the computer services division with a large number of service
providers,   including  IBM  through  its  Global  Services  division,  Andersen
Consulting,  EDS,  CompuCom  Systems,  ENTEX, GE Capital  Technology  Management
Services,   IKON  Office   Solutions  and  Vanstar  Corp.   Competition  in  the
communications  products and  services  industry is also  intense,  and includes
entities  which  are  also  significant   vendors  of  Inacom,  such  as  Lucent
Technologies and AT&T.  Certain  competitors and manufacturers are substantially
larger than Inacom and have greater financial,  technical, service and marketing
resources.  The level of future  sales and  earnings  achieved  by Inacom in any
period may be adversely affected by a number of competitive  factors,  including
an increase in direct sales by vendors to independent  resellers  and/or clients
and increased  computer  client  preference  for  mail-order  or discount  store
purchases of clones of major vendor products.

Acquisitions

         Inacom's  strategy  includes   effecting   acquisitions  and  strategic
relationships  in selected  geographic  market and service  areas.  Acquisitions
involve a number of special  risks,  including  the  incorporation  of  acquired
products  and  services  into  Inacom's  offerings,  the  potential  loss of key
employees of the acquired business,  the valuation of the acquired business, the
incurrence of additional debt and the financial impact of goodwill amortization.
Inacom expects to issue equity  securities to consummate  certain  acquisitions,
which may cause dilution to current stockholders. No assurance can be given that
Inacom will have adequate  resources to consummate  acquisitions,  integrate the
acquired  businesses  or  that  any  such  acquisitions  will be  successful  in
enhancing Inacom's business.

Dependence on Information Systems

         The Company  depends on a variety of information  systems to provide it
with a  competitive  advantage.  Although  the  Company  has  not  in  the  past
experienced significant failures or down time of its proprietary procurement and
delivery  system or any of its other  information  systems,  any such failure or
significant  down time could  prevent the  Company  from  taking  orders  and/or
shipping  product and could  prevent  clients from  accessing  price and product
availability  information from the Company.  In such event, the Company could be
at a severe  disadvantage  in  determining  appropriate  product  pricing or the
adequacy  of  inventory  levels  or  in  reacting  to  rapidly  changing  market
conditions.  A failure of the Company's information systems which impacts any of
these functions could have a material adverse effect on the Company's  business.
In  addition,   the   inability  of  the  Company  to  attract  and  retain  the
highly-skilled  personnel  required  to  implement,  maintain,  and  operate its
centralized information

                                       S-8





processing  system and the  Company's  other  information  systems  could have a
material adverse effect on the Company's business.

Gross Margin Risks

         Gross margins from the sale of computer products have declined over the
past several years as a result of computer  product price reductions and intense
competition. Inacom has responded by reducing operating expenses as a percentage
of revenue and by  focusing  on sales of  higher-margin  computer  services  and
communication  services.  There  can be no  assurance  that  gross  margins  for
computer products will not continue to decline or that Inacom will be successful
in reducing  operating expenses as a percentage of revenue.  Furthermore,  there
can be no assurance that gross margins for computer services and  communications
services  will not also  decline  or that  Inacom  will be able to  continue  to
successfully grow and compete in such service markets.

Certain Anti-Takeover Effects

         Certain  provisions of the Company's  Certificate of Incorporation  and
Delaware  law  may be  deemed  to  have  anti-takeover  effects.  The  Company's
Certificate  of  Incorporation  provides  that the Board of Directors  may issue
additional  shares of Common Stock or establish  one or more classes or a series
of Preferred  Stock with such  designations,  relative  voting rights,  dividend
rights,  liquidation  and other rights that the Board of Directors fixes without
stockholder approval.  In addition,  the Company is subject to the anti-takeover
provisions  of  Section  203 of  the  Delaware  General  Corporation  Law  which
prohibits a  publicly-held  Delaware  corporation  from  engaging in a "business
combination" with an "interested  stockholder" for a period of three years after
the  date  of  the   transaction  in  which  the  person  became  an  interested
stockholder, unless the business combination is approved in a prescribed manner.
See  "Description  of Capital -- Preferred  Stock" and  "Description  of Capital
Stock -- Section 203 of the Delaware General Corporation Law" in the Prospectus.

                                 USE OF PROCEEDS

         The net  proceeds  to the  Company  from the sale of the  Common  Stock
(assuming an offering  price of $37.25 per share,  the last reported share price
of the Common Stock on the NYSE on September 26, 1997) and the Debentures  being
offered   concurrently   are  expected  to  be  $105,604,000   and  $48,250,000,
respectively  ($121,444,000  and $55,488,000,  respectively if the Underwriters'
over-allotment options for the offerings are exercised in full), after deducting
the discounts and commissions and the estimated offering expenses payable by the
Company.  The Company currently  anticipates that approximately  $120,000,000 of
such net proceeds will be used to repay, in part, borrowings under the Company's
short-term  revolving  lines of credit  which  borrowings  are made for  working
capital  purposes and can be reborrowed at any time. The reduction in short-term
borrowings will  strengthen the Company's  balance sheet and provide the Company
with  additional  debt  capacity  to grow its  business  internally  and through
acquisitions. Borrowings outstanding under such lines of credit were $80 million
and $40  million  at June 28,  1997 and the  annual  interest  rate was 7.5% and
6.99%,  respectively.  The balance of the net proceeds  will be used for general
corporate purposes. See "Capitalization."




                                       S-9





                 PRICE RANGE OF COMMON STOCK AND DIVIDEND POLICY

         Prior  to  September   12,  1997,   the  Common  Stock  traded  in  the
over-the-counter  market and was quoted on the NASDAQ  National Market under the
symbol "INAC".  The Common Stock commenced  trading on the NYSE on September 12,
1997,  under the symbol "ICO." The following table sets forth the quarterly high
and low sales  prices for the Common  Stock as reported  by the NASDAQ  prior to
September 12, 1997 and by the NYSE thereafter.

                                                        High          Low
                                                      ----------  -----------
                                                            
Fiscal Year Ended December 30, 1995
          First Quarter........................    $     9.38     $      7.00
          Second Quarter.......................         14.25            8.25
          Third Quarter........................         15.25           12.25
          Fourth Quarter.......................         15.12            9.50

Fiscal Year Ended December 28, 1996
          First Quarter........................    $    18.50     $     13.25
          Second Quarter ......................         24.25           15.38
          Third Quarter........................         35.88           15.38
          Fourth Quarter.......................         39.25           29.50

Fiscal Year Ending December 27, 1997
          First Quarter........................    $    40.63     $     20.63
          Second Quarter.......................         32.88           20.00
          Third Quarter........................         37.63           29.75
          Fourth Quarter 
            (through October __, 1997).........          [--]            [--]


         On  September,  26,  1997 the last  reported  sales price of the Common
Stock on the NYSE was $37.25.  As of August 1, 1997 the Company  estimates  that
there were approximately 5,300 beneficial holders of the Company's Common Stock.

         The Company has never declared or paid a cash dividend to stockholders.
The  Company's  Board of Directors  presently  intends to retain all earnings to
finance  the  expansion  of the  Company's  operations  and does not  expect  to
authorize  cash  dividends  in the  foreseeable  future.  Any  payment  of  cash
dividends  in the  future  will  depend  upon the  Company's  earnings,  capital
requirements  and other factors  considered  relevant by the Company's  Board of
Directors.  Certain of the  Company's  debt  agreements  restrict  the amount of
dividends  which may be paid by the Company.  See  "Management's  Discussion and
Analysis of Financial  Condition and Results of  Operations"  and "Liquidity and
Capital Resources."

                                      S-10





                                 CAPITALIZATION

         The  following  table sets forth the  capitalization  of the Company at
June 28, 1997,  and as adjusted to give effect to the  application  of estimated
net  proceeds of  $105,604,000  from the sale by the Company of the Common Stock
and $48,250,000 from the sale by the Company of the Debentures.  The information
set forth below should be read in conjunction  with the  Consolidated  Financial
Statements and Notes thereto and with  "Management's  Discussion and Analysis of
Financial Condition and Results of Operations."

                                                                                    June 28, 1997
                                                                                                   As Adjusted
                                                                   Actual        As Adjusted(1)    Pro Forma(2)
                                                                                (in thousands)
                                                                                         
Cash and cash equivalent..................................      $       30,720   $     30,720     $     64,574
                                                                ==============   ============     ============

Short-term debt...........................................      $      120,000   $     14,396              ---
                                                                ==============   ============     ============

Long-term debt............................................      $       55,250   $     55,250     $    105,250

Stockholders' equity:
    Capital stock:
       Class A preferred stock, $1 par value;
       authorized 1,000,000 shares; none issued...........                  --             --               --
    Common stock, $.10 par value; authorized
       30,000,000 shares; 11,537,315 shares
       issued and outstanding; 14,537,315 shares issued
       and outstanding as adjusted(3).....................               1,153          1,453            1,453
    Additional paid-in capital............................             116,298        221,602          221,602
    Retained earnings.....................................              89,561         89,561           89,561
                                                                --------------   ------------     ------------

       Total stockholders' equity.........................             207,012        312,616          312,616
                                                                --------------   ------------     ------------

          Total capitalization............................      $      262,262   $    367,866     $    417,866
                                                                ==============   ============     ============

(1) As adjusted to give effect to the sale of the Common Stock offered hereby.

(2) Assumes consummation of the offering of the Debentures concurrently with the
consummation of the offering of Common Stock.

(3) Does not include (i)  1,132,948  additional  shares  reserved  for  issuance
pursuant to currently  outstanding  options under the Company's  1997,  1994 and
1990  stock  plans and 1987  nonqualified  stock  option  plan,  (ii)  2,302,084
additional  shares  reserved  for  issuance  pursuant to the  conversion  of the
Company's 6% Convertible Subordinated Debentures due June 15, 2006 or (iii) such
additional shares which will be reserved for issuance pursuant to the conversion
of the Company's ____%  Convertible Subordinated   Debentures due _____________,
2004 which the Company is  offering  concurrently  with this  offering of Common
Stock.



                                      S-11





                      SELECTED CONSOLIDATED FINANCIAL DATA

         The selected consolidated  financial data under the captions "Statement
of  Operations  Data" and "Balance  Sheet Data" are derived  from the  Company's
Annual  Reports  on Form 10-K for each of the years  ended  December  26,  1992,
December  25, 1993,  December 31, 1994,  December 30, 1995 and December 28, 1996
which  have  been  audited  by  KPMG  Peat  Marwick  LLP,   independent   public
accountants,  and such data as of and for the  twenty-six  weeks  ended June 29,
1996 and June 28, 1997 have been derived from the Company's  unaudited Quarterly
Reports on Form 10-Q. This  information  should be read in conjunction  with the
Consolidated  Financial  Statements  and  Notes  thereto,  and  the  independent
auditors'  report and with  "Management's  Discussion  and Analysis of Financial
Condition and Results of Operations."

                                       Selected Consolidated Financial Data
                                       (in thousands, except per share data)

                                                    Fiscal Year Ended December                Twenty-Six Weeks Ended
                                                                                                  June 29,   June 28,
                                        1992        1993        1994        1995        1996        1996        1997
                                    --------------------------------------------------------------------------------
                                                                                             
Statement of Operations Data:
     Revenues......................  $1,014,466 $1,545,227 $1,800,539 $2,200,344   $3,102,055  $1,411,941  $1,813,904
     Direct costs..................     895,276  1,375,796  1,631,820  1,996,538    2,818,696   1,286,627   1,631,787
                                     ----------  --------- ---------- ----------   ----------  ----------  ----------
     Gross margin..................     119,190    169,431    168,719    203,806      283,359     125,314     182,117
     Selling, general and 
       administrative expenses.....      93,267    141,142    160,437    169,338      231,235     102,829     147,671
                                     ----------  ---------  ---------  ---------   ----------  ----------  ----------
     Operating income..............      25,923     28,289      8,282     34,468       52,124      22,485      34,446
     Interest expense..............       7,964      8,596     12,031     14,635       20,405       9,919      14,184
                                     ----------  ---------  ---------  ---------   ----------    --------   ---------
     Earnings (loss) before income 
       taxes.......................      17,959     19,693     (3,749)    19,833       31,719      12,566      20,262
     Income tax expense (benefit)..       7,225      7,947     (1,493)     8,126       12,986       5,152       8,308
     Cumulative effect of change in
       accounting for taxes........          --        229         --         --           --          --          --
                                      ---------  ---------   --------  ---------    ---------    --------   ---------
     Net earnings (loss)...........   $  10,734  $  11,975  $  (2,256) $  11,707    $  18,733    $  7,414   $  11,954
                                      =========  =========  =========  =========    =========    ========   =========
     Earnings (loss) per share, 
       fully diluted...............   $    1.25  $    1.26  $   (0.22) $    1.14    $    1.64    $    .71   $     .94
                                      =========  =========  ========== =========    =========    ========   =========
     Weighted average shares
       outstanding, fully diluted..       8,566      9,500      10,300    10,300       12,000      10,500      13,800
                                      =========  =========  ========== =========    =========    ========   =========

Balance Sheet Data:
     Working capital...............   $  65,901  $  67,936  $   78,759 $  90,940    $ 100,303    $135,408   $  81,869
     Total assets..................     288,365    456,894     519,875   624,238      847,600     631,854     944,912
     Long-term debt................      36,800     20,000      30,333    23,667       55,250      68,850      55,250
     Stockholders' equity..........   $ 101,275  $ 136,491  $  135,590 $ 148,775    $ 176,830    $158,313   $ 207,012


                                     Certain Data As A Percentage of Revenues


                                                    Fiscal Year Ended December                Twenty-Six Weeks Ended
                                                                                                June 29,   June 28,
                                         1992      1993       1994       1995        1996        1996        1997
                                      ------     ------     -------    ------     -------       ------     ------
Revenues...........................    100.0%     100.0%      100.0%    100.0%      100.0%       100.0%     100.0%
Direct costs.......................     88.3       89.0        90.6      90.7        90.8         91.1       90.0
                                      ------     ------     -------    ------     -------       ------     ------
Gross margin.......................     11.7       11.0         9.4       9.3         9.2          8.9       10.0
Selling, general and administrative 
  expenses                               9.2        9.1         8.9       7.7         7.5          7.3        8.1
                                      ------     ------     -------    ------     -------       ------     ------
Operating income...................      2.5        1.9         0.5       1.6         1.7          1.6        1.9
Interest expense...................      0.8        0.6         0.7       0.7         0.7          0.7        0.8
                                      ------     ------     -------    ------     -------       ------     ------
Earnings (loss) before income tax..      1.7        1.3        (0.2)      0.9         1.0          0.9        1.1
Income tax expense (benefit).......      0.7        0.5        (0.1)      0.4         0.4          0.4        0.4
                                      ------     ------     -------    ------     -------       ------     ------
Net earnings (loss)................      1.0%       0.8%       (0.1)%     0.5%        0.6%         0.5%       0.7%
                                      ======     ======     =======    ======     =======       ======     ======


                                                       S-12





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

                                    Overview

         Inacom is a leading single source  provider of  information  technology
products and technology management services designed to enhance the productivity
of information systems, primarily for Fortune 1000 clients. The Company offers a
comprehensive  range of value added  services  to manage the entire  information
system life cycle including:  (1) needs assessment and technology planning,  (2)
technology  procurement and configuration,  (3) systems  integration and systems
management,  (4) ongoing systems support and distributed  support, and (5) asset
management.

         The Company generates  revenue,  gross margin and earnings by providing
products  and  services to its clients  throughout  the life cycle of a computer
system.  These  revenues,  gross margin and earnings are comprised of three main
classifications;  (i) computer product sales,  (ii) computer  services and (iii)
communication  products  and services  and are  provided  through the  Company's
marketing   network  which  consists  of  Company-owned   business  centers  and
independent  value added resellers.  Computer product sales are derived from the
sale of  microcomputer  systems,  workstations  and related  products.  Computer
services are derived from the sale of technology  procurement  services,  system
integration  services and system support  services.  Communication  products and
services are derived from the sale of voice and data  equipment,  long  distance
services  and  convergence  technology  through  the  Company's   communications
division.

         The  Company  recognizes  revenue  from  computer  product  sales  upon
shipment to its clients.  Revenues from  consulting and other computer  services
are recognized as the Company  performs the services.  Revenues from maintenance
and extended  warranty  agreements are  recognized  ratably over the term of the
agreement. Extended warranty costs are accounted for on an accrual basis and are
recognized under the sales method.

Results of Operations

         The following table sets forth,  for the indicated  periods,  revenues,
gross  margins  and net  earnings  of the  Company  segmented  by the three main
classifications.

                                                            Summary of Operating Results
                                                                   (in thousands)

                                          Fiscal Year Ended December        Twenty-Six Weeks Ended     Thirteen Weeks Ended
                                                                                June 29,   June 28,     June 29,     June 28,
                                        1994(1)        1995       1996(2)         1996       1997         1996         1997
                                        -------        ----       -------         ----       ----         ----         ----
                                                                                              
     Revenues: 
        Computer products.......     $1,680,397    $2,047,215   $2,885,019   $1,316,307   $1,657,705  $  718,585   $ 884,952
        Computer services.......         85,406        95,476      136,888       58,340      108,238      30,201      60,607
        Communication products
          and services..........         34,736        57,653       80,148       37,294       47,961      21,074      26,655
                                     ----------    ----------   ----------   ----------   ---------   ----------   ---------
                  Total.........     $1,800,539    $2,200,344   $3,102,055   $1,411,941   $1,813,904  $  769,860   $ 972,214
                                     ==========    ==========   ==========   ==========   ==========  ==========   =========
     Gross margin:
        Computer products.......     $  113,797    $  122,386   $  162,651   $   74,316   $   92,080   $   40,825   $  48,076
        Computer services.......         52,506        67,599      103,228       42,790       79,858       22,854      45,726
        Communication products
          and services..........          7,516        13,821       17,480        8,208       10,179        4,454       5,072
                                     ----------    ----------   ----------   ----------    ---------   ----------   ---------
                  Total.........     $  173,819    $  203,806   $  283,359   $  125,314   $  182,117   $   68,133   $  98,874
                                     ==========    ==========   ==========   ==========   ==========   ==========   =========
     Net earnings (loss):
        Computer products.......     $    (659)    $    5,418   $    9,703   $    4,102   $    4,883   $    2,545   $   2,550
        Computer services.......          2,527         5,272        7,381        2,796        5,691        1,669       3,464
        Communication products
          and services..........             77         1,017        1,649          516        1,380          210         695
                                     ----------    ----------   ----------   ----------   ----------   ----------   ---------
                  Total.........     $    1,945    $   11,707   $   18,733   $    7,414   $   11,954   $    4,424   $   6,709
                                     ==========    ==========   ==========   ==========   ==========   ==========   =========


                                      S-13





(1) Gross margin and net earnings  exclude the impact of  non-recurring  charges
recognized in the second quarter of 1994. (2) Net earnings include the impact of
non-recurring charges of $991,000 in the fourth quarter of 1996.

         The  following  table  sets  forth,  for  the  indicated  periods,  the
percentage  mix of revenue  and net  earnings  of the  Company by the three main
classifications.

                                                            Percentage Mix of Revenues and Net Earnings

                                          Fiscal Year Ended December        Twenty-Six Weeks Ended     Thirteen Weeks Ended
                                                                               June 29,      June 28    June 29,     June 28,
                                         1994(1)        1995        1996(2)      1996         1997        1996         1997
                                         -------        ----        -------      ----         ----        ----         ----
                                                                                                    
     Revenues:
        Computer products.......          93.3%         93.1%        93.0%       93.3%        91.4%       93.4%       91.1%
        Computer services.......           4.7           4.3          4.4         4.1          6.0         3.9         6.2
        Communication products
          and services..........           2.0           2.6          2.6         2.6          2.6         2.7         2.7
                                          -------      -------       -------    --------     --------    --------     -----
                  Total.........          100.0%        100.0%       100.0%      100.0%       100.0%      100.0%      100.0%
                                          =======      =======       =======    ========     ========    ========     =====
     Net earnings:
        Computer products.......          (33.9)%       46.3%        51.8%       55.3%        40.8%       57.5%       38.0%
        Computer services.......          129.9         45.0         39.4        37.7         47.7        37.7        51.6
        Communication products
          and services..........           4.0           8.7          8.8         7.0         11.5         4.8        10.4
                                          -------      -------       -------    --------     --------    --------     -----
                  Total.........          100.0%        100.0%        100.0%     100.0%       100.0%      100.0%      100.0%
                                          =======      =======       =======    ========     ========    ========     =====

     The following table sets forth, for the indicated periods, the gross margin
percentage of the three main  classifications  and the consolidated gross margin
percentage.

                                                  Gross Margin Percentages

                                          Fiscal Year Ended December        Twenty-Six Weeks Ended     Thirteen Weeks Ended
                                                                               June 29,      June 28    June 29,     June 28,
                                         1994(1)        1995        1996(2)      1996         1997        1996         1997
                                         -------        ----        -------      ----         ----        ----         ----
                                                                                                
     Gross margin:
        Computer products.......           6.8%          6.0%         5.6%        5.7%         5.6%        5.7%        5.4%
        Computer services.......          61.5          70.8         75.4        73.4         73.8        75.7        75.5
        Communication products
          and services..........          21.6          24.0         21.8        22.0         21.2        21.1        19.0

     Consolidated gross margin..           9.7           9.3          9.1         8.9         10.0         8.9        10.2

(1)  Gross margin and net earnings exclude the impact of  non-recurring  charges
     recognized in the second quarter of 1994.
(2)  Net earnings include the impact of non-recurring charges of $991,000 in the fourth quarter of 1996.


Second Quarter and First Six Months of 1997 Compared to 
Second Quarter and First Six Months of 1996

         Revenues.  Revenues for the second quarter and first six months of 1997
increased  $202.4  million or 26.3% and $402.0  million or 28.5% over the second
quarter  and first six months of 1996,  respectively.  Revenue  growth  resulted
primarily from computer  product sales which  increased  $166.4 million or 23.2%
and $341.4  million or 25.9%  over the  second  quarter  and first six months of
1996,  respectively.  Revenues from computer services increased $30.4 million or
100.7% and $49.9  million or 85.5% over the second  quarter and first six months
of  1996,  respectively.  Revenues  from  communication  products  and  services
increased  $5.6  million  or 26.5% and $10.7  million  or 28.6%  over the second
quarter and first six months of 1996, respectively.

         Revenues  increased  primarily  as a result of an  increase in products
shipped  directly  to the  end-user  client,  overall  industry  growth  and the
acquisitions  completed  by the Company  during 1996 and 1997.  The  increase in
revenues related to the acquisitions was  approximately  $27.5 million and $52.3
million over the second quarter and first six months of 1996, respectively.  The
increase in computer product sales resulted primarily from an increase

                                      S-14





in sales through the Company-owned business centers ($129.1 million or 39.2% and
$222.2  million or 35.9% over the second  quarter  and first six months of 1996,
respectively) and through an increase in sales through the independent  reseller
channel  ($49.0  million  or 12.0% and  $136.1  million or 18.7% over the second
quarter and first six months of 1996, respectively).

         Revenues  from  computer  services  increased  as a result of increased
sales efforts for such service  offerings,  the inclusion of these services with
increasing computer product sales and the recent  acquisitions  completed by the
Company.  The increase in computer  services  sales  resulted  primarily from an
increase in sales through the  Company-owned  business centers ($15.0 million or
65.4% and $24.8 million or 55.9% over the second quarter and first six months of
1996,  respectively).  The  increase in computer  services  revenues  related to
acquisitions  was  approximately  $9.4 million and $13.4 million over the second
quarter and first six months of 1996, respectively.  Revenues from communication
products  and  services  increased  as a result of broad  based  growth from the
communications product offerings.

         Gross Margins.  The increase in the Company's gross margin  percentages
for the first six months of 1997 versus the same period in 1996 was  primarily a
result  of  the  increase  in  mix  of  higher-margin   computer   services  and
communications  products and services versus lower-margin computer products. The
decrease in gross margin  percentage for computer  products  resulted  primarily
from a decrease in the margin  percentage on computer  product sales through the
Company-owned business centers and the independent reseller channel in the first
six months of 1997 versus the same period in 1996.  The increase in gross margin
percentage  for  computer  services  resulted  from  an  increase  in the mix of
services to include  more  higher-margin  systems  integration  services  versus
support and  technology  procurement  services.  The  decrease  in gross  margin
percentage for the communication products and services resulted from an increase
in mix of revenues to include more lower-margin  communications product sales as
compared to higher-margin long distance and non-product services.

         Selling,  General And  Administrative  Expenses.  Selling,  general and
administrative  (SG&A)  expenses for the second  quarter and first six months of
1997 increased $24.8 million or 44.6% and $44.8 million or 43.6% over the second
quarter  and first six months of 1996,  respectively.  SG&A as a  percentage  of
revenue was 8.3% in the second quarter of 1997 versus 7.2% in the second quarter
of 1996, and 8.1% for the first six months of 1997 versus 7.3% for the first six
months of 1996.  The increase in spending and the related  increase in SG&A as a
percentage  of  revenues  resulted  primarily  from the  costs of  handling  the
increased  services  revenues.  During  the third  quarter  of 1996 the  Company
continued  to  invest in the  infrastructure  by  opening  a center in  Ontario,
California to facilitate  "build-to-order" and cost-effective  configuration and
delivery to the Company's clients.  The Company incurred additional costs during
the second  quarter  and first six months of 1997  related  to  integrating  the
acquisitions  completed in the fourth quarter of 1996 and acquisitions completed
in the first and  second  quarters  of 1997.  The  increase  in SG&A  related to
acquisitions  was  approximately  $6.1  million and $7.5 million over the second
quarter and first six months of 1996, respectively.

         Interest Expense. Interest expense for the second quarter and first six
months of 1997 was $7.1 million and $14.2 million, respectively, versus interest
expense for the second  quarter and first six months of 1996 of $5.0 million and
$9.9 million,  respectively.  Interest expense increased primarily due to higher
average daily  borrowings.  Average daily  borrowings for the second quarter and
first six months of 1997 were $124.1  million and $118.3  million  more than the
average  borrowings  for the  second  quarter  and  first  six  months  of 1996,
respectively. The weighted average borrowing rate for the second quarter of 1997
increased  approximately  6 basis  points  over the  second  quarter of 1996 and
decreased  15 basis points for the first six months of 1997 versus the first six
months of 1996. The increase in the average daily borrowings  resulted primarily
from financing an increase in accounts receivable resulting from the increase in
revenues,  and an increase in  inventory  levels.  The  weighted  average  daily
borrowing  interest rate  increased for the second quarter of 1997 primarily due
to an increase in LIBOR rates in 1997 versus 1996.  The average daily  borrowing
interest rate  decreased for the first six months of 1997 versus the same period
in 1996  primarily  because  the  Company  sold an  additional  $100  million of
accounts  receivable in January 1997,  which as of June 28, 1997 had an interest
rate  of  6.09%,  and  issued  $55.25  million  of 6%  convertible  subordinated
debentures in June 1996 (see  "Liquidity  and Capital  Resources").  The funding
from the sale of $100 million in accounts  receivable and the issuance of $55.25
million of convertible bonds was used to decrease the

                                      S-15





borrowings outstanding on the inventory and working capital credit line which on
June 28, 1997 had an interest rate of 7.5%.

         Net  Earnings.  Net  earnings  for the  quarter  ending  June 28,  1997
increased  51.7% to $6.7 million  compared with net earnings of $4.4 million for
the second  quarter of 1996.  Net earnings  per share for the second  quarter of
1997  increased to $.52 per fully  diluted share from the $.42 per fully diluted
share  reported  for the same  period in 1996.  Net  earnings  for the first six
months of 1997  increased  61.2% to $12.0 million  compared with net earnings of
$7.4  million for the first six months of 1996.  Net  earnings per share for the
first six months of 1997 increased to $.94 per fully diluted share from the $.71
per fully diluted share  reported for the same period in 1996. Net earnings from
computer  services for the quarter ending June 28, 1997 increased 107.5% to $3.5
million  compared with net earnings  from computer  services of $1.7 million for
the same period in 1996 and  constituted  51.6% in the aggregate of net earnings
of the Company for such period.

1996 Compared to 1995

         Revenues.  Revenues for 1996 increased  $901.7 million or 41.0% to $3.1
billion when  comparing the fiscal year ended  December 28, 1996 with the fiscal
year ended December 30, 1995.  Revenue growth  resulted  primarily from computer
product sales which increased $837.8 million or 40.9% during 1996. Revenues from
computer  services  increased  $41.4  million or 43.4% over 1995.  Revenues from
communication products and services increased $22.5 million or 39.0% in 1996.

         Revenues  increased  primarily  as a result of an  increase in products
shipped  directly to the end-user client,  overall industry growth,  the sale of
products to new  independent  resellers  and the  acquisitions  completed by the
Company-owned  business  centers.  The  increase  in  revenues  related  to  the
acquisitions was approximately  $49.4 million for 1996. The increase in computer
product  sales  resulted  from an  increase  in sales  through  the  independent
reseller  channel ($563.5 million or 50.9% over 1995) and through an increase in
sales through the  Company-owned  business centers ($291.7 million or 29.4% over
1995).  Revenues from computer services increased as a result of increased sales
efforts for such service  offerings  and the  inclusion of these  services  with
increasing  computer  product sales.  Revenues from  communication  products and
services  increased  as a result of broad based  growth from the  communications
product and service offerings.

         Gross Margins.  The decrease in the Company's  gross margin  percentage
for 1996 is primarily a result of the decrease in the gross margin percentage on
computer  products,  which  resulted  primarily  from a  greater  proportion  of
lower-margin  independent  reseller  channel sales in 1996 versus  higher-margin
computer product sales in the Company-owned business centers.

         The increase in gross margin  percentage for computer services resulted
from an increase in the mix of services to include  more  higher-margin  systems
integration services versus the support and technology procurement services. The
decrease in gross margin percentage for the communication  products and services
resulted from an increase in mix of revenues  which  included more  lower-margin
communications  product sales as compared to the higher-margin long distance and
non-product services.

         Selling,  General and  Administrative  Expenses.  Selling,  general and
administrative (SG&A) expenses increased $61.9 million or 36.6% in 1996. SG&A as
a  percentage  of revenue was 7.5% in 1996 versus  7.7% in 1995.  Excluding  the
impact of non-recurring  charges  recognized in the fourth quarter of 1996, SG&A
expenses  increased  $60.2  million or 35.6% in 1996.  SG&A as a  percentage  of
revenue,  excluding the impact of the  non-recurring  charges  recognized in the
fourth quarter of 1996, was 7.4% in 1996 versus 7.7% in 1995.

         The increase in spending resulted  primarily from the costs of handling
the increased product,  services and communications  revenues.  The Company also
continued  to  invest in the  infrastructure  by  opening  a center in  Ontario,
California to enable  "build-to-order"  configuration  and delivery,  during the
third quarter of 1996.  The Company  incurred  additional  costs during the year
related to integrating the current year's acquisitions.  The decrease in SG&A as
a percentage  of revenue  resulted from leverage  achieved  through  operational
efficiencies

                                      S-16





resulting  from  current and prior period  investments  in  distribution  center
automation, information systems and computer service offerings.

         Interest  Expense.  Interest expense for 1996 increased by $5.8 million
to $20.4  million.  Interest  expense  increased  due to  higher  average  daily
borrowings.  Average daily borrowings for 1996 were $114.4 million more than the
average  borrowings  during 1995.  The average  daily  borrowing  interest  rate
decreased  approximately  0.8  percentage  points from 1995. The increase in the
average  daily  borrowings  resulted  from the  Company's  decision in the first
quarter of 1996 to take advantage of early pay discounts  offered by some of the
Company's  major  vendors as well as an  increase  in  accounts  receivable  and
inventory.  The  increase in accounts  receivable  is a result of an increase in
sales.  The decrease in the average daily borrowing  interest rate resulted from
the Company  selling  $100 million of accounts  receivable  in June 1995 and the
issuance of $55.25  million of 6%  convertible  subordinated  debentures in June
1996 (see "Liquidity and Capital Resources").

         Net Earnings.  Net earnings for 1996  increased  60% to $18.7  million,
which includes non-recurring charges of $991,000,  compared with net earnings of
$11.7  million for 1995.  Net  earnings  per share  increased to $1.64 per fully
diluted share, which includes non-recurring charges of $0.09 per share, from the
$1.14 per fully diluted share reported for 1995.

         Business  Combination and Non-Recurring  Charges. In December 1996, the
Company effected two business combinations accounted for as poolings of interest
transactions.  The  overall  impact of the  combinations  with  relation  to the
financial  statements  taken as a whole are not material and thus prior  periods
for the Company have not been restated to reflect the business combinations. The
Company  recognized  non-recurring  charges of $991,000  related to the business
combinations  during the fourth  quarter of 1996.  The effect of the  immaterial
poolings was to increase stockholders' equity by approximately $643,000.

1995 Compared To 1994

         Revenues.  Computer  product sales increased $366.8 million or 21.8% to
$2.0 billion during 1995.  Computer services increased $10.1 million or 11.8% to
$95.5  million  during  1995.   Communications  products  and  services  revenue
increased $22.9 million or 66% to $57.7 million during 1995.

         Revenues  from computer  product  sales  increased as a result of broad
based growth within both the independent  reseller channel and the Company-owned
business centers.  Revenues from the independent reseller channel increased as a
result of growth within the Company's existing reseller channel,  an increase in
products  shipped  directly to the  end-user  and an  increase in second  source
revenue.  Second source revenue is generated from sales to independent resellers
who are not Inacom resellers by contract.  These revenues are primarily a result
of "open sourcing" pursuant to which certain  manufacturers,  beginning in 1994,
lessened or  eliminated  requirements  from  independent  resellers  to purchase
product  from one  source.  Revenues  from the  Company-owned  business  centers
increased  as a result of  broad-based  growth  across all  regional  locations.
Computer  services  revenue  increased  as a result of the  increase in computer
product sales. Revenues from communication  products and services increased as a
result of broad-based growth within the Company's communications division.

         Gross Margins.  Computer product margins increased $8.6 million or 7.6%
to $122.4  million  during 1995 and the gross  margin  percentage,  exclusive of
non-recurring  charges  recognized in the second quarter of 1994,  decreased 0.8
percentage  points to 6.0% in 1995.  Computer  services margins  increased $15.1
million or 28.7% to $67.6 million  during 1995 and the gross margin  percentage,
exclusive of  non-recurring  charges  recognized in the second  quarter of 1994,
increased 9.3  percentage  points to 70.8% in 1995.  Communications  product and
services  margins  increased  $6.3 million or 83.9% to $13.8 million during 1995
and the gross margin  percentage  increased  2.4  percentage  points to 24.0% in
1995. Computer products margin was 60.1% of total 1995 gross margin versus 65.5%
of total 1994 gross margin.  Computer  services  gross margin was 33.2% of total
1995  gross  margin  versus  30.2% of total 1994  gross  margin.  Communications
products  and services  gross margin was 6.7% of total 1995 gross margin  versus
4.3% of total 1994 gross margin.


                                      S-17





         The increase in gross margin dollars for computer products was a result
of the increase in revenues. The decline in gross margin percentage for computer
products  was a result of market  pricing  pressures  related to open  sourcing,
which began in the  independent  reseller  channel  during the second quarter of
1994, and an overall decline in hardware margins realized on end user sales. The
increase  in gross  margin  dollars and gross  margin  percentage  for  computer
services resulted from the increased revenues and an increase in mix of services
revenues to include more higher margin systems  integration  services versus the
support and  technology  procurement  services.  The  increase  in gross  margin
dollars and gross margin percentage for the communication  products and services
was a result of the  increased  revenues and the increase in the mix of revenues
to include more higher margin long distance and services.

         Selling,  General and  Administrative  Expenses.  Selling,  general and
administrative  (SG&A) expenses increased $8.9 million or 5.6% to $169.3 million
in 1995. As a percentage of revenue,  these  expenses  decreased 1.2  percentage
points  from  8.9%  in  1994  to 7.7% in  1995.  Excluding  the  impact  of 1994
non-recurring  charges,  SG&A  expenses  increased  $10.9 million or 6.9% during
1995.  SG&A as a percentage of revenue,  excluding  the impact of  non-recurring
charges  recognized  in the second  quarter of 1994,  decreased  1.1  percentage
points during 1995.

         The  increase in SG&A during 1995  resulted  primarily  from  increased
spending partially offset by an increase in market development funds earned from
various  vendors and  credited  against  SG&A.  The  increase  in  spending  was
primarily a result of employee  increases and contract labor expenses to support
the increasing service revenue component of the Company-owned  business centers.
The  increase  in vendor  funds  earned  resulted  from  attainment  of  program
objectives  outlined by vendors primarily driven by higher revenues in 1995. The
decrease  in  SG&A  as  a  percentage  of  revenue  during  1995  resulted  from
operational  efficiencies  achieved through  investments in distribution  center
automation and information systems.

         Interest  Expense.  Net  interest  expense for 1995  increased  by $2.6
million to $14.6 million.  The increase was due primarily to the increase in the
average daily  borrowing  interest rate. The Company's  average daily  borrowing
interest rate for 1995 increased  approximately 1.3 percentage points during the
year while the average daily borrowings decreased to $178.8 million in 1995 from
$201.9 million in 1994.

         Net Earnings.  For the reasons  described  above,  the net earnings for
1995 were $11.7  million  compared  to a net loss of $2.3  million in 1994 which
includes  non-recurring  charges of $4.2 million;  an increase of $14.0 million.
Earnings per share for 1995 were $1.14  compared to a loss per share of $0.22 in
1994 which includes non-recurring charges of $.41 per share.

Recent Accounting Pronouncement


         In February  1997,  the  Financial  Accounting  Standards  Board issued
Statement  No. 128,  "Earnings  per share"  which  revises the  calculation  and
presentation  provisions of Accounting  Principals  Board Opinion 15 and related
interpretations.  Statement No. 128 is effective  for the Company's  fiscal year
ending December 28, 1997. Retroactive  application will be required. The Company
believes the adoption of Statement 128 will not have a significant effect on its
reported earnings per share.

LIQUIDITY AND CAPITAL RESOURCES

         The  Company's  primary  sources of liquidity  are provided  through an
inventory and working capital financing  agreement of $550.0 million  (increased
from $350.0 million as of June 27, 1997), convertible subordinated debentures of
$55.25 million, and a revolving credit facility of $40.0 million.

         The $550 million  facility  provided by IBM Credit Corp. can be used by
the  Company at its  discretion,  subject to a borrowing  base,  for its working
capital  needs and  inventory  purchases.  The  inventory  and  working  capital
financing  agreement  was amended in 1997 and expires June 29, 1998. On June 28,
1997,  $338.8 million was  outstanding  under the inventory and working  capital
financing agreement.  Of this amount, $258.8 million was related to non-interest
bearing  trade  accounts  payable.  The balance of $80.0  million was related to
working capital with an interest rate of 7.5% based on three-month  LIBOR.  This
inventory and working  capital  financing  agreement is secured by inventory and
other assets.

         The $55.25 million 6% convertible  subordinated  debentures were issued
in June 1996 and are due June 15, 2006.  The  debentures  are  convertible  into
common stock of the Company at a conversion  price of $24.00 per share,  subject
to adjustments under certain circumstances, beginning on September 19, 1996. The
debentures  are not  redeemable  by the  Company  prior  to June 16,  2000  and,
thereafter, the Company may redeem the debentures at

                                      S-18





various premiums to principal amount. The debentures may also be redeemed at the
option of the holder at any time prior to June 16,  2000 if there is a Change in
Control (as defined in the  indenture) at a price equal to 100% of the principal
amount plus accrued interest at the date of redemption.

         The $40.0  million  revolving  credit  facility  agreement  expires  in
February  1998.  On June 28,  1997,  $40.0  million  was  outstanding  under the
revolving  credit  facility and the interest rate was 6.99% based on three-month
LIBOR. The revolving credit facility is secured by inventory and other assets.

         The debt agreements contain certain  restrictive  covenants,  including
the  maintenance  of minimum  levels of  working  capital,  tangible  net worth,
limitations on incurring additional  indebtedness and restrictions on the amount
of net loss the  Company  can incur.  Certain  covenants  effectively  limit the
amount of dividends which the Company may pay to the stockholders. The amount of
retained  earnings  on June  28,  1997 not  restricted  as to  payments  of cash
dividends  under  the  most   restrictive   covenants  in  such  agreements  was
approximately  $78.8 million.  The Company was in compliance  with the covenants
contained in the agreements on June 28, 1997.

         Long-term debt was 21.1% of the total long-term debt and equity at June
28, 1997 versus 30.3% at June 29, 1996.  The decrease was  primarily a result of
the  payment of $13.6  million of private  placement  notes  previously  held by
unaffiliated  insurance  companies and an increase in equity due to earnings and
the issuance of additional shares of common stock.

         The Company  has  entered  into an  agreement  to sell $200  million of
accounts   receivable,   with  limited  recourse,   to  an  unrelated  financial
institution.  The agreement was initially entered into in June 1995 with respect
to $100 million of accounts  receivable  and was amended in January 1997 to sell
an additional $100 million of accounts  receivable.  New qualifying  receivables
are sold to the financial  institution as  collections  reduce  previously  sold
receivables in order to maintain a balance of $200 million sold receivables.  On
June 28, 1997, $46.6 million of additional  accounts  receivable were designated
to offset  potential  obligations  under limited recourse  provisions;  however,
historical losses on Company  receivables have been substantially less than such
additional amount. On June 28, 1997, the interest rate was 6.09%.

         The Company occasionally uses financial  instruments to reduce interest
rate risk. The Company does not hold or issue financial  instruments for trading
purposes.  On January 17, 1997 the Company entered into a one-year interest rate
swap agreement with an unrelated financial institution which resulted in certain
floating rate interest payment obligations  becoming fixed rate interest payment
obligations  at  5.82%.  The  notional  amount  of the swap  agreement  was $100
million.

         During the first six months of 1997,  the Company used $44.0 million of
cash in  operations.  Inventory  increased by $74.1 million during the first six
months with a portion of the increase offset by an increase in accounts  payable
of $68.8 million.  Accounts  receivable  also increased $55.2 million during the
first six  months of 1997.  Inventory  increased  during the first six months of
1997 as a result of the Company taking advantage of certain major  manufacturers
inventory  incentive  programs.  Accounts  payable  increased as a result of the
increase in inventory levels. Accounts receivable increased during the first six
months  primarily  as a result of the  increase  in  revenues  for the first six
months of 1997.

         The Company used $35.9 million in cash for investing  activities in the
first six months of 1997.  Cash of $19.8  million was used to purchase  fixtures
and equipment and cash of $4.1 million was used for business combinations.

         Net cash provided from financing activities for the first six months of
1997 totaled $79.2  million,  of which $100.0 million was provided from the sale
of accounts  receivable.  The financing  proceeds were used to reduce short term
borrowings of $20.8 million.

         Operating  activities  used cash of $18.3  million in 1996  compared to
$57.7 million in 1995.  The primary  factor  contributing  to the change in cash
used by operating activities was the net cash provided by inventory and

                                      S-19





accounts payable.  In 1996,  inventory increased $31.8 million over 1995 with an
offsetting  increase in accounts payable of $71.1 million  resulting in net cash
provided  from  inventory  and  accounts  payable  of  $39.3  million.  In 1995,
inventory  increased  $124.3  million  over 1994 with a portion of the  increase
financed through an increase in accounts payable of $105.1 million  resulting in
net cash used in inventory and accounts  payable of $19.2 million.  The increase
in cash provided by inventory and accounts  payable was primarily a result of an
increase  in  inventory  turns in  addition  to the  Company's  efforts to match
accounts payable terms more closely with inventory turns.

         The net cash provided by inventory  and accounts  payable was primarily
offset by an increase in accounts receivable in 1996. Accounts receivable levels
increased $123.6 million due to the increased revenues.

         The Company  used $61.1  million in cash for  investing  activities  in
1996. Cash of $26.2 million was used to purchase fixtures and equipment and cash
of $23.4 million was used for business  combinations  (See Notes to Consolidated
Financial Statements -- Business Combinations).

         Net cash provided by financing for 1996 totaled $90.1 million, of which
$63.0 million was provided  from notes  payable and $55.25  million was provided
from  the  proceeds  received  from  the  sale  of 6%  convertible  subordinated
debentures.  The financing  proceeds were  partially  offset by $30.3 million in
payments on long-term borrowings.

         The  Company  believes  the  funding  expected  to  be  generated  from
operations and provided by the existing credit facilities and this offering will
be sufficient to meet working capital and capital  investment needs for the next
twelve months.

                                      S-20





                                    BUSINESS

         Inacom is a leading single source  provider of  information  technology
products and technology management services designed to enhance the productivity
of information systems primarily for Fortune 1000 clients.  The Company offers a
comprehensive  range of value added  services  to manage the entire  information
system life cycle including:  (1) needs assessment and technology planning,  (2)
technology  procurement and configuration,  (3) systems  integration and systems
management,  (4) ongoing systems support and distributed  support, and (5) asset
management.  Inacom's  expertise  includes  the  integration  of voice  and data
communications.  Inacom  sells its  products  and  services  through a marketing
network of 51 Company-owned  business centers  throughout the United States that
focus  on  serving  large  corporations.  The  Company  also  has a  network  of
approximately  1,000  value  added  resellers  that  typically  have a regional,
industry, or specific product focus. The Company has international  affiliations
in Europe, Asia, Central and South America, the Caribbean,  Middle East, Africa,
Canada  and  Mexico  to  satisfy  the   technology   management   needs  of  its
multinational clients.  Inacom is the largest purchaser of IBM computer products
and  believes it is the second  largest  purchaser of Compaq  computer  products
worldwide.

         Inacom's expertise in procurement,  configuration and delivery of PC's,
peripherals  and software from a wide range of major vendors enables the Company
to customize  information  systems to meet specific  client needs.  In addition,
Inacom provides its clients with numerous  benefits  including  in-depth product
knowledge and experience,  competitive pricing from its purchasing  arrangements
and a wide array of services supporting client needs on an on-going basis.

         Management   believes  that  the  Company's   expertise  in  procuring,
configuring  and  delivering   information  technology  products  and  providing
technology  management  services  provides a strategic  advantage in  addressing
certain industry trends. In particular,  businesses  increasingly are seeking to
outsource the management  and support of their  information  technology  systems
with  fewer  providers.  At  the  same  time,  the  demand  for  cost-effective,
customized technology systems has led a number of manufacturers,  including IBM,
Compaq and Hewlett-Packard, to move from "build-to-forecast" delivery systems to
"build-to-order"  programs in which they ship  computer  components to a limited
number of qualified technology  providers,  including Inacom, for final assembly
and  configuration.  Management  also  believes  that these  trends will lead to
further  consolidation in the highly fragmented  technology  management services
industry.  As a result  of the  Company's  experience  in  integrating  acquired
businesses,  management  believes  that the Company is  well-positioned  to take
advantage of strategic acquisition opportunities as they arise.

         Inacom's  earnings  growth has been  enhanced by its rapidly  expanding
services  business.  In the first six months of fiscal 1997,  computer  services
provided 47.7% of net earnings,  more than double the net earnings from the same
period in 1996. Computer products contributed 40.8% and communications  products
and services  provided 11.5% of net earnings in the same period.  Inacom expects
that  earnings  from  services  will continue to grow more rapidly than earnings
from its other  business  segments  given Inacom's broad offering of services to
its clients and the industry trends discussed above.

         Inacom's  goals are to grow net earnings and  increase  economic  value
added to enhance  shareholder  value.  To achieve these goals,  Inacom  provides
comprehensive  solutions to improve the productivity of its clients' information
systems.  Key elements of the  Company's  strategy  are: (i) to leverage  client
relationships to continue expanding  higher-margin  services  revenues,  (ii) to
capitalize on the trend toward build-to-order/configure-to-order  systems, (iii)
to expand offerings and geographic coverage through strategic acquisitions,  and
(iv) to capitalize on the convergence of data and voice communications.

Industry Background

         The  markets  for  corporate   information   technology   products  and
technology management services are expected to grow at an annual rate of 18% and
15%,  respectively,  and are projected to reach $44.9 billion and $26.1 billion,
respectively, in 2000 according to DataQuest, a Gartner Group company, a leading
information technology research firm. In recent years, the computer industry has
undergone a significant transformation as

                                      S-21





personal computers have replaced traditional minicomputer and mainframe systems.
The increasing  use of personal  computers has led to the networking of personal
computers  into local area  networks  (LANs),  which in turn has resulted in the
expansion of shared information through wide area networks (WANs).  Networks are
typically comprised of servers, personal computers,  peripherals,  communication
devices  and  software.   Networks   increase  the  speed  and   flexibility  of
distributing  information  and the usefulness of such  information to end-users.
Achieving  the  optimal  technology  system,  however,  is  difficult  for  many
businesses due to the complexity of the  distributed  network  environment,  the
fragmented sources of products and services and the lack of trained personnel to
design, deploy and support networks.

         The  decision-making  process  that  businesses  face  when  designing,
selecting and deploying information technology solutions is becoming more costly
and complex.  Many businesses  increasingly seek to outsource part or all of the
management and support of their information technology systems.  Businesses must
select from an expanding  number of product options with shortening life cycles.
Businesses seeking to implement enterprise-wide information management solutions
often must integrate diverse and incompatible hardware and software environments
which have independently  evolved within their  organizations.  Such integration
typically requires the design of a new network, the upgrade of existing hardware
and  software,  and the  migration  to new systems.  In addition,  a shortage of
qualified  information  technology  personnel  has  limited  the ability of many
businesses to capitalize on the latest  technologies.  Many  businesses  find it
increasingly difficult and costly to maintain the internal infrastructure needed
to support their  networks.  As a result of these  trends,  the  outsourcing  of
computer network management has grown substantially.

         These  developments have created a rapidly-growing  market for managing
distributed  technology.  Although competition has led to reduced margins in the
computer  products  segment  of  the  industry,  the  complexity  of  designing,
selecting and deploying information systems has led to an increase in demand for
related  higher  margins  technology   management   services.   The  demand  for
cost-effective  customized technology systems has driven a significant change in
industry  delivery  methods.  The  historical  method was a  "build-to-forecast"
system,  in  which  both   manufacturers  and  providers  of  computer  products
maintained inventories based on forecasted client demand.  Recently, a number of
manufacturers,   including  IBM,  Compaq  and  Hewlett-Packard,  have  announced
"build-to-order" programs in which they will ship basic computer components to a
limited  number of technology  providers,  including  Inacom,  based on specific
client  orders,  with final  assembly and  configuration  to be performed by the
technology providers for delivery to the business client.

Business Strategy

         Inacom's  goals are to grow net earnings and  increase  economic  value
added to enhance  shareholder  value.  To achieve  these goals  Inacom  provides
comprehensive  solutions to improve the productivity of its clients' information
systems. Key elements of the Company's strategy are as follows.

         Leverage  Client  Relationships  to  Continue  Expanding  Higher-Margin
Services Revenues. Inacom's large client base of hardware procurement clients is
a substantial  source of services  revenue.  As businesses  increasingly seek to
outsource systems management functions to fewer providers,  the Company believes
it can  continue  to rapidly  grow its  services  revenue.  During the first six
months  of  1997,  computer  services  accounted  for  approximately  48% of net
earnings,  compared  to 38% in the  comparable  period  one year  ago.  Services
revenue  is  generally  higher  margin,  and  tends to be more  predictable  and
recurring than hardware procurement revenue making it a particularly  attractive
portion of the business mix.  Inacom believes that its  demonstrated  ability to
extend  its  relationships  into the full  life  cycle  of  management  services
provides it with a competitive  advantage in the technology  management services
industry.  The Company also  believes that the growing  outsourcing  of computer
technology  management services along with the Company's focus on faster growing
higher-margin  services will allow it to grow its services revenues in excess of
the projected industry growth rate.

         Capitalize on Trend Toward Build-To-Order/Configured-To-Order  Systems.
Businesses are demanding more efficient, cost-effective procurement and delivery
of  custom-configured  systems.  In response  to this demand for  build-to-order
services,  Inacom has invested  $42 million to automate  its three  assembly and
configuration

                                      S-22





facilities.  The  Company  believes  that  these  facilities  are among the most
sophisticated in the industry due to their  state-of-the-art  infrastructure and
information systems. Two of the Company's assembly and configuration  facilities
have  complete   build-to-order   capabilities   and  the  third   assembly  and
configuration  facility will have such capabilities by the end of 1997. Inacom's
strategy  is to  configure  network-ready  systems for its  business  clients on
behalf of  vendors  such as IBM,  Compaq  and  Hewlett-Packard.  Inacom has been
designated as a build-to-order channel participant for each of these three major
vendors.

         Expand Service  Offerings and  Geographic  Coverage  Through  Strategic
Acquisitions.  Inacom  continually seeks to acquire businesses which enhance its
service  capabilities  and allow the  Company to build  geographic  coverage  in
attractive  markets.   Inacom  has  demonstrated  its  ability  to  successfully
integrate acquired businesses,  having acquired eight businesses during the past
eighteen months. These acquisitions  expanded Inacom's offerings in the areas of
procurement, delivery, network integration, network consulting, asset management
and  asset  registry.  These  acquisitions  also  enhanced  Inacom's  geographic
coverage  in key  metropolitan  markets  across  the United  States.  Management
believes that industry trends, including build-to-order,  will result in further
consolidation in the highly fragmented  technology management services industry.
Inacom's strategy is to use its experience in integrating acquired businesses to
take advantage of strategic acquisition opportunities as they arise.

         Capitalize on Convergence of Data and Voice Communications. The Company
is focusing on  opportunities  resulting from the  convergence of voice and data
communications  with  computer   information   management  systems.   Inacom  is
leveraging its expertise in providing  computer  services to assist its business
clients in integrating  communications systems to allow voice/data  recognition,
remote access,  video conferencing,  mobile  communications and internet access.
Currently,  Inacom  provides  its clients with the  communications  services and
products  of Lucent  Technologies,  AT&T,  Cisco  Systems,  3Com and Intel.  The
Company  believes  it is one of the  nation's  largest  independent  provider of
communications products for Lucent Technologies.

Life Cycle Management by the Company

         As a single source  provider of technology  products and services,  the
Company  strives  to help its  clients  optimize  their  information  technology
investments and control ongoing costs  throughout the life cycle of the clients'
technology systems.  The Company combines a process  improvement  approach along
with tools and practices  gained by experience  and trained  personnel to assist
its clients in managing the life cycle and costs of distributed technology.

         Needs Assessment and Technology Planning.  Technology planning services
involve  assisting clients in designing and developing  standardized  technology
platforms.  The  services  include  determining  standard  hardware  technology,
application software,  operating system software and networking  platforms.  The
Company  assists  its  clients  with  the  selection  and   standardization   of
manufacturer brands (such as IBM, Compaq, Hewlett-Packard,  Microsoft, Lotus and
others) and assists its  clients in  studying  the total cost,  performance  and
capabilities of these brands and products.

         Technology  planning services performed by the Company also include the
development  of strategies  for  deployment of  distributed  technology  systems
within its clients' businesses.  The Company assists its clients in decisions to
lease or purchase,  determining replacement cycles and centralizing  acquisition
processes. To assist clients with technology planning, the Company has developed
specific  products and  programs  such as Policy  Based  ManagementTM,  Tactical
Enterprise Network AssessmentTM and Enterprise Technology BlueprintTM.

         Technology  Procurement and Configuration.  Technology  procurement and
configuration  services generally involve  coordinating the technology  purchase
process,  requisitioning technology products, processing, tracking and reporting
on the status of  orders,  customizing  hardware  and  software  configurations,
direct shipment and shipment tracking. The demand for cost-effective  customized
technology  systems  has driven a  significant  change in  industry  procurement
methods including the trend toward build-to-order programs. Inacom believes that
only  a  limited  number  of  technology  providers  will  have  the  scale  and
configuration  capabilities  necessary to meet these manufacturer  requirements.
Compaq, IBM and Hewlett-Packard have chosen Inacom for participation in their

                                      S-23





build-to-order programs. Inacom has invested $42 million in its state-of-the-art
assembly  and  delivery  systems to  provide  build-to-order  capabilities.  The
facilities are strategically located in Swedesboro, New Jersey, Omaha, Nebraska,
and  Ontario,   California  to  provide  prompt  and   cost-effective   delivery
nationwide.

         The  Company  also  focuses  its  technology  procurement  services  on
shortening  the delivery time of technology  products,  improving  compliance to
standards in its clients'  organizations,  assisting in negotiating hardware and
software agreements on behalf of its clients,  and providing other services that
minimize its clients' costs.  The Company  provides certain clients with on-site
technical   procurement   specialists  who  assist  and  manage  the  technology
procurement   process  at  client  locations   nationwide.   These   procurement
specialists  are  technically  oriented  and focus on  process  improvement  and
operational efficiencies in the procurement process.

         The  Company  believes  it has a  competitive  advantage  in  providing
procurement services through the use of its automated  state-of-the-art ordering
systems.  The Company's  Inacommerce and Inacommerce  PlusTM software provide an
easy to use internet-based  procurement management system that allows a business
client to determine real-time product availability and order status along with a
custom configurator to assist the client in designing a technology solution from
its  desktop  computer.  The  Company's  VISIONTM  2000  software  also allows a
business client to determine daily product  availability,  custom  configure and
order its technology  solution.  The Company's  Direct Express  delivery program
reduces  the number of steps in the  procurement  process by  shipping  products
directly to the location selected by the business client.

         Systems  Integration  and  Systems  Management.  The  Company  provides
systems  integration  services to its clients in an effort to assist  clients in
controlling  costs and  gaining  control  of the life  cycle of its  distributed
technology  systems.  The Company has products and services available to assist,
design and support clients' WANs and LANs and to manage software procurement and
license control.  In addition,  the Company can provide solutions to its clients
for data storage management,  technology security management, capacity planning,
data and database management,  and internet and intranet  connectivity,  support
and management.

         The  Company  provides  systems  management  services  that  assess the
current state and future needs of a client's  distributed  technology network to
maximize the value of the client's  investment  in its  networked  systems.  The
systems  management  services provided through remote management  centers assist
clients in the control and reliability of LAN/WAN environments,  provide a study
of  adequate  network  speed  and  responsive  user  services  and  monitor  the
infrastructure  and system  capabilities to satisfy  clients' current and future
needs.

         The Company employs high-end  technical  systems  engineers and systems
consultants who perform systems integration services at client locations.  These
systems  engineers  and  systems  consultants,  and  the  project  managers  who
coordinate  their  activities,  are contracted to the client for hourly rates or
for fixed-price extended contracts.

         The Company has developed  specific products and programs to assist its
clients in the systems  management  function,  including Inacom Network PatrolTM
and Inacom Network Baseline.TM

         Ongoing Systems Support and Distributed  Support.  The Company provides
its clients ongoing support in their distributed technology systems primarily in
two major areas:  "break/fix"  hardware  maintenance  and  installation,  moves,
addition and changes ("IMACs").  These functions are similar,  but differ in the
timing and level of service.

         The Company's break/fix hardware maintenance capabilities are supported
directly  by the  Company's  help  desk  operation,  HelpCentralTM.  Centralized
break/fix hardware maintenance provides coordination,  problem solving, tracking
and control of the clients' hardware  maintenance  needs. The Company's national
services  network,  comprised of over 1,500 Company  technicians plus over 2,000
technicians  in affiliated  partner  locations  provides  extensive  coverage of
clients' distributed technology.

         Similarly,  the Company  delivers IMAC services to its clients with the
same technician delivery infrastructure.  These distributed support services are
managed through various scheduling and reporting tools that

                                      S-24





are  interrelated  with the  Company's  VISTATM,  VISIONTM,  Inacommerce,TM  and
Inacommerce  PlusTM  information  systems.  Additionally,  the Company  provides
distributed  support  services to its  clients by  providing  on-site  technical
personnel  that may be involved in various  support  activities,  including  LAN
administration,  network monitoring,  general deskside support and some end-user
training.

         The Company also offers convergence solutions centered around wide area
data networks,  computer and telephone integration,  desktop video conferencing,
and wireless data  communications.  These services include  specialized  support
programs,  maintenance programs and specialized  software.  The Company provides
communication  network  services with  advanced  digital  capabilities  enabling
voice, data and video communications,  utilizing AT&T, Frontier and Westinghouse
networks.  The Company's  communications  services  also include long  distance,
inbound 800 service, calling cards and teleconferencing  featuring account codes
and enhanced billing and customized call reports which allow business clients to
restrict and track telecommunications activity.

         Asset Management.  Asset management services are becoming  increasingly
important as businesses  determine what capabilities  their existing  technology
products  have and  whether,  when and how to upgrade to the latest  technology.
Asset management services consist of asset  registration,  tracking and disposal
of technology assets as they move throughout the client's organization.

         The Company has developed a  comprehensive  program called Inacom Asset
AdvantageTM that contains tools and process improvement techniques to assist its
clients'  inventory,  track and  control  distributed  technology  assets.  This
program helps clients meet  financial,  risk  management,  custodial,  warranty,
maintenance,  service and refreshment objectives. The products, including Inacom
Asset Roll-Call,TM can be integrated with HelpCentralTM and also integrated with
the other life cycle  products  and  programs to help lower the total  ownership
cost of clients'  technology.  Additionally,  the Company's  Computer  Resources
International  group and Boston Computer Exchange  subsidiary provide customized
asset registry, asset tracking services and disposal services to its clients.

Marketing Network

         Computer  products and services are sold through a marketing network of
approximately  1,000 business centers located  throughout the United States,  of
which 51 are  Company-owned.  Communications  products and services are provided
through a network of 18 direct sales offices and contractual  relationships with
approximately 160 dealers. The Company has international affiliations in Europe,
Asia, Central and South America, the Caribbean,  Middle East, Africa, Canada and
Mexico to satisfy the technology management needs of its multinational clients.

         The Company's direct sales force in the Company-owned  business centers
enables the Company to establish  relationships with major corporate clients for
purposes of marketing the Company's technology management services.

Products and Vendors

         Computer  products  include  microcomputers,   workstations,   servers,
monitors,  printers  and  operating  systems  software.  The  Company  currently
distributes  computer  products  from  leading  vendors  such  as  Compaq,  IBM,
Hewlett-Packard,  Toshiba, Lexmark, Novell, Microsoft,  Oracle, 3Com, SynOptics,
Cisco, Intel and Network General.  Compaq, IBM and  Hewlett-Packard  represented
greater  than 65% and 63% of the  Company's  net revenues in fiscal 1996 and for
the first six months of 1997, respectively. The Company is the largest purchaser
of IBM  computer  products and  believes it is the second  largest  purchaser of
Compaq computer products on a world wide basis.

         Communications products and services include phone systems, voice mail,
voice processing,  data network  equipment,  multiple small  office-home  office
offerings and maintenance.  The Company also offers network  services  including
long  distance,   800  service,   calling  cards,  wide  area  value-added  data
networking,  video  conferencing  and cellular  communications.  The products of
Lucent Technologies and the services of AT&T constitute approximately

                                      S-25





90% of the voice and data systems sold by the Company.  The Company  believes it
is one of the  nation's  largest  independent  resellers  of  Lucent  Technology
business products.

         The Company has  negotiated  purchase  arrangements,  including  price,
delivery,  training and support, directly with most major vendors. The Company's
extensive  vendor  relationships  allow  it to offer  over  35,000  products  in
providing  multiple-vendor  solutions to meet its business  client's needs.  The
Company's agreements with its vendors are generally on a non-exclusive basis and
may be terminated by the vendors on notice typically ranging from 30 to 90 days.

         The agreements with vendors generally  contain  provisions with respect
to product cost, price protection,  returns and product allocations; the Company
is entitled to price  protection with all major vendors on eligible  products in
the Company's inventory in the event of vendor price reductions. Certain vendors
also sponsor payment programs with several  financial  service  organizations to
facilitate  product  sales  through  the  business  centers.  In  addition,  the
Company's primary vendors provide various incentives for promoting and marketing
their products which typically range from 1% to 5% of purchases. The three major
forms of vendor  incentives  received  by the Company  are  co-operative  funds,
market development funds and vendor rebates. Co-operative funds are earned based
upon the sale of the vendor's  products and generally must be utilized to offset
the costs  associated  with  advertising  and  promotion  pursuant  to  programs
established by the respective vendor.  Market development funds are earned based
upon the  Company's  purchases  from the vendor and  generally  must be used for
market development  activities approved by the respective vendor. Vendor rebates
are based upon the Company's  attaining purchase volume targets established with
the vendor. Rebates generally can be used at the Company's discretion.

International Capabilities

         InaCom  International,  a subsidiary of the Company,  has international
affiliations in Europe, Asia, Central and South America,  the Caribbean,  Middle
East,  Africa,  Canada and Mexico to satisfy the technology  management needs of
its  multinational   clients.   ICG,  an  affiliation  of  leading   independent
organizations in various countries, provides pc-related products and services to
international corporate clients.  Inacom's capabilities in international project
management and local  resources of the affiliated  members allow Inacom to serve
the global needs of its multinational  clients' information technology projects.
Inacom  Latin  America,  a  60%  owned  subsidiary  of  the  Company,   provides
international  logistics and  configuration  services in Mexico,  the Caribbean,
Central and South America.

Clients

     The Company is not  dependent  for a material  part of its business  upon a
single or a few clients and the loss of any one client would not have a material
adverse effect on the Company's business.

Employees

         At June 28, 1997 the number of  employees  was 4,309,  including  1,813
systems engineers,  technicians and service support employees.  In addition,  at
June 28, 1997 the Company had contracted for the services of  approximately  600
systems  engineers  and  consultants,  and  through an  alliance  with  selected
independent  resellers  has  access  to  the  services  of  approximately  2,000
additional services personnel.  None of the employees is covered by a collective
bargaining  agreement.  The Company considers its relations with employees to be
good.

Competition

         All aspects of the technology  management  services industry are highly
competitive.  The  technology  management  industry  continues  to  experience a
significant  amount of  consolidation.  In the future  Inacom may face fewer but
larger and better financed  competitors as a consequence of such  consolidation.
The  Company's  marketing  network  competes for  potential  clients,  including
national accounts,  with numerous  resellers and distributors.  Several computer
manufacturers have expanded their channels of distribution,  pricing and product
positioning and

                                      S-26





compete  with the  Company's  marketing  network for  potential  clients.  Other
competitors  operate  mail-order  or discount  stores  offering  clones of major
vendor  products.  The Company  also  competes  with other  computer  technology
providers   in   the    recruitment    and   retention   of   franchisees    and
independently-owned  resellers.  The Company  competes in the computer  services
industry  with a large number of service  providers,  including  IBM through its
Global Services division, Andersen Consulting,  CompuCom, EDS, ENTEX, GE Capital
Technology Management Service,  IKON Offices Solutions and Vanstar.  Competition
in communication  products and services is also intense,  and includes  entities
which are also significant  vendors of the Company,  such as Lucent Technologies
and AT&T.  Certain  competitors and manufacturers are substantially  larger than
the  Company  and have  greater  financial,  technical,  service  and  marketing
resources.  The Company's  marketing network competes  primarily on the basis of
professionalism  and client  contact,  quality of product line,  availability of
products, service, after-sale support, price, and quality of end-user training.

Service Mark and Trademark

         The  Company   holds  United   States   service   mark  and   trademark
registrations  for the marks "Inacom",  "ValCom" and "Inacomp." The Company also
has certain  state  registrations.  The Company  claims common law rights to the
marks  based on  adoption  and use.  To the  Company's  knowledge,  there are no
pending  interference,  opposition or  cancellation  proceedings,  or litigation
threatened or claimed, with respect to the marks in any jurisdiction.

Government Regulation

         The  Company is subject  to various  federal,  state and local laws and
regulations   affecting  businesses  generally  such  as  laws  and  regulations
concerning employment,  workplace safety and protection of the environment.  The
Company  is  also  subject  to  federal  and  state  laws  regulating  franchise
relationships which generally impose registration and/or disclosure requirements
on the Company in the offer and sale of  franchises  and also  regulate  related
advertisements.  The Company  believes it is in substantial  compliance with all
such laws and regulations.


                                      S-27






                                   MANAGEMENT

         The  Company's  executive  officers  and  directors  are listed  below,
together  with their  ages and  offices  held by them.  The  Company's  Board of
Directors consists of nine members elected annually.


    Name                        Age                          Position
                                           
Bill L. Fairfield               50               Director, President and Chief Executive Officer
David C. Guenthner              47               Executive Vice President and Chief Financial Officer
Michael A. Steffan              45               President, Distribution and Operations, and Secretary
Cris Freiwald                   42               President and General Manager, International Division
Robert A. Schultz               54               Group Executive, Information Systems Group
Larry Fazzini                   50               Vice President of Corporate Resources
George DeSola                   50               Group Executive, Technology Service Group and President,
                                                 Inacom Communications
Jeffrey A. Hartigan             54               Vice President and Chief Information Officer
Steven Ross                     39               President, Reseller Division and Corporate Marketing
Leon Kerkman                    38               Vice President, Corporate Controller
Paul Kellenberger               37               Vice President of Planning and Business Development
Joseph Auerbach                 80               Director
Mogens C. Bay                   48               Director
James Q. Crowe                  48               Director
W. Grant Gregory                56               Director
Rick Inatome                    43               Director
Joseph Inatome                  71               Director
Gary Schwendiman                56               Director
Linda S. Wilson                 60               Director


         Bill L. Fairfield has been  President,  Chief  Operating  Officer and a
director of the Company since March 1985. He was named Chief  Executive  Officer
in September 1987.

         David C.  Guenthner  was  named  Executive  Vice  President  and  Chief
Financial  Officer in November 1991.  Prior to November 1991, Mr.  Guenthner was
Senior Vice President of Finance and Chief Financial Officer for the Company.

         Michael A. Steffan was named President of  Distribution  and Operations
in December  1995. Mr. Steffan was  responsible  for the Reseller  Division from
December  1994 to  December  1995 in addition to his  position as  President  of
Distribution and Operations, a position he had held since May 1993. Prior to May
1993, Mr. Steffan was Vice President of Corporate  Development and Secretary for
the Company.

         Cris  Freiwald  was named  President of the  International  Division in
November 1994. Mr. Freiwald was Vice President of Corporate Development from May
1993 to November 1994.  Prior to May 1993, Mr. Freiwald was Director of Business
Development.

         Robert A. Schultz was named Group Executive of the Information  Systems
Group in December  1996.  Prior to December  1996, Mr. Schultz was the President
and  General  Manager of Direct  Operations,  a position he has held since April
1994,  and the  President and General  Manager of Client  Services  Division,  a
position  he had held from  January  1993 to  December  1996.  Mr.  Schultz  was
responsible  for Direct  Operations and the Advanced  Systems and Services Group
for the Company from August 1991 to January 1993.


                                      S-28





         Larry  Fazzini  was named Vice  President  of  Corporate  Resources  in
February 1993 when he joined the Company.  Prior to February  1993,  Mr. Fazzini
was the  Director  of Human  Resources  for  Sears  Business  Centers,  Inc.,  a
distributor of information technology products and services.

         George  DeSola was named Group  Executive  of the  Technology  Services
Group in  December  1996 in  addition to his  position  as  President  of Inacom
Communications,  a position  he has held  since he joined  the  Company in March
1994. Mr. DeSola was responsible  for Corporate  Marketing from December 1994 to
December 1996 in addition to his position as President of Inacom Communications.
Prior to March 1994, Mr. DeSola was the Vice President of Marketing and Customer
Service for MCI Communications Corp., a telecommunications company.

         Jeffrey A.  Hartigan  was named Vice  President  and Chief  Information
Officer in May 1995 when he joined the Company.  Prior to May 1995, Mr. Hartigan
was Vice President of Information Services at Northern  Telecommunications  Inc.
(NORTEL), a telecommunications company.

         Steven Ross was named President of the Reseller  Division and Corporate
Marketing in December  1996.  Prior to December 1996, Mr. Ross was the President
of the Reseller Division,  a position he has held since he joined the Company in
December 1995. Mr. Ross was Vice President of Sales and Business  Development at
Intelligent  Electronics Inc., a distributor of information technology products,
from September 1993 to November 1995.  Prior to September 1993, Mr. Ross was the
Executive Vice President of  Ultimate/Allerion  Corp., an international  systems
integrator company.

         Leon Kerkman was named Vice President and Corporate  Controller in June
1993.  Prior to June 1993, Mr. Kerkman was Corporate  Controller,  a position he
has held since he joined the Company in 1989.

         Paul  Kellenberger was named Vice President of Business  Development in
March 1997 when he joined the Company.  Mr.  Kellenberger was the Vice President
of Worldwide Channels, Computer Group from January 1995 to February 1997 and the
General  Manager,  Canada from  February  1994 to December 1994 at Motorola Inc.
Prior to February 1994, Mr.  Kellenberger was the Director of Marketing,  Canada
for Digital Equipment Company, an information technology products company.

         Joseph Auerbach is Professor of Business  Administration,  Emeritus, at
the Harvard Business School.  He is Counsel to the firm of Sullivan & Worcester,
Boston, Massachusetts.

         Mogens C. Bay is the President and Chief  Executive  Officer of Valmont
Industries, Inc. He is a director of ConAgra, Inc.

         James Q. Crowe is the  President and Chief  Executive  Office of Kiewit
Diversified Group, Inc. He is a director of Peter Kiewit Sons' Inc.,  CalEnergy,
Inc. and C-TEC Corporation.

         W. Grant  Gregory is Chairman of Gregory & Hoenemeyer,  Inc.,  New York
and serves as a director of Bozell Inc., Ambac,  Inc., Ambac Indemnity Group and
HCIA Health Care Inc.

         Rick Inatome is Chairman of the Board of Directors  and in 1976 was the
co-founder of Inacomp  Computer  Centers,  Inc. and its Chief Executive  Officer
from 1979 to August 1991. He is a director of Atlantic Premium Brands,  American
Speedy Print, Liberty BIDCO, Action Technologies, Inc. and Saturn Electronic and
Engineering, Inc.

         Joseph Inatome is a co-founder of Inacomp Computer  Centers,  Inc., and
was an executive  officer until July 1989, and director until August 1991. He is
currently a director of American Speedy Print.

         Gary Schwendiman is Professor of  International  Studies in the College
of Business at the University of Nebraska-Lincoln and was Dean of the College of
Business Administration for the University of Nebraska-Lincoln

                                      S-29





from 1977 to 1994.  Mr. Schwendiman serves as a director of The Gallup
Organization, Inc. and Security Mutual Life Insurance Co.

         Linda  S.  Wilson  is the  President  of  Radcliffe  College.  She is a
director  of  Citizens  Financial  Group and  Trustee of  Massachusetts  General
Hospital Corporation.

                                  LEGAL MATTERS

         The validity of the Securities offered hereby have been passed upon for
the Company by McGrath, North, Mullin & Kratz, P.C., Omaha, Nebraska and for the
Underwriters by Katten Muchin & Zavis, Chicago, Illinois.

                                     EXPERTS

         The consolidated  financial  statements and schedule of InaCom Corp. as
of December 28, 1996 and  December  30,  1995,  and for each of the years in the
three-year  period ended December 28, 1996,  included herein and incorporated by
reference in the registration statement in reliance upon the report of KPMG Peat
Marwick LLP, independent certified public accountants, incorporated by reference
herein,  and upon the  authority  of said  firm as  experts  in  accounting  and
auditing.






                                           INACOM CORP. AND SUBSIDIARIES

                                    INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
                                         AND FINANCIAL STATEMENT SCHEDULE

                                                                                                                        
                                                                                                               Page
CONSOLIDATED ANNUAL FINANCIAL STATEMENTS (Audited)

         Independent Auditors' Report.....................................................................      F-2

         Consolidated Statements of Operations-- Three-Year Period Ended December 28, 1996.......               F-3

         Consolidated Balance Sheets-- December 28, 1996 and December 30, 1995............................      F-4

         Consolidated Statements of Stockholders' Equity -- Three-Year Period
                  Ended December 28, 1996.................................................................      F-5

         Consolidated Statements of Cash Flows-- Three-Year Period Ended December 28, 1996................      F-6

         Notes to Consolidated Financial Statements-- Three-Year Period Ended December 28, 1996...........      F-7

         SCHEDULE-- Valuation and Qualifying Accounts............................................              F-16


CONSOLIDATED FINANCIAL STATEMENTS FOR THE QUARTER AND
SIX MONTHS ENDED JUNE 28, 1997 (Unaudited)

         Condensed and Consolidated Balance Sheets-- June 28, 1997 and December 28, 1996.........              F-17

         Condensed and Consolidated Statement of Operations -- Thirteen Weeks Ended June 28, 1997
                  and June 29, 1996 and Twenty-Six Weeks Ended June 28, 1997 and June 29, 1996............     F-18

         Condensed and Consolidated Statement of Cash Flows -- Twenty-Six Weeks Ended June 28, 1997
                  and June 29, 1996.......................................................................     F-19

         Notes to Condensed and Consolidated Financial Statements -- Twenty-Six Weeks Ended
                  June 28, 1997...........................................................................     F-20


         All other  schedules  have been omitted as the required  information is
inapplicable  or the  information  is  included  in the  consolidated  financial
statements or related notes.



                                       F-1





                          INDEPENDENT AUDITORS' REPORT



The Board of Directors
InaCom Corp.:




         We have audited the accompanying  consolidated  financial statements of
InaCom Corp. and subsidiaries as listed in the accompanying index. In connection
with our audits of the consolidated  financial statements,  we have also audited
the financial  statement  schedule as listed in the  accompanying  index.  These
consolidated  financial  statements  and  financial  statement  schedule are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these  consolidated  financial  statements  and  financial  statement
schedule based on our audits.

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

         In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of InaCom Corp.
and  subsidiaries at December 28, 1996 and December 30, 1995, and the results of
their  operations  and their cash flows for each of the years in the  three-year
period ended December 28, 1996, in conformity with generally accepted accounting
principles.  Also in our opinion, the related financial statement schedule, when
considered  in  relation to the  consolidated  financial  statements  taken as a
whole,  presents  fairly,  in all material  respects,  the information set forth
therein.






                              KPMG PEAT MARWICK LLP




Omaha, Nebraska
February 21, 1997

                                       F-2





                                           INACOM CORP. AND SUBSIDIARIES
                                       Consolidated Statements of Operations
                                     Three-year period ended December 28, 1996
                                   (Amounts in thousands, except per share data)


                                                                       1996             1995             1994
                                                                     -----------      ------------     ------------
                                                                                                           
Revenues:
    Computer products.........................................       $ 2,885,019         2,047,215        1,680,397
    Computer services.........................................           136,888            95,476           85,406
    Communications products and services......................            80,148            57,653           34,736
                                                                     -----------      ------------     ------------
    ..........................................................         3,102,055         2,200,344        1,800,539
                                                                     -----------      ------------     ------------

Direct costs:
    Computer products.........................................         2,722,368         1,924,829        1,571,700
    Computer services.........................................            33,660            27,877           32,900
    Communications products and services......................            62,668            43,832           27,220
                                                                     -----------      ------------     ------------
    ..........................................................         2,818,696         1,996,538        1,631,820
                                                                     -----------      ------------     ------------
    Gross margin..............................................           283,359           203,806          168,719
Selling, general and administrative expenses .................           231,235           169,338          160,437
                                                                     -----------      ------------     ------------

    Operating income..........................................            52,124            34,468            8,282
Interest expense..............................................            20,405            14,635           12,031
                                                                     -----------      ------------     ------------

    Earnings (loss) before income taxes ......................            31,719            19,833          (3,749)
Income tax expense (benefit)..................................            12,986             8,126          (1,493)
                                                                     -----------      ------------     -----------

    Net earnings (loss).......................................       $    18,733            11,707          (2,256)

Earnings (loss) per share:
    Primary...................................................       $      1.76              1.14            (.22)
    Fully diluted.............................................       $      1.64              1.14            (.22)

Common shares and equivalents outstanding:
    Primary...................................................            10,600            10,300           10,300
    Fully diluted.............................................            12,000            10,300           10,300

See accompanying notes to consolidated financial statements.

                                       F-3





                                           INACOM CORP. AND SUBSIDIARIES
                                            Consolidated Balance Sheets
                                      December 28, 1996 and December 30, 1995
                                     (Amounts in thousands, except share data)

              Assets                                                                  1996               1995
              ------                                                              -----------        --------
                                                                                               
Current assets:
    Cash and cash equivalents.........................................            $    31,410             20,690
    Accounts receivable, less allowance for doubtful
         accounts of $4,385 in 1996 and $3,537 in 1995................                288,407            160,306
    Deferred income taxes.............................................                  3,554              4,202
    Inventories.......................................................                386,592            352,948
    Other current assets..............................................                  2,335              1,794
                                                                                  -----------        -----------
         Total current assets.........................................                712,298            539,940
                                                                                  -----------        -----------
Property and equipment, at cost.......................................                116,970             85,922
    Less accumulated depreciation.....................................                 57,845             44,421
                                                                                  -----------        -----------
         Net property and equipment...................................                 59,125             41,501
                                                                                  -----------        -----------
Other assets, net of accumulated amortization.........................                 27,531             17,831
Cost in excess of net assets of business acquired,
    net of accumulated amortization...................................                 48,646             24,966
                                                                                  -----------        -----------
         .............................................................            $   847,600            624,238
    Liabilities and Stockholders' Equity

Current liabilities:
    Accounts payable..................................................            $   406,753            331,221
    Notes payable and current installments of long-term debt..........                140,770             83,526
    Income taxes payable..............................................                  3,531                384
Other current liabilities.............................................                 60,941             33,869
                                                                                  -----------        -----------
         Total current liabilities....................................                611,995            449,000
                                                                                  -----------        -----------
Long-term debt, excluding current installments........................                 55,250             23,667
Other long-term liabilities...........................................                     73                 --
Deferred income taxes.................................................                  3,452              2,796

Stockholders' equity:
    Capital stock:
         Class A preferred stock of $1 par value.
         Authorized 1,000,000 shares; none issued.....................                     --                 --
         Common stock of $.10 par value.  Authorized
         30,000,000 shares; issued 10,850,008 shares
         in 1996 and 10,040,000 in 1995...............................                  1,085              1,004
    Additional paid-in capital........................................                 98,153             89,528
         Retained earnings............................................                 77,607             58,874
                                                                                  -----------        -----------
         .............................................................                176,845            149,406
    Less:
    Cost of common shares in treasury of 19,989 in 1995...............                     --              (161)
    Unearned restricted stock.........................................                   (15)              (470)
                                                                                  -----------        -----------
         Total stockholders' equity...................................                176,830            148,775
                                                                                  -----------        -----------
Commitments and contingent liabilities................................
         .............................................................            $   847,600            624,238
See accompanying notes to consolidated financial statements.

                                       F-4





                                           INACOM CORP. AND SUBSIDIARIES
                                  Consolidated Statements of Stockholders' Equity
                                     Three-year period ended December 28, 1996
                                     (Amounts in thousands, except share data)

                                                         Additional                           Unearned       Total
                                              Common      paid-in    Retained    Treasury    restricted  stockholders'
                                               stock      capital    earnings      stock       stock         equity

                                                                                                
Balance at December 25, 1993.......           $ 1,004     88,928        49,423     (2,034)       (830)       136,491

Net loss...........................                -          -         (2,256)        -           -          (2,256)

Issuance of 3,400 treasury shares
as director compensation...........                -          11            -          30          -              41

Issuance of 35,253 treasury
shares under stock option plans....                -         209            -         310          -             519

Issuance of 16,800 treasury shares
as stock awards, net of forfeitures                -         166            -         161        468             795
                                                  ---       --------      ----      ------       ---       ---------

Balance at December 31, 1994.......             1,004     89,314        47,167     (1,533)       (362)       135,590

Net earnings.......................                -          -         11,707         -           -          11,707

Issuance of 4,400 treasury shares
as director compensation...........                -          (1)           -          39          -              38

Issuance of 89,993 treasury
shares under stock option plans....                -         240            -         790          -           1,030

Issuance of 61,800 treasury shares
as stock awards, net of forfeitures                -         (25)           -         543       (108)            410
                                                  ---       -------      -----       -----        ---      ---------

Balance at December 30, 1995.......             1,004     89,528        58,874       (161)       (470)       148,775

Net earnings.......................                -          -         18,733         -           -          18,733

Issuance of 691,131 shares in connection
with business combinations.........               69       6,581            -          -           -           6,650

Issuance of 132,966 treasury and common
shares under stock option plans....               12       1,956            -         161          -           2,129

Issuance of 3,400 shares
as director compensation...........                -          60            -          -           -              60

Issuance of 2,500 shares
as stock awards, net of forfeitures                -          28            -          -          455            483
                                                 ---       ------       ------        ---         ---      ---------

Balance at December 28, 1996.......           $ 1,085     98,153        77,607         -          (15)       176,830

See accompanying notes to consolidated financial statements.

                                       F-5





                                           INACOM CORP. AND SUBSIDIARIES
                                       Consolidated Statements of Cash Flows
                                     Three-year period ended December 28, 1996
                                              (Amounts in thousands)


                                                                         1996             1995              1994
                                                                      -----------     -----------        ----------

                                                                                                   
Cash flows from operating activities:
     Net earnings (loss).......................................       $    18,733          11,707           (2,256)
     Adjustments to reconcile net earnings (loss) to
       net cash provided (used) by operating activities:
         Depreciation and amortization.........................            21,814          19,059           19,766
         Changes in assets and liabilities, net
           of effects from business combinations:
              Accounts receivable..............................          (123,648)        (75,333)         (22,496)
              Inventories......................................           (31,794)       (124,296)         (41,783)
              Other current assets.............................                97            (610)             463
              Accounts payable.................................            71,162         105,100          122,961
              Other liabilities................................            20,896           5,444            5,983
              Income taxes.....................................             4,451           1,195           (2,192)
                                                                      -----------     -----------      -----------
                  Net cash provided (used) by
                     operating activities......................           (18,289)        (57,734)          80,446
                                                                      -----------     -----------      -----------
Cash flows from investing activities:
     Additions to property and equipment.......................           (26,240)        (10,346)         (14,910)
     Business combinations.....................................           (23,386)             -                -
     Payments from (advances of) notes receivable..............               446          (1,872)             917
     Other, including advances to affiliates...................           (11,950)         (1,051)          (1,816)
                                                                      -----------     -----------      -----------
                  Net cash used in investing activities........           (61,130)        (13,269)         (15,809)
                                                                      -----------     -----------      -----------

Cash flows from financing activities:
     Principal payments on long-term debt .....................           (30,334)         (6,667)              -
     Proceeds from receivables sold............................                -          100,000               -
     Proceeds from (payments of) notes payable.................            63,094         (13,184)         (81,314)
     Proceeds from long-term debt..............................            55,250              -            17,000
     Proceeds from the exercise of employee stock options......             2,129           1,030              519
                                                                      -----------     -----------      -----------
                  Net cash provided by (used in)
                     financing activities......................            90,139          81,179          (63,795)
                                                                      -----------     -----------      -----------

Net increase in cash and cash equivalents......................            10,720          10,176              842

Cash and cash equivalents, beginning of year...................            20,690          10,514            9,672
                                                                      -----------     -----------      -----------

Cash and cash equivalents, end of year.........................       $    31,410          20,690           10,514

See accompanying notes to consolidated financial statements.

                                       F-6




                          INACOM CORP. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                    Three-year period ended December 28, 1996
          (Columnar dollar amounts in thousands, except per share data)


1.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         (a)      Organization

         The consolidated  financial  statements  include the accounts of InaCom
Corp.  (Company)  and its  wholly-owned  subsidiaries.  The Company is a leading
provider of management technology services which include technology  procurement
and  distribution  of  microcomputer  systems,   workstations,   networking  and
telecommunications  equipment,  systems  integration and support  services.  All
significant  intercompany  balances and  transactions  have been  eliminated  in
consolidation.

         (b)      Accounts Receivable

         The Company entered into an agreement in June 1995 (which agreement was
amended  and  restated  in  August  1995)  to  sell  $100  million  of  accounts
receivable,  with limited recourse, to an unrelated financial  institution.  New
qualifying  receivables  are sold to the financial  institution  as  collections
reduce  previously  sold  receivables  in order to  maintain  a balance  of $100
million sold  receivables.  On December 28, 1996,  $37.3  million of  additional
accounts  receivable  were  designated  to offset  potential  obligations  under
limited recourse provisions;  however,  historical losses on Company receivables
have been  substantially less than such additional amount. At December 28, 1996,
the implicit  interest  rate on the  receivable  sale  transaction  was 5.9%. On
January 13, 1997,  the agreement was amended to sell an additional  $100 million
of accounts receivable.

         (c)      Inventories

         Inventories  are stated at the lower of cost  (first-in,  first-out) or
market and consist of computer hardware,  software, voice and data equipment and
related materials.

         (d)      Other Assets

         Other assets include vendor  authorization  rights and long-term  notes
receivable. Vendor authorization rights are being amortized over 10 years.

         (e)      Cost in Excess of Net Assets of Business Acquired

         The excess of the cost over the  carrying  value of assets of  business
acquired  is  being   amortized  over  20  years.   The  Company   assesses  the
recoverability of intangible  assets by determining  whether the amortization of
the asset balance over its remaining life can be recovered through  undiscounted
future  operating cash flows of the acquired  operation.  The amount of goodwill
impairment,  if any, is measured based on projected  discounted future operating
cash flows using a discount rate reflecting the Company's average cost of funds.

         (f)      Depreciation

         Depreciation  is  provided  over  the  estimated  useful  lives  of the
respective assets ranging from 3 to 31 years using the straight-line method.


                                       F-7




                          INACOM CORP. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                    Three-year period ended December 28, 1996
          (Columnar dollar amounts in thousands, except per share data)


         (g)      Income Taxes

         Deferred tax assets and  liabilities  are  recognized for the estimated
future tax  consequences  attributable  to  differences  between  the  financial
statement  carrying  amounts  of  existing  assets  and  liabilities  and  their
respective  tax bases.  Deferred tax assets and  liabilities  are measured using
enacted  tax rates in effect for the year in which those  temporary  differences
are expected to be  recovered or settled.  The effect on deferred tax assets and
liabilities  of a change in tax rates is recognized in income in the period that
includes the enactment date.

         (h)      Earnings/(Loss) Per Common Share

         Primary earnings/(loss) per share of common stock have been computed on
the basis of the weighted  average number of shares of common stock  outstanding
after giving effect to equivalent  common  shares from dilutive  stock  options.
Fully diluted  earnings/(loss)  per share further  assumes the conversion of the
Company's  convertible   subordinated   debentures  for  the  period  they  were
outstanding.

         (i)      Revenue and Expense Recognition

         The Company  recognizes revenue from product sales upon shipment to the
customer.  Revenues from  consulting  and other  services are  recognized as the
Company performs the services.  Revenues from maintenance and extended  warranty
agreements  are  recognized  ratably  over the term of the  agreement.  Extended
warranty  costs are accounted for on an accrual basis and are  recognized  under
the sales method.

         (j)      Marketing Development Funds

         Primary vendors of the Company provide various  incentives,  in cash or
credit against obligations, for promoting and marketing their product offerings.
The  funds  or  credits  received  are  based on the  purchases  or sales of the
vendor's  products  and are earned  through  performance  of specific  marketing
programs or upon  completion  of  objectives  outlined by the vendors.  Funds or
credits   earned  are  applied  to  direct   costs  or   selling,   general  and
administrative  expenses  depending on the  objectives of the program.  Funds or
credits from the  Company's  primary  vendors  typically  range from 1% to 3% of
purchases.

         (k)      Risks and Uncertainties

         Financial  instruments  which  potentially  expose  the  Company  to  a
concentration of credit risk  principally  consist of accounts  receivable.  The
Company  sells  product  to a  large  number  of  customers  in  many  different
industries and geographies.  To minimize credit  concentration risk, the Company
utilizes  several  financial  services  organizations  which  purchase  accounts
receivable and perform  ongoing credit  evaluations of its customers'  financial
conditions.

         The  Company's   business  is  dependent  in  large  measure  upon  its
relationship  with key  vendors  since a  substantial  portion of the  Company's
revenue  is  derived  from  the  sales  of the  products  of such  key  vendors.
Termination  of, or a material  change to the  Company's  agreements  with these
vendors, or a material decrease in the level of marketing  development  programs
offered by manufacturers,  or an insufficient or interrupted  supply of vendors'
product would have a material adverse effect on the Company's business.


                                       F-8




                          INACOM CORP. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                    Three-year period ended December 28, 1996
          (Columnar dollar amounts in thousands, except per share data)


         Management   of  the  Company  has  made  a  number  of  estimates  and
assumptions  relating  to the  reporting  of  assets  and  liabilities  and  the
disclosure of contingent  assets and  liabilities to prepare these  consolidated
financial   statements  in  conformity   with  generally   accepted   accounting
principles. Actual results could differ from those estimates.

         (l)      Disclosures About Fair Value of Financial Instruments

         The  carrying   amounts  for  cash  and  cash   equivalents,   accounts
receivable, accounts payable and notes payable approximate fair value because of
the  short  maturity  of  these  instruments.  The  fair  values  of each of the
Company's  long-term  debt  instruments  are based on the amount of future  cash
flows  associated with each instrument  discounted  using the Company's  current
borrowing  rate  for  similar  debt  instruments  of  comparable  maturity.  The
estimated  fair value of the  Company's  long-term  debt at  December  28,  1996
approximates book value.

         (m)      Cash Equivalents

         For purposes of the consolidated  statements of cash flows, the Company
considers cash and temporary cash investments with a maturity of three months or
less to be cash equivalents.

2.       BUSINESS COMBINATIONS

         During 1996, the Company completed several acquisitions. In April 1996,
the Company acquired  Technology Express, a network integrator in the Nashville,
Tennessee market for  consideration  of  approximately  $4.8 million in cash and
89,286 shares of common stock in a transaction accounted for as a purchase.  The
excess  purchase price over the estimated fair value of the net assets  acquired
was $6.2 million and is being amortized using the  straight-line  method over 20
years.

         In August 1996, the Company acquired Computer Access  International for
consideration including approximately $7.6 million in cash and 238,209 shares of
common stock in a transaction  accounted for as a purchase.  The excess purchase
price over the estimated fair value of the net assets  acquired was $8.0 million
and is being amortized using the straight line method over 20 years.

         In December 1996, the Company  acquired  Gorham Clark,  Inc., a network
consulting  business in New York, New York for  consideration  of  approximately
$12.0 million in cash in a transaction accounted for as a purchase.  The Company
may also issue up to a maximum of 122,278  shares of common  stock over the next
two years,  contingent upon future results of the acquired business.  The excess
purchase  price over the  estimated  fair value of the net assets  acquired  was
$10.0  million and is being  amortized  using the  straight-line  method over 20
years.

         In December 1996, the Company  acquired all the issued and  outstanding
shares of Perigee  Communications  Inc. of Minneapolis,  Minnesota and Networks,
Inc.  of  Miami,  Florida  for  272,726  and  90,910  shares  of  common  stock,
respectively,  in  transactions  accounted  for as "poolings of  interest."  The
Company's consolidated financial statements for the year ended December 28, 1996
include the fourth fiscal quarters' activity for the acquired businesses.  Prior
period  consolidated  financial  statements  were not restated as the results of
operations  would not have  been  materially  different  than  those  previously
reported by the Company.  The effect of the immaterial  poolings was to increase
stockholders' equity by approximately $643,000.

                                       F-9




                          INACOM CORP. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                    Three-year period ended December 28, 1996
          (Columnar dollar amounts in thousands, except per share data)



         If the above business  combinations  had occurred on December 26, 1993,
the pro forma operations of the Company would not have been materially different
than that reported in the accompanying consolidated statements of operations.

3.       PROPERTY AND EQUIPMENT

         A summary of property and equipment follows:
                                                            1996          1995
                                                            ----          ----
                                                                       
Land, buildings and improvements ...................      $ 13,911        10,541
Furniture, fixtures and equipment ..................        27,875        18,392
Computer equipment .................................        53,239        35,340
Computer parts held for repair and exchange ........        21,945        21,649
                                                          --------      --------
                                                          $116,970        85,922



4.       INCOME TAXES

         Income tax expense (benefit) consists of the following:

                                          1996            1995           1994
                                     ----------      ----------        --------
                                                                
Current:
Federal .......................         $10,195           6,151             487
      State ...................           1,488             943              92
Deferred:
      Federal .................           1,209             897          (1,789)
      State ...................              94             135            (283)
                                        -------         -------         -------
                                        $12,986           8,126          (1,493)

The  reconciliation  of the statutory  Federal income tax rate and the effective
tax rate are as follows:

                                                                 1996            1995             1994
                                                              ----------      ----------       ---------
                                                                                      
         Statutory Federal income tax rate...............          35.0%           35.0%            34.0%
         State income taxes, net of
                  Federal benefit........................            3.2             3.6             4.7
                  Other..................................            2.8             2.4             1.1
                                                              ----------      ----------       ---------
                                                                   41.0%           41.0%            39.8%



                                      F-10




                          INACOM CORP. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                    Three-year period ended December 28, 1996
          (Columnar dollar amounts in thousands, except per share data)


The tax effects of temporary  differences that give rise to significant portions
of the deferred tax assets and deferred tax liabilities are presented below:

                                                              1996         1995
                                                             ------       ------
                                                                    
Deferred tax assets:
   Valuation reserves ................................       $5,726        3,324
   Accrued expenses not deducted until paid ..........        2,188        1,275
   Other .............................................         --              2
                                                             ------       ------
   Total deferred tax assets .........................        7,914        4,601
                                                             ------       ------

Deferred tax liabilities:

   Vendor discounts ..................................        2,766         --
   Depreciation ......................................        4,241        2,725
   Other .............................................          805          470
                                                             ------       ------
   Total deferred tax liabilities ....................        7,812        3,195
                                                             ------       ------
   Net deferred tax assets ...........................       $  102        1,406

There was no valuation allowance for deferred tax assets at December 28, 1996 or
December 30, 1995.

5.       NOTES PAYABLE AND LONG-TERM DEBT

         The  Company's  primary  sources of liquidity  are  provided  through a
working  capital  financing  agreement for $350.0  million,  a revolving  credit
facility of $40.0  million and  convertible  subordinated  debentures  of $55.25
million.  The $350.0  million  working  capital  financing  agreement,  which is
provided by an unrelated financial services organization, expires June 29, 1998.
At December 28, 1996,  $100.8 million was outstanding  under the working capital
line and the  interest  rate  was  7.4%  based on  LIBOR.  The  working  capital
financing agreement is secured by accounts receivable and inventories.

         The Company  entered  into a revolving  credit  facility  agreement  in
February  1996  with an  unrelated  financial  institution.  The  $40.0  million
revolving  credit facility  agreement  expires in February 1998. At December 28,
1996, $40.0 million was outstanding  under the revolving credit facility and the
interest rate was 6.8% based on LIBOR.  The revolving credit facility is secured
by accounts receivable and inventories.

         The  working  capital  financing  agreement  and the  revolving  credit
facility  agreement  contain  certain  restrictive   covenants,   including  the
maintenance  of  minimum  levels  of  working   capital,   tangible  net  worth,
limitations on incurring additional  indebtedness and restrictions on the amount
of net loss that the Company can incur.  The Company was in compliance  with the
covenants contained in the agreements at December 28, 1996.


                                      F-11




                          INACOM CORP. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                    Three-year period ended December 28, 1996
          (Columnar dollar amounts in thousands, except per share data)



         A summary of long-term debt follows:
                                                               1996       1995
                                                              -------    -------
                                                                    
Private placement notes (a) ..............................    $  --       30,334
Convertible subordinated debentures (b) ..................     55,250       --
                                                              -------    -------
        Total long-term debt .............................     55,250     30,334
Less current installments ................................       --        6,667
                                                              -------    -------

        Long-term debt, excluding current installments ...    $55,250     23,667


         (a)      The  private   placement   notes  were  held  by  unaffiliated
                  insurance  companies.  The  balances of the notes were paid in
                  full in December 1996.

         (b)      In June  1996,  the  Company  issued  $55.25  million  of 6.0%
                  convertible  subordinated  debentures  due June 15, 2006.  The
                  debentures are convertible into common stock of the Company at
                  a conversion price of $24.00 per share, subject to adjustments
                  under certain circumstances,  beginning on September 19, 1996.
                  The debentures are not redeemable by the Company prior to June
                  16, 2000 and  thereafter the Company may redeem the debentures
                  at various  premiums to principal  amount.  The debentures may
                  also be redeemed at the option of the holder at any time prior
                  to June 16,  2000 if there is a Change in Control  (as defined
                  in the  indenture)  at a price equal to 100% of the  principal
                  amount plus accrued  interest at the date of  redemption.  The
                  net proceeds from the sale of the 6%  debentures  were used to
                  reduce a portion of the  outstanding  balance  of the  working
                  capital financing  agreement which carried an interest rate at
                  the time of the debenture sale of 7.3%.

6.       CREDIT ARRANGEMENTS

         The  Company  has floor plan  agreements  to take  advantage  of vendor
financing  programs.  The  agreements  were  secured  by $122.7  million  of the
Company's  inventory  at December  28, 1996 and $111.9  million at December  30,
1995. The Company has entered into dealer working capital  financing  agreements
with  several  financial  services  organizations  which  purchase,   primarily,
accounts receivable from the Company. The Company had contingent  liabilities of
$1.8 million at December 28, 1996 and $7.9 million at December 30, 1995 relating
to these agreements.

7.       LEASES

         The  Company  operates  in leased  premises  which  include the general
offices, warehouse facilities and Company-owned branches.  Operating lease terms
range from monthly to ten years and generally provide for renewal options.  Rent
expense for operating leases was approximately $12.0 million,  $9.8 million, and
$8.6 million for the three years ended December 28, 1996, respectively.



                                      F-12




                          INACOM CORP. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                    Three-year period ended December 28, 1996
          (Columnar dollar amounts in thousands, except per share data)


         Future minimum  operating lease  obligations for the years 1997 through
2001 are $12.6  million,  $10.6  million,  $8.9  million,  $6.6 million and $5.7
million, respectively. It is anticipated that leases will be renewed or replaced
as they expire such that future lease  obligations will approximate rent expense
for 1996.

8.       EMPLOYEE RETIREMENT BENEFIT PLAN

         The Company  maintains a qualified savings plan under Section 401(k) of
the  Internal  Revenue  Code (IRC)  which  covers  substantially  all  full-time
employees.  Annual  contributions  to the qualified plan, based on participant's
annual  pay,  are  made by the  Company.  Participants  may  also  elect to make
contributions to the plan. Employee  contributions are matched by the Company up
to limits prescribed by the IRC. Company  contributions to the plan approximated
$3.3 million in 1996, $2.4 million in 1995 and $1.8 million in 1994.

         The Company  maintains a nonqualified  savings plan for employees whose
benefits  under the qualified  savings plans are reduced  because of limitations
under Federal tax laws. Contributions made to this plan were not material.

9.       LITIGATION

         The  Company  is  involved  in  a  limited  number  of  legal  actions.
Management  believes that the ultimate resolution of all pending litigation will
not have a  material  adverse  effect on the  Company's  consolidated  financial
statements.

10.      SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

         Interest and income taxes paid are summarized as follows:


                                          1996             1995            1994
                                         -------          ------          ------
                                                    
Interest paid ..................         $19,611          14,054          12,599
Income taxes paid ..............           8,176           6,931             890


         Components  of  cash  used  for   acquisitions   as  reflected  in  the
consolidated statements of cash flows are summarized as follows:

                                                                       1996
                                                              
                  Fair value of assets acquired                  $      41,965
                  Liabilities assumed                                 (11,436)
                  Fair value of common stock issued                    (7,143)
                                                                 -------------

                  Cash paid at closing, net of cash acquired     $      23,386


                                      F-13




                          INACOM CORP. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                    Three-year period ended December 28, 1996
          (Columnar dollar amounts in thousands, except per share data)


11.      STOCK OPTION AND AWARD PROGRAMS

         The Company has two stock plans  approved by the  shareholders  in 1994
and 1990, and a nonqualified stock option plan approved by shareholders in 1987.
Options  granted under the stock plans may be either  nonqualified  or incentive
stock options.  The option price,  vesting period and term under the stock plans
and the nonqualified stock option plan are set by the Compensation  Committee of
the Board of Directors of the Company. The option price may not be less than the
fair  market  value per share at the time the  option is  granted.  The  vesting
period of options granted  typically  ranges from 2 to 3 years,  and the term of
any option  granted  may not exceed ten years.  The stock  plans also permit the
issuance of restricted or bonus stock awards by the Compensation  Committee.  At
December 28, 1996,  the Company had  approximately  80,000 shares  available for
issuance pursuant to subsequent grants under the plans.

         Additional information as to shares subject to options is as follows:

                                                                                                    Weighted
                                                                                                    average
                                                          Number of       Exercise price            exercise
                                                            options         per option                price
                                                                                              
         Options outstanding at December 25, 1993             684,000    $  5.85 to 19.75              13.73

              Granted                                         193,500       8.00 to 12.00              10.20
              Exercised                                      (35,000)       7.25 to 14.62              11.74
              Canceled                                       (42,000)       7.02 to 14.50              12.21
                                                        -------------

         Options outstanding at December 31, 1994             800,500       5.85 to 19.75              13.01

              Granted                                         157,000       9.56 to 14.69               9.82
              Exercised                                      (90,000)       7.25 to 12.00              10.26
              Canceled                                       (68,500)       5.85 to 14.63              12.45
                                                        -------------

         Options outstanding at December 30, 1995             799,000       5.85 to 19.75              12.76

              Granted                                          36,500               35.56              35.56
              Exercised                                     (133,000)       5.85 to 14.63              10.77
              Canceled                                       (21,000)       5.85 to 14.63               9.56
                                                        -------------

         Options outstanding at December 28, 1996             681,500       8.00 to 35.56              14.47

         Exercisable at December 28, 1996                     428,000    $  8.00 to 19.75              12.74




                                      F-14




                          INACOM CORP. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                    Three-year period ended December 28, 1996
          (Columnar dollar amounts in thousands, except per share data)


         The  Company   accounts  for  stock  options  in  accordance  with  the
provisions of Accounting  Principles Board (APB) Opinion No. 25,  Accounting for
Stock Issued to Employees,  and related  interpretations.  As such, compensation
expense would be recorded on the date of grant only if the current  market price
of the underlying  stock exceeded the exercise price.  Accordingly,  the Company
has not  recognized  compensation  expense for its  options  granted in 1995 and
1996.  In 1996,  the Company  adopted FASB  Statement  No. 123,  Accounting  for
Stock-Based  Compensation,  which permits  entities to recognize as expense over
the  vesting  period  the fair  value of all  stock-based  awards on the date of
grant.  FASB  Statement  No. 123 also  allows  entities to continue to apply the
provisions of APB Opinion No. 25 and provide pro forma net earnings and earnings
per share  disclosures  for employee stock option grants made in 1995 and future
years as if the  fair-value-based  method  defined in FASB Statement No. 123 had
been applied. The Company has elected to continue to apply the provisions of APB
Opinion No. 25 and provide the pro forma disclosure provisions of FASB Statement
No. 123.

         The per share  weighted-average  fair  value of stock  options  granted
during  1996 and 1995 was $30.96 and $7.83,  respectively,  on the date of grant
using the Black Scholes option-pricing model with the following weighted-average
assumptions:  1996 - expected  dividend yield 0.0%,  risk-free  interest rate of
6.1%,  expected  volatility factor of 192.9%, and an expected life of 2.5 years;
1995 - expected dividend yield 0.0%,  risk-free interest rate of 5.7%,  expected
volatility factor of 133.8%, and an expected life of 3.7 years.

         Since the Company  applies APB  Opinion  No. 25 in  accounting  for its
plans,  no  compensation  cost has been  recognized for its stock options in the
consolidated  financial  statements.  Had the Company recorded compensation cost
based on the fair  value at the grant  date for its  stock  options  under  FASB
Statement  No. 123, the Company's net earnings for 1996 and 1995 would have been
reduced by approximately 1.9% and 0.6%, respectively, and the Company's earnings
per  share,  fully  diluted,  for 1996 and  1995  would  have  been  reduced  by
approximately 1.2% and 0.9%, respectively.

         Pro forma net income  reflects  only options  granted in 1996 and 1995.
Therefore,  the full impact of calculating  compensation  cost for stock options
under FASB  Statement  No. 123 is not  reflected  in the pro forma net  earnings
amounts  presented  above,  because  compensation  cost is  reflected  over  the
options'  vesting  period of two and three years for the 1996 and 1995  options,
respectively.  Compensation  costs for options  granted prior to January 1, 1995
are not considered.



                                      F-15




                          INACOM CORP. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                    Three-year period ended December 28, 1996
          (Columnar dollar amounts in thousands, except per share data)


                                                                                                           SCHEDULE

                                           INACOM CORP. AND SUBSIDIARIES
                                         Valuation and Qualifying Accounts
                                              (Amounts in thousands)


                                                        Balance at      Charged to       Amounts       Balance
                                                        beginning       costs and         written       at end
                                                        of period       expenses          off(1)       of period
                                                       ----------       --------       -----------     ---------
                                                                                            
Fiscal year ended December 28, 1996 -
    Allowance for doubtful accounts..............      $    3,537       1,626               778         4,385

Fiscal year ended December 30, 1995 -
    Allowance for doubtful accounts..............      $    2,626       2,308             1,397         3,537

Fiscal year ended December 31, 1994 -
    Allowance for doubtful accounts..............      $    2,784       1,691             1,849         2,626

     (1)  The deductions from reserves are net of recoveries.



                                      F-16





                          INACOM CORP. AND SUBSIDIARIES

                    CONDENSED AND CONSOLIDATED BALANCE SHEETS

                                   (Unaudited)

                             (Amounts in Thousands)


                                                                                       June 28,      December 28,
                                                                                         1997          1996
                                                      ASSETS
                                                                                                          
Current assets:
    Cash and cash equivalents...............................................        $      30,720         31,410
    Accounts receivable, net................................................              257,358        288,407
    Inventories.............................................................              464,145        386,592
    Other current assets....................................................                8,843          5,889
                                                                                    -------------   ------------
         Total current assets...............................................              761,066        712,298
                                                                                    -------------   ------------
Other assets, net...........................................................               45,513         27,531
Cost in excess of net assets of business acquired, net of
   accumulated amortizations................................................               68,659         48,646
Property and equipment, net.................................................               69,674         59,125
                                                                                    -------------   ------------
             ...............................................................        $     944,912        847,600

                                       LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
    Accounts payable........................................................        $     479,746        406,753
    Notes payable...........................................................              120,000        140,770
    Other current liabilities...............................................               79,451         64,472
                                                                                    -------------   ------------
         Total current liabilities..........................................              679,197        611,995
                                                                                    -------------   ------------

Long-term debt..............................................................               55,250         55,250
Other long-term liabilities.................................................                3,453          3,525

Stockholders' equity:
    Capitol stock:
         Class A preferred stock of $1 par value
             Authorized 1,000,000 shares; none issued.......................                   --             --
         Common stock of $.10 par value.  Authorized 30,000,000 shares;
             issued 11,537,315 in 1997 and 10,850,008 shares in 1996                        1,153          1,085
         Additional paid-in capital.........................................              116,298         98,153
         Retained earnings..................................................               89,561         77,607
                                                                                    -------------   ------------
             ...............................................................              207,012        176,845
    Less:
         Unearned restricted stock..........................................                   --           (15)
                                                                                    -------------   ------------
         Total stockholders' equity.........................................              207,012        176,830
                                                                                    -------------   ------------
             ...............................................................        $     944,912        847,600


See accompanying notes to consolidated financial statements.

                                      F-17





                          INACOM CORP. AND SUBSIDIARIES

               CONDENSED AND CONSOLIDATED STATEMENT OF OPERATIONS

                                   (Unaudited)

                  (Amounts in Thousands, Except Per Share Data)


                                                           Thirteen Weeks Ended          Twenty-Six Weeks Ended
                                                         June 28,        June 29,       June 28,         June 29,
                                                       ----------------------------------------------------------
                                                           1997            1996           1997             1996
                                                       -------------  -------------   -------------   ---------
                                                                                                    
Revenues:
     Computer products...............................  $    884,952         718,585   $   1,657,705       1,316,307
     Computer services...............................        60,607          30,201         108,238          58,340
     Communication products and services.............        26,655          21,074          47,961          37,294
                                                       ------------   -------------   -------------   -------------
          Total......................................       972,214         769,860       1,813,904       1,411,941
                                                       ------------   -------------   -------------   -------------

Direct costs:
     Computer products...............................       836,876         677,760       1,565,625       1,241,991
     Computer services...............................        14,881           7,347          28,380          15,550
     Communications products and services............        21,583          16,620          37,782          29,086
                                                       ------------   -------------   -------------   -------------
     ................................................       873,340         701,727       1,631,787       1,286,627
                                                       ------------   -------------   -------------   -------------
Gross margin.........................................        98,874          68,133         182,117         125,314
Selling, general and administrative expenses                 80,354          55,588         147,671         102,829
                                                       ------------   -------------   --------------  -------------
Operating income.....................................        18,520          12,545          34,446          22,485

Interest expense.....................................         7,148           5,046          14,184           9,919
                                                       ------------   -------------   -------------   -------------
Earnings before income tax...........................        11,372           7,499          20,262          12,566
Income tax expense ..................................         4,663           3,075           8,308           5,152
                                                       ------------   -------------   -------------   -------------

Net earnings.........................................  $      6,709           4,424   $      11,954           7,414

Earnings per share
     Primary.........................................  $        .58             .43   $        1.04             .72
     Fully diluted...................................  $        .52             .42             .94             .71

     Common shares and equivalents outstanding
        Primary......................................        11,600          10,300          11,500          10,300
        Fully diluted................................        13,900          10,700          13,800          10,500







See accompanying notes to consolidated financial statements.

                                      F-18





                          INACOM CORP. AND SUBSIDIARIES

               CONDENSED AND CONSOLIDATED STATEMENT OF CASH FLOWS

                                   (Unaudited)

                             (Amounts in Thousands)

                                                                                              Twenty-Six Weeks Ended
                                                                                            June 28,        June 29,
                                                                                              1997            1996
                                                                                                          
Cash flows from operating activities:

    Net earnings .....................................................................    $    11,954           7,414
    Adjustments to reconcile net earnings to net cash used in operating activities:
        Depreciation and amortization.................................................         14,256           9,720
        Increase in accounts receivable...............................................        (55,200)        (41,182)
        (Increase) decrease in inventories............................................        (74,070)         48,585
        Increase in other current assets..............................................         (2,599)           (395)
        Increase (decrease) in accounts payable.......................................         68,840         (69,691)
        (Decrease) increase in other long-term liabilities............................            (83)            226
        (Decrease) increase in other current liabilities..............................         (7,107)         13,219
                                                                                          -----------       ---------

             Net cash used in operating activities....................................        (44,009)        (32,104)
                                                                                          -----------       ---------

Cash flows from investing activities:

    Additions to property and equipment...............................................        (19,836)        (10,016)
    Proceeds from notes receivable....................................................            100           1,605
    Business combinations.............................................................         (4,100)             --
    Increase in other assets..........................................................        (12,085)        (10,472)
                                                                                          -----------       ---------
        Net cash used in investing activities.........................................        (35,921)        (18,883)
                                                                                          -----------       ---------

Cash flows from financing activities:

    Proceeds from receivables sold....................................................        100,000              --
    (Payments of) proceeds from short-term debt.......................................        (20,770)          5,741
    Payments of long-term debt........................................................             --          (6,667)
    Proceeds from sale of convertible subordinated debentures.........................             --          55,250
    Proceeds from exercise of stock options...........................................             10             808
                                                                                          -----------       ---------

        Net cash provided by financing activities.....................................         79,240          55,132
                                                                                          -----------       ---------

Net (decrease) increase in cash and cash equivalents..................................           (690)          4,145

Cash and cash equivalents, beginning of the period....................................         31,410          20,690

Cash and cash equivalents, end of the period..........................................    $    30,720          24,835

See accompanying notes to consolidated financial statements.

                                      F-19





                          INACOM CORP. AND SUBSIDIARIES
            NOTES TO CONDENSED AND CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.  CONDENSED AND CONSOLIDATED FINANCIAL STATEMENTS

    The  condensed  and  consolidated  financial  statements  are  unaudited and
reflect all adjustments  (consisting only of normal recurring adjustments) which
are, in the opinion of  management,  necessary  for a fair  presentation  of the
financial position and operating results for the interim periods.  The condensed
and  consolidated  financial  statements  should be read in conjunction with the
consolidated  financial  statements and notes thereto contained in the Company's
Annual Report to Stockholders  incorporated by reference in the Company's Annual
Report on Form 10-K for the fiscal year ended  December 28, 1996. The results of
operations  for the  thirteen and  twenty-six  weeks ended June 28, 1997 are not
necessarily indicative of the results for the entire fiscal year ending December
27, 1997.

2.  ACCOUNTS RECEIVABLE

    The Company has entered  into an  agreement to sell $200 million of accounts
receivable,  with limited recourse, to an unrelated financial  institution.  The
agreement was  initially  entered into in June 1995 with respect to $100 million
of accounts  receivable  and was amended in January  1997 to sell an  additional
$100 million of accounts receivable.  New qualifying receivables are sold to the
financial institution as collections reduce previously sold receivables in order
to maintain a balance of $200 million sold receivables.  On June 27, 1997, $46.6
million of additional  accounts  receivable were designated to offset  potential
obligations  under limited recourse  provisions;  however,  historical losses on
Company receivables have been substantially less than such additional amount. On
June 28, 1997, the interest rate was 6.09%.

3.  INVENTORIES

    Inventories are stated at the lower of cost (first-in,  first-out method) or
market and consist of computer hardware,  software, voice and data equipment and
related materials.

4.  EARNINGS PER COMMON SHARE

    Primary  earnings per share of common stock have been  computed on the basis
of the  weighted  average  number of shares of common  stock  outstanding  after
giving effect to equivalent  common shares from dilutive  stock  options.  Fully
diluted  earnings per share  further  assumes the  conversion  of the  Company's
convertible subordinated debentures for the period they were outstanding.

5.  MARKETING DEVELOPMENT FUNDS

    Primary vendors of the Company provide various incentives, in cash or credit
against  obligations,  for promoting and marketing their product offerings.  The
funds or credits  received  are based on the  purchases or sales of the vendor's
products and are earned through  performance of specific  marketing  programs or
upon completion of objectives  outlined by the vendors.  Funds or credits earned
are applied to direct  costs or selling,  general  and  administrative  expenses
depending on the objectives of the program.  Funds or credits from the Company's
primary vendors typically range from 1% to 3% of purchases from these vendors.

6.  SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

    For purposes of the condensed and consolidated  statement of cash flows, the
Company  considers cash and cash  investments with a maturity of three months or
less to be cash equivalents.

    Interest  and  income  taxes paid are  summarized  as  follows  (dollars  in
thousands):
                                                       1997            1996
                                                     --------        ------

Interest paid.....................................   $ 14,310         $ 9,924
Income taxes paid.................................      7,574           1,126

                                      F-20





                                  UNDERWRITING

    Subject to the terms and conditions of the  Underwriting  Agreement,  Inacom
has agreed to sell to each of the  Underwriters  named  below,  and each of such
Underwriters,  for whom Goldman,  Sachs & Co., J.P.  Morgan  Securities Inc. and
PaineWebber Incorporated are acting as representatives,  has severally agreed to
purchase from Inacom,  the respective number of shares of Common Stock set forth
opposite its name below:
                                                       Number of
                                                       Shares of
        Underwriter                                  Common Stock
                                                     ------------
Goldman, Sachs & Co.............................
J.P. Morgan Securities Inc. ....................
PaineWebber Incorporated........................
________________________........................     ____________
         Total                                          3,000,000

         Under the terms  and  conditions  of the  Underwriting  Agreement,  the
Underwriters are committed to take and pay for all of the shares of Common Stock
offered hereby, if any are taken.

         The  Underwriters  propose to offer the shares of Common  Stock in part
directly to the public at the  initial  public  offering  price set forth on the
cover  page of this  Prospectus  Supplement  and in part to  certain  securities
dealers at such price less a concession of $_______ per share.  The Underwriters
may allow, and such dealers may reallow,  a concession not in excess of $_______
per share to certain  brokers and dealers.  After the shares of Common Stock are
released for sale to the public,  the offering price and other selling terms may
from time to time be varied by the representatives.

         Inacom has granted the  Underwriters an option  exercisable for 30 days
after the date of this  Prospectus  Supplement to purchase up to an aggregate of
450,000  additional shares of Common Stock solely to cover  over-allotments,  if
any. If the Underwriters exercise their over-allotment  option, the Underwriters
have severally agreed, subject to certain conditions,  to purchase approximately
the same  percentage  thereof which the number of shares to be purchased by each
of them,  as shown in the  foregoing  table,  bears to the  3,000,000  shares of
Common Stock offered hereby.

         Inacom and its directors and executive  officers have agreed during the
period  beginning from the date of this Prospectus  Supplement and continuing to
and including the date 90 days after the date of this Prospectus Supplement, not
to offer,  sell,  contract to sell or otherwise  dispose of any shares of Common
Stock or any securities of Inacom that are  substantially  similar to the shares
of the Common Stock, or any other security convertible into or exchangeable for,
or that  represent  the right to  receive,  shares  of Common  Stock or any such
similar  securities,  except for (i) shares of Common Stock issuable pursuant to
convertible debt securities,  warrants and stock options outstanding on the date
of this  Prospectus  Supplement,  (ii)  shares  of Common  Stock (or  securities
convertible  or  exchangeable  in to  Common  Stock)  to  be  issued  solely  in
connection with  acquisitions,  (iii) the shares of Common Stock offered in this
offering and (iv) the Debentures  offered in the concurrent  Debenture  offering
without the prior written consent of the Underwriters. The Company has agreed to
give  Goldman,  Sachs & Co.  prompt  notice of any  issuance of Common  Stock in
private  placements in  connection  with  acquisitions  and not to register such
Common  Stock for sale or resale  during the period  beginning  from the date of
this  Prospectus  Supplement  and  continuing  to and including the date 90 days
after the date of this Prospectus Supplement.

         In connection  with this offering,  the  Underwriters  may purchase and
sell  Common  Stock  in  the  open  market.   These   transactions  may  include
over-allotment  and  stabilizing  transactions  and purchases to cover syndicate
short  positions in  connection  with this  offering.  Stabilizing  transactions
consist of certain bids or purchases  for the purpose of preventing or retarding
a decline in the market price of the Common Stock; and syndicate short positions
involve  the sale by the  Underwriters  of a greater  number of shares of Common
Stock than they are required to purchase from the Company in this offering.  The
Underwriters also may impose a penalty bid, whereby selling  concessions allowed
to syndicate members or other  broker-dealers in respect of the shares of Common
Stock sold in this offering for their account, may be reclaimed by the syndicate
if such shares of Common Stock are  repurchased  by the syndicate in stabilizing
or covering transactions.  These activities may stabilize, maintain or otherwise
affect the market price of the Common Stock,  which may be higher than the price
that  might  otherwise  prevail in the open  market;  and these  activities,  if
commenced,  may be discontinued at any time. These  transactions may be effected
on the NYSE or otherwise.

         Inacom has agreed to indemnify the several Underwriters against certain
liabilities, including liabilities under the Securities Act.





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

No person has been authorized to give any information or
to make any representations other than those contained in
this Prospectus, and, if given or made, such information
or representations must not be relied upon as having been
authorized. This Prospectus does not constitute an offer to
sell or the solicitation of an offer to buy any securities
other than the Securities to which it relates, or an offer to
sell or the solicitation of an offer to buy such Securities,
in any circumstance in which such offer or solicitation is
unlawful.  Neither the delivery of this Prospectus nor any
sale made hereunder shall, under any circumstances,
create any implication that there has been no change in
the affairs of the Company since the date hereof or that
the information contained herein is correct as of any time
subsequent to the date hereof.
         -----------------

                     TABLE OF CONTENTS
                                                                      Page
                              Prospectus Supplement
Prospectus Summary............................                         S-3
Risk Factors..................................                         S-6
Use of Proceeds...............................                         S-9
Price Range of Company Stock
  and Dividend Policy.........................                        S-10
Capitalization................................                        S-11
Selected Consolidated Financial Data..........                        S-12
Management's Discussion and Analysis
  of Financial Condition and Results
  of Operations...............................                        S-13
Business..                                                            S-21
Management....................................                        S-28
Legal Matters.................................                        S-30
Experts.......................................                        S-30
Index to Consolidated Financial
  Statements and Financial Statement
  Schedule....................................                         F-1
Underwriting..................................                         U-1

                                   Prospectus
Available Information.........................                           2
Incorporation of Certain
 Documents By Reference.......................                           3
The Company...................................                           4
Use of Proceeds...............................                           5
Ratios of Earnings to Fixed Charges...........                           6
Description of Debt Securities................                           7
Description of Capital Stock..................                          12
Plan of Distribution..........................                          15
Legal Matters.................................                          16
Experts.......................................                          16












                                    3,000,000

                                     Shares
                                       of

                                  InaCom Corp.

                                  COMMON STOCK






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


                                   PROSPECTUS
                                ___________, 1997

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

                              Goldman, Sachs & Co.
                                J.P. Morgan & Co.
                            PaineWebber Incorporated



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




SUBJECT TO COMPLETION DATED September 30, 1997

                                  $300,000,000
                                  INACOM CORP.
                                 DEBT SECURITIES
                                 PREFERRED STOCK
                                  COMMON STOCK

     InaCom Corp.  ("InaCom" or the  "Company")  may from time to time offer (i)
debt securities ("Debt Securities") consisting of debentures, notes and/or other
evidences  of  indebtedness,  in one or more  series,  (ii) shares of  preferred
stock, par value $1.00 per share ("Preferred  Stock"), in one or more series, or
(iii) shares of common stock, par value $.10 per share ("Common Stock"),  or any
combination  of the  foregoing,  at an aggregate  initial  offering price not to
exceed $300,000,000,  at prices and on terms to be determined at or prior to the
time of the sale.  The Debt  Securities,  Preferred  Stock and Common  Stock are
collectively referred to herein as "Securities".

     Specific  terms of the  Securities  in respect of which this  Prospectus is
being delivered will be set forth in an accompanying  Prospectus Supplement (the
"Prospectus  Supplement"),  together  with  the  terms of the  offering  of such
Securities  and the initial price and the net proceeds to the Company from their
sale. Without limiting the foregoing,  the Prospectus  Supplement will set forth
the following:  (i) in the case of Debt  Securities,  the specific  designation,
aggregate  principal  amount,  ranking  as  senior  debt or  subordinated  debt,
authorized denomination, maturity, rate or method of calculation of interest and
dates  for   payment   thereof,   nature   and  terms  of  any   security,   any
exchangeability,  conversion, redemption, prepayment or sinking fund provisions,
additional covenants or events of default, tax consequences, and the currency or
currencies or currency unit or currency units in which  principal,  premium,  if
any, or interest,  if any, is payable;  (ii) in the case of Preferred Stock, the
designation,  number of shares,  liquidation preference per share, dividend rate
(or method of calculation thereof),  dates on which dividends,  if any, shall be
payable and from which  dividends  shall  accrue,  voting  rights,  if any,  any
redemption or sinking fund  provisions,  and any conversion or exchange  rights;
and (iii) in the case of Common Stock, the number of shares.

     The Common Stock is listed on the New York Stock  Exchange under the symbol
"ICO." Any Common Stock sold pursuant to a Prospectus  Supplement will be listed
on the New York Stock  Exchange,  subject to official  notice of  issuance.  The
Company has not yet determined  whether any of the Debt  Securities or Preferred
Stock offered hereby will be listed on any exchange or over-the-counter  market.
If the Company  decides to seek listing of any such  Securities,  the Prospectus
Supplement relating thereto will disclose such exchange or market.

     The Company may sell the Securities directly, through agents,  underwriters
or dealers,  as designated  from time to time,  or through a combination  of any
such methods.  See "Plan of  Distribution."  If any agents of the Company or any
underwriters or dealers are involved in the sale of the Securities, the names of
such  agents,  underwriters  or  dealers  and  any  applicable  commissions  and
discounts will be set forth in the Prospectus Supplement.
                             ----------------------
    THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
       AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS
         THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
             COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
                PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS
                               A CRIMINAL OFFENSE.
                             ----------------------

     The date of this Prospectus is ______________, 1997.








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

                                        1





                              AVAILABLE INFORMATION

     The Company is subject to the informational  requirements of the Securities
Exchange  Act of 1934,  as  amended  (the  "Exchange  Act") and,  in  accordance
therewith,  files  reports,  proxy  statements  and other  information  with the
Securities  and Exchange  Commission  (the  "Commission").  Such reports,  proxy
statements  and other  information  can be  inspected  and  copied at the public
reference  facilities  maintained by the  Commission at 450 Fifth Street,  N.W.,
Washington, D.C. 20549 and at the Commission's regional offices at 7 World Trade
Center, New York, New York 10048 and 500 West Madison Street, Chicago,  Illinois
60661-2511.  Copies of such material also can be obtained at prescribed rates by
writing to the Public  Reference  Section of the Commission at 450 Fifth Street,
N.W.,  Washington,  D.C.  20549.  Reports and other  information  concerning the
Company can also be inspected at the office of the New York Stock  Exchange,  20
Broad Street,  New York, New York 10005.  The Commission  maintains a World Wide
Web site that  contains  reports,  proxy and  information  statements  and other
information  regarding registrants that file electronically with the Commission.
The address of the site is http://www.sec.gov.

     The Company has filed a  registration  statement on Form S-3 (together with
all amendments and exhibits  filed or to be filed in connection  therewith,  the
"Registration  Statement")  under the  Securities  Act of 1933 (the  "Securities
Act") with respect to the Securities  offered  hereby.  This Prospectus does not
contain all the information  set forth in the  Registration  Statement,  certain
parts of which are omitted in accordance  with the rules and  regulations of the
Commission. The Registration Statement may be inspected and copied at the public
reference  facilities  maintained  at the  addresses  set forth in the preceding
paragraph.  Statements  contained or incorporated by reference herein concerning
the provisions of documents are  necessarily  summaries of such  documents,  and
each  statement  is  qualified  in its  entirety by reference to the copy of the
applicable document filed with the Commission.

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     The following  documents filed by the Company with the Commission  pursuant
to the Exchange Act are hereby  incorporated by reference:  (i) Annual Report on
Form 10-K for the fiscal year ended December 28, 1996, (ii) Quarterly Reports on
Form 10-Q for the quarters  ended March 29, 1997 and June 28, 1997,  (iii) Proxy
Statement for the Annual Meeting of Stockholders held on April 22, 1997 and (iv)
the  description  of the Common Stock  contained in the  Company's  Registration
Statement  on Form 8-A filed on August 26,  1997  pursuant  to Section 12 of the
Exchange Act and all  amendments  thereto and reports  filed for the purposes of
updating such description.

     All documents filed by the Company pursuant to Sections 13(a), 13(c), 14 or
15(d) of the Exchange Act subsequent to the date of this Prospectus and prior to
the  termination  of the  offering  of the  Securities  shall  be  deemed  to be
incorporated  by reference into this Prospectus and to be a part hereof from the
date  of  filing  of such  documents.  Any  statement  contained  in a  document
incorporated or deemed to be incorporated by reference herein shall be deemed to
be modified or superseded  for purposes of this  Prospectus to the extent that a
statement  contained herein or in any other subsequently filed document which is
or is deemed to be incorporated by reference  herein modifies or supersedes such
statement.  Any such  statement so modified or  superseded  shall not be deemed,
except as so modified or superseded, to constitute a part of this Prospectus.

     The Company  will provide  without  charge to each  person,  including  any
beneficial  owner,  to whom a copy of this  Prospectus  is  delivered,  upon the
written or oral request of such person,  a copy of any and all of the  documents
incorporated  herein by reference (not including the exhibits to such documents,
unless  such  exhibits  are  specifically  incorporated  by  reference  in  such
documents).  Requests for such copies should be directed to David C.  Guenthner,
Chief  Financial  Officer,  InaCom Corp.,  10810 Farnam Drive,  Omaha,  Nebraska
68154, Telephone: (402) 392- 3900.
                                 ---------------


                                        2





                                   THE COMPANY

     Inacom  is a leading  single  source  provider  of  information  technology
products and technology management services designed to enhance the productivity
of information systems, primarily for Fortune 1000 clients. The Company offers a
comprehensive  range of value added  services  to manage the entire  information
system life cycle including:  (1) needs assessment and technology planning,  (2)
technology  procurement and configuration,  (3) systems  integration and systems
management,  (4) ongoing systems support and distributed  support, and (5) asset
management.  Inacom's  expertise  includes  the  integration  of voice  and data
communications.  Inacom  sells its  products  and  services  through a marketing
network of 51 Company-owned  business centers  throughout the United States that
focus  on  serving  large  corporations.  The  Company  also  has a  network  of
approximately  1,000  value  added  resellers  that  typically  have a regional,
industry, or specific product focus. The Company has international  affiliations
in Europe, Asia, Central and South America, the Caribbean,  Middle East, Africa,
Canada  and  Mexico  to  satisfy  the   technology   management   needs  of  its
multinational clients.

     The  Company's  headquarters  are  located  at 10810  Farnam  Drive,  Omaha
Nebraska 68154, and its telephone number is (402) 392-3900.

                                 USE OF PROCEEDS

     The  Company  currently  anticipates  that  net  proceeds  from the sale of
Securities  would be used for general  corporate  purposes,  including,  but not
limited to  payments  of  outstanding  indebtedness,  working  capital,  capital
expenditures,  investments and  acquisitions.  When Securities are offered,  the
Prospectus  Supplement related thereto will set forth the Company's intended use
for the net proceeds received from the sale of such Securities.

                       RATIO OF EARNINGS TO FIXED CHARGES

     The following  table sets forth the ratios of earnings to fixed charges for
the Company for the periods  indicated.  There were no shares of Preferred Stock
issued or  outstanding  during the periods  indicated  below and  therefore  the
combined ratio of earnings to fixed charges and preferred  dividends  would have
been the same as set forth below.


                                                Fiscal Year Ended December           Twenty-Six Weeks Ended

                                 1992    1993     1994     1995     1996          June 29, 1996   June 28, 1997
                                 ---------------------------------------          -------------   -------------
                                                                                         
Ratio of earnings
to fixed charges............     2.85    2.80     0.75x    2.11     2.30              2.07            2.20


     The ratio of  earnings  to fixed  charges  has been  computed  by  dividing
earnings  available for fixed charges (income before interest expense,  interest
income and income  taxes plus fixed  charges) by fixed  charges.  Fixed  charges
consist of interest expense (including amortization of deferred financing costs)
and the portion of rental expense that is representative of the interest factor.
For the fiscal year ended December 31, 1994, earnings were insufficient to cover
fixed  charges  by $3.8  million;  for such  fiscal  year the  Company  incurred
non-recurring  charges of $7.1 million;  exclusive of such charges, the ratio of
earnings to fixed charges was 1.23.

                         DESCRIPTION OF DEBT SECURITIES

     The following description of the Debt Securities sets forth certain general
terms and provisions of the Debt  Securities to which any Prospectus  Supplement
may relate ("Offered Debt Securities"). The particular terms of the Offered Debt
Securities  and the extent to which such  general  provisions  may apply will be
described in the Prospectus Supplement relating to such Offered Debt Securities.

     The Debt  Securities will be general  obligations of the Company,  and each
series of Offered Debt Securities will constitute  either senior debt securities
or subordinated debt securities. In the case of senior debt securities

                                        3





("Senior  Debt  Securities"),  the  Debt  Securities  will be  issued  under  an
indenture dated September 30, 1997 (the "Senior  Indenture") between the Company
and Norwest Bank  Minnesota,  National  Association  as trustee.  In the case of
subordinated  debt  securities   ("Subordinated  Debt  Securities"),   the  Debt
Securities   will  be  issued  under  an  indenture   September  30,  1997  (the
"Subordinated  Indenture")  between  the Company  and  Norwest  Bank  Minnesota,
National  Association  as trustee.  The Senior  Indenture  and the  Subordinated
Indenture  are  sometimes  hereinafter  referred  to herein  individually  as an
"Indenture"  and  collectively  as the  "Indentures."  The  trustee  under  each
Indenture (and any successor thereto under each Indenture) is referred to herein
as the  "Trustee."  The  statements  under  this  caption  relating  to the Debt
Securities  and the  Indentures  are  summaries  only and do not  purport  to be
complete.  Such summaries make use of terms defined in the Indentures.  Wherever
such  terms are used  herein or  particular  provisions  of the  Indentures  are
referred to, such terms or provisions,  as the case may be, are  incorporated by
reference  as part of the  statements  made  herein,  and  such  statements  are
qualified in their entirety by such  reference.  Copies of the Senior  Indenture
and the  Subordinated  Indenture have been filed as exhibits to the Registration
Statement, of which this Prospectus is a part.

     Provisions  Applicable  to Both  Senior and  Subordinated  Debt  Securities

General

     The  Indentures  do not  limit  the  aggregate  principal  amount  of  Debt
Securities  which can be issued  thereunder and provide that Debt Securities may
be  issued  thereunder  from  time to time  in one or  more  series,  each in an
aggregate  principal  amount  authorized by the Company  prior to issuance.  The
applicable Prospectus Supplement will set forth any limitations on the amount of
other indebtedness or securities which may be issued by the Company.

     Reference is made to the Prospectus  Supplement  relating to the particular
series of Debt Securities offered thereby for the following terms of the Offered
Debt Securities: (i) the title and aggregate principal amount; (ii) the maturity
date or dates; (iii) the interest rate or rates (which may be fixed or variable)
per annum,  if any, or the method of  determining  such rate or rates;  (iv) the
date or dates from  which such  interest,  if any,  will  accrue and the date or
dates on which such interest, if any, will be payable, the date on which payment
of such  interest,  if any, will  commence and the record dates for  determining
interest  payments,  if any; (v) the terms for redemption or early  payment,  if
any,  including any mandatory or optional  sinking fund or analogous  provision;
(vi) whether such Offered Debt  Securities  will be secured or unsecured and, if
secured, the nature and terms of the security; (vii) the terms for conversion or
exchange,  if any;  (viii)  the  classification  as Senior  Debt  Securities  or
Subordinated  Debt  Securities;  (ix) in the  case of  Offered  Debt  Securities
offered to foreign  investors,  whether  such Offered  Debt  Securities  will be
issued in fully  registered form or in bearer form or any  combination  thereof;
(x) whether such Offered  Debt  Securities  will be issued in the form of one or
more global  securities and whether such global securities are to be issuable in
temporary global form or permanent global form; (xi) if other than U.S. dollars,
the currency or  currencies or currency unit or units in which such Offered Debt
Securities  will be denominated  and in which the principal of, and premium,  if
any, and interest, if any, thereon will be payable; (xii) whether, and the terms
and  conditions  on which,  the Company or a holder may elect that, or the other
circumstances  under  which,  payment of  principal  of, or premium,  if any, or
interest,  if any, is to be made in a currency or currencies or currency unit or
units other than that in which such Offered  Debt  Securities  are  denominated;
(xiii) any Events of Default (as defined below) with respect to the Offered Debt
Securities if not otherwise set forth under "Events of Default" below; (xiv) any
additions  to, or changes in, the  covenants  which  apply to the  Offered  Debt
Securities;  (xv) a summary  of the tax  consequences  to holders  under  United
States  laws of owning the  Offered  Debt  Securities,  including  the  possible
imposition of withholding  taxes;  (xvi) the securities  exchange or market,  if
any, on which the Offered Debt Securities  will be listed;  and (xvii) any other
specific terms of the Offered Debt Securities.

     Offered  Debt   Securities  may  be  sold  at  a  discount  (which  may  be
substantial) below their stated principal amount or bear no interest or interest
at a rate which at the time of issuance is below market rates, or both.


                                        4





     No  service  charge  will be made to any  holder  for any  registration  of
transfer or exchange of the Offered Debt Securities, but the Company may require
payment  of a sum  sufficient  to  cover  any tax or other  governmental  charge
payable in connection therewith.

     If any of the Offered Debt Securities are sold for any foreign  currency or
currency unit or if the principal of, or premium,  if any, or interest,  if any,
on any of the Offered  Debt  Securities  is payable in any  foreign  currency or
currency unit, the restrictions, elections, tax consequences, specific terms and
other  information with respect to such Offered Debt Securities and such foreign
currency  or  currency  unit  will be set  forth  in the  Prospectus  Supplement
relating thereto.

Events of Default

     Unless otherwise provided in the Prospectus  Supplement with respect to any
series of Offered Debt  Securities,  the following are "Events of Default" under
each Indenture with respect to each series of Debt Securities  issued under such
Indenture:  (a) failure for 30 days to pay any interest on any Debt  Security of
such series when due; (b) failure to pay  principal of (or premium,  if any, on)
any Debt  Security of such  series when due;  (c) failure for 60 days to deposit
any mandatory sinking fund payment,  when due, in respect of the Debt Securities
of such series;  (d) failure for 90 days after written notice as provided in the
Indenture to perform any other  covenant of the Company in the Indenture  (other
than covenants  described in clauses (a), (b) or (c) above);  (e) failure to pay
when due any payment on, or the acceleration of, Indebtedness (as defined below)
under any mortgages,  indentures  (including the Indenture) or instruments under
which the Company may have issued, or under which there may have been secured or
evidenced,  any  indebtedness  for money borrowed by the Company  aggregating in
excess  of  $5  million,   if  such  Indebtedness  is  not  discharged  or  such
acceleration  is not annulled within 30 days after written notice as provided in
the Indenture;  (f) certain events of bankruptcy,  insolvency or reorganization;
and (g) any  other  Event  of  Default  as may be  specified  in the  Prospectus
Supplement with respect to the Offered Debt  Securities.  If an Event of Default
with  respect  to any  outstanding  series  of  Debt  Securities  occurs  and is
continuing,  either  the  Trustee or the  holders  of at least 25% in  principal
amount of the  outstanding  Debt  Securities  of such  series (in the case of an
Event of Default described in clause (a), (b), (c) or (d) above) or at least 25%
in principal  amount of all  outstanding  Debt  Securities  under the applicable
Indenture  (in the case of other  Events of Default)  may declare the  principal
amount and all accrued but unpaid  interest  of all the Debt  Securities  of the
applicable  series (or of all outstanding  Debt Securities  under the applicable
Indenture,  as the case may be) to be due and payable  immediately.  At any time
after a  declaration  of  acceleration  with respect to Debt  Securities  of any
series (or of all outstanding Debt Securities under the applicable Indenture, as
the case may be) has been made,  but before a judgment  or decree for payment of
money has been  obtained,  the holders of a majority in principal  amount of the
outstanding  Debt  Securities  of  such  series  (or  of  all  outstanding  Debt
Securities  under  the  applicable  Indenture,  as the case  may be) may,  under
certain  circumstances,  rescind and annul such  acceleration.  Depending on the
terms of other  Indebtedness  of the Company  outstanding  from time to time, an
Event of Default  under an  Indenture  may give rise to cross  defaults  on such
other indebtedness of the Company.

     Each  Indenture  provides that the Trustee  will,  within 90 days after the
occurrence of a default in respect of any series of Debt Securities, give to the
holders  of the Debt  Securities  of such  series  notice of all  unsecured  and
unwaived defaults known to it; provided,  however,  that except in the case of a
default in the payment of the principal of, or premium, if any, or interest,  if
any, on or any sinking fund  installment with respect to, any Debt Securities of
such series,  the Trustee will be protected in withholding  such notice if it in
good  faith  determines  that  the  withholding  of such  notice  is in the best
interest of the holders of the Debt  Securities of such series.  For the purpose
of this provision, "default" with respect to Debt Securities of any series means
any event which is, or after  notice or lapse of time or both would  become,  an
Event of Default with respect to the Debt Securities of such series.

     The  holders of a majority  in  principal  amount of the  outstanding  Debt
Securities of any series (or, in certain cases,  all outstanding Debt Securities
under the applicable  Indenture) have the right, subject to certain limitations,
to direct the time, method and place of conducting any proceeding for any remedy
available to the Trustee or

                                        5





exercising any trust or power  conferred on the Trustee with respect to the Debt
Securities  of such  series (or of all  outstanding  Debt  Securities  under the
applicable Indenture).  Each Indenture provides that in case an Event of Default
shall occur and be continuing, the Trustee shall exercise such of its rights and
powers under the applicable  Indenture and use the same degree of care and skill
in  its  exercise  as  a  prudent   person  would  exercise  or  use  under  the
circumstances in the conduct of his own affairs. Subject to such provisions, the
Trustee will be under no  obligation to exercise any of its rights or powers the
applicable Indenture at the request of any of the holders of the Debt Securities
unless they shall have offered to the Trustee  reasonable  security or indemnity
against the costs,  expenses  and  liabilities  which might be incurred by it in
compliance with such request.

     The  holders of a majority  in  principal  amount of the  outstanding  Debt
Securities of any series (or, in certain cases,  all outstanding Debt Securities
under the  applicable  Indenture)  may,  on behalf  of the  holders  of all Debt
Securities  of such  series (or of all  outstanding  Debt  Securities  under the
applicable  Indenture),  waive any past default under the applicable  Indenture,
except a default in the  payment of the  principal  of, or  premium,  if any, or
interest,  if any, on, any Debt  Security of such series (or of all  outstanding
Debt  Securities  under the  applicable  Indenture) or in respect of a provision
which under the applicable  Indenture  cannot be modified or amended without the
consent of the holder of each outstanding Debt Security affected. The holders of
a majority in  principal  amount of the  outstanding  Debt  Securities  affected
thereby  may,  on  behalf of the  holders  of all such  Debt  Securities,  waive
compliance by the Company with certain restrictive provisions of the Indentures.

     The Company is required to furnish to the Trustee  annually a statement  as
to the  performance  by the  Company of certain  of its  obligations  under each
Indenture and as to any default in such performance.

Modification of Indentures

     The  Company  and the  Trustee  may,  with the  consent of the holders of a
majority in principal  amount of all series of outstanding Debt Securities under
the Indenture  affected  thereby,  enter into  supplemental  indentures  for the
purpose of amending or modifying, in any manner, provisions of such Indenture or
any  supplemental  indenture  modifying  the rights of holders of such series of
Debt Securities; provided, however, that no such supplemental indenture, without
the consent of the holder of each  outstanding Debt Security  affected  thereby,
shall,  among other things, (a) change the stated maturity date of the principal
of, or any  installment  of  interest  on,  any Debt  Security,  (b)  reduce the
principal  amount of, or the premium,  if any, or interest,  if any, on any Debt
Security,  (c) change the place or currency or  currencies  or currency  unit or
units of payments of principal of, or premium, if any, or interest,  if any, on,
any Debt Security, (d) impair the right to institute suit for the enforcement of
any  payment  on or with  respect  to any  Debt  Securities  or (e)  reduce  the
percentage in principal  amount of  outstanding  Debt  Securities the consent of
whose  holders is required for execution of any such  supplemental  indenture or
for waiver of compliance with certain provisions of such Indenture or for waiver
of certain defaults.

     Each Indenture  provides that the Company and the Trustee may,  without the
consent of any holders of Debt Securities,  enter into  supplemental  indentures
for the purposes,  among other things, of (a) adding to the Company's covenants,
(b) adding additional  Events of Default,  (c) establishing the form or terms of
Debt Securities or (d) curing  ambiguities or  inconsistencies in the applicable
Indenture,  any supplemental  indenture or in the Debt Securities of any series,
provided such action to cure ambiguities or inconsistencies  shall not adversely
affect the  interests  of the  holders of the Debt  Securities  in any  material
respect.

Consolidation, Merger and Sale of Assets

     The Company may not  consolidate  with or merge into, or convey transfer or
lease its assets  substantially  as an entirety  to, any person,  unless (a) the
person formed by such consolidation or into which the Company is merged or which
acquires or leases the assets of the Company  substantially  as an entirety is a
corporation, partnership, limited liability company or trust organized under the
laws  of  any  United  States  jurisdiction,  (b)  the  person  formed  by  such
consolidation  or into which the  Company is merged or which  acquires or leases
the assets

                                        6





of the Company  substantially as an entirety  assumes by supplemental  indenture
the  Company's  obligations  in  respect  of the Debt  Securities  and under the
Indentures, (c) after giving effect to the transaction, no Event of Default, and
no event which,  after notice or lapse of time or both, would become an Event of
Default, shall have occurred and be continuing, and (d) certain other conditions
are met.  Upon  compliance  with these  provisions  by a successor  person,  the
Company  will  (except in the case of a lease) be  relieved  of its  obligations
under the Indentures and the Debt Securities.

Other Covenants

     The  Prospectus  Supplement  relating to the Offered Debt  Securities  will
describe other specific  affirmative and negative covenants,  if any, from which
the Offered Debt Securities will benefit. The Company may covenant,  among other
things,  to deliver to holders of the Offered Debt  Securities  reports filed by
the Company pursuant to the Exchange Act and to execute  additional  instruments
necessary to fulfill its  obligations  under the  Indenture and the Offered Debt
Securities.  Each  Indenture  or  indenture  supplement  thereto may also impose
restrictions on indebtedness,  guarantees,  issuance of preferred stock,  liens,
investments,   acquisitions,   dividend   payments  and/or   transactions   with
affiliates.  Unless  otherwise  indicated in a Prospectus  Supplement,  the Debt
Securities  will not benefit  from any  covenant or other  provision  that would
afford  holders of such Debt  Securities  special  protection  in the event of a
highly leveraged transaction or change of control involving the Company.

Discharge and Defeasance

     The Company may satisfy and discharge its obligations under each Indenture,
other than its  obligation  to pay the  principal  of, and premium,  if any, and
interest,  if any,  on, the Debt  Securities  of any series  and  certain  other
obligations,  if it  (i)  irrevocably  deposits  or  causes  to  be  irrevocably
deposited  with  the  Trustee  as  trust  funds,  an  amount,  in  money or U.S.
government obligations maturing as to principal and interest,  sufficient to pay
the  principal  of, and  premium,  if any,  and  interest,  if any,  on, and any
mandatory  sinking funds in respect of, all outstanding  Debt Securities of such
series on the stated  maturity date of such payments or on any  redemption  date
and (ii) complies with any additional conditions specified to be applicable with
respect to the covenant defeasance of Debt Securities of such series.

     The  terms of any  series of Debt  Securities  may also  provide  for legal
defeasance  pursuant  to  each  Indenture.  In such  case,  if the  Company  (i)
irrevocably  deposits  or  causes  to be  irrevocably  deposited  money  or U.S.
government  obligations as described above,  (ii) makes a request to the Trustee
to be discharged  from its obligations on the Debt Securities of such series and
(iii) complies with any additional  conditions  specified to be applicable  with
respect to legal defeasance of Debt Securities of such series, the Company shall
be  deemed  to have  paid and  discharged  the  entire  indebtedness  on all the
outstanding  Debt Securities of such series,  and the obligations of the Company
under the applicable Indenture and the Debt Securities of such series to pay the
principal of, and premium, if any, and interest, if any, on, the Debt Securities
of such series shall cease,  terminate  and be  completely  discharged,  and the
holders thereof shall thereafter be entitled only to payment out of the money or
U.S. government obligations so deposited with the Trustee,  unless the Company's
obligations  are revived and  reinstated  because the Trustee is unable to apply
such trust fund by reason of any legal proceeding, order or judgment.

Form, Exchange, Registration and Transfer

     Each Debt  Security  will be  represented  by either a global  security  (a
"Global Debt Security")  registered in the name of The Depository  Trust Company
(the  "Depositary")  or a nominee of the  Depositary  (each  such Debt  Security
represented by a Global Debt Security being herein  referred to as a "Book-Entry
Debt  Security")  or a  certificate  issued  in  definitive  registered  form (a
"Certificated  Debt  Security"),  as  set  forth  in the  applicable  Prospectus
Supplement.  Except as set forth below,  Book-Entry  Debt Securities will not be
issuable in certificated form.


                                        7





     Certificated  Debt  Securities  may  be  transferred  or  exchanged  at the
Trustee's  office  or  paying  agencies  in  accordance  with  the  terms of the
Indenture.  No service  charge  will be made to any holder for any  transfer  or
exchange of Certificated Debt Securities, but the Company may require payment of
a sum  sufficient  to cover  any tax or other  governmental  charge  payable  in
connection therewith.  Certificated Debt Securities will not be exchangeable for
Book-Entry Debt Securities.

     The transfer of Certificated Debt Securities and the right to the principal
of, and  premium,  if any, and  interest,  if any,  on, such  Certificated  Debt
Securities may be effected only by surrender of the old certificate representing
such  Certificated  Debt Securities and either  reissuance by the Company or the
Trustee of the old  certificate to the new holder or the issuance by the Company
or the Trustee of a new certificate to the new holder.

     Each Global Debt Security  representing  Book-Entry Debt Securities will be
deposited  with, or on behalf of, the  Depositary  and registered in the name of
the  Depositary  or a nominee  of the  Depositary.  Except  as set forth  below,
Book-Entry  Debt  Securities  will not be  exchangeable  for  Certificated  Debt
Securities and will not otherwise be issuable as Certificated Debt Securities.

     Ownership of beneficial  interests in Book-Entry  Debt  Securities  will be
limited to persons that have accounts with the Depositary for the related Global
Debt  Security  ("Participants")  or  persons  that may hold  interests  through
Participants.  Upon  deposit of a Global  Debt  Security,  the  Depositary  will
credit,  on its book-entry  registration and transfer system,  the Participants'
accounts with the respective principal amounts of the Book-Entry Debt Securities
represented   by  such  Global  Debt   Security   beneficially   owned  by  such
Participants.  The accounts to be credited  shall be  designated by any dealers,
underwriters or agents participating in the distribution of such Book-Entry Debt
Securities.  Ownership of Book-Entry  Debt  Securities will be shown on, and the
transfer of such  ownership  interests  will be effected only  through,  records
maintained by the  Depositary for the related Global Debt Security (with respect
to interests of Participants)  and on the records of Participants  (with respect
to interests of persons holding through  Participants).  The laws of some states
may require that certain purchasers of securities take physical delivery of such
securities in definitive  form. Such limits and such laws may impair the ability
to own, transfer or pledge beneficial interests in Book-Entry Debt Securities.

     So long as the Depositary for a Global Debt  Security,  or its nominee,  is
the  registered  owner of such  Global Debt  Security,  the  Depositary  or such
nominee,  as the case may be, will be considered the sole owner or holder of the
Book-Entry  Debt  Securities  represented  by such Global Debt  Security for all
purposes  under the Indenture.  Except as set forth below,  owners of beneficial
interests  in  Book-Entry  Debt  Securities  will not be  entitled  to have such
securities registered in their names, will not receive or be entitled to receive
physical  delivery  of  a  certificate  in  definitive  form  representing  such
securities  and will not be considered  the owners or holders  thereof under the
Indenture  for  any  purpose,  including  with  respect  to  the  giving  of any
directions,  approvals or instructions to the Trustee  thereunder.  As a result,
the  ability  of a person  having  a  beneficial  interest  in  Book-Entry  Debt
Securities  represented  by a Global Debt  Security  to pledge such  interest to
persons or entities that do not participate in the  Depositary's  system,  or to
otherwise  take actions with  respect to such  interest,  may be affected by the
lack of a physical  certificate  evidencing  such  interest.  Accordingly,  each
person owning  Book-Entry  Debt  Securities  must rely on the  procedures of the
Depositary  for the related  Global Debt  Security  and, if such person is not a
Participant, on the procedures of the Participant through which such person owns
its interest, to exercise any rights of a holder under the Indenture.

     The Company  understands  that, under existing  industry  practice,  if the
Company requests any action of holders,  or an owner of a beneficial interest in
a Global Debt Security desires to give any notice or take any action a holder is
entitled to give or take under the Indenture,  the Depositary will authorize the
Participants on whose behalf it holds a Global Debt Security to give such notice
or take such action,  and Participants  will authorize  beneficial owners owning
through  such  Participant  to give  such  notice  or take  such  action or will
otherwise act upon the  instructions  of beneficial  owners owning through them.
The Indentures provide that the Company, the Trustee and their respective agents
will treat as the holder of a Debt  Security the persons  specified in a written
statement

                                        8





of the  Depositary  with  respect to such Global Debt  Security  for purposes of
obtaining any consents or directions required to be given by holders of the Debt
Securities pursuant to the Indentures.

     Payments of principal of, and premium,  if any, and  interest,  if any, on,
Book-Entry  Debt Securities will be made by the Trustee to the Depositary or its
nominee, as the case may be, as the registered holder of the related Global Debt
Security.  Under the terms of the  Indentures,  the  Company and the Trustee may
treat the persons in whose  names the Offered  Debt  Securities,  including  the
Global Debt  Security,  are  registered as the owners thereof for the purpose of
receiving  such  payments  and  for  any  and  all  other  purposes  whatsoever.
Consequently, none of the Company, the Trustee or any other agent of the Company
or any agent of the Trust  will have any  responsibility  or  liability  for any
aspect of the records relating to, or payments made on account of any beneficial
ownership interest in, such Global Debt Security or for maintaining, supervising
or reviewing any records relating to such beneficial ownership interests.

     The Company  expects  that the  Depositary,  upon receipt of any payment of
principal  of,  or  premium,  if any,  or  interest,  if any,  on a Global  Debt
Security,  will  immediately  credit  Participants'  accounts  with  payments in
amounts  proportionate  to the respective  amounts of Book-Entry Debt Securities
held by each such  Participant as shown on the records of such  Depositary.  The
Company also  expects  that  payments by  Participants  to owners of  beneficial
interests in Book-Entry Debt Securities held through such  Participants  will be
governed by standing customer  instructions and customary  practices,  as is now
the case with the  securities  held for the accounts of customers in bearer form
or  registered  in  "street  name,"  and  will  be  the  responsibility  of  the
Participants.

     If (i) the  Depositary  is at any time  unwilling  or unable to continue as
Depositary or ceases to be a clearing agency  registered under the Exchange Act,
and a successor  depositary  registered as a clearing  agency under the Exchange
Act is not  appointed by the Company  within 90 days,  (ii) the Company,  at its
option,   notifies  the  Trustee  that  it  elects  to  cause  the  issuance  of
Certificated Debt Securities under an Indenture or (iii) there shall be an Event
of Default with respect to the Debt  Securities  represented  by the Global Debt
Security,  then,  upon  surrender by the Depositary of the Global Debt Security,
Certificated  Debt  Securities will be issued to each person that the Depositary
identifies as the beneficial owner of the Book-Entry Debt Securities represented
by the Global Debt Security.

     Neither the  Company  nor the Trustee  shall be liable for any delay by the
Depositary or any  Participant or any person that may hold  interests  through a
Participant  in  identifying  the  beneficial  owners  of  the  Book-Entry  Debt
Securities,  and the Company and the Trustee may conclusively rely on, and shall
be protected in relying on,  instructions  from the  Depositary for all purposes
(including  with respect to the  registration  and delivery,  and the respective
principal amounts, of the Book-Entry Debt Securities to be issued).

     The foregoing information in this section concerning the Depositary and the
Depositary's  book-entry  system has been obtained from sources that the Company
believes to be reliable. The Company takes no responsibility for the accuracy of
such  information or the  performance by the Depositary or its  Participants  of
their  respective  obligations  as  described  hereunder  or under the rules and
procedures governing their respective operations.

     Each  Indenture  requires that payments in respect to the  Book-Entry  Debt
Securities represented by a Global Debt Security (including principal,  premium,
if any, and interest,  if any) be made by wire transfer of immediately available
funds to the accounts specified by the Depositary.  With respect to Offered Debt
Securities  represented by Certificated  Debt Securities,  the Company will make
all payments of principal,  premium, if any, and interest,  if any, by mailing a
check to each such holder's registered address.


                                        9





The Trustee

     Each Indenture contains certain limitations on the right of the Trustee, as
a creditor of the Company,  to obtain  payment of claims in certain cases and to
realize  on certain  property  received  with  respect  to any such  claims,  as
security or otherwise. The Trustee is permitted to engage in other transactions,
except that,  if it acquires any  conflicting  interest  (as  defined),  it must
eliminate such conflict or resign. The Trustee may also be a trustee under other
indentures of the Company under which  outstanding  senior or subordinated  debt
securities of the Company have been issued.

     Norwest Bank  Minnesota,  National  Association  is the Trustee  under each
Indenture  and is one of a number of banks with which Inacom  maintains  banking
relationships.

             Provisions Applicable Solely to Senior Debt Securities

     Senior Debt Securities  will be issued under the Senior  Indenture and will
rank pari passu with all other  Senior  Indebtedness  (as defined  below) of the
Company.

          Provisions Applicable Solely to Subordinated Debt Securities

General

     Subordinated   Debt  Securities  will  be  issued  under  the  Subordinated
Indenture and will rank pari passu with certain other  subordinated  debt of the
Company  that may be  outstanding  from time to time and  junior  to all  Senior
Indebtedness  (as  defined  below) of the  Company  (including  any Senior  Debt
Securities) that may be outstanding from time to time.

Subordination

     The payment of the principal of, and premium, if any, and interest, if any,
on the Subordinated Debt Securities is expressly subordinated, to the extent and
in the manner set forth in the  Subordinated  Indenture,  in right of payment to
the prior payment in full of all Senior Indebtedness of the Company.

     In the  event  of  any  dissolution  or  winding  up or  total  or  partial
liquidation   or   reorganization   of  the  Company,   whether  in  bankruptcy,
reorganization,  insolvency,  receivership or similar proceeding, the holders of
Senior  Indebtedness  will be entitled to receive payment in full of all amounts
due or to become  due on or in respect  of all  Senior  Indebtedness  before the
holders of the Subordinated  Debt Securities are entitled to receive any payment
on account of principal  of, or premium,  if any, or  interest,  if any, on, the
Subordinated Debt Securities.

     Except  as  provided  pursuant  to a  supplemental  indenture  or  a  board
resolution of the Company,  no payment in respect of the Debentures will be made
if, at the time of such payment, there exists a default in payment of all or any
portion  of any  Senior  Indebtedness,  and such  default  has not been cured or
waived in writing or the  benefits of this  sentence  waived in writing by or on
behalf of the  holders of such  Senior  Indebtedness.  In  addition,  during the
continuation  of any event of default  (other than a default  referred to in the
immediately   preceding  sentence)  with  respect  to  any  Senior  Indebtedness
permitting  the holders to  accelerate  the  maturity  thereof and upon  written
notice thereof given to the Trustee,  with a copy to the Company,  by any holder
of such Senior Indebtedness or its  representative,  then, unless and until such
an event of default has been cured or waived or has ceased to exist,  no payment
will be made by the Company with respect to the  principal of or interest on the
Debentures or to acquire any of the  Debentures or on account of the  redemption
provisions for the  Debentures;  provided,  however,  that if the holders of the
Senior  Indebtedness  to which the default relates have not declared such Senior
indebtedness  to be  immediately  due  and  payable  within  90 days  after  the
occurrence  of such default (or have  declared  such Senior  Indebtedness  to be
immediately  due and payable and within such period rescind such  declaration of
acceleration),

                                       10





then the Company will resume making any and all required  payments in respect of
the Debentures (including any missed payments). Only one payment blockage period
under the immediately preceding sentence may be commenced within any consecutive
270-day period with respect to the Debentures. No event of default which existed
or was continuing on the date of the commencement of any 90-day payment blockage
period with respect to the Senior Indebtedness  initiating such payment blockage
period will be made the basis for the  commencement of a second payment blockage
period by a Holder or representative of such Senior Indebtedness  whether or not
within a period of 270  consecutive  days  unless such event of default has been
cured or waived for a period of not less than 90  consecutive  days (and, in the
case of any such  waiver,  no payment will be made by the Company to the holders
of Senior  Indebtedness  in  connection  with such waiver other than amounts due
pursuant  to the terms of the  Senior  Indebtedness  as in effect at the time of
such default).

     The term "Senior  Indebtedness" is defined in the Indenture as Indebtedness
(as defined below) of the Company  outstanding  at any time except  Indebtedness
that by its terms is  subordinate in right of payment to the  Subordinated  Debt
Securities or Indebtedness  that is not otherwise  senior in right of payment to
the  Subordinated  Debt  Securities.   Senior   Indebtedness  does  not  include
Indebtedness of the Company to any of its subsidiaries.  Indebtedness is defined
with  respect  to any  person as the  principal  of, and  premium,  if any,  and
interest on (a) all  indebtedness  of such person for borrowed money  (including
all indebtedness evidenced by notes, bonds,  debentures or other securities sold
by such person for money),  (b) all indebtedness  incurred by such person in the
acquisition (whether by way of purchase, merger,  consolidation or otherwise and
whether by such  person or another  person) of any  business,  real  property or
other assets  (except assets  acquired in the ordinary  course of the conduct of
the acquiror's  usual  business),  (c) guarantees by such person of indebtedness
described  in  clause  (a) or  (b)  of  any  other  person,  (d)  all  renewals,
extensions, refundings, deferrals, restructurings,  amendments and modifications
of  any  such  indebtedness,  obligation  or  guarantee  (e)  all  reimbursement
obligations  of  such  person  with  respect  to  letters  of  credit,  bankers'
acceptances or similar facilities issued for the account of such person, (f) all
capital lease  obligations of such person,  and (g) all net  obligations of such
person under interest rate swap or similar agreements of such person.  There are
no  restrictions in the  Subordinated  Indenture upon the creation of additional
Senior  Indebtedness by the Company,  or on the creation of any  indebtedness by
the Company or any of its subsidiaries.

     If  Subordinated   Debt  Securities  are  issued  under  the   Subordinated
Indenture,  the aggregate principal amount of Senior Indebtedness outstanding as
of a recent date will be set forth in the applicable Prospectus Supplement.  The
applicable  Prospectus  Supplement  will also set forth  any  limitation  on the
issuance by the Company of any additional Senior Indebtedness.

                          DESCRIPTION OF CAPITAL STOCK

     The authorized  capital stock of the Company consists of 30,000,000  shares
of Common Stock,  par value $.10 per share,  and  1,000,000  shares of Preferred
Stock,  par value  $1.00  per  share.  As of  September  26,  1997,  there  were
11,537,315  shares of Common Stock  outstanding and no shares of Preferred Stock
outstanding.

     On June 15, 1996, InaCom issued  $55,250,000 in aggregate  principal amount
of  its  6%  Convertible   Subordinated   Debentures  due  June  15,  2006  (the
"Debentures").  The Debentures are  convertible at the option of the holder into
Common  Stock at a  conversion  price of  $24.00  per  share;  an  aggregate  of
2,302,084  shares  of  Common  Stock  would be  issued  if all  Debentures  were
converted into Common Stock.

Common Stock

     Holders of  outstanding  Common Stock are entitled to such dividends as may
be  declared  by the  Company  Board  of  Directors  out of the  assets  legally
available  for that  purpose,  and are  entitled  to one  vote per  share on all
matters  submitted to a vote of the stockholders of the Company.  The holders of
shares of Common Stock do not have  cumulative  voting  rights.  Therefore,  the
holders  of more  than  50% of the  Common  Stock  voting  for the  election  of
directors can elect all the  directors,  and the  remaining  holders will not be
able to elect any directors.

                                       11





The holders of Common Stock have no  pre-emptive or other  subscription  rights,
and there are no  conversion  or  redemption  or sinking  fund  provisions  with
respect to such shares.

     All of the  outstanding  shares of Common  Stock will be,  when issued upon
conversion of the Debt Securities,  duly authorized,  validly issued, fully paid
and nonassessable.

Preferred Stock

     The Company  Board of  Directors  is  authorized  to issue up to  1,000,000
shares of Preferred  Stock in one or more series,  from time to time,  with such
designations, preferences and relative, participating, optional or other special
rights,  and  qualifications,  limitations and restrictions  thereof,  as may be
provided  in a  resolution  or  resolutions  adopted  by the  Company  Board  of
Directors.  The authority of the Company Board of Directors includes, but is not
limited to, the  determination or fixing of the following with respect to shares
of such class or any series thereof: (i) the number of shares; (ii) the dividend
rate and the date from  which  dividends  are to be  cumulative;  (iii)  whether
shares are to be redeemable and, if so, the terms and amount of any sinking fund
providing  for the purchase or redemption  of such shares;  (iv) whether  shares
shall be  convertible,  and, if so, the terms and provisions  thereof;  (v) what
restrictions  are to apply,  if any,  on the issue or reissue of any  additional
Preferred  Stock;  and (vi)  whether such shares have voting  rights.  Shares of
Preferred  Stock may be issued with a preference over the Common Stock as to the
payment of dividends. No shares of Preferred Stock have been issued.

     The  description of Preferred Stock herein and the description of the terms
of a particular series of Preferred Stock that will be set forth in a Prospectus
Supplement do not purport to be complete and are qualified in their  entirety by
reference to the certificate of designation,  preferences and rights relating to
such series.

     Classes  of stock  such as the  Preferred  Stock  may be used,  in  certain
circumstances,   to  create  voting   impediments  on  extraordinary   corporate
transactions or to frustrate  persons seeking to effect a merger or otherwise to
gain control of the Company.  For the foregoing reasons, any shares of Preferred
Stock  issued by the Company  could have an adverse  effect on the rights of the
holders of the  Common  Stock.  The  Company  has no present  plans to issue any
shares of Preferred Stock.

Liquidation and Other Rights

     Upon liquidation, the holders of Common Stock are entitled to share ratably
in assets available for distribution to stockholders  after  satisfaction of any
liquidation  preferences of any outstanding preferred stock. The issuance of any
shares of series  of  Preferred  Stock in  future  financings,  acquisitions  or
otherwise may result in dilution of voting power and relative equity interest of
the holders of shares of Common  Stock and will  subject the Common Stock to the
prior dividend and liquidation rights of the outstanding shares of the series of
Preferred Stock.

Advance Notice Requirements in Connection with Stockholder Meetings

     The Company  bylaws  establish  an advance  notice  procedure  for bringing
business before an annual meeting of stockholders and for nominating (other than
by or at the  direction of the Board of  Directors)  candidates  for election as
directors at a meeting of stockholders.  To be timely,  notice of business to be
brought  before an annual  meeting or  nominations of candidates for election of
directors at a meeting must be received by the Secretary of the Company not less
than 60 nor more than 90 days prior to the meeting.  In the event that less than
40 days' notice or prior public  disclosure  of the date is given or made to the
stockholders, notice by the stockholder must be received no later than the tenth
day  following the date on which notice of the date of the meeting was mailed or
public disclosure thereof was made.


                                       12





Section 203 of the Delaware General Corporation Law

     Section  203 of the General  Corporation  Law of the  Delaware  prohibits a
publicly-held  Delaware  corporation  from engaging in a "business  combination"
with an "interested  stockholder"  for a period of three years after the date of
the  transaction  in which the person became an interested  stockholder,  unless
upon  consummation of such transaction the interested  stockholder  owned 85% of
the voting  stock of the  corporation  outstanding  at the time the  transaction
commenced or unless the business  combination  is, or the  transaction  in which
such person became interested  stockholder was, approved in a prescribed manner.
A  "business  combination"  includes  a  merger,  an asset  sale  and any  other
transaction resulting in a financial benefit to the interested  stockholder.  An
"interested   stockholder"  is  a  person  who,  together  with  affiliates  and
associates, owns 15% or more of the corporation's voting stock.

Transfer Agent

     The transfer  agent for the Common Stock is The First Chicago Trust Company
of New York.


                                       13





                              PLAN OF DISTRIBUTION

     The Company may offer the Securities directly to purchasers,  to or through
underwriters,  through  dealers or agents or through a  combination  of any such
methods.  Any such  underwriter(s),  dealer(s) or agent(s) involved in the offer
and sale of the Securities in respect of which this Prospectus is delivered will
be named in a Prospectus  Supplement.  The Prospectus Supplement with respect to
such  Securities  also  will  set  forth  the  terms  of the  offering  of  such
Securities,  including the purchase price of such Securities and the proceeds to
the  Company  from  such  sale,  any  underwriting  discounts  and  other  items
constituting underwriters'  compensation,  any initial public offering price and
any  discounts  or  concessions  allowed or reallowed or paid to dealers and any
securities exchanges or markets on which such Securities may be listed.

     If  underwriters  are used in an offering of  Securities,  the Company will
execute an underwriting  agreement with such underwriters,  and the name of each
underwriter  and  the  terms  of the  transaction,  including  any  underwriting
discounts and other items  constituting  compensation  of the  underwriters  and
dealers, if any, will be set forth in the Prospectus Supplement relating to such
offering, and, if an underwriting syndicate is used, the managing underwriter or
underwriters will be set forth on the cover of such Prospectus Supplement.  Such
Securities will be acquired by the  underwriters  for their own accounts and may
be resold from time to time in one or more  transactions,  including  negotiated
transactions,  at a fixed public offering price or at varying prices  determined
at the time of sale.  Any initial  public  offering  price and any  discounts or
concessions  allowed or reallowed or paid to dealers may be changed from time to
time.

     If a dealer is used in an offering  of  Securities,  the Company  will sell
such  Securities to the dealer,  as  principal.  The dealer then may resell such
Securities  to the public at varying  prices to be  determined by such dealer at
the time of resale. The name of the dealer and the terms of the transaction will
be set forth in the Prospectus Supplement relating thereto.

     If an agent is used in an offering of Securities,  the agent will be named,
and the terms of the agency  will be set  forth,  in the  Prospectus  Supplement
relating thereto.  Unless otherwise indicated in such Prospectus Supplement,  an
agent will act on a best efforts basis for the period of its appointment.

     Dealers and agents  named in a  Prospectus  Supplement  may be deemed to be
underwriters  (within  the  meaning  of the  Securities  Act) of the  Securities
described  therein.   Underwriters,   dealers  and  agents,  under  underwriting
agreements and other agreements which may be entered into with the Company,  may
be  entitled to  indemnification  by the Company  against  certain  liabilities,
including liabilities under the Securities Act.

     Offers to purchase  Securities  may be solicited,  and sales thereof may be
made, by the Company directly to institutional  investors or others,  who may be
deemed to be underwriters  within the meaning of the Securities Act with respect
to any  resales  thereof.  The terms of any such  offer will be set forth in the
Prospectus Supplement relating thereto.

     If so indicated in the  Prospectus  Supplement,  the Company will authorize
underwriters,  dealers  or other  agents of the  Company  to  solicit  offers by
certain institutional investors to purchase Securities from the Company pursuant
to contracts providing for payment and delivery at a future date.  Institutional
investors with which such  contracts may be made include  commercial and savings
banks, insurance companies, pension funds, investment companies, educational and
charitable  institutions  and others,  but in all cases such  purchasers must be
approved  by the  Company.  The  obligations  of any  purchaser  under  any such
contract will not be subject to any  conditions  except that (i) the purchase of
the Securities shall not at the time of delivery be prohibited under the laws of
any  jurisdiction  to which such purchaser is subject and (ii) if the Securities
also are  being  sold to  underwriters,  the  Company  shall  have  sold to such
underwriters  the Securities not subject to delayed  delivery.  Underwriters and
other  agents  will not have any  responsibility  in respect of the  validity or
performance of such contracts.


                                       14





     The anticipated date of delivery of the Securities will be set forth in the
Prospectus Supplement relating to each applicable offering.

     There can be no assurance  that a secondary  market will be created for the
Debt  Securities  or the  Preferred  Stock  or, if it is  created,  that it will
continue.

     Certain underwriters,  dealers or agents and their associates may engage in
transactions  with, and perform services for, the Company in the ordinary course
of business, including refinancing of the Company's indebtedness.

     To  facilitate  an  offering  of a series of  Securities,  certain  persons
participating  in the  offering  may  engage  in  transactions  that  stabilize,
maintain  or  otherwise  affect the price of the  Securities.  This may  include
over-allotments  or short sales of the  Securities,  which  involves the sale by
persons  participating in the offering of more Securities than have been sold to
them by the  Company.  In such  circumstances,  such  persons  would  cover such
over-allotments  or short  positions  by  purchasing  in the open  market  or by
exercising the over-allotment option granted to such persons. In addition,  such
persons may stabilize or maintain the price of the  Securities by bidding for or
purchasing  Securities in the open market or by imposing  penalty bids,  whereby
selling concessions allowed to dealers participating in any such offering may be
reclaimed  if  Securities  sold by  them  are  repurchased  in  connection  with
stabilization transactions. The effect of these transactions may be to stabilize
or maintain the market price of the Securities at a level above that which might
otherwise prevail in the open market.  Such transactions,  if commenced,  may be
discontinued at any time.


                                  LEGAL MATTERS

     The validity of the  Securities  offered hereby will be passed upon for the
Company by McGrath, North, Mullin & Kratz, P.C., Omaha, Nebraska 68102.

                                     EXPERTS

     The  consolidated  financial  statements and schedule of InaCom Corp. as of
December  28,  1996 and  December  30,  1995,  and for each of the  years in the
three-year  period ended December 28, 1996, have been  incorporated by reference
herein and in the  registration  statement  in reliance  upon the report of KPMG
Peat Marwick LLP,  independent  certified  public  accountants,  incorporated by
reference  herein,  and upon the authority of said firm as experts in accounting
and auditing.

                                       15








                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 14. Other Expenses of Issuance and Distribution.

     The following  table sets forth the various  expenses and costs (other than
underwriting  discounts and  commissions)  expected to be incurred in connection
with the sale and  distribution of the Securities being  registered.  All of the
amounts shown are estimated except the  registration  fees of the Commission and
the NYSE.

==========================================================================
                  Item                          Amount to be paid by
                                                      Company
- --------------------------------------------------------------------------
SEC registration fee                        $       90,909
- --------------------------------------------------------------------------
NYSE filing fee for common stock            $      100,000
- --------------------------------------------------------------------------
Trustee Fees and Expenses                   $       35,000
- --------------------------------------------------------------------------
Printing and engraving expenses             $      100,000
- --------------------------------------------------------------------------
Accounting fees and expenses                $       80,000
- --------------------------------------------------------------------------
Legal fees and expenses                     $       60,000
- --------------------------------------------------------------------------
Blue Sky fees and expenses                  $       10,000
- --------------------------------------------------------------------------
NASD fee                                    $       15,500
- --------------------------------------------------------------------------
Miscellaneous                               $        3,591
- --------------------------------------------------------------------------
 Total                                      $      495,000
==========================================================================



                                      II-1





Item 15. Indemnification of Directors and Officers.

     Pursuant  to Article VII of the  Certificate  of  Incorporation  of InaCom,
InaCom  shall,  to the extent  required,  and may,  to the extent  permitted  by
Section  102 and  Section  145 of the  General  Corporation  Law of the State of
Delaware,  indemnify  and  reimburse  all  persons  whom  it may  indemnify  and
reimburse  pursuant  thereto.  No  director  shall be  liable  to  InaCom or its
stockholders  for monetary  damages for breach of  fiduciary  duty as a director
with respect to acts or omissions occurring on or after May 27, 1987. A director
shall  continue to be liable for (i) any breach of a director's  duty of loyalty
to InaCom or its stockholders; (ii) acts or omissions not in good faith or which
involve  intentional  misconduct or a knowing  violation of law;  (iii) paying a
dividend or approving a stock  repurchase which would violate Section 174 of the
General  Corporation Law of the State of Delaware;  or (iv) any transaction from
which the director derived an improper personal benefit.

     The by-laws of InaCom provide for  indemnification of InaCom's officers and
directors  against all expenses,  liabilities or losses  reasonably  incurred or
suffered by them,  including liability arising under the Securities Act of 1933,
to the extent legally  permissible under section 145 of the General  Corporation
Law of the State of Delaware  where any such person was, is, or is threatened to
be made a party to or is  involved  in any action,  suit or  proceeding  whether
civil,  criminal,  administrative or  investigative,  by reason of the fact such
person was serving  InaCom in such  capacity.  Generally,  under  Delaware  law,
indemnification may only be available where an officer or director can establish
that such  person  acted in good faith and in a manner  such  person  reasonably
believed to be in or not opposed to the best interests of InaCom.

     InaCom has purchased  directors' and officers' liability insurance covering
certain  liabilities  incurred by its  officers and  directors  and those of its
subsidiaries and affiliates in connection with the performance of their duties.

Item 16. Exhibits.

Exhibit    1.1     Form of Underwriting Agreement (Debt)

           1.2     Form of Underwriting Agreement (Equity)

           4.1     Specimen Common Stock  Certificate  incorporated by reference
                   from  Exhibit 1 of the  Company's  Registration  Statement on
                   Form 8-A filed August 26, 1997

           4.2     Indenture dated September 30, 1997 by and between the Company
                   and Norwest Bank Minnesota,  National Association, as trustee
                   (Senior Debt)

           4.3     Indenture dated September 30, 1997 by and between the Company
                   and Norwest Bank Minnesota,  National Association, as trustee
                   and   Form   of   First   Supplemental    Indenture   thereto
                   (Subordinated Debt)

           4.4     Restated  Certificate  of  Incorporation  of the Company,  as
                   amended,  incorporated herein by reference from the Company's
                   Current Report on Form 8-K dated March 30, 1993

           4.5     Bylaws  of the  Company,  as  amended  to date,  incorporated
                   herein by reference  from the Company's  Quarterly  Report on
                   Form 10-Q for the quarter ended September 28, 1996

           5.1     Opinion of McGrath, North, Mullin & Kratz, P.C.

          12       Statement re Computation of Ratios

          23.1     Consent of KPMG Peat Marwick LLP

                                      II-2






          23.2     Consent of McGrath, North, Mullin & Kratz, P.C.
                   (included in Exhibit 5.1)

          24       Powers of Attorney

          25       Statement of Eligibility of Trustee

Item 17. Undertakings.

         The undersigned registrant ("Registrant") hereby undertakes:

          (1) To file,  during  any  period  in which  offers or sales are being
made, a post-effective amendment to this Registration Statement:

                 (i) To include any prospectus  required by Section  10(a)(3) of
the Securities Act of 1933;

                 (ii) To reflect in the prospectus,  any facts or events arising
after the  effective  date of this  Registration  Statement  (or the most recent
post-effective  amendment  thereof)  which,  individually  or in the  aggregate,
represent a fundamental change in the information set forth in this Registration
Statement.  Notwithstanding the foregoing, any increase or decrease in volume of
securities  offered (if the total dollar value of  securities  offered would not
exceed that which was  registered) and any deviation from the low or high end of
the estimated  maximum offering range may be reflected in the form of prospectus
filed with the  Commission  pursuant  to Rule 424(b) if, in the  aggregate,  the
changes in volume  and price  represent  no more than 20  percent  change in the
maximum  aggregate  offering price set forth in the "Calculation of Registration
Fee" table in the effective registration statement;

                 (iii) To include any material  information  with respect to the
plan of distribution not previously disclosed in this Registration  Statement or
any  material  change  to  such  information  in  this  Registration  Statement;
provided,  however, that paragraphs (1)(i) and (1)(ii) above do not apply if the
information  required  to be  included in a  post-effective  amendment  by those
paragraphs is contained in periodic reports filed by the Registrant  pursuant to
Section 13 or 15(d) of the Securities Exchange Act of 1934 that are incorporated
by reference in this Registration Statement.

          (2)  To  remove  from   registration  by  means  of  a  post-effective
amendment,  any of the Securities  being  registered  which remain unsold at the
termination of the offering.

          (3)  That,  for  purposes  of  determining  any  liability  under  the
Securities Act of 1933 (the "Securities  Act"),  each filing of the Registrant's
annual  report  pursuant  to Section  13(a) or Section  15(d) of the  Securities
Exchange Act of 1934 (the "Exchange  Act") that is  incorporated by reference in
this Registration  Statement shall be deemed to be a new registration  statement
relating to the Securities offered therein,  and the offering of such Securities
at that time shall be deemed to be the initial bona fide offering thereof.

          Insofar  as   indemnification   for  liabilities   arising  under  the
Securities Act may be permitted to directors,  officers and controlling  persons
of the Registrant pursuant to written agreements, Bylaw provisions, the Delaware
Corporation  Law, or  otherwise,  the  Registrant  has been  advised that in the
opinion of the  Securities  and  Exchange  Commission  such  indemnification  is
against  public  policy as expressed in the  Securities  Act and is,  therefore,
unenforceable.  In the  event  that a claim  for  indemnification  against  such
liabilities  (other than the payment by the  Registrant of expenses  incurred or
paid by a  director,  officer or  controlling  person of the  Registrant  in the
successful  defense of any  action,  suit or  proceeding)  is  asserted  by such
director,  officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such

                                      II-3





indemnification  by it is against  public policy as expressed in the  Securities
Act and will be governed by the final adjudication of such issue.

          4. The undersigned Registrant hereby undertakes to file an application
for the purpose of  determining  the  eligibility  of the  trustees to act under
subsection (a) of Section 310 of the Trust  Indenture Act in accordance with the
rules and regulations  prescribed by the Commission  under Section 305(b) (2) of
the Securities Act.


                                      II-4





                                   SIGNATURES

          Pursuant  to the  requirements  of the  Securities  Act of  1933,  the
registrant,  InaCom  Corp.,  a  Delaware  corporation,  certifies  that  it  has
reasonable  grounds to believe that it meets all of the  requirements for filing
on Form S-3 and has duly caused this Registration  Statement to be signed on its
behalf by the  undersigned,  thereunto  duly  authorized,  in the City of Omaha,
State of Nebraska, on the 29th day of September, 1997.

                                              INACOM CORP.

                                                  /s/ Bill L. Fairfield
                                              By:_____________________________
                                                   Bill L. Fairfield, President

          Pursuant  to the  requirements  of the  Securities  Act of  1933  this
Registration  Statement  has been signed below by the  following  persons in the
capacities indicated on the 29th day of September, 1997.

                 Signature                                 Title

/s/ Bill L. Fairfield
_____________________________________         President and Director (Principal
        Bill L. Fairfield                     Executive Officer)
        President and Director                     
/s/ David C. Guenthner
_____________________________________         Executive Vice President
        David C. Guenthner                    and Chief Financial Officer
        Executive Vice President              (Principal Financial
                                               Accounting Officer)


          Joseph Auerbach*                      Director
          Mogens C. Bay*                        Director
          James Q. Crowe*                       Director
          W. Grant Gregory*                     Director
          Joseph Inatome*                       Director
          Rick Inatome*                         Director
          Gary Schwendiman*                     Director
          Linda S. Wilson*                      Director

          *  Bill  L.  Fairfield,   by  signing  his  name  hereto,   signs  the
Registration   Statement  on  behalf  of  each  of  the  persons  indicated.   A
Power-of-Attorney  authorizing  Bill  L.  Fairfield  to sign  this  Registration
Statement on behalf of each of the indicated  Directors of InaCom Corp. is filed
herewith as Exhibit 24.

                                                  Bill L. Fairfield
                                              By:________________________
                                                   Bill L. Fairfield
                                                   Attorney-in-Fact

                                                       II-5





                                  EXHIBIT INDEX

Exhibit                   Description

 1.1             Form of Underwriting Agreement (Debt)

 1.2             Form of Underwriting Agreement (Equity)

 4.1             Specimen  Common Stock  Certificate  incorporated  by reference
                 from Exhibit 1 of the Company's  Registration Statement on Form
                 8-A dated August 26, 1997

 4.2             Indenture  dated  September 30, 1997 by and between the Company
                 and Norwest Bank Minnesota,  National  Association,  as trustee
                 (Senior Debt)

 4.3             Indenture  dated  September 30, 1997 by and between the Company
                 and Norwest Bank Minnesota,  National  Association,  as trustee
                 and Form of First Supplemental  Indenture thereto (Subordinated
                 Debt)

 4.4             Restated  Certificate  of  Incorporation  of  the  Company,  as
                 amended,  incorporated  herein by reference  from the Company's
                 Current Report on Form 8-K dated March 30, 1993

 4.5             Bylaws of the Company, as amended to date,  incorporated herein
                 by reference from the Company's  Quarterly  Report on Form 10-Q
                 for the quarter ended September 28, 1996

 5.1             Opinion of McGrath, North, Mullin & Kratz, P.C.

12               Statement re Computation of Ratios

23.1             Consent of KPMG Peat Marwick LLP

23.2             Consent of McGrath, North, Mullin & Kratz, P.C.
                 (included in Exhibit 5.1)

24               Powers of Attorney

25               Statement of Eligibility of Trustee
- -----------

                                      II-6