S-4

As filed with the Securities and Exchange Commission on November 16, 2004

Registration No. 333-

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM S-4

REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

TECH DATA CORPORATION

(Exact name of Registrant as specified in its charter)

Florida	5045	59-1578329
(State or other jurisdiction of	(Primary Standard Industrial	(I.R.S. Employer
incorporation or organization)	Classification Code number)	Identification No.)
	5350 Tech Data Drive
	Clearwater, Florida 33760

(727) 539-7429

(Address, including zip code, and telephone number, including area code, of Registrant’s principal executive offices)

Jeffery P. Howells
Executive Vice President and Chief Financial Officer
Tech Data Corporation
5350 Tech Data Drive
Clearwater, Florida 33760
(727) 539-7429
(Name, address, including zip code, and telephone number, including area code, of agent, for service)
Copies to:

Frank N. Fleischer, Esq.
GrayRobinson, P.A.
201 N. Franklin Street, Suite 2200
Tampa, Florida 33602
(813) 273-5135 Peter R. Douglas, Esq.
Richard D. Truesdell, Jr., Esq.
Davis Polk & Wardwell
450 Lexington Avenue
New York, New York 10017
(212) 450-4336

APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: As soon as possible after this Registration Statement is declared effective.

     If the securities being registered on this Form are being offered in connection with the formation of a holding company and there is compliance with the General Instruction G, check the following box. o

     If this Form is filed to register additional securities for an offering pursuant to Rule 462(b) 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. o

     If this Form is a post-effective amendment filed pursuant to Rule 462(d) 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. o

     If delivery of the prospectus is expected to be made pursuant to Rule 434, please check the following box. o

CALCULATION OF REGISTRATION FEE

TITLE OF EACH CLASS OF				PROPOSED MAXIMUM			PROPOSED MAXIMUM			AMOUNT OF
SECURITIES TO BE	AMOUNT TO BE			OFFERING PRICE			AGGREGATE			REGISTRATION
REGISTERED	REGISTERED			PER UNIT (1)			OFFERING PRICE (1)			FEE
2% Convertible Subordinated Debentures due 2021 (“New Securities”)	$	290,000,000			100	%	$	290,000,000		$	36,743
Common Stock, $0.0015 par value		(2	)		(2	)		(2	)		(2	)

(1)

Estimated solely for the purpose of calculating the registration fee pursuant to Rule 457(c) under the Securities Act of 1933, as amended.

(2)

Includes such indeterminate number of shares of common stock as may be issued upon conversion of the New Securities registered hereby, which shares are not subject to an additional fee pursuant to Rule 457(i) of the Securities Act. Pursuant to Rule 416 under the Securities Act, such number of shares of common stock registered hereby shall include an indeterminate number of shares of common stock that may be issued in connection with stock splits, stock dividends, recapitalizations or similar events.

     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.

The information in this prospectus is not complete and may be changed. We may not sell these securities until the registration statement filed with the Securities and Exchange Commission is effective. This prospectus is not an offer to sell these securities and is not soliciting an offer to buy these securities in any state where the offer or sale is not permitted.

SUBJECT TO COMPLETION, DATED NOVEMBER 16, 2004

Prospectus

Tech Data Corp.

Offer to Exchange

2.0% Convertible Subordinated Debentures due 2021

The Exchange Offer:

•  The expiration time of the exchange offer is midnight, New York City time, on December 14, 2004, unless extended.

•  We will issue up to $290,000,000 aggregate principal amount of 2.0% Convertible Subordinated Debentures due 2021 (the “new debentures”) in exchange for any and all outstanding 2.0% Convertible Subordinated Debentures due 2021 (the “existing debentures”), that are validly tendered and not validly withdrawn prior to the expiration of the exchange offer.

•  Upon completion of the exchange offer, each $1,000 principal amount of existing debentures that is validly tendered and not validly withdrawn will be exchanged for $1,000 principal amount of new debentures.

•  Tenders of existing debentures may be withdrawn at any time before midnight on the expiration date of the exchange offer.

•  As explained more fully in this prospectus, the exchange offer is subject to customary conditions, which we may waive.

The New Debentures:

•  The terms of the new debentures are substantially identical to the existing debentures, except for the following modifications:

•  Net share settlement. The new debentures will require us to settle all conversions for a combination of cash and shares, if any, in lieu of only shares. Cash paid will equal the lesser of the principal amount of the new debentures and their conversion value. Shares of our common stock will be issued if the closing sale price of our common stock exceeds the conversion price during the “applicable conversion reference period” as described herein.

•  Repurchase at option of holders. The new debentures will require us to pay only cash (in lieu of cash, shares or a combination of cash and shares) when we repurchase the new debentures at the option of holders.

•  Adjustment to conversion rate upon cash dividends or distributions and certain change in control events. The new debentures will provide for an increase in the conversion rate for holders who convert the new debentures (i) following any cash dividends or distributions and (ii) upon the occurrence of certain change in control events unless the acquirer is a public acquirer (as defined herein), in which case, at our option, the new debentures may instead become contingently convertible into the common stock of the public acquirer, subject to the net share settlement provisions described herein.

•  Contingent interest. The contingent interest payable, if any, in respect of any six-month period will be equal to 0.15% of the average of the last reported new debenture sale price during the specified period described herein.

•  Our common stock is quoted on the Nasdaq National Market under the symbol “TECD”.

       See “Risk Factors” beginning on page 9 to read about factors you should consider before tendering your existing debentures for exchange.

       Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this prospectus is truthful or complete. Any representation to the contrary is a criminal offense.

Exclusive Dealer Manager

Banc of America Securities LLC

The date of this exchange offer prospectus is                   , 2004.

     You should only rely on the information contained or incorporated by reference in this prospectus. Neither we nor the dealer manager has authorized any other person to provide you with different or additional information. If anyone provides you with different or additional information, you should not rely on it. We are not making an offer to sell these securities in any jurisdiction where the offer or sale is not permitted. You should assume that the information in this prospectus is accurate as of the date appearing on the front cover of this prospectus only and that information contained in any document incorporated by reference in this prospectus is only accurate as of the date of the document incorporated by reference. Our business, financial condition, results of operations and prospects may have changed since that date.

TABLE OF CONTENTS

	Page
SUMMARY		3
THE EXCHANGE OFFER		4
RISK FACTORS		9
FORWARD-LOOKING STATEMENTS		13
USE OF PROCEEDS		14
RATIO OF EARNINGS TO FIXED CHARGES		14
PRICE RANGE OF COMMON STOCK		15
SELECTED CONSOLIDATED FINANCIAL DATA		16
CAPITALIZATION		17
THE EXCHANGE OFFER		18
DESCRIPTION OF NEW DEBENTURES		25
DESCRIPTION OF COMMON STOCK		44
CERTAIN UNITED STATES FEDERAL INCOME TAX CONSIDERATIONS		45
LEGAL MATTERS		49
EXPERTS		49
WHERE YOU CAN FIND MORE INFORMATION		49
Ex-3.N: Amended and Restated Articles of Incorporation
Ex-23.1: Consent of Ernst & Young LLP
Ex-99.1: Form of Letter of Transmittal
Ex-99.2: Form of Letter to Broker, Dealers
Ex-99.3: Form of Letter to Clients
Ex-99.4: Form of Notice of Guaranteed Delivery

     This prospectus incorporates important business and financial information about us that is not included nor delivered with this document. This information is available without charge upon written or oral request to Tech Data Corporation, 5350 Tech Data Drive, Clearwater, Florida 33760, Attention: Investor Relations, or made by telephone at (727) 539-7429.

     In order for you to receive timely delivery of the documents before the expiration of the exchange offer, we should receive your request no later than December 7, 2004. See “Where You Can Find More Information.”

2

SUMMARY

     The following summary is qualified in its entirety by and should be read together with the more detailed information and the audited and unaudited financial statements, including the related notes, included or incorporated by reference in this prospectus. Except as expressly indicated or unless the context otherwise requires, “Tech Data,” “we,” “our” and “us” means Tech Data Corporation, a Florida corporation, and its consolidated subsidiaries. Unless the context requires otherwise, all references to “common stock” are to our common stock, par value $0.0015 per share.

Overview of Tech Data

     Tech Data Corporation is a leading distributor of information technology (“IT”) products, logistics management and other value-added services worldwide. We serve approximately 90,000 value-added resellers (“VARs”), direct marketers, retailers, corporate resellers, and Internet resellers in approximately 80 countries throughout the United States, Europe, Canada, Latin America, the Caribbean, and the Middle East.

     We sell more than 80,000 products from the world’s leading peripheral, system and networking manufacturers and software publishers such as Adobe, Apple, Cisco, Computer Associates, Creative Labs, Epson, Hewlett-Packard, IBM, Intel, Iomega, Lexmark, Microsoft, Nortel Networks, NEC, Palm, Seagate, Sony, Symantec, 3Com, Toshiba, Viewsonic, and Western Digital. These products are typically purchased directly from the manufacturer or software publisher on a non-exclusive basis and products are generally shipped the same day the orders are received from regionally located logistics centers. By leveraging our infrastructure and logistics expertise, vendors benefit from a cost-effective alternative to selling directly to resellers or end-users. We also provide services to our vendors by giving them the opportunity to participate in a number of special promotions, training programs and marketing services targeted to the needs of our resellers.

     In addition to a strong product offering, we provide our reseller customers a high level of service through our pre- and post-sale technical support, suite of electronic commerce tools (including web order entry and electronic data interchange services), customized shipping documents, product configuration/integration services and flexible financing programs. Our ability to provide a “virtual warehouse” of products for resellers means they no longer need to hold inventory, which reduces their costs and risks associated with handling products. In addition to enabling fast reseller access to a comprehensive hardware and software offering, we frequently ship products directly to end-users on behalf of our customers, thereby reducing the resellers’ costs of storing, maintaining, and shipping the products themselves. We facilitate this approach by personalizing shipping labels and packing documents with the resellers’ brand identities (e.g., logos), marketing messages and other specialized content.

     The market for our VAR customers, representing approximately 55% — 59% of our net sales over the past three years, is attractive because VARs generally rely on distributors as their principal source of computer products and financing. Direct marketers and corporate resellers whose purchases over the last three years comprised approximately 22% — 26% and 17% — 21% of our net sales, respectively, may establish direct relationships with manufacturers and publishers for their more popular products, but utilize distributors as the primary source for other product requirements and as an alternative source for products acquired directly.

     The wholesale distribution model has proven to be well suited for both manufacturers and publishers of IT products (“vendors”) and resellers of those products. The large number of resellers makes it cost efficient for vendors to rely on wholesale distributors to serve this diverse customer base. Similarly, due to the large number of vendors and products, resellers often cannot or choose not to establish direct purchasing relationships with vendors. As a result, they frequently rely on wholesale distributors, such as Tech Data, who can leverage purchasing costs across multiple vendors to satisfy a significant portion of their product procurement, logistics, financing, marketing and technical support needs.

     Our principal offices are located at 5350 Tech Data Drive, Clearwater, Florida 33760. Our telephone number is (727) 539-7429. Our website address is www.techdata.com. Our website is not a part of this prospectus.

3

THE EXCHANGE OFFER

     We have summarized the terms of the exchange offer in this section. Before you decide whether to tender your existing debentures in this offer, you should read the detailed description of the offer under “The Exchange Offer” for further information.

Purpose of the exchange offer	The purpose of the exchange offer is to include a net share settlement feature in our convertible debt obligation. The net share settlement feature allows us to satisfy our obligation due upon conversion to holders of the new debentures in cash for a portion of the conversion obligation, reducing the share dilution associated with conversion of the new debentures. This feature also limits the dilutive impact of the new debentures on our diluted earnings per share. For a description of the change, see the section of this prospectus entitled “Summary of Certain Differences between the Existing Debentures and the New Debentures.”
	By committing to pay a portion of the consideration in cash upon conversion of the new debentures, we will account for the new debentures under the treasury stock equivalent method. Under this method, in each reporting period, our diluted shares outstanding will reflect only the shares issuable to settle the new debentures assuming conversion at period-end. For a more detailed description of the net share settlement feature, see “Description of the New Debentures—Conversion Settlement.”
Terms of the exchange offer	We are offering to exchange $1,000 principal amount of new debentures for each $1,000 principal amount of existing debentures accepted for exchange. You may tender all, some or none of your existing debentures.
Deciding whether to participate in the exchange offer	Neither we nor our officers or directors make any recommendation as to the exchange offer whether you should tender or refrain from tendering all or any portion of your existing debentures in the exchange offer. Further, no person has been authorized to give any information or make any representations other than those contained herein and, if given or made, such information or representations must not be relied upon as having been authorized. You must make your own decision whether to tender your existing debentures in the exchange offer and, if so, the aggregate amount of existing debentures to tender. You should read this prospectus and the letter of transmittal and consult with your advisers, if any, to make that decision based on your own financial position and requirements.
Expiration date; extension; termination	The exchange offer and withdrawal rights will expire at midnight, New York City time, on December 14, 2004, or any subsequent time or date to which the exchange offer is extended. We may extend the expiration date or amend any of the terms or conditions of the exchange offer for any reason. In the case of an extension, we will issue a press release or other public announcement no later than 9:00 a.m., New York City time, on the next business day after the previously scheduled expiration date. If we extend the expiration date, you must tender your existing debentures prior to the date identified in the press release or public announcement if you wish to participate in the exchange offer. In the case of an amendment, we will issue a press release or other public announcement. We have the right to:

4

• extend the expiration date of the exchange offer and retain all tendered existing debentures, subject to your right to withdraw your tendered existing debentures; and

• waive any condition or otherwise amend any of the terms or conditions of the exchange offer in any respect, other than the condition that the registration statement be declared effective.

Conditions to the exchange offer	The exchange offer is subject to certain conditions, including that at least 75% of the aggregate principal amount of the existing debentures are validly tendered and not withdrawn and the registration statement and any post-effective amendment to the registration statement covering the new debentures be effective under the Securities Act. See “The Exchange Offer—Conditions for Completion of the Exchange Offer.”
Withdrawal rights	You may withdraw a tender of your existing debentures at any time before the exchange offer expires by delivering a written notice of withdrawal to J.P. Morgan Trust Company, National Association, the exchange agent, before the expiration date. If you change your mind, you may retender your existing debentures by again following the exchange offer procedures before the exchange offer expires. In addition, if we have not accepted your tendered existing debentures for exchange, you may withdraw your existing debentures at any time after January 12, 2005.
Procedures for tendering outstanding  existing debentures	If you hold existing debentures through a broker, dealer, commercial bank, trust company or other nominee, you should contact that person promptly if you wish to tender your existing debentures. Tenders of your existing debentures will be effected by book-entry transfers through The Depository Trust Company. If you hold existing debentures through a broker, dealer, commercial bank, trust company or other nominee, you may also comply with the procedures for guaranteed delivery. Please do not send letters of transmittal to us. You should send letters of transmittal to J.P. Morgan Trust Company, National Association, the exchange agent, at one of its offices as indicated under “The Exchange Offer,” at the end of this prospectus or in the letter of transmittal. The exchange agent can answer your questions regarding how to tender your existing debentures.
Accrued interest on existing debentures	Interest on the new debentures will accrue from the last interest payment date on which interest was paid on such existing debentures. Holders whose existing debentures are accepted for exchange will be deemed to have waived the right to receive any interest accrued on the existing debentures.
Trading	Our common stock is traded on the NASDAQ National Market under the symbol “TECD.”
Information agent	Georgeson Shareholder Communications Inc.
Exchange agent	J.P. Morgan Trust Company, National Association
Dealer manager	Banc of America Securities LLC
Risk factors	You should carefully consider the matters described under “Risk Factors,” as well as other information set forth or incorporated by reference in this prospectus and in the letter of transmittal.

5

Consequences of not exchanging  existing debentures	The liquidity and trading market for existing debentures not tendered in the exchange offer could be adversely affected to the extent a significant number of the existing debentures are tendered and accepted in the exchange offer.
Fees and expenses of the exchange offer	We estimate that the approximate total cost of the exchange offer, assuming all of the existing debentures are exchanged for new debentures, will be approximately $800,000.
Tax consequences	The U.S. federal income tax consequences of the exchange of existing debentures for new debentures are not entirely clear. We believe that the modifications to the existing debentures resulting from the exchange of existing debentures for new debentures should not constitute a significant modification of the terms of the existing debentures for U.S. federal income tax purposes.
	If the exchange of existing debentures for new debentures does not constitute a significant modification of the terms of the existing debentures for U.S. federal income tax purposes, the new debentures will be treated as a continuation of the existing debentures with no U.S. federal income tax consequences to a holder who exchanges existing debentures for new debentures pursuant to the exchange offer. By participating in the exchange offer, each holder will be deemed to have agreed pursuant to the indenture governing the new debentures to treat the exchange offer as not constituting a significant modification of the terms of the existing debentures. If, contrary to our position, the exchange of the existing debentures for the new debentures does constitute a significant modification to the terms of the existing debentures, the U.S. federal income tax consequences to you could materially differ.
	See “Certain United States Federal Income Tax Considerations” for a summary of certain U.S. federal income tax consequences or potential consequences that may result from: (i) the exchange of existing debentures for new debentures and (ii) the ownership and disposition of the new debentures.
CUSIP numbers	Existing debentures (878237AB2 and 878237AC0)

6

Summary of Certain Differences between the Existing Debentures and the New Debentures

     A summary of certain differences between the existing debentures and new debentures is set forth in the table below. The table below is qualified in its entirety by the information contained in this prospectus and the documents governing the existing debentures and the new debentures, copies of which have been filed as exhibits to the registration statement of which this prospectus forms a part. For a more detailed description of the new debentures, see “Description of the New Debentures.”

	Existing debentures	New debentures
New debentures offered	$290,000,000 aggregate principal amount of existing debentures.	Up to $290,000,000 aggregate principal amount of new debentures.
Settlement upon conversion	Upon conversion of existing debentures, we will deliver a specified number of shares of our common stock (other than	Upon conversion of the new debentures, we will deliver, in respect of each $1,000 of principal amount of new debentures:
	cash payments for fractional shares).

• cash in an amount equal to the lesser of (1) $1,000 and (2) the “conversion value,” which is equal to (a) the applicable conversion rate, multiplied by (b) the average of the closing sale price of our common stock on each of the ten consecutive trading days in the applicable conversion reference period, calculated as described under “Description of the New Debentures—Conversion Settlement;” and

• if the closing sale price of our common stock exceeds the conversion price during the “applicable conversion reference period,” a number of shares of our common stock (the “net shares”) equal to the sum of the daily share amounts, calculated as described under “Description of the New Debentures—Conversion Settlement.”

Repurchase at the option of holders on specified dates	We may elect to pay the repurchase price for any existing debentures submitted for repurchase by us at the option of holders on specified dates in cash, in shares of our common stock or a combination of shares and cash.	We will only pay the repurchase price for any new debentures submitted for repurchase in cash.
Adjustment to conversion rate upon dividends	The conversion rate for the outstanding existing debentures will be adjusted only for certain cash dividends or distributions.	The conversion rate for the new debentures will be adjusted for all cash dividends or distributions.

7

	Existing debentures	New debentures
Contingent Interest	The amount of contingent interest payable per existing debenture in respect of any applicable six-month period would be equal to the greater of:	The amount of the contingent interest payable per new debenture in respect of any applicable six month period will be equal to 0.15% of the average of the last reported sale prices of a new debenture for the 20 trading days ending on the second trading day preceding such June 15 or December 15.

• cash dividends paid by us per share on our common stock during the six month period in which contingent interest is payable, multiplied by the number of shares of common stock issuable upon conversion of an existing debenture, and

• 0.15% of the average of the last reported sale prices of an existing debenture for the 20 trading days ending on the second trading day preceding such June 15 or December 15.

Adjustment to conversion rate upon certain change in control events None. If and only to the extent you elect to convert your new debentures in connection with a “Fundamental Change” (as defined herein) pursuant to which 10% or more of the consideration for our common stock (other than cash payments for fractional shares and cash payments made in respect of dissenters’ appraisal rights) in such Fundamental Change consists of consideration other than common stock that is traded or scheduled to be traded immediately following such transaction on a U.S. national securities exchange or the Nasdaq National Market, we will increase the conversion rate for the new debentures surrendered for conversion by a number of additional shares as described herein unless the acquirer is a public acquirer (as defined herein), in which case, at our option, the new debentures may instead become contingently convertible into the common stock of the public acquirer, subject to the net share settlement provisions described herein.

8

RISK FACTORS

     An investment in the new debentures involves risks. You should carefully consider these risks, together with other matters described in this prospectus, or incorporated into this prospectus by reference, before you agree to the exchange offer. If any of the following risks occurs, our business, financial condition or operating results could be harmed. In such case, the trading price of our securities could decline and you could lose all or part of your investment. The risks described below are not the only ones we face. Additional risks not presently known to us or that we currently deem immaterial may also impair our business operations. Certain statements in this prospects (including certain of the following factors) constitute forward-looking statements. See “Forward-Looking Statements”. In addition to the risks and uncertainties described in Exhibit 99-A of our Annual Report on Form 1O-K for the fiscal year ended January 31, 2004, the following are risks and uncertainties related to the new debentures and the exchange offer.

Risks Relating to the Exchange Offer

After the consummation of the exchange offer there will likely be a limited trading market for the existing debentures which could affect the market price of the existing debentures.

     To the extent that existing debentures are tendered and accepted for exchange pursuant to the exchange offer, the trading market for existing debentures that are not tendered and remain outstanding after the exchange offer is likely to be significantly more limited than at present. A debt security with a smaller outstanding principal amount available for trading (a smaller “float”) may command a lower price than would a comparable debt security with a larger float. Therefore, the market price for existing debentures that are not tendered and accepted for exchange pursuant to the exchange offer may be affected adversely to the extent that the principal amount of the existing debentures exchanged pursuant to the exchange offer reduces the float. A reduced float may also make the trading price of existing debentures that are not exchanged in the exchange offer more volatile.

The U.S. federal income tax consequences of the exchange of the existing debentures for the new debentures are unclear.

     The U.S. federal income tax consequences of the exchange offer are not entirely clear. We will take the position that the exchange of existing debentures for new debentures will not constitute a significant modification of the terms of the existing debentures for U.S. federal income tax purposes. The indenture governing the new debentures will contain provisions stating that by acceptance of a beneficial interest in a new debenture each holder thereof will be deemed to have agreed that the exchange of existing debentures for new debentures does not constitute a significant modification of the terms of the existing debentures for U.S. federal income tax purposes. That position, however, could be challenged by the Internal Revenue Service. Assuming the exchange of the existing debentures for the new debentures does not result in a significant modification of the terms of the existing debentures, the new debentures will be treated as a continuation of the existing debentures and there should be no U.S. federal income tax consequences to a holder who exchanges existing debentures for new debentures pursuant to the exchange offer. If, contrary to our position, the exchange of the existing debentures for the new debentures does constitute a significant modification of the terms of the existing debentures, the U.S. federal income tax consequences to you could materially differ. See “Certain United States Federal Income Tax Considerations” of the exchange offer for more information.

Our board of directors has not made a recommendation with regard to whether or not you should tender your existing debentures in the exchange offer and we have not obtained a third-party determination that the exchange offer is fair to holders of the existing debentures.

     We are not making a recommendation as to whether holders of the existing debentures should exchange them. We have not retained and do not intend to retain any unaffiliated representative to act solely on behalf of the holders of the existing debentures for purposes of negotiating the terms of the exchange offer or preparing a report concerning the fairness of the exchange offer. We cannot assure holders of the existing debentures that the value of the new debentures received in the exchange offer will in the future equal or exceed the value of the existing debentures tendered and we do not take a position as to whether you ought to participate in the exchange offer.

9

Risks Related to the New Debentures

The new debentures will effectively be subordinated to the debt of our subsidiaries and are not secured by any of our assets.

     The new debentures offered hereby will be general unsecured obligations. In addition, the new debentures will be effectively junior to all our existing and future secured indebtedness to the extent of the value of the assets securing that indebtedness. As a result of such subordination, in the event of our bankruptcy, liquidation or reorganization or certain other events, our assets will be available to pay obligations on the new debentures only after all of our secured debt, to the extent of the value of the assets securing that debt, has been paid in full. Consequently, there may not be sufficient assets remaining to pay amounts due on any or all of the new debentures then outstanding. In addition, to the extent our assets cannot satisfy in full the secured indebtedness, the holders of the secured indebtedness would have a claim for any shortfall that would rank equally in right of payment with the new debentures. The indenture governing the new debentures does not prohibit or limit our or our subsidiaries’ incurrence of additional debt, including senior indebtedness or secured debt, and the incurrence of any such additional indebtedness could adversely affect our ability to pay our obligations on the new debentures. As of July 31, 2004, we had secured indebtedness of approximately $7.68 million while our subsidiaries had approximately $1.29 billion of outstanding indebtedness and trade payables (excluding intercompany liabilities and liabilities of the type not required to be reflected on a balance sheet in accordance with U.S. generally accepted accounting principles), all of which would have been structurally senior to the new debentures.

We may be unable to repay or repurchase the new debentures at maturity, upon a conversion, repurchase event or exercise of your put option.

     There is no sinking fund with respect to the new debentures, and the entire outstanding principal amount of the new debentures will become due and payable at maturity. The new debentures are convertible into cash equal to the principal amount and the net shares, if any. If we experience a repurchase event, as defined in the indenture, or if you exercise your put option you may require us to repurchase all or a portion of your new debentures prior to maturity. See “Purchase of New Debentures by Us at the Option of the Holder” in “Description of the New Debentures.” We will be required to repurchase all or a portion of the new debentures then outstanding at the option of the holders on December 15, 2005, 2009, 2013 and 2017, at a purchase price equal to one hundred percent of the outstanding principal amount plus accrued and unpaid interest, including contingent interest. While we currently are able to generate positive cash flow from operations, we cannot guarantee we will have sufficient funds or be able to arrange for additional financing to pay the interest or principal on the new debentures as they come due or to repurchase new debentures tendered to us following a repurchase event or upon exercise of your put option.

     Borrowing arrangements or agreements relating to other indebtedness to which we may become a party may contain restrictions on or prohibitions against our repurchase of the new debentures. If we cannot obtain the necessary waivers or refinance the applicable borrowings, we would be unable to repurchase the new debentures. Our failure to repurchase any tendered new debentures or convertible new debentures due upon maturity would constitute an event of default of the new debentures.

We have made only limited covenants in the indenture for the new debentures, which may not protect your investment if we experience significant adverse changes in our financial condition or results of operations.

     The indenture governing the new debentures does not:

• require us to maintain any financial ratios or specified levels of net worth, revenues, income, cash flow or liquidity, and therefore, do not protect holders of the new debentures in the event that we experience significant adverse changes in our financial condition or results of operations;

• limit our ability or the ability of any of our subsidiaries to incur additional indebtedness that is senior to or equal in right of payment to the new debentures;

• restrict our ability or that of our subsidiaries to issue securities that would be senior to the common stock of the subsidiary held by us; or

10

• restrict our ability to pledge our assets or those of our subsidiaries.

     Therefore, you should not consider the provisions of these governing instruments as a significant factor in evaluating whether we will be able to comply with our obligations under the new debentures.

Securities we issue to fund our operations could dilute your ownership.

     We may decide to raise additional funds through public or private debt or equity financing to fund our operations. If we raise funds by issuing equity securities, the percentage ownership of our current stockholders will be reduced and the new equity securities may have rights prior to those of the common stock issuable upon conversion of the new debentures. We may not obtain sufficient financing on terms that are favorable to you or us. We may delay, limit or eliminate some or all of our proposed operations if adequate funds are not available.

An active trading market may not develop for the new debentures.

     While the new debentures are expected to be eligible for trading in PORTAL, the Private Offering, Resale and Trading through Automated Linkages Market of the National Association of Securities Dealers, Inc., a screen-based automated market for trading securities for qualified institutional buyers, there is currently no public market for the new debentures.

     We do not intend to apply for a listing of any of the new debentures on any securities exchange. We do not know if an active public market will develop for the new debentures or, if developed, will continue. If an active market is not developed or maintained, the market price and the liquidity of the new debentures may be adversely affected.

     In addition, the liquidity and the market price of the new debentures may be adversely affected by changes in the overall market for convertible securities and by changes in our financial performance or prospects, or in the prospects of companies in our industry. As a result, you cannot be sure that an active trading market will develop for the new debentures.

Changes in our credit rating or the credit markets could adversely affect the price of the new debentures.

     The selling price or any premium offered for the new debentures will be based on a number of factors, including:

• our rating with major credit rating agencies;

• the prevailing interest rates being paid by other companies similar to us; and

• the overall condition of the financial markets.

     The condition of the credit markets and prevailing interest rates have fluctuated in the past and are likely to fluctuate in the future. Fluctuations in these factors could have an adverse effect on the price of the new debentures.

     In addition, credit rating agencies continually revise their ratings for the companies that they follow, including us. The credit rating agencies also evaluate the microcomputer products distribution industry as a whole and may change their credit rating for us based on their overall view of our industry. A negative change in our rating could have an adverse effect on the price of the new debentures.

You should consider the United States federal income tax consequences of owning the new debentures.

     While the proper tax treatment of a holder of the new debentures is uncertain, we and each holder agrees in the indenture to treat the new debentures as “contingent payment debt instruments” and to be bound by our application of the Treasury regulations that govern contingent payment debt instruments. Pursuant to this agreement, a holder will be required to accrue interest on a constant yield-to-maturity basis at a rate comparable to the rate at which we would borrow in a subordinated, noncontingent, nonconvertible borrowing (8.85%). A holder will recognize taxable income significantly in excess of cash received while the new debentures are outstanding. In addition, a holder will

11

recognize ordinary income upon a sale, exchange, conversion or redemption of the new debentures at a gain. See “Certain United States Federal Income Tax Considerations.”

If you convert your new debentures, it is unlikely you will receive a return on your shares through the payment of cash dividends.

     We have not paid cash dividends since our 1983 fiscal year and our board of directors is not currently considering institution of a cash dividend payment policy in the foreseeable future. As a result, if you convert your new debentures, it is unlikely that you will receive a return on your shares through the payment of cash dividends.

We are subject to a new accounting rule that, when it takes effect, will result in lower earnings per share on a diluted basis.

     At its September 2004 meeting, the Emerging Issues Task Force (EITF) of the Financial Accounting Standards Board (FASB) reached a conclusion on EITF Issue No. 04-8, “The Effect of Contingently Convertible Debt on Diluted Earnings Per Share,” that will require the contingent shares issuable under our existing debentures to be included in our diluted earnings per share calculation retroactive to the date of issuance by applying the “if converted” method under FASB Statement No. 128, “Earnings per Share” (FAS 128). We have followed the existing interpretation of FAS 128, which requires inclusion of the impact of the conversion of our existing debentures only when and if the conversion thresholds are reached. As the conversion thresholds have not been reached, we have not included the impact of the conversion of our existing debentures in our computation for diluted earnings per share through the periods ended July 31, 2004.

     The new rule will require us to restate previously reported diluted earnings per share and will result in lower diluted earnings per share than previously reported for periods subsequent to the issuance of the existing debentures. If the exchange offer is completed prior to the effective date of the new rule, the restated diluted earnings per share will be calculated under the terms of the new debentures and will only result in lower diluted earnings per share once our stock price meets the conversion price. For the three month periods ended October 31, 2003, January 30, 2004, April 30, 2004 and July 31, 2004, assuming exchange of substantially all of the existing debentures, our diluted earnings per share would not be materially different than the reported amount. If the exchange offer is not completed prior to the effective date of the new rule, our restated diluted earnings per share will be calculated under the terms of the existing debentures, which will result in lower diluted earnings per share of approximately 3.8% for the six months ended July 31, 2004 and approximately 4.4% for our fiscal year 2004.

Upon conversion of the new debentures, you may receive less proceeds than expected because the value of our common stock may decline between the day that you exercise your conversion right and the day the conversion value of your new debentures is determined.

     The conversion value that you will receive upon conversion of your new debentures is determined by the average of the closing sale prices of our common stock on the Nasdaq National Market for 10 consecutive trading days. If we have issued a notice of redemption, this 10-trading day period will begin on the third trading day following the redemption date. Accordingly, if you exercise your conversion right soon after our issuance of a notice of redemption, the 10 consecutive trading days may not begin for several weeks thereafter. If you exercise your conversion right prior to our having issued a notice of redemption, the 10-trading day period will begin on the third trading day immediately following the day you deliver your conversion notice to the conversion agent. If the price of our common stock decreases after we receive your notice of conversion and prior to the end of the applicable 10-trading day period, the conversion value you receive will be adversely affected.

12

FORWARD-LOOKING STATEMENTS

     Some of the statements included or incorporated by reference in this prospectus are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include statements in the “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Business” sections of our Annual Report on Form 10-K and Quarterly Reports on Form 10-Q that are incorporated by reference in this prospectus, including, without limitation, statements with respect to growth plans and projected revenues, operating profits, earnings and costs. In addition, we may make forward-looking statements in future filings with the SEC, and in written material, press releases and oral statements issued by or on behalf of us. Forward-looking statements also include statements regarding the intent, belief or current expectations of Tech Data or its officers. Forward-looking statements include statements preceded by, followed by or that include forward-looking terminology such as “anticipates,” “believes,” “continues,” “estimates,” “expects,” “intends,” “may,” “planned,” “potential,” “should,” “will,” “would” or similar expressions.

     It is important to note that our actual results could differ materially from those anticipated in these forward-looking statements depending on various important factors. These important factors include, but are not limited to, the matters set forth in the “Risk Factors” section of this prospectus as well as those described in Exhibit 99-A of our Form 10-Q for the quarter ended July 31, 2004.

     These factors or other events or circumstances could cause our actual performance or financial results in future periods to differ materially from those expressed in the forward-looking statements. We undertake no obligation to make any revisions to the forward-looking statements contained in this prospectus or the documents incorporated by reference in this prospectus, or to update the forward-looking statements to reflect events or circumstances occurring after the date of this prospectus.

13

USE OF PROCEEDS

     We will not receive any proceeds from the exchange of the existing debentures for the new debentures or the sale of shares of common stock issuable upon conversion of the new debentures. Existing debentures that are properly tendered and exchanged pursuant to the exchange offer will be retired and cancelled.

RATIO OF EARNINGS TO FIXED CHARGES

     The table below sets forth the ratio of earnings to fixed charges of Tech Data for each of the periods indicated.

	Six Months Ended
	July 31,				Fiscal Year Ended January 31,
	2004		2003		2004		2003			2002		2001		2000
Income before taxes, as reported	$	93,340	$	56,100	$	150,943	$	(132,690	)	$	167,840	$	274,355	$	200,754
Fixed Charges		22,341		18,935		41,400		50,199			71,438		107,880		79,096
		115,681		75,035		192,343		(82,491	)		239,278		382,235		279,850
Fixed Charges		22,341		18,935		41,400		50,199			71,438		107,880		79,096
Ratio of Earnings to Fixed Charges		5.18		3.96		4.65		—(1	)		3.35		3.54		3.54

(1) For the fiscal year ended January 31, 2003, earnings were insufficient to cover fixed charges by $132.7 million.

     For these ratios, “earnings” represents income or loss before taxes plus fixed charges (excluding capitalized interest) and amortization of previously capitalized interest. “Fixed charges” consist of (1) interest on all indebtedness and amortization of debt discount and expense, (2) capitalized interest and (3) an interest factor attributable to rentals.

14

PRICE RANGE OF COMMON STOCK

     Our common stock is quoted on The Nasdaq National Market under the symbol “TECD.” The following table provides, for the fiscal quarters indicated, the high and low sales prices per share on The Nasdaq National Market for the periods shown below.

	High		Low
Fiscal Year 2003
First Quarter	$	51.66	$	41.27
Second Quarter		47.88		32.41
Third Quarter		36.59		23.75
Fourth Quarter		37.85		24.47
Fiscal Year 2004
First Quarter	$	26.76	$	19.07
Second Quarter		32.68		23.51
Third Quarter		35.33		29.30
Fourth Quarter		42.83		31.48
Fiscal Year 2005
First Quarter	$	42.80	$	33.41
Second Quarter		41.13		32.60
Third Quarter		40.50		33.82
Fourth Quarter (through November 15)		43.20		39.90

     On November 15, 2004, the last reported sale price of our common stock on The Nasdaq National Market was $42.66 per share. As of November 12, 2004, there were 467 holders of record and approximately 45,000 beneficial holders of our common stock.

     We have not paid cash dividends since our 1983 fiscal year. Our board of directors is not currently considering institution of a cash dividend payment policy in the foreseeable future.

15

SELECTED CONSOLIDATED FINANCIAL DATA

     The following table sets forth our selected historical financial data for each of the last five fiscal years. Such data has been derived from, and should be read in conjunction with, the audited consolidated financial statements and other financial information contained in our Annual Reports on Form 10-K for the last five fiscal years, including the related notes.

	Six			Six
	months			months
	ended			ended			Fiscal Year ended January 31
	7/31/04			7/31/03			2004(1)			2003			2002			2001			2000
	(Unaudited)
	(In thousands, except per share data)
Income Statement Data:
Net sales	$	9,401,127		$	8,092,608		$	17,406,340		$	15,738,945		$	17,197,511		$	20,427,679		$	16,991,750
Cost of products sold		8,858,310			7,648,030			16,424,694			14,907,187			16,269,481			19,331,616			16,058,086
Gross profit		542,817			444,578			981,646			831,758			928,030			1,096,063			933,664
Selling, general and administrative expenses		439,253			378,947			812,965			612,728			677,914			733,307			661,792
Special charges(2)		—			3,065			3,065			328,872			27,000			—			—
Operating income (loss)		103,564			62,566			165,616			(109,842	)		223,116			362,756			271,872
Loss on disposition of subsidiaries, net		—			—			—			5,745			—			—			—
Interest expense, net		10,906			7,320			16,566			24,045			55,419			92,285			65,965
Net foreign currency exchange (gain) loss		(682	)		(854	)		(1,893	)		(6,942	)		(143	)		(3,884	)		5,153
Income (loss) before income taxes		93,340			56,100			150,943			(132,690	)		167,840			274,355			200,754
Provision for income taxes		28,002			17,393			46,796			67,128			57,063			96,033			72,837
Income (loss) before minority interest		65,338			38,707			104,147			(199,818	)		110,777			178,322			127,917
Minority interest		—			—			—			—			—			339			416
Net income (loss)	$	65,338		$	38,707		$	104,147		$	(199,818	)	$	110,777		$	177,983		$	127,501
Net income (loss) per common share:
Basic	$	1.13		$	.68		$	1.83		$	(3.55	)	$	2.04		$	3.34		$	2.47
Diluted	$	1.11		$	.68		$	1.81		$	(3.55	)	$	1.98		$	3.14		$	2.34
Weighted average common shares outstanding:
Basic		57,939			56,623			56,838			56,256			54,407			53,234			51,693
Diluted		58,984			56,951			57,501			56,256			60,963			59,772			58,508
Dividends per common share		—			—			—			—			—			—			—
Balance Sheet Data:
Working capital	$	1,582,875		$	1,344,318		$	1,525,432		$	1,399,283		$	1,390,657		$	967,283		$	795,589
Total assets		3,969,750			3,614,965			4,167,886			3,248,018			3,458,330			4,615,545			4,123,818
Revolving credit loans		46,063			253,362			80,221			188,309			86,046			1,249,576			1,006,809
Long-term debt		306,723			314,531			307,934			314,498			612,335			320,757			316,840
Other long-term liabilities		46,459			16,155			46,591			16,155			4,737			—			—
Shareholders’ equity		1,686,342			1,431,189			1,658,489			1,338,530			1,259,933			1,195,314			1,013,695

(1)	See “Management’s Discussion and Analysis of Financial Condition and Results of Operation for effects of Azlan acquisition and adoption of Emerging Issues Task Force Issue (“EITF”) No. 02-16, “Accounting by a Customer (including a Reseller) for Certain Consideration Received from a Vendor” included in our Form 10-K for the year ended January 31, 2004, incorporated by reference in this prospectus.
(2)	See Note 12 of Notes to Consolidated Financial Statements included in our Form 10-K for the year ended January 31, 2004, incorporated by reference in this prospectus.

16

CAPITALIZATION

     The following table sets forth our capitalization at July 31, 2004. This table should be read in conjunction with our financial statements and related notes contained in documents incorporated by reference in this prospectus.

	July 31, 2004
	(in thousands)
Senior debt:
Revolving credit loans(1)	$	46,063
Current portion of long-term debt		9,134
Other long-term debt		16,723
Total Senior Debt		71,920
Subordinated debt:
2% Convertible Subordinated Debentures due 2021		290,000
Total Subordinated Debt		290,000
Shareholders’ Equity:
Common stock, par value $.0015; 200,000,000 shares authorized; 58,108,209 issued and outstanding(2)		87
Additional paid-in capital		697,384
Retained earnings		814,675
Accumulated other comprehensive income		174,196
Total shareholders’ equity		1,686,342
Total capitalization	$	2,048,262

(1)	The multi-currency revolving credit facility is guaranteed by certain U.S. subsidiaries and is secured by a pledge of 65% of the voting equity interests in certain foreign subsidiaries.
(2)	Does not include 4,871,913 shares of common stock reserved for issuance upon conversion of the existing debentures and excludes 10,968,331 shares of common stock reserved for outstanding stock options and warrants.

17

THE EXCHANGE OFFER

Purpose of the Exchange Offer

     The purpose of the exchange offer is to include a net share settlement feature in our convertible debt obligations. The net share settlement feature allows us to satisfy our obligation due upon conversion to holders of the new debentures in cash for a portion of the conversion obligation, reducing the share dilution associated with conversion of the new debentures. This feature also limits the dilutive impact of the new debentures on our diluted earnings per share. For a description of the change, see the section of this prospectus entitled “Summary – Summary of Certain Differences Between the Existing Debentures and the New Debentures.”

Terms of the Exchange Offer; Period for Tendering existing debentures

     We are offering, upon the terms and subject to the conditions set forth in this prospectus and the accompanying letter of transmittal, to exchange $1,000 principal amount of new debentures for each $1,000 principal amount of validly tendered and accepted existing debentures. We are offering to exchange all of the existing debentures. However, the exchange offer is subject to the conditions described in this prospectus.

     You may tender all, some or none of your existing debentures, subject to the terms and conditions of the exchange offer. Holders of existing debentures must tender their existing debentures in a minimum $1,000 principal amount and multiples thereof.

     This exchange offer is not being made to, and we will not accept tenders for exchange from, holders of existing debentures in any jurisdiction in which the exchange offer or the acceptance of the offer would not be in compliance with the securities or blue sky laws of that jurisdiction.

     Our board of directors and officers do not make any recommendation to the holders of existing debentures as to whether or not to exchange all or any portion of their existing debentures. Further, no person has been authorized to give any information or make any representations other than those contained herein and, if given or made, such information or representations must not be relied upon as having been authorized. You must make your own decision whether to tender your existing debentures for exchange and, if so, the amount of existing debentures to tender.

Expiration Date

     The expiration date for the exchange offer is midnight, New York City time, on December 14, 2004, unless we extend the exchange offer. We may extend this expiration date for any reason. The last date on which tenders will be accepted, whether on December 14, 2004 or any later date to which the exchange offer may be extended, is referred to as the expiration date.

Extensions; Amendments

     We expressly reserve the right, in our discretion, for any reason to:

• delay the acceptance of existing debentures tendered for exchange, for example, in order to allow for the rectification of any irregularity or defect in the tender of existing debentures, provided that in any event we will promptly issue new debentures or return tendered existing debentures after expiration or withdrawal of the exchange offer;

• extend the time period during which the exchange offer is open, by giving oral or written notice of an extension to the holders of existing debentures in the manner described below; during any extension, all existing debentures previously tendered and not withdrawn will remain subject to the exchange offer;

• waive any condition or amend any of the terms or conditions of the exchange offer, other than the condition that the registration statement or, if applicable, a post-effective amendment, becomes effective under the Securities Act, as amended; and

18

• terminate the exchange offer, as described under “—Conditions for Completion of the Exchange Offer” below.

     If we consider an amendment to the exchange offer to be material, or if we waive a material condition of the exchange offer, we will promptly disclose the amendment or waiver in a prospectus supplement, and if required by law, we will extend the exchange offer for a period of five to twenty business days.

     We will promptly give oral or written notice of any (1) extension, (2) amendment, (3) non-acceptance or (4) termination of the offer to the holders of the existing debentures. In the case of any extension, we will issue a press release or other public announcement no later than 9:00 a.m., New York City time, on the next business day after the previously scheduled expiration date. In the case of an amendment, we will issue a press release or other public announcement.

Procedures for Tendering Existing Debentures

     Your tender to us of existing debentures and our acceptance of your tender will constitute a binding agreement between you and us upon the terms and subject to the conditions set forth in this prospectus and in the accompanying letter of transmittal.

     Tender of Existing Debentures Held Through a Custodian. If you are a beneficial holder of the existing debentures that are held of record by a custodian bank, depository institution, broker, dealer, trust company or other nominee, you must instruct the custodian, or such other record holder, to tender the existing debentures on your behalf. Your custodian will provide you with its instruction letter, which you must use to give these instructions.

     Tender of Existing Debentures Held Through DTC. Any beneficial owner of existing debentures held of record by The Depository Trust Company, or DTC, or its nominee, through authority granted by DTC, may direct the DTC participant through which the beneficial owner’s existing debentures are held in DTC, to tender on such beneficial owner’s behalf. To effectively tender existing debentures that are held through DTC, DTC participants should transmit their acceptance through the Automated Tender Offer Program, or ATOP, for which the transaction will be eligible, and DTC will then edit and verify the acceptance and send an agent’s message to the exchange agent for its acceptance. Delivery of tendered existing debentures must be made to the exchange agent pursuant to the book-entry delivery procedures set forth below or the tendering DTC participant must comply with the guaranteed delivery procedures set forth below. No letters of transmittal will be required to tender existing debentures through ATOP.

     In addition, the exchange agent must receive:

• a completed and signed letter of transmittal or an electronic confirmation pursuant to DTC’s ATOP system indicating the principal amount of existing debentures to be tendered and any other documents, if any, required by the letter of transmittal; and

• prior to the expiration date, a confirmation of book-entry transfer of such existing debentures, into the exchange agent’s account at DTC, in accordance with the procedure for book-entry transfer described below; or

• the holder must comply with the guaranteed delivery procedures described below.

     Your existing debentures must be tendered by book-entry transfer. The exchange agent will establish an account with respect to the existing debentures at DTC for purposes of the exchange offer within two business days after the date of this prospectus. Any financial institution that is a participant in DTC must make book-entry delivery of existing debentures by having DTC transfer such existing debentures into the exchange agent’s relevant account at DTC in accordance with DTC’s procedures for transfer. Although your existing debentures will be tendered through the DTC facility, the letter of transmittal, or facsimile, or an electronic confirmation pursuant to DTC’s ATOP system, with any required signature guarantees and any other required documents, if any, must be transmitted to and received or confirmed by the exchange agent at its address set forth below under “—Exchange Agent,” prior to midnight, New York City time, on the expiration date of the exchange offer. You or your broker must ensure that the exchange agent receives an agent’s message from DTC confirming the book-entry transfer of your existing debentures. An agent’s message is a message transmitted by DTC and received by the exchange agent that forms a

19

part of the book-entry confirmation which states that DTC has received an express acknowledgement from the participant in DTC tendering existing debentures that such participant agrees to be bound by the terms of the letter of transmittal. Delivery of documents to DTC in accordance with its procedures does not constitute delivery to the exchange agent.

     If you are an institution that is a participant in DTC’s book-entry transfer facility, you should follow the same procedures that are applicable to persons holding existing debentures through a financial institution.

     Do not send letters of transmittal or other exchange offer documents to us or to Banc of America Securities LLC, the dealer manager.

     It is your responsibility to ensure that all necessary materials get to J.P. Morgan Trust Company, National Association, the exchange agent, before the expiration date. If the exchange agent does not receive all of the required materials before the expiration date, your existing debentures will not be validly tendered.

     Any existing debentures not accepted for exchange for any reason will be promptly returned, without expense, to the tendering holder after the expiration or termination of the exchange offer.

     We will have accepted the validity of tendered existing debentures if and when we give oral or written notice to the exchange agent. The exchange agent will act as the tendering holders’ agent for purposes of receiving the new debentures from us. If we do not accept any tendered existing debentures for exchange because of an invalid tender or the occurrence of any other event, the exchange agent will return those existing debentures to you without expense, promptly after the expiration date via book-entry transfer through DTC.

Binding Interpretations

     We will determine in our sole discretion, all questions as to the validity, form, eligibility and acceptance of existing debentures tendered for exchange. Our determination will be final and binding. We reserve the absolute right to reject any and all tenders of any particular existing debentures not properly tendered or to not accept any particular existing debentures which acceptance might, in our reasonable judgment or our counsel’s judgment, be unlawful. We also reserve the absolute right to waive any defects or irregularities in the tender of existing debentures. Unless waived, any defects or irregularities in connection with tenders of existing debentures for exchange must be cured within such reasonable period of time as we shall determine. Neither we, the exchange agent nor any other person shall be under any duty to give notification of any defect or irregularity with respect to any tender of existing debentures for exchange, nor shall any of them incur any liability for failure to give such notification.

Absence of Dissenters’ Rights

     Holders of the existing debentures do not have any appraisal or dissenters’ rights under applicable law in connection with the exchange offer.

Acceptance of Existing Debentures for Exchange; Delivery of New Debentures

     Once all of the conditions to the exchange offer are satisfied or waived, we will accept, promptly after the expiration date, all existing debentures properly tendered, and will issue the new debentures promptly after acceptance of the existing debentures. The discussion under the heading “—Conditions for Completion of the Exchange Offer” provides further information regarding the conditions to the exchange offer. For purposes of the exchange offer, we shall be deemed to have accepted properly tendered existing debentures for exchange when, as and if we have given oral or written notice to the exchange agent, with written confirmation of any oral notice to be given promptly after giving such notice.

     The new debentures will be issued in denominations of $1,000 and any integral multiples of $1,000. Interest on the new debentures will accrue from the last interest payment date on which interest was paid, or, if no interest has been paid, from the last interest payment date on which interest was paid on the existing debentures. Holders whose existing debentures are accepted for exchange will be deemed to have waived the right to receive any interest accrued on the existing debentures.

20

     In all cases, issuance of new debentures for existing debentures that are accepted for exchange in the exchange offer will be made only after timely receipt by the exchange agent of:

• a timely book-entry confirmation of such existing debentures into the exchange agent’s account at the DTC book-entry transfer facility;

• a properly completed and duly executed letter of transmittal or an electronic confirmation of the submitting holder’s acceptance through DTC’s ATOP system; and

• all other required documents, if any.

Return of Existing Debentures Accepted for Exchange

     If we do not accept any tendered existing debentures for any reason set forth in the terms and conditions of the exchange offer, or if existing debentures are submitted for a greater principal amount than the holder desires to exchange, the unaccepted or non-exchanged existing debentures tendered by book-entry transfer into the exchange agent’s account at the book-entry transfer facility will be returned in accordance with the book-entry procedures described above, and the existing debentures that are not to be exchanged will be credited to an account maintained with DTC, as promptly as practicable after the expiration or termination of the exchange offer.

Guaranteed Delivery Procedures

     If you desire to tender your existing debentures and you cannot complete the procedures for book-entry transfer set forth above on a timely basis, you may still tender your existing debentures if:

• your tender is made through an eligible institution;

• prior to the expiration date, the exchange agent received from the eligible institution a properly completed and duly executed letter of transmittal, or a facsimile of such letter of transmittal or an electronic confirmation pursuant to DTC’s ATOP system and notice of guaranteed delivery, substantially in the form provided by us, by facsimile transmission, mail or hand delivery, that:

(1)	sets forth the name and address of the holder of the existing debentures tendered;
(2)	states that the tender is being made thereby; and
(3)	guarantees that within three trading days after the expiration date a book-entry confirmation and any other documents required by the letter of transmittal, if any, will be deposited by the eligible institution with the exchange agent; and

• book-entry confirmation and all other documents, if any, required by the letter of transmittal are received by the exchange agent within three trading days after the expiration date.

Withdrawal Rights

     You may withdraw your tender of existing debentures at any time prior to midnight, New York City time, on the expiration date. In addition, if we have not accepted your tendered existing debentures for exchange, you may withdraw your existing debentures after January 12, 2005.

     For a withdrawal to be effective, the exchange agent must receive a written notice of withdrawal at the address or, in the case of eligible institutions, at the facsimile number, set forth below under the heading “—Exchange Agent” prior to midnight, New York City time, on the expiration date. Any notice of withdrawal must:

• specify the name of the person who tendered the existing debentures to be withdrawn;

• contain a statement that you are withdrawing your election to have your existing debentures exchanged;

21

• be signed by the holder in the same manner as the original signature on the letter of transmittal by which the existing debentures were tendered, including any required signature guarantees; and

• if you have tendered your existing debentures in accordance with the procedure for book-entry transfer described above, specify the name and number of the account at DTC to be credited with the withdrawn existing debentures and otherwise comply with the procedures of such facility.

     Any existing debentures that have been tendered for exchange, but which are not exchanged for any reason, will be credited to an account maintained with the book-entry transfer facility for the existing debentures, as soon as practicable after withdrawal, rejection of tender or termination of the exchange offer. Properly withdrawn existing debentures may be retendered by following the procedures described under the heading “—Procedures for Tendering Existing Debentures” above, at any time on or prior to midnight, New York City time, on the expiration date.

Conditions for Completion of the Exchange Offer

     Notwithstanding any other provisions of the exchange offer, we will not be required to accept for exchange any existing debentures tendered, and we may terminate or amend this offer if any of the following conditions precedent to the exchange offer is not satisfied, or is reasonably determined by us not to be satisfied, and, in our reasonable judgment and regardless of the circumstances giving rise to the failure of the condition, the failure of the condition makes it inadvisable to proceed with the offer or with the acceptance for exchange or exchange and issuance of the new debentures:

• No action or event shall have occurred, failed to occur or been threatened, no action shall have been taken, and no statute, rule, regulation, judgment, order, stay, decree or injunction shall have been promulgated, enacted, entered, enforced or deemed applicable to the exchange offer, by or before any court or governmental, regulatory or administrative agency, authority or tribunal, which either:

• challenges the making of the exchange offer or the exchange of existing debentures under the exchange offer or might, directly or indirectly, prohibit, prevent, restrict or delay consummation of, or might otherwise adversely affect in any material manner, the exchange offer or the exchange of existing debentures under the exchange offer, or

• in our reasonable judgment, could materially adversely affect the business, condition (financial or otherwise), income, operations, properties, assets, liabilities or prospects of us and our subsidiaries, taken as a whole, or would be material to holders of existing debentures in deciding whether to accept the exchange offer.

• (a) Trading generally shall not have been suspended or materially limited on or by, as the case may be, either of the New York Stock Exchange or the National Association of Securities Dealers, Inc.; (b) there shall not have been any suspension or limitation of trading of any of our securities on any exchange or in the over-the-counter market; (c) no general banking moratorium shall have been declared by federal or New York authorities; or (d) there shall not have occurred any outbreak or escalation of major hostilities in which the United States is involved, any declaration of war by Congress or any other substantial national or international calamity or emergency if the effect of any such outbreak, escalation, declaration, calamity or emergency has a reasonable likelihood to make it impractical or inadvisable to proceed with completion of the exchange offer.

• The trustee with respect to the existing debentures shall not have objected in any respect to, or taken any action that could in our reasonable judgment adversely affect the consummation of the exchange offer, the exchange of existing debentures under the exchange offer, nor shall the trustee or any holder of existing debentures have taken any action that challenges the validity or effectiveness of the procedures used by us in making the exchange offer or the exchange of the existing debentures under the exchange offer.

• At least 75% of the aggregate principal amount of the existing debentures are validly tendered and not withdrawn.

22

     All of the foregoing conditions are for the sole benefit of us and may be waived by us, in whole or in part, in our sole discretion. Any determination that we make concerning an event, development or circumstance described or referred to above shall be conclusive and binding.

     In addition, the registration statement and any post-effective amendment to the registration statement covering the new debentures must be effective under the Securities Act; we cannot waive this condition.

     If any of the foregoing conditions are not satisfied, we may, at any time before the expiration of the exchange offer:

• terminate the exchange offer and return all tendered existing debentures to the holders thereof;

• modify, extend or otherwise amend the exchange offer and retain all tendered existing debentures until the expiration date, as may be extended, subject, however, to the withdrawal rights described in “Withdrawal Rights,” above; or

• waive the unsatisfied conditions and accept all existing debentures tendered and not previously withdrawn.

     Except for the requirements of applicable U.S. federal and state securities laws, we know of no federal or state regulatory requirements to be complied with or approvals to be obtained by us in connection with the exchange offer which, if not complied with or obtained, would have a material adverse effect on us.

Accounting Treatment

     As a result of the adoption by the Financial Accounting Standards Board of EITF 04-8, the accounting rules applicable to the existing debentures will change effective December 15, 2004 for periods ending after that date. The change will require us to include the common stock issuable upon the conversion of the existing debentures in our diluted shares outstanding for purposes of calculating diluted earnings per share.

     Upon conversion of the new debentures, we will pay to the holder cash equal to the principal amount of the new debentures being converted and issue to the holder only the number of shares of our common stock having an aggregate market value equal to the amount by which the then market price of our common stock exceeds the conversion price of the new debentures. Under EITF 04-8 and EITF 90-19, we will include in diluted shares outstanding only the number of shares issuable based upon the excess of the new debentures’ conversion value over their par value, and only if the market price of our common stock exceeds the conversion price for a certain period of time.

Dealer Manager

     Banc of America Securities LLC is acting as the dealer manager in connection with the exchange offer. We have agreed to pay Banc of America Securities LLC customary fees for its services as dealer manager in connection with the offer.

     The dealer manager will also be reimbursed for its reasonable out-of-pocket expenses incurred in connection with the exchange offer (including reasonable fees and disbursements of counsel), whether or not the transaction closes. The dealer manager’s expenses will be payable upon expiration or termination of the exchange offer.

     We have agreed to indemnify Banc of America Securities LLC against specified liabilities relating to or arising out of the offer, including civil liabilities under the federal securities laws, and to contribute to payments which Banc of America Securities LLC may be required to make in respect thereof. Banc of America Securities LLC may from time to time hold existing debentures and our common stock in its proprietary and managed accounts, and to the extent it owns existing debentures in these accounts at the time of the exchange offer, Banc of America Securities LLC may tender those existing debentures. In addition, Banc of America Securities LLC may hold and trade new debentures in its proprietary and managed accounts following the exchange offer.

23

Other Fees and Expenses

     We have retained Georgeson Shareholder Communications Inc. to act as information agent and J.P. Morgan Trust Company, National Association to act as the exchange agent in connection with the exchange offer. The information agent may contact holders of existing debentures by mail, telephone, facsimile transmission and personal interviews and may request brokers, dealers and other nominee existing debenture holders to forward materials relating to the exchange offer to beneficial owners. The information agent and the exchange agent will receive an aggregate of approximately $40,000 in compensation for their respective services, will be reimbursed for reasonable out-of-pocket expenses and will be indemnified against liabilities in connection with their services, including liabilities under the federal securities laws.

     Neither the information agent nor the exchange agent has been retained to make solicitations or recommendations. The fees they receive will not be based on the principal amount of existing debentures tendered under the exchange offer.

     We will not pay any fees or commissions to any broker or dealer, or any other person, other than Banc of America Securities LLC for soliciting tenders of existing debentures under the exchange offer. Brokers, dealers, commercial banks and trust companies will, upon request, be reimbursed by us for reasonable and necessary costs and expenses incurred by them in forwarding materials to their customers.

Legal Limitation

     The above conditions are for our sole benefit and may be asserted by us regardless of the circumstances giving rise to any such condition, or may be waived by us in whole or in part at any time and from time to time in our sole discretion. Our failure at any time to exercise any of the foregoing rights shall not be deemed a waiver of any such right and each such right shall be deemed an ongoing right which may be asserted at any time, and from time to time.

     In addition, we will not accept for exchange any existing debentures tendered, and no new debentures will be issued in exchange for any such existing debentures, if at such time any stop order shall be threatened or in effect with respect to the registration statement of which this prospectus constitutes a part or the qualification of the indenture under the Trust Indenture Act of 1939, as amended.

Exchange Agent

     J.P. Morgan Trust Company, National Association has been appointed as the exchange agent for the exchange offer. All executed letters of transmittal should be directed to the exchange agent at one of its addresses as set forth below.

     Questions about the tender of existing debentures, requests for assistance, and requests for notices of guaranteed delivery should be directed to the exchange agent addressed as follows:

By mail, overnight mail, courier or hand:		By facsimile:
J.P. Morgan Trust Company, National Association		(214) 468-6494
Institutional Trust Services		Attention: Frank Ivins
2001 Bryan Street, 9th Floor
Dallas, Texas 75201	For information:
Attn: Frank Ivins	(800) 275-2084

     If you deliver the letter of transmittal to an address other than as set forth above or transmit instructions via facsimile other than as set forth above, then such delivery or transmission does not constitute a valid delivery of such letter of transmittal. If you need additional copies of this prospectus or the letter of transmittal, please contact the information agent the address or telephone number set forth on the back cover of this prospectus.

24

DESCRIPTION OF NEW DEBENTURES

     We will issue new debentures under an indenture to be dated as of December 14, 2004 between us and J.P. Morgan Trust Company, National Association, as trustee. A copy of the indenture referred to below is available as set forth under “Where You Can Find More Information.” The following is a summary of certain provisions of the indenture and does not purport to be complete. Reference should be made to all provisions of the indenture, including the definitions of certain terms contained therein. Certain definitions of terms used in the following summary are set forth under “—Certain Definitions” below. As used in this section, the terms “we,” “us” and “our” refer to Tech Data Corporation, but not any of our subsidiaries, unless the context requires otherwise.

General

     The new debentures are our unsecured obligations ranking junior to all of our existing or future unsubordinated indebtedness and effectively subordinated to all existing and future indebtedness and other liabilities of our subsidiaries. The new debentures are limited to an aggregate principal amount of $290,000,000. The new debentures mature on December 15, 2021.

     The new debentures will accrue interest at a rate of 2% per year from December 17, 2004 or from the most recent interest payment date to which interest has been paid or duly provided, payable semiannually in arrears on June 15 and December 15 of each year, beginning June 15, 2004. In addition, we will pay contingent interest under the circumstances described below. The new debentures will be issued only in denominations of $1,000 principal amount and multiples of $1,000 principal amount.

     Interest, including contingent interest, will be paid to the person in whose name a new debenture is registered at the close of business on June 1 or December 1, as the case may be, immediately preceding the relevant interest payment date. Interest on the new debentures will be computed on the basis of a 360-day year composed of twelve 30-day months.

     You have the option, subject to fulfillment of certain conditions described below, to convert your new debentures into cash and shares, if any, of our common stock initially at a conversion rate of 16.7997 shares of common stock per new debenture. This is equivalent to an initial conversion price of $59.5250 per share of common stock. The conversion rate is subject to adjustment if certain events occur. Upon conversion, you will receive cash and, shares, if any, of our common stock as set forth in “Conversion Settlement”. You will not receive any cash payment for interest accrued to the conversion date.

     If any interest payment date, maturity date, redemption date or purchase date of a new debenture falls on a day that is not a business day, the required payment of principal and interest will be made on the next succeeding business day as if made on the date that the payment was due and no interest will accrue on that payment for the period from and after the interest payment date, maturity date, redemption date or purchase date, as the case may be, to the date of that payment on the next succeeding business day. The term “business day” means, with respect to any new debenture, any day other than a Saturday, a Sunday or a day on which banking institutions in The City of New York are authorized or required by law, regulation or executive order to close.

     Each holder agrees in the indenture, for United States federal income tax purposes, to treat the new debentures as “contingent payment debt instruments” and to be bound by our application of the Treasury regulations that govern contingent payment debt instruments, including our determination that the rate at which interest will be deemed to accrue for United States federal income tax purposes will be 8.85%, which we have determined to be comparable to the rate at which we could borrow on a subordinated, noncontingent, nonconvertible borrowing for a term of 4 years. Accordingly, each holder will be required to accrue interest on a constant yield to maturity basis at that rate, with the result that a holder will recognize taxable income significantly in excess of cash received while the new debentures are outstanding. Based on our treatment of the new debentures for United States federal income tax purposes, as discussed above, a holder would be required to recognize ordinary income upon a conversion of a new debenture into cash and shares, if any, of our common stock equal to the excess, if any, between the cash and value of the stock, if any, received upon conversion and the holder’s adjusted tax basis in the new debentures. For a more detailed discussion, see “Certain United States Federal Income Tax Considerations.” However, the proper application of the regulations that govern contingent payment debt instruments to a holder of a new debenture is uncertain in a number of respects, and if our treatment were successfully challenged by the Internal Revenue

25

Service, it might be determined that, among other differences, a holder should have accrued interest income at a higher or lower rate, should not have recognized income or gain upon the conversion, or should not have recognized ordinary income upon a taxable disposition of its new debenture.

     EACH INVESTOR SHOULD CONSULT A TAX ADVISOR REGARDING THE TAX TREATMENT OF AN INVESTMENT IN THE NEW DEBENTURES AND WHETHER AN INVESTMENT IN THE NEW DEBENTURES IS ADVISABLE IN LIGHT OF THE AGREED UPON TAX TREATMENT AND THE INVESTOR’S PARTICULAR TAX SITUATION.

Contingent Interest

     The interest rate on the new debentures will be 2% per year through December 15, 2005. If the average of the last reported sale prices of a new debenture is greater than or equal to 120% of the principal amount of a new debenture for the 20 trading days ending on the second trading day preceding any June 15 or December 15, as applicable, commencing December 15, 2005, then we will pay contingent interest for the six-month period beginning on such June 15 or December 15. If contingent interest is payable for a particular six-month period, we will pay contingent interest per new debenture in an amount equal to 0.15% of the average of the last reported sale prices of a new debenture for the 20 trading days ending on the second trading day preceding such June 15 or December 15.

     The “last reported sale price” of a new debenture on any date of determination means the average of the secondary market bid quotations per new debenture obtained by the bid solicitation agent for $5 million principal amount of new debentures at approximately 4:00 p.m., New York time, on such determination date from three unaffiliated securities dealers we select.

     The bid solicitation agent will initially be the trustee. We may change the bid solicitation agent, but the bid solicitation agent will not be our affiliate. The bid solicitation agent will solicit bids from securities dealers that are believed by us to be willing to bid for the new debentures.

     In the event we are required to pay contingent interest, we will disseminate a press release through PR Newswire containing this information or publish the information on our Web site or through such other public medium as we may use at that time.

Interest

     We will pay interest on the new debentures at a rate of 2% per year. In addition, we will pay contingent interest under the circumstances described in “—Contingent Interest” above. Interest will be based on a 360-day year comprised of twelve 30-day months, and will be payable semiannually on June 15 or December 15. The record date for the payment of interest to holders will be June 1 and December 1 of each year.

     You should be aware that interest that accrues for the period you hold the new debentures must be included in your gross income for United States federal income tax purposes in accordance with the Treasury regulations that govern debt instruments providing for contingent payments. For more information, see the discussion below in the section captioned “Certain United States Federal Income Tax Considerations.”

Subordination

     The new debentures are subordinate in right of payment to all of our existing and future unsubordinated indebtedness. The indenture does not restrict the amount of senior indebtedness or other indebtedness that we or any of our subsidiaries can incur.

     As of July 31, 2004, the existing debentures were subordinated to approximately $7.68 million of our senior indebtedness and were effectively subordinated to approximately $1.29 billion of indebtedness and other liabilities of our subsidiaries, and our and our subsidiaries’ total indebtedness and other liabilities of approximately $1.3 billion.

     The payment of principal, premium, if any, and interest on the new debentures is subordinated in right of payment, as set forth in the indenture, to the prior payment in full in cash or other payment satisfactory to all of our

26

existing and future senior indebtedness (as defined below). No payment on account of principal of, redemption of, and interest on or any other amounts due on the new debentures, including, without limitation, any payment on a purchase date or in connection with a fundamental change purchase, and no redemption, repurchase or other acquisition of the new debentures may be made, except payments comprised solely of junior securities, if:

• a default in the payment of designated senior indebtedness (as defined in the indenture) occurs and is continuing beyond any applicable period of grace, which is referred to as a “payment default;” or

• a default other than a payment default on any designated senior indebtedness occurs and is continuing that permits the holders of designated senior indebtedness to accelerate its maturity, and the trustee receives a notice of such default (called a “payment blockage notice”) from us or any other person permitted to give such notice under the indenture (called a “non-payment default”).

We may resume payments and distributions on the new debentures:

• in the case of a payment default, upon the date on which such default is cured or waived or ceases to exist; and

• in the case of a non-payment default, the earliest of the date on which such non-payment default is cured or waived or ceases to exist or 180 days from the date notice is received, if the maturity of the designated senior indebtedness has not been accelerated.

     Notwithstanding the foregoing, only one payment blockage notice with respect to the same event of default or any other events of default existing or continuing at the time of notice on the same issue of designated senior indebtedness may be given and no new payment blockage period may be commenced by the holders of designated senior indebtedness unless 360 days have elapsed since the initial effectiveness of the immediately preceding payment blockage notice.

     Upon any distribution of our assets in connection with any dissolution, winding-up, liquidation or reorganization of us or acceleration of the principal amount due on the new debentures because of any event of default, all senior indebtedness must be paid in full before the holder of the new debentures are entitled to any payments whatsoever (except payments comprised solely of permitted junior securities). If the payment of the new debentures is accelerated because of an event of default, we or the trustee shall promptly notify the holders of senior indebtedness or the trustee or trustees for the senior indebtedness of the acceleration.

     As a result of the subordination provisions, in the event of our insolvency, holder of the new debentures may recover ratably less than the holders of our senior indebtedness and our general creditors.

     In the event that, notwithstanding the foregoing, the trustee or any holder of new debentures receives any payment or distribution of our assets of any kind in contravention of any of the terms of the indenture, whether in cash, property or securities, including by way of set-off or otherwise, in respect of the new debentures before all of our senior indebtedness is paid in full in cash or other payment satisfactory to the holders of such senior indebtedness, then such payment or distribution will be held by the recipient in trust for the benefit of holders of our senior indebtedness, and will be immediately paid over or delivered to the holders of our senior indebtedness or their representatives to the extent necessary to make payment in full in cash or other payment satisfactory to such holders of all senior indebtedness remaining unpaid, after giving effect to any concurrent payment or distribution, or provision therefor, to or for the holders of our senior indebtedness.

     The instrument, agreement or other document evidencing any designated senior indebtedness may place limitations and conditions on the right of such senior indebtedness to exercise the rights of designated senior indebtedness.

27

     “Designated senior indebtedness” means:

(1)	our senior indebtedness outstanding on the date of the indenture;
(2)	our obligations under any particular senior indebtedness in which the instrument creating or evidencing the same or the assumption or guarantee thereof, or related agreements or documents to which we are a party, expressly provides that such indebtedness shall be designated senior indebtedness for purposes of the indenture; and
(3)	our indebtedness outstanding from time to time under our multi-currency revolving credit facility, our receivables securitization program and the Tech Data Synthetic Lease facility;

     “Indebtedness” means, without duplication, (a) any liability of Tech Data or any subsidiary (provided, that for purposes of the definition of senior indebtedness, indebtedness shall refer only to our indebtedness) (1) for borrowed money, or under any reimbursement obligation relating to a letter of credit, or (2) evidenced by a bond, note, new debenture or similar instrument, or (3) for payment obligations arising under any conditional sale or other title retention arrangement (including a purchase money obligation) given in connection with the acquisition of any businesses, properties or assets of any kind, or (4) consisting of the discounted rental stream properly classified in accordance with generally accepted accounting principles on the balance sheet of Tech Data or any subsidiary, as lessee, as a capitalized lease obligation, or (5) under currency agreements and interest rate agreements, to the extent not otherwise included in this definition; (b) any liability of others of a type described in the preceding clause (a) to the extent that we or any subsidiary has guaranteed or is otherwise legally obligated in respect thereof; and (c) any amendment, supplement, modification, deferral, renewal, extension or refunding of any liability of the type referred to in clauses (a) and (b) above. “Indebtedness” shall not be construed to include (x) trade payables or credit on open account to trade creditors incurred in the ordinary course of business, or (y) obligations or liabilities incurred in connection with the sale, transfer or other disposition of property in connection with the securitization or other asset based financing thereof under which the property is deemed as having been disposed of under generally accepted accounting principles.

     “Permitted junior securities” means:

(1)	shares of any class of our capital stock other than disqualified stock (as defined in the indenture); or
(2)	our securities other than disqualified stock that are subordinated in right of payment to all senior indebtedness that may be outstanding at the time of issuance or delivery of such securities to substantially the same extent as, or to a greater extent than, the new debentures are so subordinated pursuant to the terms of the indenture.

     “Senior indebtedness” means, with respect to the new debentures, all of our indebtedness outstanding at any time, except (1) the new debentures; (2) our outstanding subordinated indebtedness; (3) indebtedness as to which, by the terms of the instrument creating or evidencing the same, it is provided that such indebtedness is subordinated to or ranks equally with the new debentures; (4) our indebtedness to an affiliate; and (5) interest accruing after the filing of a petition initiating any bankruptcy, insolvency or other similar proceeding unless such interest is an allowed claim enforceable against us in a proceeding under federal or state bankruptcy laws. Senior indebtedness with respect to the new debentures will continue to be senior indebtedness with respect to the new debentures and be entitled to the benefits of the subordination provisions irrespective of any amendment, modification or waiver of any term of such senior indebtedness.

Optional Redemption

     No sinking fund is provided for the new debentures. Prior to December 20, 2005, the new debentures will not be redeemable. On or after December 20, 2005, we may redeem for cash all or part of the new debentures at any time, upon not less than 30 nor more than 60 days’ notice by mail to holders of new debentures, for a price equal to 100% of the principal amount of the new debentures to be redeemed plus any accrued and unpaid interest to the redemption date.

28

     If we decide to redeem fewer than all of the outstanding new debentures, the trustee will select the new debentures to be redeemed by lot, or on a pro rata basis or by another method the trustee considers fair and appropriate.

     If the trustee selects a portion of your new debenture for partial redemption and you convert a portion of the same new debenture, the converted portion will be deemed to be from the portion selected for redemption.

     In the event of any redemption in part, we will not be required to:

• issue, register the transfer of or exchange any new debenture during a period of 15 days before any selection of new debentures for redemption; or

• register the transfer of or exchange any new debenture so selected for redemption, in whole or in part, except the unredeemed portion of any new debenture being redeemed in part.

Conversion Rights

     Subject to the conditions described below, holders may convert each of their new debentures into cash and shares, if any, of our common stock initially at a conversion ratio of 16.7997 shares of common stock per $1,000 principal amount of new debentures (equivalent to an initial conversion price of $59.5250 per share of common stock based on the issue price of the new debentures). The conversion rate and the equivalent conversion price in effect at any given time are referred to as the “applicable conversion rate” and the “applicable conversion price,” respectively, and will be subject to adjustment as described below. If a new debenture has been called for redemption, holders will be entitled to convert the new debentures from the date of notice of the redemption until the close of business two business days immediately preceding the date of redemption. A holder may convert fewer than all of such holder’s new debentures so long as the new debentures converted are an integral multiple of $1,000 principal amount.

     Holders may surrender their new debentures for conversion into cash and shares, if any, of our common stock prior to stated maturity under the following circumstances.

  Conversion Upon Satisfaction of Sale Price Condition

     A holder may surrender any of its new debentures for conversion into cash and shares, if any, of our common stock if the average of the last reported sale prices of our common stock for the 20 trading days immediately prior to the conversion date is greater than or equal to a specified percentage, beginning at 118% and declining 1/2% each year until it reaches 110% at maturity, of the conversion price per share of common stock on such conversion date.

     The “last reported sale price” of our common stock on any date means the official closing per share sale price (or if no closing sale price is reported, the average of the bid and ask prices or, if more than one in either case, the average of the average bid and the average asked prices) on that date as reported on the Nasdaq National Market or, if our common stock is not then quoted on the Nasdaq National Market, then as reported by the principal U.S. exchange or quotation system our common stock is then listed or quoted.

 Conversion Upon Redemption

     A holder may surrender for conversion any new debenture called for redemption at any time prior to the close of business two business days prior to the redemption date, even if it is not otherwise convertible at such time.

 Conversion Upon Specified Corporate Transactions

     Certain Distributions

     If we elect to:

• distribute to all holders of our common stock certain rights entitling them to purchase shares of our common stock at less than the last reported sale price of a share of our common stock as of the business day prior to the date of declaration for such distribution; or

29

• distribute to all holders of our common stock our assets, debt securities or certain rights to purchase our securities, which distribution has a per share value exceeding 15% of the last reported sale price of our common stock on the day preceding the declaration date for such distribution,

we must notify the holders of the new debentures at least 20 business days prior to the ex-dividend date for such distribution. Once we have given such notice, holders may surrender their new debentures for conversion at any time until the earlier of the close of business on the business day prior to the ex-dividend date or our announcement that such distribution will not take place, even if the new debentures are not otherwise convertible at such time; provided that a holder may not exercise this right to convert if the holder will otherwise participate in the distribution without conversion.

     Certain Corporate Transactions

     If we are a party to a consolidation, merger, binding share exchange or transfer of all or substantially all of our assets, in each case pursuant to which our common stock would be converted into cash or property other than securities, or if a transaction described in clause (2) of the definition of Fundamental Change as described below under “—Fundamental Change” occurs on or prior to December 15, 2005 and results in an increase in the conversion rate of the new debentures as described under “—Conversion Procedures—Adjustment to Conversion Rate upon Certain Fundamental Changes—General,” a holder may surrender new debentures for conversion at any time from and after the date which is 15 days prior to the anticipated effective date of the transaction until and including the date which is 15 days after the actual effective date of such transaction (or, if such transaction also results in holders having a right to require us to repurchase their new debentures, until the fundamental change repurchase date).

     If and only to the extent you elect to convert your new debentures in connection with a transaction described in clause (2) of the definition of fundamental change that occurs on or prior to December 15, 2005 pursuant to which 10% or more of the consideration for our common stock (other than cash payments for fractional shares and cash payments made in respect of dissenters’ appraisal rights) in such fundamental change transaction consists of cash or securities (or other property) that are not traded or scheduled to be traded immediately following such transaction on a U.S. national securities exchange or the Nasdaq National Market, we will increase the conversion rate by a number of additional shares as described under “—Conversion Procedures—Adjustment to Conversion Rate upon Certain Fundamental Changes—General” or, in lieu thereof, we may in certain circumstances elect to adjust the conversion rate and related conversion obligation so that the new debentures are convertible into shares of the acquiring or surviving entity as described under “—Conversion Procedures—Adjustment to Conversion Rate upon Certain Fundamental Changes—Conversion After a Public Acquirer Change of Control.”

     If we engage in certain reclassifications of our common stock or if we are a party to a consolidation, merger, binding share exchange or transfer of all or substantially all of our assets, in each case pursuant to which our common stock is converted into cash, securities or other property, then at the effective time of the transaction, the right to convert a new debenture into cash and shares, if any, of our common stock will be changed into a right to convert a new debenture into the kind and amount of cash, securities or other property which a holder would have received if the holder had converted its new debentures immediately prior to the applicable record date for such transaction. In such a case, any increase in the conversion rate by the additional shares as described under “—Conversion Procedures—Adjustment to Conversion Rate upon Certain Fundamental Changes—General” will not be payable in cash and shares, if any, of our common stock, but will represent a right to receive the aggregate amount of cash, securities or other property into which the additional shares would convert into in the transaction from the surviving entity (or an indirect or direct parent thereof). Notwithstanding the first sentence of this paragraph, if we elect to adjust the conversion rate and our conversion obligation as described in “—Conversion Procedures—Adjustment to Conversion Rate upon Certain Fundamental Changes—Conversion After a Public Acquirer Change of Control,” the provisions described in that section will apply instead of the provisions described in the first sentence of this paragraph.

     If the transaction also constitutes a Fundamental Change (as defined below), a holder may be able to require us to redeem all or a portion of its new debentures as described under “—Fundamental Change.”

30

 Conversion Upon Credit Ratings Event

     A holder may surrender any of its new debentures for conversion at any time the long-term credit ratings assigned to the new debentures by Moody’s Investors Service, Inc. (“Moody’s”) and Standard & Poor’s Ratings Group (“S&P”) is reduced two notches below Ba3 and BB+, respectively, or if either service, or their successors, no longer rates the new debentures.

Conversion Procedures

     The initial conversion rate is 16.7997 shares of common stock for each new debenture. This is equivalent to an initial conversion price of $59.5250 per share of common stock. You will not receive any cash payment representing accrued and unpaid interest upon conversion of a new debenture. Upon conversion we will deliver to you a cash payment and a fixed number of shares, if any, of our common stock and any additional cash payment to account for fractional shares. The cash payment for fractional shares will be based on the last reported sale price of our common stock on the trading day immediately prior to the conversion date. Delivery of cash payment and shares, if any, of common stock will be deemed to satisfy our obligation to pay the principal amount of the new debentures, including accrued interest. Accrued and unpaid interest will be deemed paid in full rather than canceled, extinguished or forfeited. We will not adjust the conversion rate to account for the accrued interest. The trustee will initially act as the conversion agent.

     If a holder wishes to exercise its conversion right, such holder must deliver an irrevocable conversion notice, together, if the new debentures are in certificated form, with the certificated security, to the conversion agent who will, on the holder’s behalf, convert the new debentures into cash and shares, if any, of our common stock. Holders may obtain copies of the required form of the conversion notice from the conversion agent.

     If a holder has already delivered a purchase notice or a Fundamental Change notice with respect to a new debenture, however, the holder may not surrender that new debenture for conversion until the holder has withdrawn the notice in accordance with the indenture.

     Based on our treatment of the new debentures for United States federal income tax purposes, as discussed above, a holder would be required to recognize ordinary income upon a conversion of a new debenture into cash and shares, if any, of our common stock equal to the excess, if any, between the cash and value of the stock, if any, received on the conversion and the holder’s adjusted tax basis in the new debentures. For a more detailed discussion, see “Certain United States Federal Income Tax Considerations.”

 Conversion Adjustments

     The conversion rate will be subject to adjustment upon the following events:

(1)	the payment of dividends and other distribution payable exclusively in shares of our common stock on our common stock;
(2)	the issuance to all or substantially all holders of our common stock of rights or warrants that allow the holders to purchase shares of our common stock at less than the then Average Sale Price (as defined in the indenture); provided that no adjustment will be made if holders of the new debentures may participate in the transaction on a basis and with notice that our board of directors determines to be fair and appropriate or in certain other cases;
(3)	subdivisions, combinations, or reclassification of our common stock;
(4)	payment of dividends or distributions to all holders of our common stock consisting of evidences of our indebtedness, securities or capital stock or assets, excluding any common stock referred to in (1) above, any rights or warrants referred to in (2) above and dividends and distributions paid solely in cash;
(5)	payment of dividends or distributions on our common stock paid exclusively in cash; and

31

(6) payment to holders of our common stock in respect of a tender or exchange offer, other than an odd lot offer, made by us or any subsidiary of ours for our common stock in excess of 110% of the current market price of our common stock as of the trading day next succeeding the last date tenders or exchanges may be made in the tender or exchange offer.

     In the event we make a cash distribution described in clause (5) above, the conversion rate will be adjusted by dividing:

• the conversion rate, by

• a fraction, (1) the numerator of which will be the current market price per share of our common stock and (2) the denominator of which will be the current market price per share of our common stock plus the amount of such distribution.

     In the event we elect to make a distribution described in (2) or (5) above which, in the case of (5), has a per share value equal to more than 15% of the last reported sale price of our shares of common stock on the day preceding the declaration date for such distribution, we will be required to give notice to the holders of the new debentures at least 20 days prior to the ex-dividend date for such distribution and, upon the giving of such notice, the new debentures may be surrendered for conversion at any time until the close of business on the business day prior to the ex-dividend date or until we announce that such distribution will not take place. No adjustment to the conversion rate or the ability of a holder of a new debenture to convert will be made if the holder will otherwise participate in the distribution without conversion or in certain other cases.

     The applicable conversion price will not be adjusted:

• upon the issuance of any shares of our common stock pursuant to any present or future plan providing for the reinvestment of dividends or interest payable on our securities and the investment of additional optional amounts in shares of our common stock under any plan;

• upon the issuance of any shares of our common stock or options or rights to purchase those shares pursuant to any present or future employee, director or consultant benefit plan or program of or assumed by Tech Data or any of its subsidiaries; or

• upon the issuance of any shares of our common stock pursuant to any option, warrant, right, or exercisable, exchangeable or convertible security outstanding as of the date the new debentures were first issued.

     We may increase the conversion rate as permitted by law for at least 20 days, so long as the increase is irrevocable during the period. If any action would require adjustment of the conversion rate under more than one of the provisions described above, only one adjustment will be made and that adjustment will be the amount of adjustment that has the highest absolute value to the holders of the new debentures. Except as specifically described above, the applicable conversion price will not be subject to adjustment in the case of the issuance of any of our common stock, or securities convertible into or exchangeable for our common stock.

 Adjustment to Conversion Rate upon Certain Fundamental Changes

     General

     If and only to the extent you elect to convert your new debentures in connection with a transaction described in clause (2) of the definition of Fundamental Change as described below under “Fundamental Change” that occurs on or prior to December 15, 2005 pursuant to which 10% or more of the consideration for our common stock (other than cash payments for fractional shares and cash payments made in respect of dissenters’ appraisal rights) in such fundamental change transaction consists of cash or securities (or other property) that are not traded or scheduled to be traded immediately following such transaction on a U.S. national securities exchange or the Nasdaq National Market, we will increase the conversion rate for the new debentures surrendered for conversion by a number of additional shares (the “additional shares”) as described below.

32

     The number of additional shares will be determined by reference to the table below, based on the date on which such fundamental change transaction becomes effective (the “effective date”) and the price (the “stock price”) paid per share for our common stock in such fundamental change transaction. If holders of our common stock receive only cash in such fundamental change transaction, the stock price shall be the cash amount paid per share. Otherwise, the stock price shall be the average of the last reported sale prices of our common stock on the five trading days prior to but not including the effective date of such fundamental change transaction.

     The stock prices set forth in the first row of the table below (i.e., column headers) will be adjusted as of any date on which the conversion rate of the new debentures is adjusted, as described above under “—Conversion Rate Adjustments.” The adjusted stock prices will equal the stock prices applicable immediately prior to such adjustment, multiplied by a fraction, the numerator of which is the conversion rate immediately prior to the adjustment giving rise to the stock price adjustment and the denominator of which is the conversion rate as so adjusted. The number of additional shares will be adjusted in the same manner as the conversion rate as set forth under “—Conversion Rate Adjustments.”

     The following table sets forth the hypothetical stock price and number of additional shares to be issuable per $1,000 principal amount of new debentures:

	Stock Price
	$44.00		$47.00		$50.00		$53.00		$56.00		$59.53		$60.00		$65.00		$70.00		$75.00		$80.00		$90.00		$100.00		$110.00		$120.00
Effective Date
Dec. 15, 2004		4.20		4.20		3.79		2.90		2.35		1.77		1.68		1.17		0.72		0.57		0.35		0.21		0.16		0.12		0.10
March 15, 2005		4.20		4.20		3.57		2.75		2.11		1.53		1.42		0.89		0.58		0.39		0.27		0.15		0.11		0.09		0.08
June 15, 2005		4.20		4.20		3.39		2.51		1.83		1.26		1.16		0.66		0.39		0.23		0.14		0.09		0.07		0.06		0.05
Sept. 15, 2005		4.20		4.20		3.20		2.23		1.48		0.88		0.80		0.36		0.16		0.08		0.05		0.04		0.04		0.03		0.03
Dec. 15, 2005		4.20		4.20		3.20		2.07		1.06		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00

     The stock prices and additional share amounts set forth above are based upon a common stock price of $47.63 at the time of the initial offer of the existing debentures on December 4, 2001 and an initial conversion price of $59.5250.

     The exact stock prices and effective dates may not be set forth in the table above, in which case:

• If the stock price is between two stock price amounts in the table or the effective date is between two effective dates in the table, the number of additional shares will be determined by a straight-line interpolation between the number of additional shares set forth for the higher and lower stock price amounts and the two dates, as applicable, based on a 365-day year.

• If the stock price is in excess of $120.00 per share (subject to adjustment), no additional shares will be issuable upon conversion.

• If the stock price is less than $44.00 per share (subject to adjustment), no additional shares will be issuable upon conversion.

     Notwithstanding the foregoing, in no event will the conversion rate exceed 20.9951 shares per $1,000 principal amount of new debentures, subject to adjustments in the same manner as set forth under “Conversion Rate Adjustments.”

     Our obligation to satisfy the additional shares requirement could be considered a penalty, in which case the enforceability thereof would be subject to general principles of reasonableness of economic remedies.

33

     Conversion After a Public Acquirer Change of Control

     Notwithstanding the foregoing, in the case of a public acquirer change of control (as defined below), we may, in lieu of increasing the conversion rate by additional shares as described in “—Adjustment to Conversion Rate upon Certain Fundamental Changes—General” above, elect to adjust the conversion rate and the related conversion obligation such that from and after the effective date of such public acquirer change of control, holders of the new debentures will be entitled to convert their new debentures (subject to the satisfaction of the conditions to conversion described under “—Conversion Rights” above) into a number of shares of public acquirer common stock (as defined below) by adjusting the conversion rate in effect immediately before the public acquirer change of control by a fraction:

• the numerator of which will be (i) in the case of a share exchange, consolidation, merger or binding share exchange, pursuant to which our common stock is converted into cash, securities or other property, the average value of all cash and any other consideration (as determined by our board of directors) paid or payable per share of common stock or (ii) in the case of any other public acquirer change of control, the average of the last reported sale price of our common stock for the five consecutive trading days prior to but excluding the effective date of such public acquirer change of control, and

• the denominator of which will be the average of the last reported sale prices of the public acquirer common stock for the five consecutive trading days commencing on the trading day next succeeding the effective date of such public acquirer change of control.

     A “public acquirer change of control” means any event constituting a fundamental change that would otherwise obligate us to increase the conversion rate as described above under “—Adjustment to Conversion Rate upon Certain Fundamental Changes—General” and the acquirer (or any entity that is a directly or indirectly wholly-owned subsidiary of the acquirer) has a class of common stock traded on a national securities exchange or quoted on the Nasdaq National Market or which will be so traded or quoted when issued or exchanged in connection with such Fundamental Change (the “public acquirer common stock”).

     Upon a public acquirer change of control, if we so elect, holders may convert their new debentures (subject to the satisfaction of the conditions to conversion described under “—Conversion Rights” above) at the adjusted conversion rate described in the second preceding paragraph but will not be entitled to the increased conversion rate described under “—Adjustment to Conversion Rate upon Certain Fundamental Changes—General.” We are required to notify holders of our election in our notice to holders of such transaction. As described under “—Conversion Rights—Conversion Upon Specified Corporate Transactions,” holders may convert their new debentures upon a public acquirer change of control during the period specified therein. In addition, the holder can also, subject to certain conditions, require us to repurchase all or a portion of its new debentures as described under “—Fundamental Change.”

Conversion Settlement

     If you surrender your new debentures for conversion, you will receive, in respect of each $1,000 of principal amount of new debentures, cash in an amount equal to the lesser of (1) the principal amount of each new debenture or (2) the conversion value (as defined below); and a number of shares of our common stock equal to the sum of the daily share amounts (calculated as defined below) for each of the ten consecutive trading days in the applicable conversion reference period (as defined below); provided, however, that we will pay cash in lieu of fractional shares otherwise issuable upon conversion of the new debentures.

     The “applicable conversion reference period” means:

• for new debentures that are converted after we have specified a redemption date, the ten consecutive trading days beginning on the third trading day (as defined below) following the redemption date (in the case of a partial redemption, this clause applies only to those new debentures which would be actually redeemed); or

34

• in all other cases, the ten consecutive trading days beginning on the third trading day following the conversation date.

     The “conversion value” is equal to (1) the applicable conversion rate, multiplied by (2) the average of the last reported sale prices of our common stock on each of the ten consecutive trading days in the applicable conversion reference period.

     The “daily share amount” for each day in the applicable conversion reference period is equal to the greater of:

• zero; or

• a number of shares determined by the following formula:

(last reported sale price on that trading day x applicable conversion rate) — $1,000

10 x last reported sale price on that trading day

     “Trading day” means a day during which trading in our common stock generally occurs and a closing sale price for our common stock is provided on the Nasdaq National Market or, if our common stock is not listed on the Nasdaq National Market, on the principal other United States national or regional securities exchange on which our common stock is then listed or, if our common stock is not listed on a United States national or regional securities exchange, on the principal other market on which our common stock is then traded.

Purchase of New Debentures by Us at the Option of the Holder

     Holders have the right to require us to purchase the new debentures for cash on December 15, 2005, December 15, 2009, December 15, 2013 and December 15, 2017 (each, a “purchase date”). We will be required to purchase any outstanding new debentures for which a holder delivers a written purchase notice to the paying agent. This notice must be delivered during the period beginning at any time from the opening of business on the date that is 20 business days prior to the relevant purchase date until the close of business on the last business day prior to the purchase date. If the purchase notice is given and withdrawn during such period, we will not be obligated to purchase the related new debentures. Our purchase obligation will be subject to some additional conditions as described in the indenture. Also, our ability to satisfy our purchase obligations may be affected by the factors described in “Risk Factors — Risks Related to the New Debentures”.

     The purchase price payable will be equal to 100% of the principal amount of the new debentures to be purchased plus any accrued and unpaid interest to such purchase date.

     A holder’s notice electing to require us to purchase your new debentures must state:

• if certificated new debentures have been issued, the new debentures, certificate numbers, or if not certificated, your notice must comply with appropriate DTC procedures;

• the portion of the principal amount of new debentures to be purchased, in multiples of $1,000; and

• that the new debentures are to be purchased by us pursuant to the applicable provisions of the new debentures.

     You may withdraw any purchase notice by a written notice of withdrawal delivered to the paying agent prior to the close of business on the date that is two business days prior to the purchase date. The notice of withdrawal must state:

• the principal amount of the withdrawn new debentures;

• if certificated new debentures have been issued, the certificate numbers of the withdrawn new debentures, or if not certificated, your notice must comply with appropriate DTC procedures; and

• the principal amount, if any, which remains subject to the purchase notice.

35

     A holder must either effect book-entry transfer or deliver the new debentures, together with necessary endorsements, to the office of the paying agent after delivery of the purchase notice to receive payment of the purchase price. You will receive payment on the purchase date or the time of book-entry transfer or the delivery of the new debentures. If the paying agent holds money or securities sufficient to pay the purchase price of the new debentures on the business day following the purchase date, then:

• the new debentures will cease to be outstanding;

• interest, including any contingent interest, will cease to accrue; and

• all other rights of the holder will terminate.

     This will be the case whether or not book-entry transfer of the new debentures is made or whether or not the new debenture is delivered to the paying agent.

Fundamental Change

     If a Fundamental Change as defined below occurs, a holder of new debentures will have the right, at its option, to require us to purchase all of its new debentures not previously called for redemption, or any portion of the principal amount thereof, that is equal to $1,000 or an integral multiple of $1,000. The price we are required to pay is equal to 100% of the principal amount of the new debentures to be purchased plus accrued and unpaid interest to the purchase date.

     Within 30 days after the occurrence of a Fundamental Change, we are obligated to give to the holders of the new debentures notice of the Fundamental Change and of the purchase right arising as a result of the Fundamental Change. We must also deliver a copy of this notice to the trustee. To exercise the purchase right, a holder of the new debentures must deliver on or before the 30th day after the date of our notice irrevocable written notice to the trustee of the holder’s exercise of its purchase right, together with the new debentures with respect to which the right is being exercised. We are required to purchase the new debentures on the date that is 45 days after the date of our notice.

     A Fundamental Change will be deemed to have occurred at the time after the new debentures are originally issued that any of the following occurs:

(1)

any person acquires beneficial ownership, directly or indirectly, through a purchase, merger or other acquisition transaction or series of transactions, of shares of our capital stock entitling the person to exercise 50% or more of the total voting power of all shares of our capital stock that are entitled to vote generally in elections of directors (“voting stock”), other than an acquisition by us, any of our subsidiaries or any of our employee benefit plans; or

(2)

we merge or consolidate with or into any other person, any merger of another person into us, or we convey, sell, transfer or lease all or substantially all of our assets to another person, other than any transaction:

• that does not result in any reclassification, conversion, exchange or cancellation of outstanding shares of our capital stock (such as an acquisition by a subsidiary); or

• where the holders of our voting stock immediately prior to the transaction have 50% or more of the total voting stock of Tech Data or its successor immediately after the transaction; or

• which is effected solely to change our jurisdiction of incorporation and results in a reclassification, conversion or exchange of outstanding shares of our common stock solely into shares of the common stock of the surviving entity; or

(3) any time our continuing directors do not constitute a majority of our board of directors (or, if applicable, a successor corporation to us).

36

     However, a Fundamental Change will not be deemed to have occurred if 90% or more of the consideration in a merger or consolidation otherwise constituting a Fundamental Change under clause (1) and/or clause (2) above consists of shares of common stock traded on a national securities exchange or quoted on the Nasdaq National Market (or will be so traded or quoted immediately following the merger or consolidation) and as a result of the merger or consolidation the new debentures become convertible into such common stock.

     For purposes of these provisions:

• whether a person is a “beneficial owner” will be determined in accordance with Rule 13d-3 under the Exchange Act; and

• “person” includes any syndicate or group that would be deemed to be a “person” under Section 13(d)(3) of the Exchange Act.

     The definition of Fundamental Change includes a phrase relating to the conveyance, transfer, sale, lease or disposition of “all or substantially all” of our assets. There is no precise, established definition of the phrase “substantially all” under applicable law. Accordingly, the ability of a holder of the new debentures to require us to purchase its new debentures as a result of the conveyance, transfer, sale, lease or other disposition of less than all of our assets may be uncertain.

     The foregoing provisions would not necessarily provide the holders of the new debentures with protection if we are involved in a highly leveraged or other transaction that may adversely affect the holders.

     If a Fundamental Change were to occur, we may not have enough funds to pay the Fundamental Change purchase price. See “Risk Factors — Risks Related to the New Debentures”. In addition, we have, and may in the future incur, other indebtedness with similar change in control provisions permitting our holders to accelerate or to require us to purchase our indebtedness upon the occurrence of similar events or on some specific dates. If we fail to purchase the new debentures when required following a Fundamental Change, we will be in default under the indenture.

Merger and Sale of Assets by Tech Data

     We may not, in a single transaction or a series of related transactions (1) consolidate with or merge into any other person or convey, transfer, sell or lease our properties and assets substantially as an entirety to any person or (2) permit any person to consolidate with or merge into us unless:

• the person formed by the consolidation or into which we are merged or the person to which our properties and assets are so conveyed, transferred, sold or leased, shall be a corporation, limited liability company, partnership or trust organized and existing under the laws of the United States, any State within the United States or the District of Columbia and, if we are not the surviving person, the surviving person assumes the payment of the principal of and interest on the new debentures and the performance of our other covenants under the indenture;

• in all cases, immediately after giving effect to the transaction, no event of default, and no event that, after notice or lapse of time or both, would become an event of default, will have occurred and be continuing; and

• we or such successor person shall have delivered to the trustee an officers’ certificate and an opinion of counsel, each stating that such transaction and the supplemental indenture comply with the indenture and that all conditions precedent in the indenture relating to such transaction have been satisfied.

Events of Default

     The following are events of default with respect to the new debentures:

(1) default for 30 days in payment of any interest due and payable on the new debentures, including contingent interest, whether or not such payment is prohibited by the subordination provisions of the indenture;

37

(2)	default in payment of the principal amount of the new debentures and accrued and unpaid interest at maturity, upon redemption, purchase at the option of the holder or following a Fundamental Change when the same becomes due and payable, whether or not such payment is prohibited by the subordination provisions of the indenture;
(3)	default in our obligation to deliver cash and shares, if any, of our common stock upon an appropriate election by holders of new debentures to convert those new debentures and continuance of such default for 10 days;
(4)	failure to comply in any material respect with any other covenant or agreement in respect of the new debentures contained in the indenture or the new debentures for 60 days after written notice to us by the trustee or to us and the trustee by holders of at least 25% in aggregate principal amount of the new debentures then outstanding;
(5)	failure to provide timely notice of a Fundamental Change;
(6)	default under any credit agreement, mortgage, indenture or instrument under which there may be issued or by which there may be secured or evidenced any indebtedness for money borrowed by us or any of our significant subsidiaries (or the payment of which is guaranteed by us or any of our significant subsidiaries), which default

•	is caused by a failure to pay when due any principal of such indebtedness within the grace period provided for in such indebtedness, which failure continues beyond any applicable grace period, or
•	results in the acceleration of such indebtedness prior to its express maturity, without such acceleration being rescinded or annulled,
	and, in each case, the principal amount of such indebtedness, together with the principal amount of any other such indebtedness under which there is a payment default or the maturity of which has been so accelerated, aggregates $10,000,000 or more and such payment default is not cured or such acceleration is not annulled within 30 days after written notice to us by the trustee or to us and the trustee by holders of at least 25% in aggregate principal amount of the new debentures then outstanding;

(7)	failure by us or any of our significant subsidiaries to pay final, non-appealable judgments (other than any judgment as to which a reputable insurance company has accepted full liability) aggregating in excess of $10,000,000, which judgments are not stayed, bonded or discharged within 60 days after their entry; and
(8)	certain events involving our or any of our significant subsidiaries’ bankruptcy, insolvency or reorganization.

     The indenture will require that we file annually with the trustee a certificate describing any material default by us in the performance of any conditions or covenants that has occurred under the indenture and its status. We must give the trustee written notice within 30 days of any event which, with the giving of notice or the lapse of time, or both, could mature into an event of default described in (4), (5), (6), (7) or (8) above.

     The indenture provides that if an event of default occurs and is continuing with respect to the new debentures, either the trustee or the holders of at least 25% in aggregate principal amount of the outstanding new debentures may declare the principal amount plus accrued and unpaid interest, if any, on the new debentures to be due and payable immediately. If an event of default relating to events or bankruptcy, insolvency or reorganization occurs, the principal amount plus accrued and unpaid interest, if any, on the new debentures will become immediately due and payable without any action on the part of the trustee or any holder.

     A holder of new debentures may pursue any remedy under the indenture only if:

• the holder gives the trustee written notice of continuing event of default for the new debentures;

38

• the holders of at least 25% in principal amount of the outstanding new debentures make a written request to the trustee to pursue the remedy;

• the holder offers to the trustee indemnity reasonably satisfactory to the trustee;

• the trustee fails to act for a period of 60 day after receipt of notice and offer of indemnity; and

• during that 60-day period, the holders of a majority in principal amount of the new debentures do not give the trustee a direction inconsistent with the request.

     This provision does not, however, affect the right of a holder of new debentures to sue for enforcement of payment of the principal of or interest on the holder’s new debenture on or after the respective due dates expressed in its new debenture or the holder’s right to convert its new debenture in accordance with the indenture.

     The trustee is entitled under the indenture, subject to the duty of the trustee during a default to act with the required standard of care, to be indemnified before proceeding to exercise any right or power under the indenture at the direction of the registered holders of the new debentures or which requires the trustee to expend or risk its own funds or otherwise incur any financial liability. The indenture also provides that the registered holders of a majority in principal amount of the outstanding new debentures (or of all debt securities affected, voting as one class) may direct the time, method and place of conducting any proceeding for any remedy available to the trustee or exercising any trust or power conferred on the trustee with respect to that series of debt securities. The trustee, however, may refuse to follow any such direction that conflicts with law or the indenture, is unduly prejudicial to the rights of other registered holders of that series of debt securities, or would involve the trustee’s personal liability.

     The indenture provides that while the trustee generally must mail notice of a default or event of default to the registered holders of the new debentures within 60 days of occurrence, the trustee may withhold notice of any default or event of default (except in payment on the debt securities) if the trustee in good faith determines that the withholding of such notice is in the interest of the registered holders of the new debentures.

Modification and Waiver

     We may amend or supplement the indenture if the holders of a majority in principal amount of the new debentures consent to it. Without the consent of the holder of each new debenture affected, however, no modification may:

• reduce the amount of new debentures whose holders must consent to an amendment, supplement or waiver;

• reduce the rate of accrual of interest or change the time for payment of interest on the new debentures;

• reduce the value of our new debenture to which reference is made in determining whether contingent interest will be paid on the new debentures or change the method by which this value is calculated;

• reduce the principal amount of the new debentures or change its stated maturity;

• reduce the redemption or purchase price of the new debentures or change the time at which the new debentures may or must be redeemed or purchased;

• make payments on the new debentures payable in currency other than as originally stated in the new debentures;

• impair the holder’s right to institute suit for the enforcement of any payment on the new debentures;

• make any change in the percentage of principal amount of new debentures necessary to waive compliance with some provisions of the indenture or to make any change in this provision for modification;

• waive a continuing default or event of default regarding any payment on the new debentures; or

39

• adversely affect the conversion or repurchase provisions of the new debentures.

     We may amend or supplement the indenture or waive any provision of it without the consent of any holders of new debentures in some circumstances, including:

• to cure any ambiguity, omission, defect or inconsistency, provided such amendment does not materially and adversely affect the new debentures;

• to provide for the assumption of our obligation under the indenture by a successor upon any merger, consolidation or asset transfer permitted under the indenture;

• to provide for uncertificated new debentures in addition to or in place of certificated new debentures or to provide for bearer new debentures;

• to provide any security for or guarantees of the new debentures;

• to comply with any requirement to effect or maintain the qualification of the indenture under the Trust Indenture Act of 1939;

• to add covenants that would benefit the holders of new debentures or to surrender any rights we have under the indenture;

• to add events of default with respect to the new debentures; or

• to make any change that we and the trustee may deem necessary or desirable, provided such amendment does not materially and adversely affect the new debentures.

     The holders of a majority in principal amount of the outstanding new debentures may waive any existing or past default or event of default. Those holders may not, however, waive any default or event of default in any payment on any new debenture or compliance with a provision that cannot be amended or supplemented without the consent of each holder affected.

Calculations in Respect of New Debentures

     We will be responsible for making all calculations called for under the new debentures, except for such calculations made by the reset rate agent. These calculations include, but are not limited to, determinations of the market prices of our common stock, accrued interest payable on the new debentures and the conversion price of the new debentures. We will make all these calculations in good faith and, absent manifest error, our calculations will be final and binding on holders of new debentures. We will provide a schedule of our calculations to each of the trustee and the conversion agent, and each of the trustee and conversion agent is entitled to rely upon the accuracy of our calculations without independent verification. The trustee will forward our calculations to any holder of new debentures upon the request of that holder.

Governing Law

     The indenture and the new debentures will be governed by, and construed in accordance with, the laws of the State of New York.

Trustee

     J.P. Morgan Trust Company, National Association is the trustee, security registrar, paying agent and conversion agent.

     If an event of default occurs and is continuing, the trustee will be required to use the degree of care and skill of a prudent man in the conduct of his own affairs. The trustee will become obligated to exercise any of its powers under the indenture at the request of any of the holders of any new debentures only after those holders have offered the trustee indemnity reasonably satisfactory to it.

40

     If the trustee becomes one of our creditors, it will be subject to limitations in the indenture on its rights to obtain payment of claims or to realize on some property received for any such claim, as security or otherwise. The trustee is permitted to engage in other transactions with us. If, however, it acquires any conflicting interest, it must eliminate that conflict or resign. J.P. Morgan Trust Company, National Association is currently serving as the trustee under the indenture governing our existing debentures.

Form, Exchange, Registration and Transfer

     We will issue the new debentures in registered form, without interest coupons. We will not charge a service charge for any registration of transfer or exchange of the new debentures. We may, however, require the payment of any tax or other governmental charge payable for that registration.

     The new debentures will be exchangeable for other new debentures, for the same total principal amount and for the same terms but in different authorized denominations in accordance with the indenture. Holders may present new debentures for registration of transfer at the office of the security registrar or any transfer agent we designate. The security registrar or transfer agent will effect the transfer or exchange when it is satisfied with the documents of title and identity of the person making the request.

     We have appointed the trustee as security registrar for the new debentures. We may at any time rescind that designation or approve a change in the location through which any registrar acts. We are required to maintain an office or agency for transfers and exchanges in each place of payment. We may at any time designate additional registrars for the new debentures.

     In the case of any redemption, the security registrar will not be required to register the transfer or exchange of any new debentures either:

• during a period of 15 days before any selection of new debentures for redemption; or

• if the new debentures have been called for redemption in whole or in part, except the unredeemed portion of any new debentures being redeemed in part.

Payment and Paying Agent

     Payments on the new debentures will be made in U.S. dollars at the office of the trustee. At our option, however, we may make payments by check mailed to the holder’s registered address or, with respect to global debentures, by wire transfer. We will make interest payments to the person in whose name the new debentures are registered at the close of business on the record date for the interest payment.

     The trustee will be designated as our paying agent for payments on new debentures. We may at any time designate additional paying agents or rescind the designation of any paying agent or approve a change in the office through which any paying agent acts.

     Subject to the requirements of any applicable abandoned property laws, the trustee and paying agent shall pay to us upon written request any money held by them for payments on the new debentures that remain unclaimed for two years after the date upon which that payment has become due. After payment to us, holders entitled to the money must look to us for payment. In that case, all liability of the trustee or paying agent with respect to that money will cease.

Notices

     Except as otherwise described herein, notice to registered holders of the new debentures will be given by mail to the addresses as they appear in the security register. Notices will be deemed to have been given on the date of such mailing.

Replacement of New Debentures

     We will replace any new debentures that become mutilated, destroyed, stolen or lost at the expense of the holder upon delivery to the trustee of the mutilated new debentures or evidence of the loss, theft or destruction satisfactory

41

to us and the trustee. In the case of lost, stolen or destroyed new debentures, indemnity satisfactory to the trustee and us may be required at the expense of the holder of the new debentures before a replacement new debenture will be issued.

Payment of Stamp and Other Taxes

     We will pay all stamp and other duties, if any, which may be imposed by the United States or any political subdivision thereof or taxing authority thereof or therein with respect to the issuance of the new debentures. We will not be required to make any payment with respect to any other tax, assessment or governmental charge imposed by any government or any political subdivision thereof or taxing authority thereof or therein.

Book-Entry System

     The new debentures will be represented by a permanent global note in definitive, fully-registered form without interest coupons. The global note will be deposited with the trustee as custodian for DTC and registered in the name of a nominee of DTC in New York, New York for the accounts of participants in DTC.

     Investors who purchase new debentures in offshore transactions in reliance on Regulation S under the Securities Act may hold their interest in a global security directly through Euroclear Bank S.A./N.V., as operator of the Euroclear System (“Euroclear”) and Clearstream Banking, societe anonyme (“Clearstream”), if they are participants in such systems, or indirectly through organizations that are participants in such systems. Euroclear and Clearstream will hold interests in the global securities on behalf of their participants through their respective depositaries, which in turn will hold such interests in the global securities in customers’ securities accounts in the depositaries’ names on the books of DTC.

     Except in the limited circumstances described below, holders of new debentures represented by interests in the global note will not be entitled to receive new debentures in definitive form.

     DTC has advised us as follows: DTC is a limited purpose trust company organized under the laws of the State of New York Uniform Commercial Code and a “clearing corporation” within the meaning of the New York Uniform Commercial Code and a “clearing agency” registered pursuant to the provisions of Section 17A of the Exchange Act. DTC was created to hold securities of institutions that have accounts with DTC (which we refer to as “participants”) and to facilitate the clearance and settlement of securities transactions among its participants in such securities through electronic book-entry changes in accounts of the participants, thereby eliminating the need for physical movement of securities certificates. DTC’s participants include securities brokers and dealers, banks, trust companies, clearing corporations and certain other organizations. Access to DTC’s book-entry system is also available to others such as banks, brokers, dealers and trust companies that clear through or maintain a custodial relationship with a participant, whether directly or indirectly.

     Ownership of beneficial interests in a global security will be limited to persons that have accounts with DTC or its nominee (“participants”) or persons that may hold interests through participants. Ownership of beneficial interests in a global security will be shown on, and the transfer of that ownership will be effected only through, records maintained by DTC or its nominee (with respect to interests of persons other than participants). The laws of some states require that some purchasers of securities take physical delivery of the securities in definitive form. Such limits and such laws may impair the ability to transfer beneficial interests in a global security.

     So long as DTC or its nominee is the registered owner of a global security, DTC or its nominee, as the case may be, will be considered the sole owner or holder of the new debentures represented by that global security for all purposes under the indenture. Except as provided below, owners of beneficial interests in a global security will not be entitled to have new debentures represented by that global security registered in their names, will not receive or be entitled to receive physical delivery of new debentures in definitive form and will not be considered the owners or holders thereof under the indenture. Principal and interest payments, if any, on new debentures registered in the name of DTC or its nominee will be made to DTC or its nominee, as the case may be, as the registered owner of the relevant global security. Neither Tech Data, the trustee, any paying agent or the security registrar for the new debentures will have any responsibility or liability for any aspect of the records relating to nor payments made on account of beneficial interests in a global security or for maintaining, supervising or reviewing any records relating to such beneficial interests.

42

     We expect that DTC or its nominee, upon receipt of any payment of principal or interest, if any, will credit immediately participants’ accounts with payments in amounts proportionate to their respective beneficial interests in the principal amount of the relevant global security as shown on the records of DTC or its nominee. We also expect that payments by participants to owners of beneficial interests in a global security held through these participants will be governed by standing instructions and customary practices, as is the case with securities held for the accounts of customers in bearer form or registered in “street name,” and will be the responsibility of the participants.

     Unless and until they are exchanged in whole or in part for new debentures in definitive form, the global securities may not be transferred except as a whole by DTC to a nominee of DTC or by a nominee of DTC to DTC or another nominee of DTC.

     Transfers between participants in DTC will be effected in the ordinary way in accordance with DTC rules and will be settled in same-day funds. Transfers between participants in Euroclear and Clearstream will be effected in the ordinary way in accordance with their respective rules and operating procedures.

     Cross-market transfers between DTC, on the one hand, and directly or indirectly through Euroclear or Clearstream participants, on the other, will be effected in DTC in accordance with DTC rules on behalf of Euroclear or Clearstream, as the case may be, by its respective depositary; however, such cross-market transactions will require delivery of instructions to Euroclear or Clearstream, as the case may be, by the counterparty in such system in accordance with its rules and procedures and within its established deadlines (Brussels time). Euroclear or Clearstream, as the case may be, will, if the transaction meets its settlement requirements, deliver instructions to its respective depositary to take action to effect final settlement on its behalf by delivering or receiving interests in the global securities in DTC, and making or receiving payment in accordance with normal procedures for same-day funds settlement applicable to DTC. Euroclear participants and Clearstream participants may not deliver instructions directly to the depositaries for Euroclear or Clearstream.

     Because of time zone differences, the securities account of a Euroclear or Clearstream participant purchasing an interest in the global securities from a DTC participant will be credited during the securities settlement processing day (which must be a business day for Euroclear or Clearstream, as the case may be) immediately following the DTC settlement date, and such credit of any transactions interests in the global securities settled during such processing day will be reported to the relevant Euroclear or Clearstream participant on such day. Cash received by Euroclear or Clearstream as a result of sales of interests in the global securities by or through a Euroclear or Clearstream participant to a DTC participant will be received with value on the DTC settlement date, but will be available in the relevant Euroclear or Clearstream cash account only as of the business day following settlement in DTC.

     If DTC is at any time unwilling or unable to continue as a depositary and a successor depositary is not appointed by us within 90 days, we will issue new debentures in definitive form in exchange for the global securities relating to the new debentures. In any such instance, an owner of a beneficial interest in a global security will be entitled to physical delivery in definitive form of new debentures represented by the global security equal in principal amount to the beneficial interest and to have the new debentures registered in its name. New debentures so issued in definitive form will be issued as registered new debentures in denominations of $1,000 and integral multiples thereof, unless otherwise specified by us. Such new debentures will be subject to certain restrictions on registration of transfers.

43

DESCRIPTION OF COMMON STOCK

Common Stock

     The only authorized capital stock that Tech Data may issue is 200,000,000 shares of common stock, par value $.0015 per share. Holders of the common stock have no pre-emptive rights. Each outstanding share of common stock is entitled to one vote on all matters submitted to a vote of our shareholders. Holders of common stock are entitled to receive such dividends as may be declared by our board of directors out of funds legally available therefor. The holders of common stock are entitled to share proportionately in any liquidating distribution to shareholders after provisions for payment of creditors. All outstanding shares of common stock are, and the shares to be issued upon conversion of the new debentures, will be when issued, fully paid and nonassessable.

     The transfer agent and registrar for our common stock is Mellon Investor Services, Ridgefield Park, New Jersey.

Classified Board of Directors

     Our amended and restated articles of incorporation divides our board of directors into three classes serving staggered three-year terms. These provisions may discourage attempts to acquire control of Tech Data.

44

CERTAIN UNITED STATES FEDERAL INCOME TAX CONSIDERATIONS

General

     The following is a general discussion of certain U.S. federal income tax considerations relevant to the exchange offer and to the ownership and disposition of the new debentures, but does not purport to be a complete analysis of all the potential tax considerations relating thereto. This discussion is based upon the Internal Revenue Code of 1986, as amended (the “Code”), Treasury Regulations promulgated thereunder, Internal Revenue Service (“IRS”) rulings and judicial decisions now in effect. All of these authorities are subject to change (possibly with retroactive effect), and if this occurs, the tax consequences may differ significantly from those described below.

     The discussion below applies only to those holders who own existing debentures and acquire new debentures pursuant to the exchange offer. In addition, this discussion does not purport to deal with all aspects of United States federal income taxation that may be relevant to holders in special circumstances or to holders subject to special rules, such as holders who are:

• banks, thrifts, regulated investment companies, insurance companies, or other financial institutions;

• subject to the alternative minimum tax;

• are not holding their existing debentures or new debentures as capital assets;

• tax-exempt organizations;

• dealers in securities or currencies;

• traders in securities that elect to use a mark-to-market method of accounting for their securities holdings;

• certain former citizens or long-term residents of the United States;

• U.S. Holders (as defined below) whose functional currency is not the U.S. dollar;

• persons who hold the existing debentures or new debentures as a position in a hedging transaction, “straddle,” “conversion transaction” or other risk reduction strategy;

• Non-U.S. Holders (as defined below); or

• persons deemed to sell the new debentures (or common stock into which the new debentures are convertible) under the constructive sale provisions of the Code.

     For purposes of this discussion, a “U.S. Holder” means a beneficial owner of the existing debentures or new debentures that for United States federal income tax purposes is:

• an individual citizen or resident of the United States (unless such person is not treated as a resident of the United States under an applicable income tax treaty);

• a corporation or any other entity treated as a corporation for United States federal income tax purposes or a partnership or other entity treated as a partnership for United States federal income tax purposes, created or organized under the United States or under the laws of the United States or any political subdivision thereof;

• an estate the income of which is subject to United States federal income taxation regardless of its source; or

• in general, a trust that (1) is subject to the primary supervision of a court within the United States and the control of one or more United States persons as described in Section 7701(a)(30) of the Code, or (2) has a valid election in effect under applicable Treasury Regulations to be treated as a United States person.

45

     A “Non-U.S. Holder” is any beneficial owner of the existing debentures or new debentures (other than a partnership) that is not a U.S. Holder.

     If a partnership (including for this purpose any entity, domestic or foreign, treated as a partnership for United States tax purposes) is a beneficial owner of the existing debentures, new debentures or common stock into which such new debentures may be converted, the United States tax treatment of a partner in the partnership will generally depend on the status of the partner and the activities of the partnership. As a general matter, income earned through a foreign or domestic partnership is attributed to its owners. A holder of the existing debentures, new debentures or common stock into which such new debentures may be converted that is a partnership and partners in such partnership should consult their individual tax advisors about the United States federal income tax consequences of holding and disposing of such new debentures and the common stock into which such new debentures may be converted.

     The following discussion does not address any aspect of state, local or foreign law, or the U.S. federal estate, gift or alternative minimum tax consequences of: (i) the exchange offer, (ii) the ownership or disposition of new debentures, or (iii) the ownership or disposition of the common stock received upon a conversion of the new debentures.

     No statutory, administrative or judicial authority directly addresses the treatment of the exchange offer or of the ownership or disposition of the new debentures for U.S. federal income tax purposes. No rulings have been sought or are expected to be sought from the IRS with respect to any of the U.S. federal income tax consequences discussed below, and no assurance can be given that the IRS will not take contrary positions. As a result, no assurance can be given that the IRS will agree with the tax characterizations and the tax consequences described below.

     EACH HOLDER IS URGED TO CONSULT ITS OWN TAX ADVISOR WITH RESPECT TO THE APPLICATION OF THE U.S. FEDERAL INCOME TAX LAWS TO ITS PARTICULAR SITUATION AS WELL AS ANY TAX CONSEQUENCES OF THE EXCHANGE OFFER AND THE OWNERSHIP AND DISPOSITION OF THE NEW DEBENTURES AND THE COMMON STOCK ARISING UNDER THE U.S. FEDERAL ESTATE OR GIFT TAX RULES OR UNDER THE LAWS OF ANY STATE, LOCAL, FOREIGN OR OTHER TAXING JURISDICTION OR UNDER ANY APPLICABLE TAX TREATY, AND ARISING AS A RESULT OF CHANGES IN U.S. FEDERAL INCOME TAX LAWS OR THE TAX LAWS OF SUCH OTHER JURISDICTIONS.

Exchange of existing debentures for new debentures

     Characterization of the Exchange. Under current Treasury Regulations, the exchange of existing debentures for new debentures will be treated as a taxable exchange for U.S. federal income tax purposes (referred to in this discussion as a “Tax Exchange”) only if, taking into account the differences between the terms of the existing debentures and the new debentures, there is deemed to be a “significant modification” of the existing debentures.

     In general, these Treasury Regulations provide that a modification of a debt instrument is a significant modification if, the legal rights or obligations that are altered and the degree to which they are altered are “economically significant.” Because there is no authority directly on point that interprets these Treasury Regulations, their application to the exchange offer is unclear. Nevertheless, we will take the position that the modifications to the existing debentures resulting from the exchange offer will not constitute a significant modification of the existing debentures. This position, however, is subject to considerable uncertainty and could be successfully challenged by the IRS.

     U.S. Federal Income Tax Treatment If No Tax Exchange. If, consistent with our position, the exchange of existing debentures for new debentures does not constitute a significant modification of the existing debentures, the new debentures will be treated as a continuation of the existing debentures. In that case, there will be no U.S. federal income tax consequences to a holder who exchanges existing debentures for new debentures pursuant to the exchange offer, and any such holder will have the same adjusted tax basis and holding period in the new debentures as it had in the existing debentures immediately before the exchange. In addition, any such holder will continue to be

46

subject to the same rules governing the treatment of contingent payment debt instruments as were applicable to the existing debentures. These rules and certain other U.S. federal income tax considerations relating to the holding and disposition of the new debentures are summarized in the prospectus dated June 6, 2002 for the existing debentures, including discussions of (i) the classification of the existing debentures as debt instruments, (ii) the treatment of accrued interest and original issue discount with respect to the existing debentures, (iii) adjustments to interest accruals on the existing debentures, (iv) sales, exchanges conversions or redemptions of the existing debentures, (v) distributions of common stock issued upon conversion of the existing debentures, and (vi) constructive dividends on such common stock that may result from an adjustment in the conversion rate or a failure to adjust the conversion rate.

     U.S. Federal Income Tax Treatment If Tax Exchange. There can be no assurance that the IRS will agree that the exchange does not constitute a Tax Exchange. Holders and their tax advisors should consider whether such a Tax Exchange would constitute a recapitalization for U.S. federal income tax purposes. In this case, a holder generally would not recognize any gain or loss as a result of the exchange, and generally would have the same tax basis and holding period in the new debentures as such holder had in the existing debentures prior to the exchange.

     Whether such a Tax Exchange qualifies as a recapitalization depends on, among other things, whether the existing debentures and the new debentures constitute “securities” for U.S. federal income tax purposes. We intend to take the position that the existing debentures and the new debentures will constitute securities for U.S. federal income tax purposes. However, the rules for determining whether debt instruments such as the existing debentures are securities are complex and unclear. The term “security” is not defined in the Code or Treasury Regulations and has not been clearly defined by judicial decisions for U.S. federal income tax purposes. The determination of whether a debt instrument is a security requires an overall evaluation of the nature of the debt instrument, with the term of the instrument usually regarded as one of the most significant factors. If both the existing debentures and the new debentures constitute securities for U.S. federal income tax purposes, the exchange should qualify as a recapitalization for U.S. federal income tax purposes, although this conclusion is not free from doubt because of the absence of authority that is directly on point.

     If, contrary to our position, the exchange of the new debentures for the existing debentures is considered a Tax Exchange, and further, such Tax Exchange is not treated as a recapitalization, such Tax Exchange would be a fully taxable transaction, and an exchanging holder may be required to recognize gain in an amount equal to the difference between the holder’s adjusted basis in the existing debentures surrendered and the amount realized. The amount realized would generally be either the fair market value (if the new debentures are considered to be traded on an established market) or the stated principal amount (if not) of the new debentures. Any resulting gain generally would be treated as ordinary interest income. In addition, in such a case, a holder’s holding period in the new debentures would begin the day after the exchange, and such holder’s tax basis in the new debentures generally would equal the fair market value or issue price (as determined above) of the new debentures. Even if the exchange is not a recapitalization, a U.S. Holder may not be able to recognize a loss under the U.S. federal income tax rules relating to “wash sales.” Additionally, among other things, the holders may be required to accrue interest income at a significantly different rate and on a significantly different schedule than is applicable to the existing debentures, may have significantly different treatment upon conversion of the new debentures, and may have a significantly different basis in their common stock acquired upon conversion of the new debentures.

     HOLDERS ARE URGED TO CONSULT THEIR OWN TAX ADVISORS REGARDING THE CONSEQUENCES TO THEM OF THE OWNERSHIP, SALE, EXCHANGE, CONVERSION OR REDEMPTION OF NEW DEBENTURES IF THE EXCHANGE IS TREATED AS A TAX EXCHANGE.

     Tax Consequences for Holders Not Participating in the Exchange Offer. A holder that does not participate in the exchange offer will have no U.S. federal income tax consequences as a result of the Exchange Offer.

Tax Consequences for Non-U.S. Holders

     If, consistent with our position, the new debentures are treated as continuation of the existing debentures, there will be no U.S. federal income tax consequences to a Non-U.S. holder who participates in the exchange. If, contrary to our position, the exchange of the existing debentures for new debentures constitutes a significant modification for U.S. federal income tax purposes, any gain realized by a Non-U.S. holder will be eligible for

47

exemption from U.S. federal income or withholding tax to the same extent as would be the case for gain realized upon any sale or exchange of the existing debentures. In either case, a Non-U.S. holder generally should have the same U.S. federal income tax consequences of holding new debentures as would be the case if it continued to hold existing debentures, including withholding and other consequences described in the applicable registration statement relating to the existing debentures.

Information Reporting and Backup Withholding

     Payments of interest (including original issue discount and a payment in cash or common stock pursuant to a conversion of the new debentures) or dividends, if any, made by us to certain noncorporate holders, or payments of the proceeds of the sale or other disposition or retirement of the new debentures or shares of common stock to certain noncorporate holders, may be subject to information reporting. Additionally, the U.S. federal backup withholding tax rules may apply if the recipient of such payment fails to supply an accurate taxpayer identification number or otherwise fails to comply with applicable U.S. information reporting or certification requirements (which will result in U.S. federal taxes being withheld on such amounts at the backup withholding rate then in effect). Any amounts so withheld will be allowed as a credit against the recipient’s U.S. federal income tax liability, provided that the required information is provided to the IRS.

48

LEGAL MATTERS

     The validity of the new debentures and shares of common stock issuable upon conversion of the new debentures offered hereby have been passed upon for us by GrayRobinson, P.A., Tampa, Florida. Certain legal matters will be passed upon for the dealer manager by Davis Polk & Wardwell, New York, New York.

EXPERTS

     Ernst & Young LLP, independent registered public accounting firm, have audited our consolidated financial statements and schedule included in our Annual Report on Form 10-K for the year ended January 31, 2004, as set forth in their report, which is incorporated by reference in this prospectus and elsewhere in the registration statement. Our financial statements and schedule are incorporated by reference in reliance on Ernst & Young LLP’s report, given on their authority as experts in accounting and auditing.

WHERE YOU CAN FIND MORE INFORMATION

     We file annual, quarterly and current reports, proxy statements and other information with the SEC. You may review the reports and other information we have filed without charge at the SEC’s public reference room at 450 Fifth Street, N.W., Washington, D.C. 20549. Copies may also be obtained from the Public Reference Section of the SEC, 450 Fifth Street, N.W., Washington, D.C. 20549 at prescribed rates or at the SEC’s web site at http://www.sec.gov. For further information on the operation of the public reference rooms, please call 1-800-SEC-0330. You may also review these materials at the regional offices of the SEC at 233 Broadway, New York, New York 10279 and at Citicorp Center, 500 West Madison Street, Suite 1400, Chicago, Illinois 60661-2511.

     We have chosen to “incorporate by reference” in this prospectus certain information we file with the SEC. This means that we can disclose important information to you by referring you to those documents. The information incorporated by reference is an important part of this prospectus, and information that we include in this prospectus or that we file later with the SEC will automatically update and supersede this information. We incorporate by reference the documents listed below:

Our Annual Report on Form 10-K for the year ended January 31, 2004.

Our Form 10-Q for the Quarter Ended April 30, 2004.

Our Definitive Proxy Statement for the June 10, 2004 Annual Meeting of Shareholders.

Our Form 10-Q for the Quarter Ended July 31, 2004.

Our Form 8-K dated August 27, 2004.

     We also incorporate by reference any future filings made with the SEC under Sections 13(a), 13(c), 14 or 15(d) of the Exchange Act until the termination of the exchange offer.

     Information contained on our website will not be deemed to be a part of this prospectus.

     You may request a copy of these filings, in most cases without exhibits, at no cost by writing or telephoning us as follows:

Tech Data Corporation
5350 Tech Data Drive
Clearwater, Florida 33760
Attention: Investor Relations
(727) 538-5855

49

Tech Data Corporation
Offer to Exchange
2.0% Convertible Subordinated Debentures due 2021

The exchange agent for the exchange offer is:
J.P. Morgan Trust Company, National Association

By mail, overnight, courier or hand:		By facsimile:
J.P. Morgan Trust Company, National Association		(214) 468-6494
Institutional Trust Services	For information:	Attention: Frank Ivins
2001 Bryan Street, 9th Floor	(800) 275-2084
Dallas, Texas 75201
Attn: Frank Ivins

     Questions, requests for assistance and requests for additional copies of this prospectus and the related letter of transmittal may be directed to the information agent or the dealer manager at each of their addresses set forth below:

The Information Agent is:

Georgeson Shareholder Communications Inc.
17 State Street, 10th Floor
New York, NY 10004
Banks and Brokerage Firms please call: (212) 440-9800
All Others Call Toll-Free: (866) 873-6991
E-mail: techdata@gscorp.com

The dealer manager for the exchange offer is:

Banc of America Securities LLC
Equity-Linked Liability Management
9 West 57th Street
New York, NY 10019
(212) 933-2200 (call collect)
or
(888) 583-8900 x2200 (toll free)

We have not authorized any dealer, salesperson or other person to give you written information other than this prospectus or to make representations as to matters not stated in the prospectus. You must not rely on unauthorized information. This prospectus is not an offer to sell these securities or our solicitation of your offer to buy the securities in any jurisdiction where that would not be permitted. Neither the delivery of this prospectus nor any sales made hereunder after the date of this prospectus shall create an implication that the information contained herein or our affairs have not changed since the date of this prospectus.

PART II

ITEM 20. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

     The Florida Business Corporation Act, as amended (the “Florida Act”), provides that, in general, a business corporation may indemnify any person who is or was a party to any proceeding (other than an action by, or in the right of, the corporation) by reason of the fact that he or she is or was a director or officer of the corporation, against liability incurred in connection with such proceeding, including any appeal thereof, provided certain standards are met, including that such officer or director acted in good faith and in a manner he or she reasonably believed to be in, or not opposed to, the best interests of the corporation, and provided further that, with respect to any criminal action or proceeding, the officer or director had no reasonable cause to believe his or her conduct was unlawful. In the case of proceedings by or in the right of the corporation, the Florida Act provides that, in general, a corporation may indemnify any person who was or is a party to any such proceeding by reason of the fact that he or she is or was a director or officer of the corporation against expenses and amounts paid in settlement actually and reasonably incurred in connection with the defense or settlement of such proceeding, including any appeal thereof, provided that such person acted in good faith and in a manner he or she reasonably believed to be in, or not opposed to, the best interests of the corporation, except that no indemnification shall be made in respect of any claim as to which such person is adjudged liable unless a court of competent jurisdiction determines upon application that such person is fairly and reasonably entitled to indemnity. To the extent that any officers or directors are successful on the merits or otherwise in the defense of any of the proceedings described above, the Florida Act provides that the corporation is required to indemnify such officers or directors against expenses actually and reasonably incurred in connection therewith. However, the Florida Act further provides that, in general, indemnification or advancement of expenses shall not be made to or on behalf of any officer or director if a judgment or other final adjudication establishes that his or her actions, or omissions to act, were material to the cause of action so adjudicated and constitute: (i) a violation of the criminal law, unless the director or officer had reasonable cause to believe his or her conduct was lawful or had no reasonable cause to believe it was unlawful; (ii) a transaction from which the director or officer derived an improper personal benefit; (iii) in the case of a director, a circumstance under which the director has voted for or assented to a distribution made in violation of the Florida Act or the corporation’s articles of incorporation; or (iv) willful misconduct or a conscious disregard for the best interests of the corporation in a proceeding by or in the right of the corporation to procure a judgment in its favor or in a proceeding by or in the right of a shareholder.

     The Company’s By-Laws include the following provisions:

ARTICLE VI.
Indemnification of Directors and Officers

     Section A. GENERAL. To the fullest extent permitted by law, the corporation shall indemnify any person who is or was a party to any threatened, pending or completed action, suit or other type of proceeding (other than an action by or in the right of the corporation), whether civil, criminal, administrative, investigative or otherwise, and whether formal or informal, by reason of the fact that such person is or was a director, officer, employee or agent of the corporation or is or was serving at the request of the corporation as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise, against judgments, amounts paid in settlement, penalties, fines (including an excise tax assessed with respect to any employee benefit plan) and expenses (including counsel fees) actually and reasonably incurred in connection with any such action, suit or other proceeding, including any appeal thereof, if such person acted in good faith and in a manner he or she reasonably believed to be in, or not opposed to, the best interests of the corporation and, with respect to any criminal action or proceeding, had no reasonable cause to believe his or her conduct was unlawful. The termination of any such action, suit or other proceeding by judgment, order, settlement or conviction, or upon a plea of nolo contendere or its equivalent, shall not, of itself, create a presumption that such person did not act in good faith and in a manner that he or she reasonably believed to be in, or not opposed to, the best interests of the corporation or, with respect to any criminal action or proceeding, had reasonable cause to believe that his or her conduct was unlawful.

II-1

     Section B. ACTIONS BY OR IN THE RIGHT OF THE CORPORATION. To the fullest extent permitted by law, the corporation shall indemnify any person who is or was a party to any threatened, pending or completed action, suit or other type of proceeding (as further described in Section A of this Article VI) by or in the right of the corporation to procure a judgment in its favor by reason of the fact that such person is or was a director, officer, employee or agent of the corporation or is or was serving at the request of the corporation as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise, against expenses (including counsel fees) and amounts paid in settlement not exceeding, in the judgment of the Board of Directors, the estimated expenses of litigating the action, suit or other proceeding to conclusion, actually and reasonably incurred in connection with the defense or settlement of such action, suit or other proceeding, including any appeal thereof, if such person acted in good faith and in a manner he or she reasonably believed to be in, or not opposed to, the best interests of the corporation, except that no indemnification shall be made under this Section B in respect of any claim, issue or matter as to which such person shall have been adjudged to be liable unless, and only to the extent that, the court in which such action, suit or other proceeding was brought, or any other court of competent jurisdiction, shall determine upon application that, despite the adjudication of liability but in view of all the circumstances of the case, such person is fairly and reasonably entitled to indemnification for such expenses that such court shall deem proper.

     Section C. OBLIGATION TO INDEMNIFY. To the extent that a director, officer, employee or agent of the corporation has been successful on the merits or otherwise in defense of any action, suit or other proceeding referred to in Section A or Section B of this Article VI, or in the defense of any claim, issue or matter therein, such person shall be indemnified against expenses (including counsel fees) actually and reasonably incurred by such person in connection therewith.

     Section D. DETERMINATION THAT INDEMNIFICATION IS PROPER. Indemnification pursuant to Section A or Section B of this Article VI, unless made pursuant to a determination by a court, shall be made by the corporation only as authorized in the specific case upon a determination that the indemnification is proper in the circumstances because such person has met the applicable standard of conduct set forth in Section A or Section B of this Article VI. Such determination shall be made either (1) by the Board of Directors by a majority vote of a quorum consisting of directors who were not parties to the action, suit or other proceeding to which the indemnification relates; (2) if such a quorum is not obtainable or, even if obtainable, by majority vote of a committee duly designated by the Board of Directors (the designation being one in which directors who are parties may participate) consisting solely of two or more directors not at the time parties to such action, suit or other proceeding; (3) by independent legal counsel (i) selected by the Board of Directors in accordance with the requirements of subsection (1) or by a committee designated under subsection (2) or (ii) if a quorum of the directors cannot be obtained and a committee cannot be designated, selected by majority vote of the full Board of Directors (the vote being one in which directors who are parties may participate); or (4) by the stockholders by a majority vote of a quorum consisting of stockholders who were not parties to such action, suit or other proceeding or, if no such quorum is obtainable, by a majority vote of stockholders who were not parties to such action, suit or other proceeding.

     Section E. EVALUATION AND AUTHORIZATION. Evaluation of the reasonableness of expenses and authorization of indemnification shall be made in the same manner as is prescribed in Section D of this Article VI for the determination that indemnification is permissible; provided, however, that if the determination as to whether indemnification is permissible is made by independent legal counsel, the persons who selected such independent legal counsel shall be responsible for evaluating the reasonableness of expenses and may authorize indemnification.

II-2

     Section F. PREPAYMENT OF EXPENSES. Expenses (including counsel fees) incurred by a director or officer in defending a civil or criminal action, suit or other proceeding referred to in Section A or Section B of this Article VI shall be paid by the corporation in advance of the final disposition thereof upon receipt of an undertaking by or on behalf of such director or officer to repay such amount if such person is ultimately found not to be entitled to indemnification by the corporation pursuant to this Article VI. Expenses incurred by other employees and agents may be paid in advance upon such terms and conditions that the Board of Directors deems appropriate.

     Section G. NONEXCLUSIVITY AND LIMITATIONS. The indemnification and advancement of expenses provided pursuant to this Article VI shall not be deemed exclusive of any other rights to which a person may be entitled under any law, by-law, agreement, vote of stockholders or disinterested directors, or otherwise, both as to action in such person’s official capacity and as to action in any other capacity while holding such office. In all cases not specifically provided for in this Article VI, indemnification or advancement of expenses shall not be made to or on behalf of any director, officer, employee or agent if a judgment or other final adjudication establishes that such person’s actions, or omissions to act, were material to the cause of action so adjudicated and constitute (1) a violation of the criminal law, unless the director, officer, employee or agent had reasonable cause to believe his or her conduct was lawful or had no reasonable cause to believe his or her conduct was unlawful; (2) a transaction from which the director, officer, employee or agent derived an improper personal benefit; (3) in the case of a director, a circumstance under which liability for unlawful distributions is applicable; (4) willful misconduct or a conscious disregard for the best interests of the corporation in a proceeding by or in the right of a corporation to procure a judgment in its favor or in a proceeding by or in the right of a shareholder; or (5) to the extent that such indemnification or advancement of expenses is expressly prohibited by law.

     Section H. CONTINUATION OF INDEMNIFICATION RIGHT. Unless expressly otherwise provided when authorized or ratified by this corporation, indemnification and advancement of expenses as provided for in this Article VI shall continue as to a person who has ceased to be a director, officer, employee or agent and shall inure to the benefit of the heirs, executors, and administrators of such person. For purposes of this Article VI, the term “corporation” includes, in addition to the resulting corporation, any constituent corporation (including any constituent of a constituent) absorbed in a consolidation or merger, so that any person who is or was a director, officer, employee or agent of a constituent corporation, or is or was serving at the request of a constituent corporation as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise, is in the same position under this Article VI with respect to the resulting or surviving corporation as such person would have been with respect to such constituent corporation if its separate existence had continued.

     Section I. INSURANCE. The corporation may purchase and maintain insurance on behalf of any person who is or was a director, officer, employee or agent of the corporation, or who is or was serving at the request of the corporation as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise against any liability asserted against such person and incurred by such person in any such capacity or arising out of such person’s status as such, whether or not the corporation would have the power to indemnify such person against the liability under Section A or Section B of this Article VI.

ITEM 21. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

1.1*	Dealer Manager Agreement dated November 16, 2004 between Tech Data and Banc of America Securities LLC
3-M(2)	Amended and Restated Bylaws of Tech Data Corporation as adopted on March 31, 2004.

II-3

3-N**	Amended and Restated Articles of Incorporation filed on June 17, 2004 with the Secretary of State of the State of Florida.
4-A (11)	Indenture between the Company and J.P. Morgan Trust Company, National Association, as successor trustee to Bank One Trust Company, N.A., dated as of December 10, 2001.
4-C*	Form of Indenture for New 2% Subordinated Debentures between Tech Data and J.P. Morgan Trust Company, National Association and Table of Contents of Indenture, including Cross-Reference Table to the Trust Indenture Act of 1939 and including form of new 2% Subordinated Debenture as an exhibit.
5.1*	Opinion of GrayRobinson, P.A.
10-G(5)	Employee Stock Ownership Plan as amended December 16, 1994.
10-Z(3)	1990 Incentive and Non-Statutory Stock Option Plan as amended.
10-AA(4)	Non-Statutory Stock Option Grant Form.
10-BB(4)	Incentive Stock Option Grant Form.
10-NN(6)	Non-Employee Directors’ 1995 Non-Statutory Stock Option Plan.
10-OO(6)	1995 Employee Stock Purchase Plan.
10-AAa(7)	Transfer and Administration Agreement dated May 19, 2000.
10-AAb(7)	Credit Agreement dated as of May 8, 2000.
10-AAc(7)	Amended and Restated Participation Agreement dated as of May 8, 2000.
10-AAd(7)	Amended and Restated Lease Agreement dated as of May 8, 2000.
10-AAe(7)	Amended and Restated Agency Agreement dated as of May 8, 2000.
10-AAg(8)	Tech Data Corporation 401(K) Savings Plan dated January 1, 2000.
10-AAh(12)	Amendment Number 1 to the Transfer and Administration Agreement dated November 2, 2000.
10-AAi(9)	2000 Non-Qualified Stock Option Plan of Tech Data Corporation.
10-AAj(9)	2000 Equity Incentive Plan of Tech Data Corporation.
10-AAk(10)	Amendment Number 2 to the Transfer and Administration Agreement dated May 17, 2001.
10-AAl(13)	Amendment Agreement Number 1 to Credit Agreement dated November 21, 2002.
10-AAm(13)	Amendment Agreement Number 2 to Credit Agreement dated March 13, 2003.
10-AAn(13)	Amendment Number 4 to Transfer and Administration Agreement dated March 6, 2003.
10-AAo(14)	The Amended and Restated Credit Agreement dated May 2, 2003.
10-AAp(14)	Amendment Number 5 to the Transfer and Administration Agreement dated May 2, 2003.
10-AAq(15)	Second Amended and Restated Participation Agreement dated as of July 31, 2003.
10-AAr(15)	Second Amended and Restated Lease Agreement dated as of July 31, 2003.

II-4

10-AAs(15)	Second Amended and Restated Credit Agreement dated as of July 31, 2003.
10-AAt(15)	Trust Agreement Between Tech Data Corporation and Fidelity Management Trust Company, Tech Data Corporation 401(k) Savings Plan Trust, effective August 1, 2003.
10-AAu(16)	Amendment Number 6 to Transfer and Administration Agreement dated as of August 29, 2003.
10-AAv(2)	Amendment Agreement Number 2 to Amended and Restated Credit Agreement dated as of January 30, 2004.
10-AAw(17)	Amendment to the 2000 Equity Incentive Plan of Tech Data Corporation.
10-AAx(2)	Amended and Restated Tech Data Corporation 401(K) Savings Plan and Amendments 1-3.
10-AAy(18)	Amendment Number 7 to Transfer and Administration Agreement
10-AAz(18)	Amendment Number 2 to Receivables Purchase and Servicing Agreement
12.1***	Calculation of Ratios of Earnings to Fixed Charges.
21-A(2)	Subsidiaries of Registrant.
23.1**	Consent of Ernst & Young LLP.
23.2*	Consent of GrayRobinson, P.A., (included in Exhibit 5.1).
24.1**	Powers of Attorney (on signature page).
25.1*	Form of T-1 Statement of Eligibility of the Trustee under the Indenture with respect to the New Subordinated Debentures.
99-A(2)	Cautionary Statement for Purposes of the “Safe Harbor” Provisions of the Private Litigation Reform Act of 1995.
99.1**	Form of Letter of Transmittal
99.2**	Form of Letter to Brokers, Dealers, Commercial Banks, Trust Companies and Other Nominees
99.3**	Form of Letter to Clients for Use by Brokers, Dealers, Commercial Banks, Trust Companies and Other Nominees
99.4**	Form of Notice of Guaranteed Delivery

*	To be filed by amendment.
**	Filed herewith.
***	Included on page 14 of the Prospectus (subject to completion) dated November 16, 2004, which is part of this Registration Statement.
(1)	Incorporated by reference to the Exhibits included in the Company’s Registration Statement on Form S-1, File No. 33-4135.
(2)	Incorporated by reference to the Exhibits included in the Company’s Form 10-K for the year ended January 31, 2004, File No. 0-14625.
(3)	Incorporated by reference to the Exhibits included in the Company’s Form 10-Q for the quarter ended October 31, 1992, File No. 0-14625.
(4)	Incorporated by reference to the Exhibits included in the Company’s Registration Statement on Form S-8, File No. 33-41074.

II-5

(5)	Incorporated by reference to the Exhibits included in the Company’s Form 10-K for the year ended January 31, 1995, File No. 0-14625.
(6)	Incorporated by reference to the Exhibits included in the Company’s Definitive Proxy Statement for the 1995 Annual Meeting of Shareholders, File No. 0-14625.
(7)	Incorporated by reference to the Exhibits included in the Company’s Form 10-Q for the quarter ended July 31, 2000, File No. 0-14625.
(8)	Incorporated by reference to the Exhibits included in the Company’s Registration Statement on Form S-8, File No. 333-93801.
(9)	Incorporated by reference to the Exhibits included in the Company’s Registration Statement on Form S-8, File No. 333-59198
(10)	Incorporated by reference to the Exhibits included in the Company’s Form 10-Q for the quarter ended July 31, 2001, File No. 0-14625.
(11)	Incorporated by reference to the Exhibits included in the Company’s Registration Statement on Form S-3, File No. 333-76858.
(12)	Incorporated by reference to the Exhibits included in the Company’s Form 10-K for the year ended January 31, 2001, File No. 0-14625.
(13)	Incorporated by reference to the Exhibits included in the Company’s Form 10-K for the year ended January 31, 2003, File No. 0-14625.
(14)	Incorporated by reference to the Exhibits included in the Company’s Form 10-Q for the quarter ended April 30, 2003, File No. 0-14625.
(15)	Incorporated by reference to the Exhibits included in the Company’s Form 10-Q for the quarter ended July 31, 2003, File No. 0-14625.
(16)	Incorporated by reference to the Exhibits included in the Company’s Form 10-Q for the quarter ended October 31, 2003, File No. 0-14625.
(17)	Incorporated by reference to the Exhibits included in the Company’s Definitive Proxy Statement for the 2003 Annual Meeting of Shareholders, File No. 0-14625.
(18)	Incorporated by reference to the Exhibits included in the Company’s Form 8-K dated August 27, 2004, File No. 0-14625.

ITEM 17. UNDERTAKINGS

a.	The undersigned registrant hereby undertakes that, for purposes of determining any liability under the Securities Act of 1933, each filing of the registrant’s annual report pursuant to Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934 that is incorporated by reference in the registration statement shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at the time shall be deemed to be the initial bona fide offering thereof.
b.	Insofar as indemnification for liabilities arising under the Securities Act of 1933 may be permitted to directors, officers and controlling persons of the registrant pursuant to the foregoing provisions, or otherwise, the registrant has been advised that in the opinion of the Securities and Exchange Commission such indemnification is against public policy as expressed in the Act and is, therefore, unenforceable. In the event that a claim for indemnification against such 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 indemnification by it is against public policy as expressed in the Act and will be governed by the final adjudication of such issue.
c.	The undersigned registrant hereby undertakes to respond to requests for information that is incorporated by reference into the prospectus pursuant to Items 4, 10(b), 11, or 13 of Form S-4, within one business day of receipt of such request, and to send the incorporated documents by first class mail or other equally prompt means. This includes information contained in documents filed subsequent to the effective date of the registration statement through the date of responding to the request.

II-6

d. The undersigned registrant hereby undertakes to supply by means of a post-effective amendment all information concerning this transaction that was not the subject of an included in the registration statement when it became effective.

II-7

SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the Registrant has duly caused this Registration Statement to be signed on its behalf by the undersigned, thereunto duly authorized, in the City of Clearwater, State of Florida, on this 16th day of November, 2004.

TECH DATA CORPORATION
(Registrant)
By: /s/ Steven A. Raymund
	Steven A. Raymund
	Chairman of the Board of Directors
	Chief Executive Officer

     Pursuant to the requirements of the Securities Act of 1933, this Registration Statement has been signed by the following persons in the capacities and on the dates indicated.

POWER OF ATTORNEY

     KNOWN ALL MEN BY THESE PRESENTS, that each person whose signature appears below constitutes and appoints Jeffery P. Howells and Charles V. Dannewitz, or either of them, as his true and lawful attorney-in-fact and agent, with full power and in any and all capacities, to sign this registration statement and any and all amendments (including post-effective amendments) to this registration statement, and to file such registration statement and all such amendments or supplements, with all exhibits thereto, and other documents in connection therewith, with the Securities and Exchange Commission, granting unto said attorney-in-fact and agents, full power and authority to do and perform each and every act and thing requisite or necessary to be done in and about the premises, as fully to all intents and purposes as he might or could do in person, thereby ratifying and confirming all that said attorney-in-fact and agent, or his substitute, may lawfully do or cause to be done by virtue thereof.

Signature	Title	Date
/s/ Steven A. Raymund	Chairman of the Board of Directors	November 16, 2004
Steven A. Raymund	Chief Executive Officer
/s/ Jeffery P. Howells	Executive Vice President Chief Financial Officer	November 16, 2004
Jeffery P. Howells	(Principal Financial Officer)
/s/ Joseph B. Trepani	Senior Vice President Corporate Controller	November 16, 2004
Joseph B. Trepani	(Principal Accounting Officer)
/s/ Charles V. Dannewitz	Senior Vice President, Tax	November 16, 2004
Charles V. Dannewitz	and Treasurer
/s/ Charles E. Adair	Director	November 16, 2004
Charles E. Adair
/s/ Maximilian Ardelt    Maximilian Ardelt	Director	November 16, 2004
/s/ James M. Cracchiolo    James M. Cracchiolo	Director	November 16, 2004

II-8

Signature	Title	Date
/s/ Kathy Misunas    Kathy Misunas	Director	November 16, 2004
/s/ David M. Upton    David M. Upton	Director	November 16, 2004
/s/ John Y. Williams    John Y. Williams	Director	November 16, 2004

II-9

EX-3.N

                                                                     Exhibit 3-N

                            [STATE OF FLORIDA LOGO]

I certify the attached is a true and correct copy of the Amended and Restated
Articles of Incorporation, filed on June 17, 2004, for TECH DATA CORPORATION, a
Florida corporation, as shown by the records of this office.

The document number of this corporation is 465173.

                                                     Given under my hand and the
                                              Great Seal of the State of Florida
                                           at Tallahessee, the Capital, this the
                                                   Seventeenth day of June, 2004

[SEAL]                                               /s/ Slenda E. Hood
                                                     ---------------------------
                                                         Slenda E. Hood
                                                         Secretary of State



                              AMENDED AND RESTATED

                           ARTICLES OF INCORPORATION

                                       OF

                             TECH DATA CORPORATION

                                   ARTICLE I
                                NAME AND ADDRESS

      The name of the Corporation is: TECH DATA CORPORATION

      The Corporation's principal office address is: 5350 Tech Data Drive,
Clearwater, Florida 33760

                                   ARTICLE II
                               NATURE OF BUSINESS

      The Corporation shall enjoy all rights, powers and privileges conferred
upon the corporations by the constitution and laws of the State of Florida.

                                  ARTICLE III
                            AUTHORIZED CAPITAL STOCK

      The total number of shares of capital stock that the Corporation may issue
is 200,000,000 shares of Common Stock having a par value of $.0015 per share.

                                   ARTICLE IV
                                  COMMON STOCK

      Each share of Common Stock shall be entitled to one vote on all matters
submitted to a vote of the shareholders. Each share of Common Stock shall be
entitled to share equally in dividends declared and paid by the Corporation from
legally available funds. In the case of voluntary of involuntary liquidation,
distribution, or sale of assets, dissolution, or winding up of the Corporation,
holders of the Common Stock are entitled to receive a pro rata share of the
amount distributed.

                                   ARTICLE V
                      SHAREHOLDER VOTES ON CERTAIN MATTERS

(a)   The affirmative vote of a majority of all the shares of Common Stock
outstanding and entitled to vote shall be required to approve any of the
following:


            (i)   any merger or consolidation of the Corporation with or into
                  any other corporation except in the case of a merger into the
                  Corporation of a subsidiary of the Corporation 90% or more of
                  which is owned by the Corporation and which does not require a
                  vote of shareholders of either corporation pursuant to the
                  laws of the State of Florida;


            (ii)  any share exchange in which a corporation, person, or entity
                  acquires the issued or outstanding shares of stock of this
                  Corporation pursuant to a vote of stockholders of the
                  Corporation;

            (iii) any sale, lease, exchange or other transfer of all, or
                  substantially all, of the assets of this Corporation to any
                  other corporation, person or entity; or

            (iv)  any amendment to these Articles of Incorporation.

      Such affirmative votes shall be in lieu of the vote of shareholders
otherwise required by law.

(b)   Shareholder approval shall be required for all matters requiring
shareholder approval by any applicable listing requirements of the securities
exchange or exchanges on which securities issued by the Corporation are listed.

                                   ARTICLE VI
                               Term of Existence

      The Corporation shall have perpetual existence unless sooner dissolved
according to law.

                                  ARTICLE VII
                               Board of Directors

      The business and the affairs of the Corporation shall be managed by, or
under the direction of a Board of Directors comprised as follows:

            (i)   The number of directors shall consist of not less than one nor
                  more than thirteen members, the exact number of which shall be
                  fixed from time to time in accordance with the Bylaws of the
                  Corporation.

            (ii)  The members of the Board of Directors elected at the 1986
                  annual meeting of shareholders were divided into three
                  classes, designated as Class I, Class II, and Class III as
                  specified in the resolution adopted by shareholders at such
                  meeting. Each Class shall consist, as nearly as may be
                  possible, of one-third of the total number of directors
                  constituting the entire Board of Directors. The Class I
                  directors elected at the 1986 annual meeting of shareholders
                  shall be deemed elected for a three-year term, Class II
                  directors for a (two-year term, and Class III directors for a)
                  one-year term. At  each succeeding annual meeting of
                  shareholders, successors to the Class of directors whose term
                  expires at that annual meeting of shareholders shall be
                  elected for a three-year term. If the number of directors has
                  changed, any increase or decrease shall be appointed among the
                  Classes so as to maintain the number of directors in each
                  Class as nearly equal as possible, and any additional
                  director of any Class elected to fill a vacancy resulting from
                  an increase in such a Class shall hold office until the next
                  meeting of shareholders for the election of directors at which
                  time they shall stand for election for the remaining term of
                  such Class, unless otherwise required by law, but in no case
                  shall a decrease in the number of directors in a Class shorten
                  the term of an incumbent director

                                       2



            (iii) A director shall hold office until the date of the annual
                  meeting of shareholders upon which his/her term expires and
                  until his/her successor shall be elected and qualified,
                  subject, however, to his/her prior death, resignation,
                  retirement, disqualification or removal from office. A
                  director may be removed from office only for cause and at a
                  meeting of shareholders called expressly for that purpose, by
                  a vote of the holders of a majority of the shares entitled to
                  vote at an election of directors.

                                  ARTICLE VIII
                             NO PRE-EMPTIVE RIGHTS

      The Shareholders do not have pre-emptive rights to acquire authorized and
unissued shares or treasury shares of the capital stock of the Corporation.

                                  ************

      IN WITNESS WHEREOF, the undersigned have executed these Amended and
Restated Articles of Incorporation this 10th day of June, 2004.

                                              /s/ David R. Vetler
                                              ----------------------------------
                                              David R. Vetler, Secretary

                                       3

EX-23.1

                                                                    Exhibit 23.1

            CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

      We consent to the reference to our firm under the caption "Experts" in the
Registration Statement (Form S-4) and related Prospectus of Tech Data
Corporation for the registration of 2% Convertible Subordinated Debentures due
2021 ("New Securities") in the amount of $290,000,000, and to the incorporation
by reference therein of our report dated March 4, 2004, with respect to the
consolidated financial statements and schedule of Tech Data Corporation included
in its Annual Report (Form 10-K) for the year ended January 31, 2004, filed with
the Securities and Exchange Commission.

                              /s/ Ernst & Young LLP

Tampa, Florida
November 15, 2004

                                     II-10

EX-99.1

                                                                    EXHIBIT 99.1

                              LETTER OF TRANSMITTAL
                              TECH DATA CORPORATION

                                OFFER TO EXCHANGE
                2.0% CONVERTIBLE SUBORDINATED DEBENTURES DUE 2021
                           FOR ANY AND ALL OUTSTANDING
                2.0% CONVERTIBLE SUBORDINATED DEBENTURES DUE 2021
                     (CUSIP Numbers 878237AB2 and 878237AC0)
               PURSUANT TO THE PROSPECTUS DATED NOVEMBER 16, 2004

        THE EXCHANGE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT MIDNIGHT,
   NEW YORK CITY TIME, ON DECEMBER 14, 2004, UNLESS EXTENDED (THE "EXPIRATION
           DATE"). TENDERS MAY BE WITHDRAWN UNTIL THE EXPIRATION DATE.

                 THE EXCHANGE AGENT FOR THE EXCHANGE OFFER IS:
                 J.P. MORGAN TRUST COMPANY, NATIONAL ASSOCIATION

                                           
    By Facsimile:                                        By Registered or Certified Mail,
   (214) 468-6494                                      Courier, Hand or Overnight Delivery:
Attention: Frank Ivins      For Information:     J.P. Morgan Trust Company, National Association
                             (800) 275-2048                Institutional Trust Services
                                                           2001 Bryan Street, 9th Floor
                                                                 Dallas, Texas 75201
                                                               Attention: Frank Ivins



      DELIVERY OF THIS LETTER OF TRANSMITTAL TO AN ADDRESS OTHER THAN AS SET
FORTH ABOVE OR TRANSMISSION OF THIS LETTER OF TRANSMITTAL VIA FACSIMILE TO A
NUMBER OTHER THAN AS SET FORTH ABOVE WILL NOT CONSTITUTE A VALID DELIVERY.

      THE INSTRUCTIONS CONTAINED HEREIN SHOULD BE READ CAREFULLY BEFORE THIS
LETTER OF TRANSMITTAL IS COMPLETED.

      The prospectus, subject to completion, dated November 16, 2004 (the
"PROSPECTUS") of Tech Data Corporation ("TECH DATA") and this Letter of
Transmittal together constitute Tech Data's offer, referred to as the exchange
offer, to exchange an aggregate principal amount of up to $290,000,000 of Tech
Data's new 2.0% Convertible Subordinated Debentures due 2021 (the "NEW
DEBENTURES") for a like principal amount of Tech Data's currently outstanding
2.0% Convertible Subordinated Debentures due 2021 (the "EXISTING DEBENTURES").
Capitalized terms used but not defined herein shall have the same meaning given
to them in the Prospectus, as it may be amended or supplemented.

      This Letter of Transmittal is to be completed by a holder of Existing
Debentures either if (a) certificates for such Existing Debentures are to be
forwarded herewith or (b) a tender of Existing Debentures is to be made by
book-entry transfer to the account of the exchange agent for the exchange offer
at DTC, pursuant to the procedures for tender by book-entry transfer set forth
in the Prospectus under the caption, "The Exchange Offer--Procedures for
Tendering Existing Debentures--Tender of Existing Debentures Held Through
DTC." Certificates or book-entry confirmation of the transfer of Existing
Debentures into the exchange agent's account at DTC, as well as this Letter of
Transmittal or a facsimile hereof, properly completed and duly executed, with
any required signature guarantees, and any other documents, such as
endorsements, bond powers, opinions of counsel, certifications and powers of
attorney, if applicable, required by this Letter of Transmittal, must be
received by the exchange agent at its address set forth herein on or prior to
the expiration date. Tenders by book-entry transfer may also be made by
delivering an agent's message in lieu of this Letter of Transmittal. The term
"book-entry confirmation" means a confirmation of a book-entry transfer of
Existing Debentures into the exchange agent's account at DTC. The term "agent's
message" means a message transmitted to the exchange agent by DTC which states
that DTC has received an express acknowledgment that the tendering holder agrees
to be bound by the Letter of Transmittal and that Tech Data may enforce the
Letter of Transmittal against such holder. The agent's message forms a part of a
book-entry transfer.

      If Existing Debentures are tendered pursuant to book-entry procedures, the
exchange agent must receive, no later than midnight, New York City time, on the
expiration date, book-entry confirmation of the tender of the Existing
Debentures into the exchange agent's account at DTC, along with a completed
Letter of Transmittal or an agent's message.

      BY CREDITING THE EXISTING DEBENTURES TO THE EXCHANGE AGENT'S ACCOUNT AT
DTC AND BY COMPLYING WITH THE APPLICABLE PROCEDURES OF DTC'S AUTOMATED TENDER
OFFER PROGRAM, OR ATOP, WITH RESPECT TO THE TENDER OF

                                       1


THE EXISTING DEBENTURES, INCLUDING BY THE TRANSMISSION OF AN AGENT'S MESSAGE,
THE HOLDER OF EXISTING DEBENTURES ACKNOWLEDGES AND AGREES TO BE BOUND BY THE
TERMS OF THIS LETTER OF TRANSMITTAL, AND THE PARTICIPANT IN DTC CONFIRMS ON
BEHALF OF ITSELF AND THE BENEFICIAL OWNERS OF SUCH EXISTING DEBENTURES THAT ALL
PROVISIONS OF THIS LETTER OF TRANSMITTAL ARE APPLICABLE TO IT AND SUCH
BENEFICIAL OWNERS AS FULLY AS IF SUCH PARTICIPANT AND EACH SUCH BENEFICIAL OWNER
HAD PROVIDED THE INFORMATION REQUIRED HEREIN AND EXECUTED THIS LETTER OF
TRANSMITTAL AND TRANSMITTED IT TO THE EXCHANGE AGENT.

      Holders of Existing Debentures whose certificates for such Existing
Debentures are not immediately available or who are unlikely to be able to
deliver all required documents to the exchange agent on or prior to the
expiration date or who cannot complete a book-entry transfer on a timely basis
may tender their Existing Debentures according to the guaranteed delivery
procedures described in the Prospectus under the caption "The Exchange
Offer--Guaranteed Delivery Procedures."

      DELIVERY OF DOCUMENTS TO DTC DOES NOT CONSTITUTE DELIVERY TO THE EXCHANGE
AGENT.

      The undersigned has completed the appropriate boxes below and signed this
Letter of Transmittal to indicate the action the undersigned desires to take
with respect to the exchange offer.

                   [Balance of page intentionally left blank.]

                                       2


      List below the Existing Debentures to which this Letter of Transmittal
relates. If the space provided below is inadequate, the certificate numbers and
principal amount of Existing Debentures should be listed on a separate, signed
schedule affixed hereto.

                       DESCRIPTION OF EXISTING DEBENTURES



                                             EXISTING        PRINCIPAL
                                            DEBENTURES       AMOUNT OF       PRINCIPAL
NAME(S) AND ADDRESS(ES) OF REGISTERED       CERTIFICATE       EXISTING         AMOUNT
HOLDER(S) (PLEASE FILL IN, IF BLANK)         NUMBER(S)*      DEBENTURES      TENDERED**
- -----------------------------------          ----------      ----------      ----------
                                                                    
                                            -----------      ----------      ----------
                                            -----------      ----------      ----------
                                            -----------      ----------      ----------
                                            -----------      ----------      ----------
                                            -----------      ----------      ----------
                                             TOTAL:          ----------      ----------


*  Need not be completed if Existing Debentures are being tendered by book-entry
   transfer.

** Unless otherwise indicated in this column, a holder will be deemed to have
   tendered ALL of the Existing Debentures represented by the Existing
   Debentures indicated in this column. See Instruction 4. Existing Debentures
   tendered hereby must be in denominations of $1,000 or any integral multiple
   thereof.

[ ]   CHECK HERE IF TENDERED EXISTING DEBENTURES ARE BEING DELIVERED BY BOOK
      ENTRY TRANSFER TO THE ACCOUNT MAINTAINED BY THE EXCHANGE AGENT WITH DTC
      AND COMPLETE THE FOLLOWING:

      Name of Tendering Institution ____________________________________________

      DTC Account Number _______________________________________________________

      Transaction Code Number __________________________________________________

[ ]   CHECK HERE IF TENDERED EXISTING DEBENTURES ARE ENCLOSED HEREWITH.

[ ]   CHECK HERE AND ENCLOSE A PHOTOCOPY OF THE NOTICE OF GUARANTEED DELIVERY IF
      TENDERED EXISTING DEBENTURES ARE BEING DELIVERED PURSUANT TO A NOTICE OF
      GUARANTEED DELIVERY PREVIOUSLY SENT TO THE EXCHANGE AGENT AND COMPLETE THE
      FOLLOWING (SEE INSTRUCTION 1):

      Name(s) of Registered Holder(s) __________________________________________

      Window Ticket Number (if any) ____________________________________________

      Date of Execution of Notice of Guaranteed Delivery _______________________

      Name of Eligible Institution which Guaranteed Delivery ___________________

      If Guaranteed Delivery is to be Made by Book-Entry Transfer:
      Name of Tendering Institution ____________________________________________

      DTC Account Number _______________________________________________________

      Transaction Code Number __________________________________________________

                                       3


[ ]   CHECK HERE IF YOU ARE A BROKER-DEALER AND WISH TO RECEIVE 10 ADDITIONAL
      COPIES OF THE PROSPECTUS AND 10 COPIES OF ANY AMENDMENTS OR SUPPLEMENTS
      THERETO.*

      Name: ____________________________________________________________________

      Address: _________________________________________________________________

* You are entitled to as many copies as you reasonably believe necessary. If you
require more than 10 copies, please indicate the total number required in the
following space: _______________________________________________________________

              PLEASE READ THE ACCOMPANYING INSTRUCTIONS CAREFULLY

LADIES AND GENTLEMEN:

      The undersigned hereby tenders to Tech Data the principal amount of
Existing Debentures indicated above, upon the terms and subject to the
conditions of the exchange offer. Subject to and effective upon the acceptance
for exchange of all or any portion of the Existing Debentures tendered herewith
in accordance with the terms and conditions of the exchange offer, including, if
the exchange offer is extended or amended, the terms and conditions of any such
extension or amendment, the undersigned hereby irrevocably sells, assigns and
transfers to or upon the order of Tech Data all right, title and interest in and
to such Existing Debentures.

      The undersigned hereby irrevocably constitutes and appoints the exchange
agent as its agent and attorney-in-fact (with full knowledge that the exchange
agent is also acting as agent of Tech Data in connection with the exchange offer
and as trustee under the indenture governing the Existing Debentures and the New
Debentures) with respect to the tendered Existing Debentures, with full power of
substitution (such power of attorney being deemed to be an irrevocable power
coupled with an interest) subject only to the right of withdrawal described in
the Prospectus, to (1) deliver certificates representing such Existing
Debentures, together with all accompanying evidences of transfer and
authenticity, to or upon the order of Tech Data upon receipt by the exchange
agent, as the undersigned's agent, of the New Debentures to be issued in
exchange for such Existing Debentures; (2) present certificates for such
Existing Debentures for transfer and to transfer the Existing Debentures on the
books of Tech Data; and (3) receive for the account of Tech Data all benefits
and otherwise exercise all rights of beneficial ownership of such Existing
Debentures, all in accordance with the terms and conditions of the exchange
offer.

      The undersigned hereby represents and warrants that: (1) the undersigned
has full power and authority to tender, exchange, sell, assign and transfer the
Existing Debentures tendered hereby; (2) Tech Data will acquire good, marketable
and unencumbered title to the tendered Existing Debentures, free and clear of
all liens, restrictions, charges and other encumbrances; and (3) the Existing
Debentures tendered hereby are not subject to any adverse claims or proxies. The
undersigned warrants and agrees that the undersigned will, upon request, execute
and deliver any additional documents requested by Tech Data or the exchange
agent to complete the exchange, sale, assignment and transfer of the Existing
Debentures tendered hereby. The undersigned agrees to all of the terms and
conditions of the exchange offer.

      The name(s) and address(es) of the registered holder(s) of the Existing
Debentures tendered hereby should be printed above, if they are not already set
forth above, as they appear on the certificates representing such Existing
Debentures. The certificate number(s) and the Existing Debentures that the
undersigned wishes to tender should be indicated in the appropriate boxes above.

      If any tendered Existing Debentures are not exchanged pursuant to the
exchange offer for any reason, or if certificates are submitted for more
Existing Debentures than are tendered or accepted for exchange, certificates for
such nonexchanged or nontendered Existing Debentures will be returned, or, in
the case of Existing Debentures tendered by book-entry transfer, such Existing
Debentures will be credited to an account maintained at DTC, without expense to
the tendering holder, promptly following the expiration or termination of the
exchange offer.

      The undersigned understands that tenders of Existing Debentures pursuant
to any one of the procedures described in "The Exchange Offer--Procedures for
Tendering Existing Debentures" in the Prospectus and in the instructions
attached hereto will, upon Tech Data's acceptance for exchange of such tendered
Existing Debentures, constitute a binding agreement between the undersigned and
Tech Data upon the terms and subject to the conditions of the exchange offer set
forth in the Prospectus and this Letter of Transmittal and that the tendering
holder will be deemed to have waived the right to receive any payment in respect
of interest or otherwise on such Existing Debentures accrued up to the date of
issuance of the New Debentures. The undersigned recognizes that, under certain
circumstances set forth in the Prospectus, Tech Data may not be required to
accept for exchange any of the Existing Debentures tendered hereby.

      Unless otherwise indicated herein in the box entitled "Special Issuance
Instructions" below, the undersigned hereby directs that the New Debentures be
issued in the name(s) of the undersigned or, in the case of a book-entry
transfer of Existing Debentures, that such New Debentures be credited to the
account indicated above maintained at DTC. If applicable, substitute
certificates representing Existing Debentures not exchanged or not accepted for
exchange will be issued to the undersigned or, in

                                       4


the case of a book-entry transfer of Existing Debentures, will be credited to
the account indicated above maintained at DTC. Similarly, unless otherwise
indicated under "Special Delivery Instructions," the undersigned hereby directs
that the New Debentures be delivered to the undersigned at the address shown
below the undersigned's signature. The undersigned recognizes that Tech Data has
no obligation pursuant to "Special Delivery Instructions" to transfer any
Existing Debentures from a registered holder thereof if Tech Data does not
accept for exchange any of the principal amount of such Existing Debentures so
tendered.

      By tendering Existing Debentures and executing this Letter of Transmittal,
the undersigned, if not a participating broker-dealer, as defined below, hereby
represents that (1) the New Debentures acquired in the exchange offer are being
obtained in the ordinary course of business of the person receiving the New
Debentures, whether or not that person is the holder; (2) neither the holder nor
any other person receiving the New Debentures is engaged in, intends to engage
in or has an arrangement or understanding with any person to participate in a
"distribution" (as defined under the Securities Act) of the New Debentures; and
(3) neither the holder nor any other person receiving the New Debentures is an
"affiliate" (as defined under the Securities Act) of Tech Data.

      If the holder or other person is an "affiliate" of Tech Data or is engaged
in, intends to engage in or has an arrangement or understanding with any person
to participate in a "distribution," the holder or such other person, as the case
may be, hereby represents and agrees that it may not rely on the applicable
interpretations of the staff of the SEC and that it will comply with the
registration and prospectus delivery requirements of the Securities Act in
connection with any resale transaction.

      All authority conferred or agreed to be conferred herein and every
obligation of the undersigned under this Letter of Transmittal shall survive the
death or incapacity of the undersigned, and any obligation of the undersigned
hereunder shall be binding upon the heirs, executors, administrators, personal
representatives, trustees in bankruptcy, legal representatives, successors and
assigns of the undersigned. Except as stated in the Prospectus under the caption
"The Exchange Offer--Withdrawal Rights," this tender is irrevocable.

      The undersigned, by completing the box entitled "Description of Existing
Debentures" above and signing this Letter of Transmittal, will be deemed to have
tendered the Existing Debentures as set forth in such box.

                                       5


                    TO BE COMPLETED BY ALL TENDERING HOLDERS
                           (SEE INSTRUCTIONS 2 AND 6)

                                PLEASE SIGN HERE
                 (PLEASE COMPLETE SUBSTITUTE FORM W-9 ON PAGE 13
                       OR A FORM W-8; SEE INSTRUCTION 10)

                            SIGNATURE(S) OF HOLDER(S)

Date: __________________________________________________________________________

(Must be signed by the registered holder(s) exactly as name(s) appear(s) on
certificate(s) for the Existing Debentures tendered or on a security position
listing or by person(s) authorized to become the registered holder(s) by
certificates and documents transmitted herewith. If signature is by a trustee,
executor, administrator, guardian, attorney-in-fact, officer of a corporation or
other person acting in a fiduciary or representative capacity, please provide
the following information and see Instruction 6.)

Name(s): _______________________________________________________________________
                                 (PLEASE PRINT)

Capacity (full title): _________________________________________________________

Address: _______________________________________________________________________

Area Code and Telephone No.: ___________________________________________________

Taxpayer Identification Number of Holder: ______________________________________

                            GUARANTEE OF SIGNATURE(S)
                               (SEE INSTRUCTION 2)

Authorized Signature: __________________________________________________________

Name: __________________________________________________________________________
                             (PLEASE TYPE OR PRINT)

Title: _________________________________________________________________________

Name of Firm: __________________________________________________________________

Address: _______________________________________________________________________

         _______________________________________________________________________
                               (INCLUDE ZIP CODE)

Area Code and Telephone No.: ___________________________________________________

Date: __________________________________________________________________________

                                       6


                          SPECIAL ISSUANCE INSTRUCTIONS
                        (SIGNATURE GUARANTEE REQUIRED--
                          SEE INSTRUCTIONS 2, 7 AND 14)

      TO BE COMPLETED ONLY if New Debentures or Existing Debentures not tendered
or not accepted are to be issued in the name of someone other than the
registered holder(s) of the Existing Debentures whose signature(s) appear(s)
above, or if Existing Debentures delivered by book-entry transfer and not
accepted for exchange are to be returned for credit to an account maintained at
DTC other than the account indicated above.

Issue (check appropriate box(es))

[ ] Existing Debentures to:

[ ] New Debentures to:

Name __________________________________________________
                  (PLEASE PRINT)

Address _______________________________________________

        _______________________________________________

        _______________________________________________
                       (INCLUDE ZIP CODE)

        _______________________________________________
                  TAXPAYER IDENTIFICATION NUMBER

[ ] Credit unaccepted Existing Debentures tendered by book-entry transfer to
the following account at DTC:

                          SPECIAL DELIVERY INSTRUCTIONS
                        (SIGNATURE GUARANTEE REQUIRED--
                          SEE INSTRUCTIONS 2, 7 AND 14)

      TO BE COMPLETED ONLY if New Debentures or Existing Debentures not tendered
or not accepted are to be sent to someone other than the registered holder(s) of
the Existing Debentures whose signature(s) appear(s) above, or to such
registered holder at an address other than that shown above.

Deliver (check appropriate box(es))

[ ] Existing Debentures to:

[ ] New Debentures to:

Name ________________________________________
                      (PLEASE PRINT)

Address _____________________________________

        _____________________________________

        _____________________________________
                 (INCLUDE ZIP CODE)

                                       7


                                  INSTRUCTIONS
         FORMING PART OF THE TERMS AND CONDITIONS OF THE EXCHANGE OFFER

      1. DELIVERY OF LETTER OF TRANSMITTAL AND CERTIFICATES; GUARANTEED DELIVERY
PROCEDURES.

      This Letter of Transmittal is to be completed by a holder of Existing
Debentures to tender such holder's Existing Debentures either if (a)
certificates are to be forwarded herewith or (b) tenders are to be made pursuant
to the procedures for tender by book-entry transfer set forth in the Prospectus
under the caption "The Exchange Offer--Procedures for Tendering Existing
Debentures--Tender of Existing Debentures Held through DTC" and an agent's
message, as defined on page 1 hereof, is not delivered. Certificates or
book-entry confirmation of transfer of Existing Debentures into the exchange
agent's account at DTC, as well as this Letter of Transmittal or a facsimile
hereof, properly completed and duly executed, with any required signature
guarantees, and any other documents, such as endorsements, bond powers, opinions
of counsel, certifications and powers of attorney, if applicable, required by
this Letter of Transmittal, must be received by the exchange agent at its
address set forth herein on or prior to the expiration date. If the tender of
Existing Debentures is effected in accordance with applicable ATOP procedures
for book-entry transfer, an agent's message may be transmitted to the exchange
agent in lieu of an executed Letter of Transmittal. Existing Debentures may be
tendered in whole or in part in integral multiples of $1,000.

      For purposes of the exchange offer, the term "HOLDER" includes any
participant in DTC named in a securities position listing as a holder of
Existing Debentures. Only a holder of record may tender Existing Debentures in
the exchange offer. Any beneficial owner of Existing Debentures who wishes to
tender some or all of such Existing Debentures should arrange with DTC, a DTC
participant or the record owner of such Existing Debentures to execute and
deliver this Letter of Transmittal or to send an electronic instruction
effecting a book-entry transfer on his or her behalf. See Instruction 6.

      Holders who wish to tender their Existing Debentures and (i) whose
certificates for the Existing Debentures are not immediately available or for
whom all required documents are unlikely to reach the exchange agent on or prior
to the expiration date; or (ii) who cannot complete the procedures for delivery
by book-entry transfer on a timely basis, may tender their Existing Debentures
by properly completing and duly executing a notice of guaranteed delivery
pursuant to the guaranteed delivery procedures set forth in the Prospectus under
the caption "The Exchange Offer--Guaranteed Delivery Procedures." Pursuant to
such procedures: (i) such tender must be made by or through an eligible
institution; (ii) a properly completed and duly executed notice of guaranteed
delivery, substantially in the form made available by Tech Data, must be
received by the exchange agent on or prior to the expiration date; and (iii) the
certificates for the Existing Debentures, or a book-entry confirmation, together
with a properly completed and duly executed Letter of Transmittal or a facsimile
hereof, or an agent's message in lieu thereof, with any required signature
guarantees and any other documents required by this Letter of Transmittal, must
be received by the exchange agent within three trading days on The Nasdaq
National Market after the date of execution of such notice of guaranteed
delivery for all such tendered Existing Debentures, all as provided in the
Prospectus under the caption "The Exchange Offer--Guaranteed Delivery
Procedures."

      The notice of guaranteed delivery may be delivered by hand, facsimile,
mail or overnight delivery to the exchange agent, and must include a guarantee
by an eligible institution in the form set forth in such notice of guaranteed
delivery. For Existing Debentures to be properly tendered pursuant to the
guaranteed delivery procedure, the exchange agent must receive a notice of
guaranteed delivery on or prior to the expiration date. As used herein,
"ELIGIBLE INSTITUTION" means a firm or other entity which is identified as an
"Eligible Guarantor Institution" in Rule 17Ad-15 under the Securities Exchange
Act of 1934, as amended, including: a bank; a broker, dealer, municipal
securities broker or dealer or government securities broker or dealer; a credit
union; a national securities exchange, registered securities association or
clearing agency; or a savings association.

      THE METHOD OF DELIVERY OF CERTIFICATES FOR THE EXISTING DEBENTURES, THIS
LETTER OF TRANSMITTAL AND ALL OTHER REQUIRED DOCUMENTS IS AT THE ELECTION AND
SOLE RISK OF THE TENDERING HOLDER. IF DELIVERY IS BY MAIL, REGISTERED MAIL WITH
RETURN RECEIPT REQUESTED, PROPERLY INSURED, OR OVERNIGHT DELIVERY SERVICE IS
RECOMMENDED. IN ALL CASES, SUFFICIENT TIME SHOULD BE ALLOWED TO ENSURE TIMELY
DELIVERY TO THE EXCHANGE AGENT ON OR PRIOR TO THE EXPIRATION DATE. NO LETTERS OF
TRANSMITTAL OR EXISTING DEBENTURES SHOULD BE SENT DIRECTLY TO TECH DATA.
DELIVERY IS COMPLETE WHEN THE EXCHANGE AGENT ACTUALLY RECEIVES THE ITEMS TO BE
DELIVERED. DELIVERY OF DOCUMENTS TO DTC IN ACCORDANCE WITH DTC'S PROCEDURES DOES
NOT CONSTITUTE DELIVERY TO THE EXCHANGE AGENT.

      Tech Data will not accept any alternative, conditional or contingent
tenders. Each tendering holder, by execution of a Letter of Transmittal or a
facsimile hereof or by causing the transmission of an agent's message, waives
any right to receive any notice of the acceptance of such tender.

      2. GUARANTEE OF SIGNATURES.

      No signature guarantee on this Letter of Transmittal is required if:

                                       8


            a. Letter of Transmittal is signed by the registered holder (which
term, for purposes of this document, shall include any participant in DTC whose
name appears on a security position listing as the owner of the Existing
Debentures) of Existing Debentures tendered herewith, unless such holder has
completed either the box entitled "Special Issuance Instructions" or the box
entitled "Special Delivery Instructions" above; or

            b. such Existing Debentures are tendered for the account of a firm
that is an eligible institution.

In all other cases, an eligible institution must guarantee the signature(s) on
this Letter of Transmittal. See Instruction 6.

      3. INADEQUATE SPACE.

      If the space provided in the box captioned "Description of Existing
Debentures" is inadequate, the certificate number(s), the type of Existing
Debenture, and/or the principal amount of Existing Debentures and any other
required information should be listed on a separate, signed schedule which is
attached to this Letter of Transmittal.

      4. PARTIAL TENDERS (NOT APPLICABLE TO HOLDERS WHO TENDER BY BOOK-ENTRY
TRANSFER).

      If less than all the Existing Debentures evidenced by any certificate
submitted are to be tendered, fill in the principal amount of Existing
Debentures which are to be tendered in the "Principal Amount Tendered" column of
the box entitled "Description of Existing Debentures" on page 3 of this Letter
of Transmittal. In such case, new certificate(s) for the remainder of the
Existing Debentures that were evidenced by old certificate(s) will be sent only
to the holder of the Existing Debentures as promptly as practicable after the
expiration date. All Existing Debentures represented by certificates delivered
to the exchange agent will be deemed to have been tendered unless otherwise
indicated. Tender of Existing Debentures will be accepted only in integral
multiples of $1,000.

      5. WITHDRAWAL RIGHTS.

      Except as otherwise provided herein, tenders of Existing Debentures may be
withdrawn at any time on or prior to the expiration date. In order for a
withdrawal to be effective on or prior to that time, a written notice of
withdrawal must be timely received by the exchange agent at its address set
forth above and in the Prospectus on or prior to the expiration date. Any such
notice of withdrawal must specify the name of the person who tendered the
Existing Debentures to be withdrawn, identify the Existing Debentures to be
withdrawn, including the total principal amount of Existing Debentures to be
withdrawn, and where certificates for Existing Debentures are transmitted, the
name of the registered holder of the Existing Debentures, if different from that
of the person withdrawing such Existing Debentures. If certificates for the
Existing Debentures have been delivered or otherwise identified to the exchange
agent, then the tendering holder must submit the serial numbers of the Existing
Debentures to be withdrawn and the signature on the notice of withdrawal must be
guaranteed by an eligible institution, except in the case of Existing Debentures
tendered for the account of an eligible institution. If Existing Debentures have
been tendered pursuant to the procedures for book-entry transfer set forth in
the Prospectus under the caption "The Exchange Offer--Procedures for Tendering
Existing Debentures--Tender of Existing Debentures Held Through DTC," the
notice of withdrawal must specify the name and number of the account at DTC to
be credited with the withdrawn Existing Debentures and the notice of withdrawal
must be delivered to the exchange agent. Withdrawals of tenders of Existing
Debentures may not be rescinded; however, Existing Debentures properly withdrawn
may again be tendered at any time on or prior to the expiration date by
following any of the procedures described in the Prospectus under "The Exchange
Offer--Procedures for Tendering Existing Debentures."

      All questions regarding the form of withdrawal, validity, eligibility,
including time of receipt, and acceptance of withdrawal notices will be
determined by Tech Data, in its sole discretion, which determination of such
questions and interpretation of the terms and conditions of the exchange offer
will be final and binding on all parties. Neither Tech Data, any of its
affiliates or assigns, the exchange agent nor any other person is under any
obligation to give notice of any irregularities in any notice of withdrawal, nor
will they be liable for failing to give any such notice.

      Withdrawn Existing Debentures will be returned to the holder after
withdrawal. Existing Debentures tendered by book-entry transfer through DTC that
are withdrawn will be credited to an account maintained with DTC. The Existing
Debentures will be returned or credited to the account maintained at DTC
promptly after withdrawal. Any Existing Debentures which have been tendered for
exchange but which are withdrawn will be returned to the holder thereof without
cost to such holder.

      6. SIGNATURES ON LETTER OF TRANSMITTAL, ASSIGNMENTS AND ENDORSEMENTS.

      If this Letter of Transmittal is signed by the registered holder(s) of the
Existing Debentures tendered hereby, the signature(s) must correspond exactly
with the name(s) as written on the face of the certificate(s) without
alteration, enlargement or any change whatsoever.

      If any Existing Debentures tendered hereby are owned of record by two or
more joint owners, all such owners must sign this Letter of Transmittal.

                                       9


      If any tendered Existing Debentures are registered in different name(s) on
several certificates, it will be necessary to complete, sign and submit as many
separate letters of transmittal or facsimiles hereof as there are different
registrations of certificates.

      If this Letter of Transmittal, any certificates or bond powers or any
other document required by the Letter of Transmittal are signed by trustees,
executors, administrators, guardians, attorneys-in-fact, officers of
corporations or others acting in a fiduciary or representative capacity, such
persons should so indicate when signing and, unless waived by Tech Data, must
submit proper evidence satisfactory to Tech Data, in its sole discretion, of
each such person's authority so to act.

      When this Letter of Transmittal is signed by the registered owner(s) of
the Existing Debentures listed and transmitted hereby, no endorsement(s) of
certificate(s) or separate bond power(s) are required unless New Debentures are
to be issued in the name of a person other than the registered holder(s).
Signature(s) on such certificate(s) or bond power(s) must be guaranteed by an
eligible institution.

      If this Letter of Transmittal is signed by a person other than the
registered owner(s) of the Existing Debentures listed, the certificates must be
endorsed or accompanied by appropriate bond powers, signed exactly as the name
or names of the registered owner(s) appear(s) on the certificates, and also must
be accompanied by such opinions of counsel, certifications and other information
as Tech Data or the trustee under the indenture may require in accordance with
the restrictions on transfer applicable to the Existing Debentures. Signatures
on such certificates or bond powers must be guaranteed by an eligible
institution.

      7. SPECIAL ISSUANCE AND DELIVERY INSTRUCTIONS.

      If New Debentures are to be issued in the name of a person other than the
signer of this Letter of Transmittal, or if New Debentures are to be sent to
someone other than the signer of this Letter of Transmittal or to an address
other than that shown above, the appropriate boxes on this Letter of Transmittal
should be completed. In the case of issuance in a different name, the U.S.
taxpayer identification number of the person named must also be indicated. A
holder of Existing Debentures tendering Existing Debentures by book-entry
transfer may instruct that Existing Debentures not exchanged be credited to such
account maintained at DTC as such holder may designate. If no such instructions
are given, certificates for Existing Debentures not exchanged will be returned
by mail to the address of the signer of this Letter of Transmittal or, if the
Existing Debentures not exchanged were tendered by book-entry transfer, such
Existing Debentures will be returned by crediting the account indicated on page
3 above maintained at DTC. See Instruction 6.

      8. IRREGULARITIES.

      Tech Data will resolve, in its sole discretion, all questions regarding
the form of documents, validity, eligibility, including time of receipt, and
acceptance for exchange of any tendered Existing Debentures, which determination
and interpretation of the terms and conditions of the exchange offer, including
this Letter of Transmittal and the instructions hereto, will be final and
binding on all parties. Tech Data reserves the absolute right, in its sole and
absolute discretion, to reject any tenders determined to be in improper form or
the acceptance of which, or exchange for which, may, in the view of counsel to
Tech Data be unlawful. Tech Data also reserves the absolute right, subject to
applicable law, to waive any of the conditions of the exchange offer set forth
in the Prospectus under the caption "The Exchange Offer--Conditions for
Completion of the Exchange Offer" or any condition or irregularity in any tender
of Existing Debentures by any holder, whether or not it waives similar
conditions or irregularities in the case of other holders. A tender of Existing
Debentures is invalid until all defects and irregularities have been cured or
waived. Neither Tech Data, any of its affiliates or assigns, the exchange agent
nor any other person is under any obligation to give notice of any defects or
irregularities in tenders nor will they be liable for failure to give any such
notice.

      9. QUESTIONS, REQUESTS FOR ASSISTANCE AND ADDITIONAL COPIES.

      Questions and requests for assistance may be directed to the exchange
agent at its address and telephone number set forth on the front of this Letter
of Transmittal. Additional copies of the Prospectus, the Letter of Transmittal,
the notice of guaranteed delivery and Forms W-8 (as defined in Instruction 10)
may be obtained from the exchange agent at the address and telephone/facsimile
numbers indicated above, or from your broker, dealer, commercial bank, trust
company or other nominee.

      10. BACKUP WITHHOLDING; SUBSTITUTE FORM W-9; FORMS W-8.

      Under the United States federal income tax laws, interest paid to holders
of New Debentures received pursuant to the exchange offer may be subject to
backup withholding. Generally, such payments will be subject to backup
withholding unless the holder (i) is exempt from backup withholding or (ii)
furnishes the payer with its correct taxpayer identification number ("TIN"),
certifies that the number provided is correct and further certifies that such
holder is a U.S. person (as defined for U.S. federal income tax purposes) and
that such holder is not subject to backup withholding as a result of a failure
to report all interest or dividend income. Each holder that wants to avoid
backup withholding should provide the exchange agent with such holder's correct
TIN (or certify that such holder is awaiting a TIN) and certify that such holder
is not subject to backup withholding by completing Substitute Form W-9 below.

                                       10


      Certain holders (including, among others, all corporations and certain
foreign individuals) are exempt from these backup withholding and reporting
requirements. In general, in order for a foreign individual to qualify as an
exempt recipient, that holder must submit a statement, signed under the
penalties of perjury, attesting to that individual's exempt status. Such
statements may be obtained from the exchange agent. Exempt holders (other than
foreign persons), while not required to file Substitute Form W-9, should file
Substitute Form W-9 and write "exempt" on its face to avoid possible erroneous
backup withholding. Foreign persons not subject to backup withholding should
complete and submit to the exchange agent a Form W-8 BEN (Certificate of Foreign
Status of Beneficial Owner For United States Tax Withholding), and/or other
applicable Form(s) W-8 (and any other required certifications), instead of the
Substitute Form W-9. See the enclosed Guidelines for Certification of Taxpayer
Identification Number on Substitute Form W-9 for additional instructions.

      If backup withholding applies, Tech Data may be required to withhold at
the applicable rate on interest payments made to a holder of New Debentures.
Backup withholding is not an additional tax. Rather, the amount of backup
withholding is treated, like any other withheld amounts, as an advance payment
of a tax liability, and a holder's U.S. federal income tax liability will be
reduced by the amount of tax withheld. If withholding results in an overpayment
of taxes, a refund may be obtained.

Purpose of Substitute Form W-9

      To prevent backup withholding with respect to interest payments on the New
Debentures, a holder should notify the exchange agent of its correct TIN by
completing the Substitute Form W-9 below and certifying on Substitute Form W-9
that the TIN provided is correct (or that the holder is awaiting a TIN). In
addition, a holder is required to certify on Substitute Form W-9 that (i) it is
exempt from backup withholding, or (ii) it is not subject to backup withholding
due to Existing under reporting of interest or dividend income, or (iii) the
Internal Revenue Service (the "IRS") has notified the holder that the holder is
no longer subject to backup withholding.

What Number to Give the Exchange Agent

      To avoid backup withholding with respect to interest payments on the New
Debentures, a holder is required to give the exchange agent the TIN of the
registered holder of the New Debentures. If such registered holder is an
individual, the TIN is the taxpayer's social security number. For most other
entities, the TIN is the employer identification number. If the New Debentures
are in more than one name or are not in the name of the actual owner, consult
the enclosed Guidelines for Request for Taxpayer Identification Number and
Certification on Substitute Form W-9 for additional guidelines on what number to
report. If the exchange agent is provided with an incorrect TIN, the holder may
be subject to a $50 penalty imposed by the IRS.

      11. WAIVER OF CONDITIONS.

      Tech Data reserves the absolute right to waive satisfaction of any or all
conditions, completely or partially, enumerated in the Prospectus.

      12. NO CONDITIONAL TENDERS.

      No alternative, conditional or contingent tenders will be accepted. All
tendering holders of Existing Debentures, by execution of this Letter of
Transmittal, shall waive any right to receive notice of the acceptance of
Existing Debentures for exchange.

      Neither Tech Data, the exchange agent nor any other person is obligated to
give notice of any defect or irregularity with respect to any tender of Existing
Debentures nor shall any of them incur any liability for failure to give any
such notice.

      13. MUTILATED, LOST, DESTROYED OR STOLEN CERTIFICATES.

      If any certificate(s) representing Existing Debentures have been
mutilated, lost, destroyed or stolen, the holder should promptly notify the
exchange agent. The holder will then be instructed as to the steps that must be
taken in order to replace the certificate(s). This Letter of Transmittal and
related documents cannot be processed until the procedures for replacing lost,
destroyed or stolen certificate(s) have been followed.

      14. TAXES.

      Except as provided below, holders who tender their Existing Debentures for
exchange will be obligated to pay any applicable transfer taxes in connection
therewith. Furthermore, if however, (i) New Debentures are to be delivered to,
or are to be issued in the name of, any person other than the registered holder
of the Existing Debentures tendered; (ii) tendered Existing Debentures are
registered in the name of any person other than the person signing this Letter
of Transmittal; or (iii) a transfer tax is imposed for any reason other than the
exchange of Existing Debentures in connection with the exchange offer, then the
amount of any such transfer tax (whether imposed on the registered holder or any
other persons) will be payable by the tendering holder or such other person. The
exchange agent must receive satisfactory evidence of the payment of such taxes
or exemption

                                       11


therefrom or the amount of such transfer taxes will be billed directly to the
tendering holder.

      Except as provided in this Instruction 14, it is not necessary for
transfer tax stamps to be affixed to the Existing Debentures specified in this
Letter of Transmittal.

      15. INCORPORATION OF LETTER OF TRANSMITTAL.

      This Letter of Transmittal shall be deemed to be incorporated in any
tender of Existing Debentures by any DTC participant effected through procedures
established by DTC and, by virtue of such tender, such participant shall be
deemed to have acknowledged and accepted this Letter of Transmittal on behalf of
itself and the beneficial owners of any Existing Debentures so tendered.

                                 
REQUESTER'S NAME: J.P. MORGAN TRUST COMPANY, NATIONAL ASSOCIATION

SUBSTITUTE FORM W-9                 Name: __________________________________________________________

                                    Please check the appropriate box:

                                    [ ] Individual/Sole Proprietor [ ] Corporation [ ] Partnership  [ ] Other

DEPARTMENT OF THE TREASURY          PART 1--PLEASE PROVIDE YOUR TIN IN          Social Security number or Employer
INTERNAL REVENUE SERVICE            THE BOX AT RIGHT AND CERTIFY BY                       identification number
PAYER'S  REQUEST FOR TAXPAYER       SIGNING AND DATING BELOW.                 _____________________________________
IDENTIFICATION NUMBER ("TIN")
                                    PART 2--Certification Under Penalties of Perjury, I certify that: (1)
                                    the number shown on this form is my correct Taxpayer Identification Number
                                    (or I am waiting for a number to be issued to me); and (2) I am not
                                    subject to backup withholding either because (a) I am exempt from backup
                                    withholding, or (b) I have not been notified by the Internal Revenue
                                    Service ("IRS") that I am subject to backup withholding as a result of
                                    failure to report all interest or dividends, or (c) the IRS has notified
                                    me that I am no longer subject to backup withholding; and (3) I am a U.S.
                                    person (as defined for United States federal income tax purposes).

                                    Certification Instructions--You must cross          PART 3 Awaiting TIN
                                    out item (2) in Part 2 above if you have
                                    been notified by the IRS that you are
                                    currently subject to backup withholding
                                    because of underreporting interest or
                                    dividends on your tax return. However, if
                                    after being notified by the IRS that you
                                    were subject to backup withholding, you
                                    received another notification from the IRS
                                    stating that you are no longer subject to
                                    backup withholding, do not cross out item (2).

SIGNATURE ___________________________________________________________ DATE__________________, 2004

NAME _______________________________________________________________________________________________

ADDRESS __________________ CITY _____________________ STATE _________________ ZIP CODE ______________



NOTE: FAILURE TO COMPLETE AND RETURN THIS FORM MAY RESULT IN BACKUP WITHHOLDING
      ON A PORTION OF PAYMENTS MADE TO YOU, INCLUDING FUTURE INTEREST PAYMENTS.
      PLEASE REVIEW THE ENCLOSED GUIDELINES FOR CERTIFICATION OF TAXPAYER
      IDENTIFICATION NUMBER ON SUBSTITUTE FORM W-9 FOR ADDITIONAL INFORMATION.

YOU MUST COMPLETE THE FOLLOWING CERTIFICATE IF YOU CHECKED "AWAITING TIN" IN
PART 3 OF THIS SUBSTITUTE FORM W-9.

             CERTIFICATE OF AWAITING TAXPAYER IDENTIFICATION NUMBER

      I certify under penalties of perjury that a taxpayer identification number
has not been issued to me, and either (a) I have mailed or delivered an
application to receive a taxpayer identification number to the appropriate
Internal Revenue Service Center or Social Security Administration Officer or (b)
I intend to mail or deliver an application in the near future. I understand that
if I do not provide a taxpayer identification number, a portion of all
reportable payments may be withheld until I provide a certified taxpayer
identification number.

Signature ________________________________     Date ______________________, 2004

THE IRS DOES NOT REQUIRE YOUR CONSENT TO ANY PROVISION OF THIS DOCUMENT OTHER
THAN THE CERTIFICATIONS REQUIRED TO AVOID BACKUP WITHHOLDING.

                                       12


        GUIDELINES FOR CERTIFICATION OF TAXPAYER IDENTIFICATION NUMBER ON
                               SUBSTITUTE FORM W-9

      Guidelines for Determining the Proper Identification Number to Give to the
Payer. Social security numbers have nine digits separated by two hyphens: i.e.,
000-00-0000. Employer identification numbers have nine digits separated by only
one hyphen: i.e., 00-0000000. The table below will help determine the number to
give the payer. All "Section" references are to the Internal Revenue Code of
1986, as amended. "IRS" is the Internal Revenue Service.

                                                             
For this type of account:                                       Give the name and social
                                                                security number of--

1. Individual                                                   The Individual

2. Two or more individuals (joint account)                      The actual owner of the account or, if combined funds,
                                                                the first individual on the account(1)

3. Custodian account of a minor (Uniform Gift to Minors Act)    The minor(2)

4. a. The usual revocable savings trust account                 The grantor-trustee(1)
   (grantor is also trustee)

   b. So-called trust account that is not a legal or valid      The actual owner(1)
   trust under state law

5. Sole proprietorship                                          The owner(3)

For this type of account:                                       Give the name and employer identification
                                                                number of--

6. Sole proprietorship                                          The owner(3)

7. A valid trust, estate, or pension trust                      The legal entity(4)

8. Corporate                                                    The corporation

9. Association, club, religious, charitable, educational,       The organization
   or other tax-exempt organization

10. Partnership                                                 The partnership

11. A broker or registered nominee                              The broker or nominee

12. Account with the Department of Agriculture in the           The public entity
    name of a public entity (such as a state or local
    government, school district, or prison) that receives
    agricultural program payments



(1)   List first and circle the name of the person whose number you furnish. If
      only one person on a joint account has a social security number, that
      person's number must be furnished.

(2)   Circle the minor's name and furnish the minor's social security number.

(3)   You must show your individual name, but you may also enter your business
      or "doing business as" name. You may use either your social security
      number or your employer identification number (if you have one).

(4)   List first and circle the name of the legal trust, estate, or pension
      trust. (Do not furnish the taxpayer identification number of the personal
      representative or trustee unless the legal entity itself is not designated
      in the account title.)

      NOTE: If no name is circled when there is more than one name, the number
will be considered to be that of the first name listed.

                                       13


OBTAINING A NUMBER

      If you do not have a taxpayer identification number or you do not know
your number, obtain Form SS-5, Application for a Social Security Card, at the
local Social Security Administration office, or Form SS-4, Application for
Employer Identification Number, by calling 1 (800) TAX FORM or visiting the
IRS's Internet website at www.irs.gov, and apply for a number.

      If you do not have a taxpayer identification number, write "Applied For"
in the space for the taxpayer identification number, sign and date the form, and
return it to the payer. For interest and dividend payments and certain payments
made with respect to readily tradable instruments, you will generally have 60
days to get a taxpayer identification number and give it to the payer before you
are subject to backup withholding. Other payments are subject to backup
withholding without regard to the 60-day rule until you provide your taxpayer
identification number.

      NOTE: Checking "Awaiting TIN" means that you have already applied for a
taxpayer identification number or that you intend to apply for one soon.

PAYEES EXEMPT FROM BACKUP WITHHOLDING

Payees specifically exempted from withholding include:

      -     An organization exempt from tax under Section 501(a), an individual
            retirement account (IRA), or a custodial account under Section
            403(b)(7), if the account satisfies the requirements of Section
            401(f)(2).

      -     The United States or a state thereof, the District of Columbia, a
            possession of the United States, or a political subdivision, agency,
            or instrumentality of any one or more of the foregoing.

      -     An international organization or any agency or instrumentality
            thereof.

      -     A foreign government or any political subdivision, agency or
            instrumentality thereof.

Payees that may be exempt from backup withholding include:

      -     A corporation.

      -     A financial institution.

      -     A dealer in securities or commodities required to register in the
            United States, the District of Columbia, or a possession of the
            United States.

      -     A real estate investment trust.

      -     A common trust fund operated by a bank under Section 584(a).

      -     An entity registered at all times during the tax year under the
            Investment Company Act of 1940.

      -     A middleman known in the investment community as a nominee or
            custodian.

      -     A futures commission merchant registered with the Commodity Futures
            Trading Commission.

      -     A foreign central bank of issue.

      -     A trust exempt from tax under Section 664 or described in Section
            4947.

Payments of interest generally exempt from backup withholding include:

      -     Payments of interest on obligations issued by individuals. Note: You
            will be subject to information reporting if this interest is $600 or
            more and may be subject to backup withholding if you have not
            provided your correct taxpayer identification number to the payer.

      -     Payments of tax-exempt interest (including exempt-interest dividends
            under Section 852).

      -     Payments described in Section 6049(b)(5) to nonresident aliens.

      -     Payments on tax-free covenant bonds under Section 1451.

      -     Payments made by certain foreign organizations.

      -     Mortgage or student loan interest paid to you.

                                       14


      Certain payments, other than payments of interest, that are exempt from
information reporting are also exempt from backup withholding. For details, see
Sections 6041, 6041A, 6042, 6044, 6045, 6049, 6050A and 6050N and the
regulations under those Sections.

      EXEMPT PAYEES DESCRIBED ABOVE MUST PROVIDE FORM W-9 OR A SUBSTITUTE FORM
W-9 TO AVOID POSSIBLE ERRONEOUS BACKUP WITHHOLDING. FURNISH YOUR TAXPAYER
IDENTIFICATION NUMBER, WRITE "EXEMPT" IN PART II OF THE FORM, SIGN AND DATE THE
FORM, AND RETURN IT TO THE PAYER.

      PRIVACY ACT NOTICE--Section 6109 requires you to provide your correct
taxpayer identification number to the payer, who must report the payments to the
IRS. The IRS uses the numbers for identification purposes and may also provide
this information to various government agencies for tax enforcement or
litigation purposes. Payers must be given the numbers whether or not recipients
are required to file tax returns. Payers must generally withhold a percentage of
taxable interest, dividends, and certain other payments to a payee who does not
furnish a taxpayer identification number to a payer. Certain penalties may also
apply.

PENALTIES

(1) FAILURE TO FURNISH TAXPAYER IDENTIFICATION NUMBER.--If you fail to furnish
your taxpayer identification number to the payer, you are subject to a penalty
of $50 for each such failure unless your failure is due to reasonable cause and
not to willful neglect.

(2) CIVIL PENALTY FOR FALSE INFORMATION WITH RESPECT TO WITHHOLDING.--If you
make a false statement with no reasonable basis that results in no backup
withholding, you are subject to a $500 penalty.

(3) CRIMINAL PENALTY FOR FALSIFYING INFORMATION.--Willfully falsifying
certifications or affirmations may subject you to criminal penalties including
times and/or imprisonment.

                   FOR ADDITIONAL INFORMATION CONTACT YOUR TAX
                   CONSULTANT OR THE INTERNAL REVENUE SERVICE

                THE INFORMATION AGENT FOR THE EXCHANGE OFFER IS:

                          [GEORGESON SHAREHOLDER LOGO]
                    GEORGESON SHAREHOLDER COMMUNICATIONS INC.
                           17 STATE STREET, 10TH FLOOR
                               NEW YORK, NY 10004
              BANKS AND BROKERAGE FIRMS PLEASE CALL: (212) 440-9800
                    ALL OTHERS CALL TOLL-FREE: (866) 873-6991
                           E-MAIL: TECHDATA@GSCORP.COM

                                       15

EX-99.2

                                                                    EXHIBIT 99.2

                              TECH DATA CORPORATION

                                OFFER TO EXCHANGE
               2.0 % CONVERTIBLE SUBORDINATED DEBENTURES DUE 2021
                           FOR ANY AND ALL OUTSTANDING
               2.0 % CONVERTIBLE SUBORDINATED DEBENTURES DUE 2021
                     (CUSIP Numbers 878237AB2 and 878237AC0)

      THE OFFER AND YOUR WITHDRAWAL RIGHTS WILL EXPIRE AT MIDNIGHT NEW YORK
          CITY TIME ON DECEMBER 14, 2004 UNLESS THE OFFER IS EXTENDED.

                                                               November 16, 2004

To Brokers, Dealers, Banks, Trust Companies and Other Nominees:

      Tech Data Corporation ("TECH DATA") is offering, upon the terms and
subject to the conditions set forth in the prospectus, subject to completion,
dated November 16, 2004 (the "PROSPECTUS") and the related letter of transmittal
(the "LETTER OF TRANSMITTAL") which, together with the Prospectus, constitutes
Tech Data's offer to exchange (the "EXCHANGE OFFER") an aggregate principal
amount of up to $290,000,000 of Tech Data's new 2.0% Convertible Subordinated
Debentures due 2021 (the "NEW DEBENTURES"), for a like principal amount of Tech
Data's currently outstanding 2.0% Convertible Subordinated Debentures due 2021
(the "EXISTING DEBENTURES").

      Existing Debentures may be tendered for New Debentures in the exchange
offer. The exchange offer is subject to various conditions set forth in the
Prospectus, including that at least 75% of the outstanding principal amount of
the Existing Debentures subject to the exchange offer are validly tendered and
not withdrawn before the expiration of the exchange offer, and that the
registration statement and any post-effective amendment to the registration
statement covering the New Debentures are effective under the Securities Act of
1933, as amended.

      Pursuant to the Letter of Transmittal, each tendering holder of Existing
Debentures will represent to, and agree with, Tech Data that: (1) the holder
agrees to all of the terms of the exchange offer, (2) the holder is the owner of
the Existing Debentures tendered for exchange, (3) the holder has full power and
authority to tender, exchange, sell, assign and transfer the Existing Debentures
tendered, (4) when the Existing Debentures are accepted for exchange, Tech Data
will acquire good, marketable and unencumbered title thereto, free and clear of
all liens, restrictions, charges and encumbrances, and that the Existing
Debentures tendered are not subject to any adverse claims or proxies, and (5)
the holder will, upon request, execute and deliver any additional documents
deemed by Tech Data or by J.P. Morgan Trust Company, National Association (the
"EXCHANGE AGENT") to be necessary or desirable to complete the exchange,
assignment and transfer of the outstanding debentures tendered.

      The enclosed letter to clients contains an authorization by the beneficial
owners of the outstanding Existing Debentures to make the foregoing
representations.

      We are requesting that you contact clients for whom you hold outstanding
Existing Debentures regarding the exchange offer. We will not pay any fees or
commissions to any brokers, dealers or others soliciting acceptances of the
exchange offer, other than Bank of America Securities LLC (the "DEALER MANAGER")
and Georgeson Shareholder Communications Inc. (the "INFORMATION AGENT").
Brokers, dealers, banks, trust companies and other nominees will, upon request,
be reimbursed by us for reasonable and necessary costs and expenses incurred by
them in forwarding materials to their customers. Tech Data will pay or cause to
be paid any transfer taxes on the transfer of outstanding Existing Debentures to
it, except as otherwise provided in Instruction 9 of the enclosed letter of
transmittal.

      For your information and for forwarding to your clients for whom you hold
outstanding debentures registered in your name or in the name of your nominee,
we are enclosing the following documents:

      1.    Prospectus dated November 16, 2004;

      2.    Letter of Transmittal;

      3.    Notice of Guaranteed Delivery; and

      4.    A form of letter which may be sent to clients for whose account you
            hold Existing Debentures registered in your name or the name of your
            nominee, with space provided for obtaining such clients'
            instructions with regard to the exchange offer.

                                       1


     YOUR PROMPT ACTION IS REQUESTED. THE EXCHANGE OFFER WILL EXPIRE AT
MIDNIGHT, NEW YORK CITY TIME, ON DECEMBER 14, 2004, UNLESS IT IS EXTENDED.
TENDERS OF EXISTING DEBENTURES MAY BE WITHDRAWN PRIOR TO MIDNIGHT, NEW YORK CITY
TIME, ON DECEMBER 14, 2004.

      Any requests for additional copies of the enclosed materials should be
directed to the Information Agent at its address below or to the Exchange Agent
at its address specified in the Prospectus.

                THE INFORMATION AGENT FOR THE EXCHANGE OFFER IS:

                          [GEORGESON SHAREHOLDER LOGO]
                    GEORGESON SHAREHOLDER COMMUNICATIONS INC.
                           17 STATE STREET, 10TH FLOOR
                               NEW YORK, NY 10004
              BANKS AND BROKERAGE FIRMS PLEASE CALL: (212) 440-9800
                    ALL OTHERS CALL TOLL-FREE: (866) 873-6991
                           E-MAIL: TECHDATA@GSCORP.COM

                                                           Very truly yours,

                                                           TECH DATA CORPORATION

      Nothing contained in this letter or in the enclosed documents will
constitute you or any person as an agent of Tech Data or the Exchange Agent, or
authorize you or any other person to use any document or make any statements on
behalf of either of them with respect to the exchange offer, other than the
documents enclosed herewith and the statements contained in those documents.

                                       2

EX-99.3

                                                                    EXHIBIT 99.3

                              TECH DATA CORPORATION
         INSTRUCTIONS TO REGISTERED HOLDER AND/OR BOOK-ENTRY PARTICIPANT

                          FROM THE BENEFICIAL OWNER OF

                2.0% CONVERTIBLE SUBORDINATED DEBENTURES DUE 2021
                     (CUSIP Numbers 878237AB2 and 878237AC0)

     THE OFFER AND YOUR WITHDRAWAL RIGHTS WILL EXPIRE AT MIDNIGHT NEW YORK
          CITY TIME ON DECEMBER 14, 2004 UNLESS THE OFFER IS EXTENDED.

                                                               November 16, 2004

To Our Clients:

      Tech Data Corporation ("TECH DATA") is offering, upon the terms and
subject to the conditions set forth in the prospectus, subject to completion,
dated November 16, 2004 (the "PROSPECTUS") and the related letter of transmittal
(the "LETTER OF TRANSMITTAL") which, together with the Prospectus, constitutes
Tech Data's offer to exchange (the "EXCHANGE OFFER") an aggregate principal
amount of up to $290,000,000 of Tech Data's new 2.0% Convertible Subordinated
Debentures due 2021 (the "NEW DEBENTURES"), for a like principal amount of Tech
Data's currently outstanding 2.0% Convertible Subordinated Debentures due 2021
(the "EXISTING DEBENTURES").

      Existing Debentures may be tendered for New Debentures in the exchange
offer. The exchange offer is subject to various conditions set forth in the
Prospectus, including that at least 75% of the outstanding principal amount of
the Existing Debentures subject to the exchange offer are validly tendered and
not withdrawn before the expiration of the relevant exchange offer, and that the
registration statement and any post-effective amendment to the registration
statement covering the New Debentures are effective under the Securities Act of
1933, as amended.

      We are forwarding this material to you as the beneficial owner of the
Existing Debentures held by us for your account but not registered in your name.
A TENDER OF SUCH EXISTING DEBENTURES MAY ONLY BE MADE BY US AS THE HOLDER OF
RECORD AND PURSUANT TO YOUR INSTRUCTIONS. If you wish to have us tender your
Existing Debentures, please so instruct us by completing, executing and
returning to us the instruction form on the back of this letter. THE LETTER OF
TRANSMITTAL WAS FURNISHED TO YOU FOR INFORMATION ONLY AND YOU MAY NOT USE IT TO
TENDER EXISTING DEBENTURES.

      Accordingly, we request instructions as to whether you wish us to tender
any or all of the Existing Debentures held by us for your account, pursuant to
the terms and conditions set forth in the Prospectus and the Letter of
Transmittal. We urge you to read carefully the Prospectus, the Letter of
Transmittal and the other materials provided with this letter before instructing
us to tender your Existing Debentures.

      You should forward your instructions to us as promptly as possible in
order to permit us to tender Existing Debentures on your behalf in accordance
with the provisions of the Prospectus. THE EXCHANGE OFFER AND WITHDRAWAL RIGHTS
WILL EXPIRE AT MIDNIGHT NEW YORK CITY TIME ON DECEMBER 14, 2004, THE EXPIRATION
DATE, UNLESS EXTENDED BY TECH DATA. Any Existing Debentures tendered pursuant to
the exchange offer may be withdrawn at any time before the expiration date.

      Your attention is directed to the following:

            1.    The exchange offer is for any and all Existing Debentures that
      are outstanding.

            2.    The exchange offer is being made upon the terms and subject to
      the conditions set forth in the Prospectus and in the Letter of
      Transmittal.

            3.    The exchange offer is subject to certain conditions as set
      forth in the Prospectus in the section captioned "The Exchange Offer -
      Conditions for Completion of the Exchange Offer."



            4.    The exchange offer and withdrawal rights expire at midnight,
      New York City time, on December 14, 2004, unless extended by Tech Data.

      We also request that you confirm that we may make on your behalf the
following representations and undertakings contained in the Letter of
Transmittal: (1) you agree to all of the terms of the exchange offer, (2) you
are the owner of the Existing Debentures tendered for exchange, (3) you have
full power and authority to tender, exchange, sell, assign and transfer the
Existing Debentures tendered, (4) when the Existing Debentures are accepted for
exchange, Tech Data will acquire good, marketable and unencumbered title
thereto, free and clear of all liens, restrictions, charges and encumbrances,
and that the Existing Debentures tendered are not subject to any adverse claims
or proxies, and (5) you will, upon request, execute and deliver any additional
documents deemed by Tech Data or the Exchange Agent to be necessary or desirable
to complete the exchange, assignment and transfer of the Existing Debentures
tendered. If you instruct us to tender any Existing Debentures held by us for
your account, it is understood that by signing the attached instructions, you
have authorized us to make on your behalf (and, by your signature below, you
make to us) the above representations and undertakings contained in the Letter
of Transmittal.

      If you wish to have us tender any or all of your Existing Debentures held
by us for your account or benefit pursuant to the Statement, please so instruct
us by completing, executing and returning to us the instruction form that
appears below. THE ACCOMPANYING LETTER OF TRANSMITTAL IS FURNISHED TO YOU FOR
INFORMATIONAL PURPOSES ONLY AND YOU MAY NOT USE IT TO TENDER DEBENTURES HELD BY
US AND REGISTERED IN OUR NAME FOR YOUR ACCOUNT.

                                       2


                 INSTRUCTIONS WITH RESPECT TO THE EXCHANGE OFFER

      This will instruct you to tender the Existing Debentures held by you for
the account of the undersigned, upon the terms and subject to the conditions set
forth in the Prospectus and the related Letter of Transmittal. Please tender the
Existing Debentures held by you for my account as indicated below:

      The aggregate face amount of the Existing Debentures held by you for the
account of the undersigned is (fill in amount):

            $     of the Existing Debentures

With respect to the exchange offer, the undersigned hereby instructs you (check
appropriate box and fill in amount(s) if applicable):

      [ ]   To TENDER the following aggregate principal amount of Existing
            Debentures held by you for the account of the undersigned (insert
            principal amount of Existing Debentures to be tendered, if any) in
            exchange for a like principal amount of New Debentures:

            $     of the Existing Debentures

      [ ]   NOT to TENDER any Existing Debentures held by you for the account of
            the undersigned

      The undersigned acknowledge(s) receipt of your letter and the enclosed
material referred to therein relating to the exchange offer by Tech Data with
respect to the Existing Debentures.

                                PLEASE SIGN HERE

________________________________________________________________________________
(Please print name(s) of beneficial owner(s) here)

Address: _______________________________________________________________________

________________________________________________________________________________

Area Code and Telephone No. ____________________________________________________

Employer Identification or Social Security No. _________________________________

My Account Number With You _____________________________________________________

Unless a specific contrary instruction is given in the space provided, your
signature(s) hereon shall constitute an instruction to us to tender all Existing
Debentures held by us for your account.

Date _________________________________

                                       3

EX-99.4

                                                                    EXHIBIT 99.4

                          NOTICE OF GUARANTEED DELIVERY

                              TECH DATA CORPORATION

                                OFFER TO EXCHANGE
                2.0% CONVERTIBLE SUBORDINATED DEBENTURES DUE 2021
                           FOR ANY AND ALL OUTSTANDING
                2.0% CONVERTIBLE SUBORDINATED DEBENTURES DUE 2021
                     (CUSIP Numbers 878237AB2 and 878237AC0)

               PURSUANT TO THE PROSPECTUS DATED NOVEMBER 16, 2004

      This Notice of Guaranteed Delivery or one substantially equivalent must be
used to accept the exchange offer (as defined below) if the procedures for
book-entry transfer cannot be completed on a timely basis. This Notice of
Guaranteed Delivery, together with a properly completed Letter of Transmittal,
must be delivered by hand or sent by facsimile transmission, overnight courier,
telex, telegram or mail to the Exchange Agent. See "The Exchange Offer --
Guaranteed Delivery Procedures" in the prospectus, subject to completion, dated
November 16, 2004 (the "PROSPECTUS," which, together with the related Letter of
Transmittal, constitutes the "EXCHANGE OFFER") of Tech Data Corporation, a
Delaware corporation ("TECH DATA").

                  THE EXCHANGE AGENT FOR THE EXCHANGE OFFER IS:

                 J.P. MORGAN TRUST COMPANY, NATIONAL ASSOCIATION

                                              
     By Facsimile:                                         By Registered or Certified Mail,
    (214) 468-6494                                       Courier, Hand or Overnight Delivery:
Attention: Frank Ivins                              J.P. Morgan Trust Company, National Association
                            For Information:                  Institutional Trust Services
                             (800) 275-2048                   2001 Bryan Street, 9th Floor
                                                                   Dallas, Texas 75201
                                                                 Attention: Frank Ivins



      DELIVERY OF THIS NOTICE OF GUARANTEED DELIVERY TO AN ADDRESS OTHER THAN AS
SET FORTH ABOVE OR TRANSMISSION OF THIS NOTICE OF GUARANTEED DELIVERY VIA A
FACSIMILE TRANSMISSION TO A NUMBER OTHER THAN AS SET FORTH ABOVE WILL NOT
CONSTITUTE A VALID DELIVERY.

      THIS NOTICE OF GUARANTEED DELIVERY IS NOT TO BE USED TO GUARANTEE
SIGNATURES. IF A SIGNATURE ON A LETTER OF TRANSMITTAL IS REQUIRED TO BE
GUARANTEED BY AN "ELIGIBLE INSTITUTION" UNDER THE INSTRUCTIONS THERETO, SUCH
SIGNATURE GUARANTEE MUST APPEAR IN THE APPLICABLE SPACE PROVIDED ON THE LETTER
OF TRANSMITTAL.

                    THE FOLLOWING GUARANTEE MUST BE COMPLETED
                              GUARANTEE OF DELIVERY
                    (NOT TO BE USED FOR SIGNATURE GUARANTEE)

      The undersigned, a firm which is a member of a registered national
securities exchange or a member of the National Association of Securities
Dealers, Inc. or a commercial bank or trust company having an office or
correspondent in the United States, hereby guarantees to deliver to the Exchange
Agent the aggregate principal amount of Existing Debentures tendered set forth
below, by confirmation of the book-entry transfer of such Existing Debentures to
the Exchange Agent's account at The Depository Trust Company ("DTC") pursuant to
the procedures for book-entry transfer set forth in the Prospectus, together
with any other documents required by the Letter of Transmittal, within three New
York Stock Exchange trading days after the date of execution of this Notice of
Guaranteed Delivery.



      The undersigned acknowledges that it must deliver the Existing Debentures
tendered hereby to the Exchange Agent within the time period set forth above and
that failure to do so could result in a financial loss to the undersigned.

                                                             
Aggregate Principal Amount of Existing Debentures Tendered:     $ _________________________________________________

Name of Firm: ______________________________________            ___________________________________________________
                                                                                (Authorized Signature)

Address: ___________________________________________            Title: ____________________________________________

____________________________________________________            Name: _____________________________________________
(Zip Code)                                                                       (Please type or print)

Area Code and Telephone Number:                                 Date:______________________________________________
____________________________________________________



                                       2

COVER

                           [GRAY ROBINSON LETTERHEAD]


                                November 16, 2004



VIA EDGAR

Securities and Exchange Commission
450 5th Street, N.W.
Washington, DC 20549

         Re:      Tech Data Corporation Registration Statement on Form S-4
                  CIK No. 0000790703

Ladies and Gentlemen:

         Enclosed on behalf of our client, Tech Data Corporation (the
"Company"), we have submitted herewith for filing under the Securities Act of
1933, as amended (the "1933 Act"), the Company's Registration Statement on Form
S-4, including exhibits, for registration under the 1933 Act of $290,000,000 2%
Convertible Subordinated Debentures due 2021 (the "Debentures"), including an
indeterminate number of shares of Common Stock, par value $0.0015 per share,
issuable upon conversion of the Debentures. It is my understanding that funds
for the filing fee as prescribed and computed in accordance with Rule 457(c) of
the 1933 Act, were wired to the Securities and Exchange Commission referencing
the above CIK No. 0000790703.

         If you have any questions regarding this filing or desire any
additional information, please call me at (813) 273-5135.

                                         Very truly yours,


                                         /s/ Frank N. Fleischer

                                         Frank N. Fleischer

Enclosures
cc:      Danyle Anderson, Tech Data Corporation