FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

    [ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                              EXCHANGE ACT OF 1934
                     For the quarter ended December 31, 2000
                                       OR

     [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                              EXCHANGE ACT OF 1934

                       For the transition period from ___to ___.

                         Commission file number: 0-28926

                                   ePlus inc.

             (Exact name of registrant as specified in its charter)

                 Delaware                             54-1817218

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

                     400 Herndon Parkway, Herndon, VA 20170
               (Address, including zip code, of principal offices)

       Registrant's telephone number, including area code: (703) 834-5710

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

             The number of shares of Common Stock outstanding as of
                        February 12, 2001, was 9,718,401








                                TABLE OF CONTENTS
                           ePlus inc. AND SUBSIDIARIES

Part I.  Financial Information:

         Item 1.  Financial Statements - Unaudited:

                  Condensed Consolidated Balance Sheets as of March 31, 2000 and
                                                                                     
                  December 31, 2000                                                     2
                  Condensed Consolidated Statements of Earnings, Three Months
                  Ended December 31, 1999 and 2000                                      3

                  Condensed Consolidated Statements of Earnings, Nine Months Ended
                  December 31, 1999 and 2000                                            4

                  Condensed Consolidated Statements of Cash Flows, Nine Months
                  Ended December 31, 1999 and 2000                                      5

                  Notes to Condensed Consolidated Financial Statements                  6

         Item 2.  Management's Discussion and Analysis of Results of Operations
                  and Financial Condition                                               9

         Item 3.  Quantitative and Qualitative Disclosures About Market Risk            20

Part II. Other Information:

         Item 1.  Legal Proceedings                                                     20

         Item 2.  Changes in Securities and Use of Proceeds                             20

         Item 3.  Defaults Upon Senior Securities                                       20

         Item 4.  Submission of Matters to a Vote of Security Holders                   20

         Item 5.  Other Information                                                     20

         Item 6.  Exhibits and Reports on Form 8-K                                      20

Signatures                                                                              21








         ePlus inc. AND SUBSIDIARIES
         CONDENSED CONSOLIDATED BALANCE SHEETS
         (UNAUDITED)

                                                                    As of March 31, 2000    As of December 31, 2000
                                                                    ------------------------------------------------------

         ASSETS

                                                                                                      
         Cash and cash equivalents                                         $  21,909,784               $ 26,036,569
         Accounts receivable                                                  60,166,596                 55,951,053
         Notes receivable                                                      1,195,263                    980,277
         Employee advances                                                        94,693                     20,236
         Inventories                                                           2,445,425                  2,862,127
         Investment in direct financing and sales type leases - net          221,884,864                220,690,846
         Investment in operating lease equipment - net                        10,114,392                  5,492,755
         Property and equipment - net                                          2,895,711                  4,430,536
         Other assets                                                         24,628,020                 19,081,693
                                                                     -----------------------------------------------
         TOTAL ASSETS                                                      $ 345,334,748              $ 335,546,092
                                                                     ====================================================


         LIABILITIES AND STOCKHOLDERS' EQUITY

         LIABILITIES
         Accounts payable - equipment                                      $  22,975,545               $ 14,426,469
         Accounts payable - trade                                             29,451,907                 19,805,065
         Salaries and commissions payable                                        956,762                  1,988,319
         Accrued expenses and other liabilities                                8,519,353                 30,247,331
         Income taxes payable                                                  3,685,870                  2,795,461
         Recourse notes payable                                               39,017,168                  4,544,908
         Nonrecourse notes payable                                           182,845,152                171,020,715
         Deferred taxes                                                          762,139                    762,139
                                                                     ------------------------------------------------
         Total Liabilities                                                   288,213,896                245,590,407

         COMMITMENTS AND CONTINGENCIES
                                                                                     -                          -
         STOCKHOLDERS' EQUITY

         Preferred stock, $.01 par value; 2,000,000 shares authorized;
            none issued or outstanding                                               -                          -
         Common stock, $.01 par value; 25,000,000 and 50,000,000
            authorized; 7,958,433 and 9,718,401 issued and outstanding
            at March 31, 2000 and December 31, 2000, respectively                 79,584                     97,190
         Additional paid-in capital                                           29,926,168                 56,506,475
         Retained earnings                                                    27,115,100                 33,352,020
                                                                     ----------------------------------------------------
         Total Stockholders' Equity                                           57,120,852                 89,955,685
                                                                     ----------------------------------------------------
         TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                        $ 345,334,748              $ 335,546,092
                                                                     ====================================================

         See Notes to Condensed Consolidated Financial Statements.




                                       2





ePlus inc. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
(UNAUDITED)
                                                                         Three months ended
                                                                             December 31,
                                                                   1999                    2000
                                                           --------------------------------------------
REVENUES

                                                                                    
Sales of equipment                                                $ 47,188,893            $ 53,735,856
Sales of leased equipment                                           16,360,757               5,615,123
                                                           --------------------------------------------
                                                                    63,549,650              59,350,979

Lease revenues                                                       9,467,586              10,585,654
Fee and other income                                                 2,925,506               1,978,577
ePlusSuite revenues                                                    297,453               1,759,386
                                                           --------------------------------------------
                                                                    12,690,545              14,323,617
                                                           --------------------------------------------
TOTAL REVENUES                                                      76,240,195              73,674,596
                                                           --------------------------------------------
COSTS AND EXPENSES

Cost of sales, equipment                                            42,315,260              43,627,009
Cost of sales, leased equipment                                     15,309,659               5,537,042
                                                           --------------------------------------------
                                                                    57,624,919              49,164,051

Direct lease costs                                                   3,116,460               4,734,039
Professional and other fees                                            566,365                 726,790
Salaries and benefits                                                5,101,722               8,342,731
General and administrative expenses                                  1,841,111               3,653,835
Interest and financing costs                                         4,038,850               4,081,381
                                                           --------------------------------------------
                                                                    14,664,508              21,538,776
                                                           --------------------------------------------
TOTAL COSTS AND EXPENSES                                            72,289,427              70,702,827
                                                           --------------------------------------------
EARNINGS BEFORE PROVISION FOR INCOME TAXES                           3,950,768               2,971,769
                                                           --------------------------------------------
PROVISION FOR INCOME TAXES                                           1,580,340               1,242,907
                                                           --------------------------------------------
NET EARNINGS                                                       $ 2,370,428             $ 1,728,862
                                                           ============================================
NET EARNINGS PER COMMON SHARE - BASIC                                   $ 0.30                  $ 0.18
                                                           ============================================
NET EARNINGS PER COMMON SHARE - DILUTED                                 $ 0.26                  $ 0.18
                                                           ============================================

WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC                          7,885,729               9,707,436
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED                        9,092,317               9,866,573

See Notes to Condensed Consolidated Financial Statements.


                                       3







ePlus inc. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
(UNAUDITED)
                                                                        Nine months ended
                                                                            December 31,
                                                                    1999                    2000
                                                           ------------------------------------------------
REVENUES

                                                                                   
Sales of equipment                                               $ 118,850,359           $ 166,962,802
Sales of leased equipment                                           44,882,169              28,311,687
                                                           --------------------------------------------
                                                                   163,732,528             195,274,489

Lease revenues                                                      21,816,694              29,475,790
Fee and other income                                                 5,956,374               5,332,912
ePlusSuite revenues                                                    297,453               4,435,811
                                                           --------------------------------------------
                                                                    28,070,521              39,244,513
                                                           --------------------------------------------
TOTAL REVENUES                                                     191,803,049             234,519,002
                                                           --------------------------------------------
COSTS AND EXPENSES

Cost of sales, equipment                                           106,363,250             141,484,589
Cost of sales, leased equipment                                     42,969,242              27,635,693
                                                           --------------------------------------------
                                                                   149,332,492             169,120,282

Direct lease costs                                                   5,408,846               9,644,163
Professional and other fees                                          1,387,540               2,405,892
Salaries and benefits                                               13,688,322              22,821,477
General and administrative expenses                                  4,817,067               8,595,970
Interest and financing costs                                         7,231,746              11,413,166
                                                           --------------------------------------------
                                                                    32,533,521              54,880,668
                                                           --------------------------------------------
TOTAL COSTS AND EXPENSES                                           181,866,013             224,000,950
                                                           --------------------------------------------
EARNINGS BEFORE PROVISION FOR INCOME TAXES                           9,937,036              10,518,052
                                                           --------------------------------------------
PROVISION FOR INCOME TAXES                                           3,974,847               4,279,916
                                                           --------------------------------------------
NET EARNINGS                                                       $ 5,962,189             $ 6,238,136
                                                           ============================================
NET EARNINGS PER COMMON SHARE - BASIC                                   $ 0.78                  $ 0.65
                                                           ============================================
NET EARNINGS PER COMMON SHARE - DILUTED                                 $ 0.70                  $ 0.60
                                                           ============================================

WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC                          7,618,700               9,594,984
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED                        8,554,461              10,364,288

See Notes to Condensed Consolidated Financial Statements.



                                       4











ePlus inc. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
                                                                                     Nine Months Ended
                                                                                        December 31,
                                                                                  1999               2000
                                                                           ---------------------------------------
Cash Flows From Operating Activities:
                                                                                                
     Net earnings                                                                 $ 5,962,189       $   6,238,136
     Adjustments to reconcile net earnings to net cash used by
        operating activities:
           Depreciation and amortization                                            4,979,393           7,917,332
           Provision for credit losses                                                360,000             683,000
           Gain on sale of operating lease equipment                                 (402,036)           (487,068)
           Adjustment of basis to fair market value of equipment and inventories        9,000           1,590,760
           Payments from lessees directly to lenders                               (4,043,648)         (5,960,322)
          Loss on disposal of property and equipment                                   45,798              17,864
           Changes in:
              Accounts receivable                                                 (16,369,538)          5,210,965
              Other receivables                                                    (3,998,476)         (1,108,046)
              Employee advances                                                       (54,496)             69,366
              Inventories                                                           4,087,197            (385,462)
              Other assets                                                            341,043           6,019,152
              Accounts payable - equipment                                            466,121          (8,549,076)
              Accounts payable - trade                                             11,287,990          (3,488,887)
              Salaries and commissions payable, accrued
                 expenses and other liabilities                                    (3,413,888)         14,426,991
                                                                           ---------------------------------------
                    Net cash used (provided) by operating activities                 (743,351)         22,194,705
                                                                           ---------------------------------------

Cash Flows From Investing Activities:
     Proceeds from sale of operating equipment                                        781,599             922,549
     Purchases of operating lease equipment                                        (1,385,105)         (1,966,060)
     Increase in investment in direct financing and sales-type leases             (83,492,103)        (20,745,428)
     Purchases of property and equipment                                             (980,036)         (3,065,948)
     Cash used in acquisitions, net of cash acquired                               (1,845,730)                  -
     Increase in other assets                                                        (135,718)         (1,906,752)
                                                                           ---------------------------------------
                 Net cash used in investing activities                            (87,057,093)        (26,761,639)
                                                                           ---------------------------------------
Cash Flows From Financing Activities:
     Borrowings:
        Nonrecourse                                                                82,444,589          79,124,615
        Recourse                                                                    4,905,701             975,485
     Repayments:
        Nonrecourse                                                                (6,727,946)        (63,224,284)
        Recourse                                                                     (938,773)           (186,448)
     Proceeds from issuance of capital stock, net of expenses                         330,030          26,372,862
     Issuance of common stock purchase warrants                                             -             225,000
     Net proceeds (repayment) from (of) lines of credit                            11,582,522         (34,593,511)
                                                                           ---------------------------------------
                 Net cash provided by financing activities                         91,596,123           8,693,719
                                                                           ---------------------------------------
Net Increase in Cash and Cash Equivalents                                           3,795,679           4,126,785
Cash and Cash Equivalents, Beginning of Period                                      7,891,661          21,909,784
                                                                           ---------------------------------------
Cash and Cash Equivalents, End of Period                                         $ 11,687,340        $ 26,036,569
                                                                           =======================================
Supplemental Disclosures of Cash Flow Information:
     Cash paid for interest                                                      $  2,797,802        $    727,496
                                                                           =======================================
     Cash paid for income taxes                                                  $  4,463,357        $   2,532,091
                                                                           =======================================

See Notes To Condensed Consolidated Financial Statements.

                                       5










                           ePlus inc. AND SUBSIDIARIES
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1.  BASIS OF PRESENTATION

The  condensed  consolidated  interim  financial  statements  of ePlus inc.  and
subsidiaries  (the "Company")  included herein have been prepared by the Company
without  audit,  pursuant to the rules and  regulations  of the  Securities  and
Exchange  Commission  and  reflect all  adjustments  that are, in the opinion of
management,  necessary for a fair statement of results for the interim  periods.
All adjustments made were normal, recurring accruals. Certain prior year amounts
have been reclassified to conform to the current year's presentation.

These  interim  financial  statements  should  be read in  conjunction  with the
financial  statements and notes thereto contained in the Company's Annual Report
on Form 10-K (No.  0-28926)  for the year ended March 31,  2000 (the  "Company's
2000 Form 10-K").  Operating results for the interim periods are not necessarily
indicative of results for an entire year.

2.  INVESTMENT IN DIRECT FINANCING AND SALES TYPE LEASES

The Company's  investment in direct  financing and sales type leases consists of
the following components:

                                                        March 31,   December 31,
                                                          2000         2000
                                                            (In Thousands)
                                                       -------------------------

     Minimum lease payments                            $  213,284     $  213,135

     Estimated unguaranteed residual value                 33,584        31,972
     Initial direct costs, net of amortization (1)          2,958         3,449
     Less:  Unearned lease income                        (26,093)       (26,049)
                Reserve for credit losses                 (1,848)        (1,816)
                                                       -----------     ---------

     Investment in direct financing and sales
         type leases, net                              $  221,885      $ 220,691
                                                       ==========      =========

     (1) Initial direct costs are shown net of amortization of $3,686 and $4,608
      at March 31, 2000 and December 31, 2000, respectively.


3.  INVESTMENT IN OPERATING LEASE EQUIPMENT

Investment in operating leases primarily  represents equipment leased for two to
three years and leases that are short-term  renewals on  month-to-month  status.
The  components  of the net  investment  in  operating  lease  equipment  are as
follows:


                                       6




                                                       March 31,    December 31,
                                                         2000          2000
                                                           (In Thousands)
                                                       -------------------------

        Cost of equipment under operating leases        $  26,979     $  22,026
        Initial direct costs                                   19            15
        Less:  Accumulated depreciation and
                  amortization                            (16,884)      (16,548)
                                                        ------------- ----------
        Investment in operating lease equipment, net    $  10,114     $   5,493
                                                        ============= ==========


4.  BUSINESS COMBINATION

On September 30, 1999,  the Company  purchased all of the stock of CLG,  Inc., a
technology  equipment  leasing  business,   from  Centura  Bank.  This  business
acquisition has been accounted for as a purchase.

The following pro forma financial  information  presents the combined results of
operations of the Company and CLG, Inc. as if the acquisition had occurred as of
the beginning of the nine months ended December 31, 1999, after giving effect to
certain adjustments, including amortization of goodwill. The pro forma financial
information  does not  necessarily  reflect the results of operations that would
have occurred had the Company and CLG,  Inc.  constituted a single entity during
such periods.

                                                          Nine Months Ended
                                                          December 31, 1999
                                                            (Unaudited)
                                                         In Thousands (except
                                                           per share data)
                                                       ----------------------
          Total Revenues                                            $208,458
          Net Earnings                                                 5,652
          Net Earnings per Common Share - Basic                         0.72
          Net Earnings per Common Share - Diluted                       0.64


5.  ISSUANCES OF COMMON STOCK AND WARRANTS

On October 23,  1998,  the Company sold  1,111,111  shares of common stock to TC
Leasing  LLC, a Delaware  limited  liability  company,  for a price of $9.00 per
share.  In addition,  the Company  granted to TC Leasing  LLC, a stock  purchase
warrant granting the right to purchase an additional  1,090,909 shares of common
stock  at a  price  of  $11.00  per  share,  subject  to  certain  anti-dilution
adjustments.  The warrant was  exercisable  through  December 31,  2001,  unless
extended pursuant to the terms of the warrant. On February 25, 2000, the Company
entered into an agreement,  which was amended  April 11, 2000,  which allowed TC
Plus LLC (formerly TC Leasing LLC) to exercise the warrants on a cashless  basis
at an  exercise  price of  $11.00  per  share,  contingent  upon  the  Company's
completion of a secondary  offering  which  occurred on April 17, 2000. On April
11, 2000, TC Plus LLC  exercised its options on a cashless  basis and was issued
709,956 shares of common stock. Pursuant to the terms of this private placement,


                                       7


the Company agreed to expand its Board of Directors to six persons, four of whom
to be appointed, in whole or in part, by TC Plus LLC. Additionally, the terms of
the private  placement  restricted the Company's  ability to pay dividends until
October 23, 1999 without the consent of TC Plus LLC.

On April 17, 2000 the Company completed a secondary offering of 1,000,000 shares
of its common stock at a price of $28.50 per share.  Net proceeds to the Company
were $25,999,884.

On May 25,  2000,  the  Company  issued a common  stock  purchase  warrant  to a
business  partner which allows the holder to purchase up to 50,000 shares of the
Company's  common  stock at a price of $18.75 per share  over a two year  period
beginning July 1, 2000.

6.  SEGMENT REPORTING

The Company  manages its  business  segments  on the basis of the  products  and
services offered.  The Company's  reportable segments consist of its traditional
financing and technology business units (previously known as the lease financing
and value added re-selling  segments),  as well as its newly created  electronic
commerce  ("e-commerce") business unit. The financing business unit offers lease
financing solutions to corporations and governmental  entities  nationwide.  The
technology  business  unit sells  information  technology  equipment and related
services  primarily to corporate  customers in the eastern  United  States.  The
e-commerce  business unit provides  Internet-based  business-to-business  supply
chain  management  solutions  for  information  technology  and other  operating
resources. The Company evaluates segment performance on the basis of segment net
earnings.

Sales of equipment for the e-commerce business unit represent customer equipment
purchases  executed  through  Procure+,  an element of the Company's  e-commerce
business  solution.  The amounts  charged for using  Procure+  are  presented as
ePlusSuite revenues in the statement of earnings. The e-commerce business unit's
assets consist primarily of capitalized software costs.

The accounting  policies of the financing and technology  business units are the
same as those  described  in Note 1,  "Organization  and Summary of  Significant
Accounting  Policies"  in the  Company's  2000  Form  10-K.  Corporate  overhead
expenses  are  allocated to the three  segments on the basis of revenue  volume,
estimates  of actual  time  spent by  corporate  staff,  and asset  utilization,
depending on the type of expense.




                                      Financing    Technology    E-commerce
                                      Business      Business      Business
                                        Unit          Unit          Unit          Total
                                    --------------------------------------------------------
Three months ended December 31, 1999
                                                                   
Sales of equipment                   $ 16,608,129  $ 45,417,558   $ 1,523,963  $ 63,549,650
Lease revenues                          9,467,586             -             -     9,467,586
Fee and other income                      531,043     2,394,463             -     2,925,506
ePlusSuite revenues                             -             -       297,453       297,453
                                    --------------------------------------------------------
    Total Revenues                     26,606,758    47,812,021     1,821,416    76,240,195



                                       8




                                      Financing    Technology    E-commerce
                                      Business      Business      Business
                                        Unit          Unit          Unit          Total
                                    --------------------------------------------------------
                                                                     
Cost of sales                          15,648,614    40,747,917     1,228,388    57,624,919
Direct lease costs                      3,116,460             -             -     3,116,460
Selling, general and administrative
  expenses                              2,962,062     4,367,465       179,671     7,509,198
                                    --------------------------------------------------------
Segment earnings                        4,879,622     2,696,639       413,357     7,989,618
Interest expense                        3,917,808       121,042             -     4,038,850
                                    --------------------------------------------------------
    Earnings before income taxes          961,814     2,575,597       413,357     3,950,768
                                    ========================================================
Assets                              $ 271,330,332    47,967,618     $ 561,908 $ 319,859,858

Three months ended December 31, 2000
Sales of equipment                  $   5,694,357  $ 40,431,490  $ 13,225,132  $ 59,350,979
Lease revenues                         10,585,654             -             -    10,585,654
Fee and other income                      607,632     1,370,945             -     1,978,577
ePlusSuite revenues                             -             -     1,759,386     1,759,386
                                    --------------------------------------------------------
    Total Revenues                     16,887,643    41,802,435    14,984,518    73,674,596
Cost of sales                           5,565,507    33,197,799    10,400,745    49,164,051
Direct lease costs                      4,734,039             -             -     4,734,039
Selling, general and administrative
  expenses                              3,981,836     5,883,919     2,857,601    12,723,356
                                    --------------------------------------------------------
Segment earnings                        2,606,261     2,720,718     1,726,172     7,053,150
Interest expense                        3,986,650        94,731             -     4,081,381
                                    --------------------------------------------------------
    Earnings before income taxes       (1,380,389)    2,625,987     1,726,172     2,971,769
                                    ========================================================
Assets                              $ 276,439,545  $ 57,051,066   $ 2,055,481 $ 335,546,092

Nine months ended December 31, 1999
Sales of equipment                  $  45,355,717  $116,852,848   $ 1,523,963 $ 163,732,528
Lease revenues                         21,816,694             -             -    21,816,694
Fee and other income                      958,296     4,998,078             -     5,956,374
ePlusSuite revenues                             -             -       297,453       297,453
                                    --------------------------------------------------------
    Total Revenues                     68,130,707   121,850,926     1,821,416   191,803,049
Cost of sales                          43,488,500   104,615,604     1,228,388   149,332,492
Direct lease costs                      5,408,846             -             -     5,408,846
Selling, general and administrative
  expenses                              7,997,014    11,716,244       179,671    19,892,929
                                    --------------------------------------------------------
Segment earnings                       11,236,347     5,519,078       413,357    17,168,782
Interest expense                        7,010,940       220,806             -     7,231,746

    Earnings before income taxes        4,225,407     5,298,272       413,357     9,937,036
                                    ========================================================
Assets                              $ 271,330,332  $ 47,967,618  $    561,908 $ 319,859,858

Nine months ended December 31, 2000
Sales of equipment                  $  28,735,761  $130,436,537  $ 36,102,191 $ 195,274,489
Lease revenues                         29,475,790             -             -    29,475,790
Fee and other income                    1,424,884     3,908,028             -     5,332,912
ePlusSuite revenues                             -             -     4,435,811     4,435,811
                                    --------------------------------------------------------
    Total Revenues                     59,636,435   134,344,565    40,538,002   234,519,002
Cost of sales                          28,077,667   110,556,982    30,485,633   169,120,282
Direct lease costs                      9,644,163             -             -     9,644,163
Selling, general and administrative
  expenses                             12,232,518    14,811,035     6,779,788    33,823,339
                                    --------------------------------------------------------
Segment earnings                        9,682,087     8,976,548     3,272,581    21,931,218
Interest expense                       11,159,701       253,465             -    11,413,166
                                    --------------------------------------------------------
    Earnings before income taxes       (1,477,614)    8,723,083     3,272,581    10,518,052
                                    ========================================================
Assets                              $ 276,439,545  $ 57,051,066   $ 2,055,481 $ 335,546,092



                                       9


7.  NEW ACCOUNTING PRONOUNCEMENTS

In June 1998,  the  Financial  Accounting  Standards  Board issued SFAS No. 133,
"Accounting  for  Derivative  Instruments  and Hedging  Activities,"  which,  as
amended  by  FASB  Statement  No.  138,  establishes  accounting  and  reporting
standards for  derivative  instruments,  including some  derivative  instruments
embedded in other contracts,  and for hedging activities.  SFAS No. 133 requires
companies to recognize all derivatives as either assets or liabilities, with the
instruments measured at fair value. The accounting for changes in fair value and
gains and losses depends on the intended use of the derivative and its resulting
designation.  The statement was originally  effective for fiscal years beginning
after June 15, 1999. In June 1999, FASB delayed implementation of this statement
for all fiscal  quarters of all fiscal years  beginning after June 15, 2000. The
Company will adopt SFAS No. 133 in the first  quarter of fiscal year 2002 and is
evaluating  the impact that  implementation  of this  statement will have on its
consolidated financial statements.

In December 1999, the Securities and Exchange Commission issued Staff Accounting
Bulletin No. 101, "Revenue Recognition in Financial  Statements," which provides
guidance on the recognition, presentation and disclosure of revenue in financial
statements.  The guidelines in SAB No. 101 must be adopted by the fourth quarter
of 2000.  We are in the  process  of  evaluating  the  potential  impact of this
statement on our financial position and results of operations.

In September  2000, the FASB issued SFAS No. 140,  "Accounting for Transfers and
Servicing of Financial Assets and Extinguishments of Liabilities," a replacement
of SFAS No. 125.  This  statement is effective  for  transfers  and servicing of
financial assets and  extinguishments  of liabilities  occurring after March 31,
2001. The Company does not anticipate the adoption of this Statement will have a
material impact on its financial position or results of operations.

Item 2.  Management's  Discussion  and  Analysis  of RESULTS OF  OPERATIONS  AND
FINANCIAL CONDITION

The following  discussion  and analysis of results of  operations  and financial
condition  of the  Company  should  be read in  conjunction  with the  Condensed
Consolidated  Financial  Statements  and  the  related  Notes  thereto  included
elsewhere in this report, and the Company's 2000 Form 10-K.

Overview

Certain  statements  contained  herein are not based on historical fact, but are
forward-looking statements that are based upon numerous assumptions about future
conditions  that may not occur.  Actual  events,  transactions  and  results may
materially  differ  from  the  anticipated  events,  transactions,   or  results
described in such  statements.  Our ability to consummate such  transactions and
achieve  such events or results is subject to certain  risks and  uncertainties.
Such risks and uncertainties  include,  but are not limited to, the existence of
demand for and acceptance of the Company's services,  economic  conditions,  the
impact of  competition  and  pricing,  results of  financing  efforts  and other
factors  affecting  the  Company's  business  that are beyond our  control.  The
Company  undertakes  no  obligation  and does not  intend to  update,  revise or
otherwise publicly release the result of any revisions to these  forward-looking
statements that may be made to reflect future events or circumstances.

Our  results of  operations  are  susceptible  to  fluctuations  for a number of
reasons,  including,  without  limitation,  customer demand for our products and
services,  supplier costs,  interest rate fluctuations,  our bad debt experience
and differences  between  estimated  residual values and actual amounts realized
related to the equipment we lease.  Operating  results could also fluctuate as a
result of the sale of equipment in our lease  portfolio  prior to the expiration
of the  lease  term to the  lessee  or to a third  party.  Such  sales of leased
equipment  prior to the  expiration  of the  lease  term may have the  effect of
increasing revenues and net earnings during the period in which the sale occurs,
and reducing revenues and net earnings otherwise expected in subsequent periods.


                                       10




In November 1999, we introduced ePlusSuite, a comprehensive business-to-business
electronic commerce supply chain management solution for information  technology
and other operating  resources.  We currently derive the majority of our revenue
from  sales and  financing  of  information  technology  and other  assets.  The
introduction  of ePlusSuite  reflects our  transition to a  business-to-business
electronic  commerce  solutions provider from our historical sales and financing
business.  Our long term  strategy,  which is wholly  dependent upon third party
financing,  is to  significantly  reduce  our  balance  sheet  risk over time by
outsourcing  lease and other  financing to  third-party  financial  institutions
while  charging a  transaction  fee. Our long term  strategy  also  includes the
arranging of sales of information  technology and other assets for a transaction
fee, rather than purchasing and reselling such assets ourselves.

We expect our  electronic  commerce  revenues to be derived  primarily  from (1)
amounts  charged or allocated to customers with respect to procurement  activity
executed through  Procure(+);  (2) fees from third-party  financing sources that
provide  leasing and other  financing for  transactions  that we arrange through
Procure(+) on behalf of our  customers;  (3) fees from  third-party  vendors for
sales in  transactions  that we  arrange  through  Procure(+)  on  behalf of our
customers;  and (4) amounts charged to customers for the Manage(+)  service.  We
expect to  generate  increased  revenues  in our  electronic  commerce  business
segment,  while  revenues from our leasing and sales  business may decrease over
time,  if our long term  strategy  of  generating  fees is  successful.  Because
revenues for the sale of leased and other  equipment  include the full  purchase
price of the item sold,  total  revenues  may decline to the extent  leasing and
sales revenues become net revenues in our e-commerce  business.  However, in the
near term, as we seek to implement our electronic commerce business strategy, we
will continue to derive most of our revenues from our traditional businesses.

We  expect  to incur  substantial  increases  in the near  term in our sales and
marketing, research and development, and general and administrative expenses. In
particular,  we expect to  significantly  expand the marketing of our electronic
commerce  business  solution and increase spending on advertising and marketing.
To implement this strategy, we plan to hire additional sales personnel, open new
sales locations and hire additional staff for advertising,  marketing and public
relations. We also plan to hire additional technical personnel and third parties
to assist  in the  implementation  and  upgrade  of  ePlusSuite  and to  develop
complementary  electronic  commerce  business  solutions.  As a result  of these
increases in expenses,  we expect to incur significant  losses in our ePlusSuite
business  which  may,  in the near  term,  have a  material  adverse  effect  on
operating results for the Company as a whole.

To the extent the Company successfully  implements these strategies,  it expects
the business to become less capital intensive over time and this may result in a
future  reduction of its  receivables and lease assets along with the associated
liabilities including debt and equipment payables.

The  Company  has  added  new   classifications   to  its  financial   statement
presentation  in order to  reflect  the  changes in its  business.  A line item,
ePlusSuite revenues,  has been added to the statement of earnings which includes
the  revenues  associated  with the  e-commerce  business  unit.  A new business
segment,  e-commerce,  has been added for segment reporting  purposes to present
separately e-commerce business unit revenues.


                                       11


As a result of the foregoing, the Company's historical results of operations and
financial  position may not be indicative of its future  performance  over time.
However,  the  Company's  results of  operations  and  financial  position  will
continue to primarily reflect its traditional sales and financing businesses for
at least the next twelve months.

Selected Accounting Policies

Amounts  allocated  for the  e-commerce  business  unit's  Procure+  service are
recognized as services are  rendered.  Amounts  charged for the Manage+  service
will be  recognized on a straight line basis over the period the services are to
be provided.

The manner in which lease finance  transactions are  characterized  and reported
for  accounting  purposes  has a major  impact  upon  reported  revenue  and net
earnings.  Lease  accounting  methods  significant to our business are discussed
below.

We classify our lease  transactions,  as required by the  Statement of Financial
Accounting  Standards  No. 13,  Accounting  for Leases,  or FASB No. 13, as: (1)
direct  financing;  (2) sales-  type;  or (3)  operating.  Revenues and expenses
between  accounting  periods  for each lease term will vary  depending  upon the
lease classification.

For  financial   statement   purposes,   we  present   revenue  from  all  three
classifications  in lease revenues,  and costs related to these leases in direct
lease costs.

Direct Financing and Sales-Type  Leases.  Direct financing and sales-type leases
transfer  substantially  all benefits  and risks of  equipment  ownership to the
customer.   A  lease  is  a  direct   financing  or  sales-type   lease  if  the
creditworthiness  of the customer and the  collectability  of lease payments are
reasonably  certain and it meets one of the  following  criteria:  (1) the lease
transfers  ownership  of the  equipment  to the customer by the end of the lease
term; (2) the lease contains a bargain  purchase  option;  (3) the lease term at
inception  is at  least  75% of  the  estimated  economic  life  of  the  leased
equipment;  or (4) the present value of the minimum  lease  payments is at least
90% of the fair market  value of the leased  equipment  at the  inception of the
lease.

Direct  financing  leases are recorded as investment in direct  financing leases
upon acceptance of the equipment by the customer. At the inception of the lease,
unearned lease income is recorded which represents the amount by which the gross
lease  payments  receivable  plus the estimated  residual value of the equipment
exceeds the  equipment  cost.  Unearned  lease income is  recognized,  using the
interest method, as lease revenue over the lease term.

Sales-type  leases  include a dealer  profit or loss  which is  recorded  by the
lessor at the inception of the lease. The dealer's profit or loss represents the
difference,  at the inception of the lease, between the fair value of the leased
property  and its  cost or  carrying  amount.  When  the  Company  supplies  the
equipment for lease through our technology sales business unit subsidiaries, the
dealer  margin is  presented in  equipment  sales  revenue and cost of equipment
sales.  Interest  earned on the present value of the lease payments and residual
value is  recognized  over the lease  term  using  the  interest  method  and is
included as part of our lease revenues.

Operating  Leases.  All leases that do not meet the criteria to be classified as
direct  financing or sales-type  leases are  accounted for as operating  leases.
Rental amounts are accrued on a straight-line  basis over the lease term and are
recognized as lease revenue. Our cost of the leased equipment is recorded on the


                                       12


balance sheet as investment in operating lease equipment and is depreciated on a
straight-line  basis  over the lease term to our  estimate  of  residual  value.
Revenue,  depreciation expense and the resulting profit for operating leases are
recorded on a straight-line basis over the life of the lease.

As a result of these three  classifications  of leases for accounting  purposes,
the  revenues  resulting  from  the  "mix" of lease  classifications  during  an
accounting  period will affect the profit margin  percentage for such period and
such profit  margin  percentage  generally  increases  as  revenues  from direct
financing  and  sales-type  leases  increase.  Should a lease be  financed,  the
interest  expense  declines  over the term of the  financing as the principal is
reduced.

Residual Values.  Residual values represent our estimated value of the equipment
at the end of the initial lease term. The residual  values for direct  financing
and  sales-type  leases are  recorded  in  investment  in direct  financing  and
sales-type  leases,  on a net  present  value  basis.  The  residual  values for
operating  leases are included in the leased  equipment's net book value and are
recorded in  investment in operating  lease  equipment.  The estimated  residual
values will vary,  both in amount and as a percentage of the original  equipment
cost,  and  depend  upon  several   factors,   including  the  equipment   type,
manufacturer's discount, market conditions and the term of the lease.

We evaluate  residual values on an ongoing basis and record any required changes
in accordance with FASB No. 13. Residual values are affected by equipment supply
and demand and by new product  announcements and price changes by manufacturers.
In accordance  with generally  accepted  accounting  principles,  residual value
estimates are adjusted downward when such assets are impaired.

We seek to realize the estimated  residual value at lease  termination  through:
(1) renewal or extension of the original lease; (2) sale of the equipment either
to the lessee or the  secondary  market;  or (3) lease of the equipment to a new
user. The difference between the proceeds of a sale and the remaining  estimated
residual  value is  recorded as a gain or loss in lease  revenues  when title is
transferred to the lessee, or, if the equipment is sold on the secondary market,
in  equipment  sales  revenues  and  cost  of  equipment  sales  when  title  is
transferred to the buyer.

Initial Direct Costs.  Initial direct costs related to the origination of direct
financing,  sales-type or operating  leases are capitalized and recorded as part
of the net  investment  in  direct  financing  leases,  or net  operating  lease
equipment, and are amortized over the lease term.

Sales. Sales revenue includes the following types of transactions:  (1) sales of
new equipment  (including some commercial  software) and used equipment which is
not  subject  to any type of  lease;  (2)  sales  of  equipment  and  commercial
software, subject to an existing lease, under which we are lessor, including any
underlying  financing related to the lease; and (3) sales of off-lease equipment
to the secondary market.

Other  Sources of  Revenue.  Amounts  charged or  allocated  for the  electronic
commerce  business  unit's  Procure(+)  service are  recognized  as services are
rendered.  Amounts  charged for the  Manage(+)  service will be  recognized on a
straight  line basis over the period the services are provided.  These  revenues
are included in our ePlusSuite revenues in our statement of earnings.

Fee and other income results from: (1) revenue from various  technology  related
services;  (2)  income  from  events  that  occur  after the  initial  sale of a
financial asset such as  escrow/prepayment  income;  (3) re-marketing  fees; (4)


                                       13


brokerage  fees earned for the  placement  of  financing  transactions;  and (5)
interest and other miscellaneous  income. These revenues are included in fee and
other income in our statements of earnings.

RESULTS OF  OPERATIONS - Three and Nine Months Ended  December 31, 2000 Compared
to Three and Nine Months Ended December 31, 1999

Total  revenues  generated by the Company  during the  three-month  period ended
December 31, 2000 were  $73,674,596  compared to revenues of $76,240,195  during
the comparable  period in the prior fiscal year, a decrease of 3.4%.  During the
nine month period ended December 31, 2000,  revenues were $234,519,002  compared
to revenues of  $191,803,049  during the  comparable  period in the prior fiscal
year,  an  increase  of 22.3%.  These  increases  are  primarily  the  result of
increased revenues from the sales of equipment,  which increased 13.9% and 40.5%
during  the three  and nine  months  ended  December  31,  2000.  The  Company's
acquisition of CLG, Inc. on September 30, 1999 also  contributed to the increase
in revenues,  primarily lease revenues.  The Company's  revenues are composed of
sales and other revenue,  and may vary  considerably  from period to period (See
"POTENTIAL FLUCTUATIONS IN QUARTERLY OPERATING RESULTS").

Sales revenue,  which includes sales of equipment and sales of leased equipment,
decreased 6.6% to $59,350,979  during the three-month  period ended December 31,
2000, as compared to $63,549,650  the  corresponding  period in the prior fiscal
year. For the nine-month  period ended December,  2000, sales increased 19.3% to
$195,274,489 over the corresponding period in the prior year.

The  majority  of  sales  of  equipment  are  generated  through  the  Company's
technology  business unit  subsidiaries and represented 90.4% and 85.3% of total
sales revenue for the three and  nine-months  ended  December 31, 2000.  For the
three and nine-month  periods ended December 31, 2000,  equipment  sales through
the  Company's  technology  business unit  subsidiaries  accounted for 99.9% and
99.8% respectively,  of sales of equipment,  with the remainder being sales from
brokerage and re-marketing  activities in the lease financing  business segment.
Sales of  equipment  increased  significantly  during  the three and  nine-month
periods  ended  December  31,  2000,  as compared to the prior  fiscal year as a
result  of  increased  customer  purchase  volume  in the  Company's  technology
business unit subsidiaries. The acquisition of CLG, Inc. in September, 1999, did
not materially  contribute to the increase in sales of equipment for the periods
presented.

The Company realized a gross margin on sales of equipment of 18.8% and 15.3% for
the three and nine-month periods ended December 31, 2000, as compared to a gross
margin of 10.3% and 10.5%,  realized on sales of equipment during the comparable
periods in the prior fiscal year. This increase in net margin  percentage can be
primarily  attributed to the Company's  technology  business unit  subsidiaries'
acquisition of higher profit margin customers and focus on selling higher margin
equipment  and  services.  The  Company's  gross margin on sales of equipment is
affected by the mix and volume of products sold.

The Company also recognizes  revenue from the sale of leased  equipment.  During
the three months ended December 31, 2000,  sales of leased  equipment  decreased
65.7% to $5,615,123.  During the nine months ended  December 31, 2000,  sales of
lease equipment  decreased  36.9% to  $28,311,687.  The revenue and gross margin
recognized on sales of leased equipment can vary significantly  depending on the
nature  and  timing  of the  sale,  as well as the  timing  of any debt  funding


                                       14


recognized in accordance  with SFAS No. 125.  Prior to May 2000, the majority of
the Company's sales of leased equipment has  historically  been sold to MLC/CLC,
LLC, a joint  venture in which the Company owns a 5% interest.  During the three
and nine months ended December 31, 2000,  sales to MLC/CLC,  LLC,  accounted for
0.0% and 57.9% of sales of leased equipment, respectively. During the comparable
three and nine month  periods in the prior  fiscal year,  sales to MLC/CLC,  LLC
accounted  for 70.9% and 45.1% of  leased  equipment  sales.  Sales to the joint
venture  require the consent of the joint  venture  partner.  Firstar  Equipment
Finance  Corporation,  which owns 95% of MLC/CLC,  LLC, has  discontinued  their
investment  in new lease  acquisitions  effective  May  2000.  The  Company  has
developed  and will  continue to develop  relationships  with  additional  lease
equity investors and financial intermediaries to diversify its sources of equity
financing.

During the three and nine months ended December,  2000, the Company recognized a
gross  margin  of 1.4% and 2.4% on  leased  equipment  sales of  $5,615,123  and
$28,311,687.  During the three and nine-month  periods in the prior fiscal year,
the Company  realized a gross margin of 6.4% and 4.3% on leased  equipment sales
of $16,360,757 and $44,882,169.  This decrease in both volume of equipment sales
and  margin is the  result of  decreased  sales to the  Company's  equity  joint
venture partner.

The Company's lease revenues increased 11.8% to $10,585,654 for the three months
ended  December 31, 2000  compared  with the  corresponding  period in the prior
fiscal year.  For the  nine-month  period,  lease  revenues  increased  35.1% to
$29,475,790.  The  increase  consists of  increased  lease  earnings  and rental
revenues  reflecting a higher average  investment in direct  financing and sales
type  leases.  The  investment  in direct  financing  and sales  type  leases at
December 31, 1999 and 2000 was $204,280,675 and $220,690,846,  respectively. The
December 31, 2000 balance represents an increase of $16,410,171 or 8.0% over the
balance as of December  31, 1999.  The  increase in lease  revenues for the nine
month  period was due in large  part to the  acquisition  of CLG,  Inc which was
reflected on the Company's balance sheet as of September 30, 1999.

For the three and nine months  ended  December  31,  2000,  fee and other income
decreased  32.4% and 10.5%,  respectively,  over the  comparable  periods in the
prior fiscal year. Fee and other income includes  revenues from adjunct services
and fees,  including broker fees,  support fees,  warranty  reimbursements,  and
learning center  revenues  generated by the Company's  technology  business unit
subsidiaries.  Included in the  Company's fee and other income are earnings from
certain  transactions  which are in the Company's  normal course of business but
there is no  guarantee  that future  transactions  of the same  nature,  size or
profitability will occur. The Company's ability to consummate such transactions,
and the timing  thereof,  may depend  largely  upon  factors  outside the direct
control of  management.  The  earnings  from these  types of  transactions  in a
particular  period may not be indicative of the earnings that can be expected in
future periods.

For the three and nine months  ended  December 31,  2000,  the Company  recorded
$1,759,386  and $4,435,811 in ePlusSuite  revenues,  as compared to $297,453 for
the three and nine months  ended  December 31, 1999.  These  revenues  consisted
primarily of amounts  charged for the  arrangement of  procurement  transactions
executed through Procure+, a component of ePlusSuite.  During the three and nine
months ended December 31, 1999 and 2000, the selling, general and administrative
expenses allocated to the e-commerce business unit consisted primarily of direct
expenses and allocated corporate overhead.

                                       15


The Company's direct lease costs increased 51.9% and 78.3%, respectively, during
the three and nine-month periods ended December 31, 2000 as compared to the same
periods in the prior fiscal year. These increases are partially  attributable to
increases in the Company's default and bankruptcy allowance.  Additionally,  the
increase for the nine-month period is partially  attributable to the acquisition
of CLG,  Inc.,  which  significantly  increased  the Company's  operating  lease
portfolio and therefore its depreciation expense.

Salaries and benefits  expenses  increased 63.5% during the  three-month  period
ended  December 31, 2000 over the same period in the prior year.  For the fiscal
year to date through  December 31, 2000,  salaries and benefits  increased 66.7%
over the prior year.  This increase  reflects the increased  number of personnel
employed by the Company,  higher commission  expenses in the technology business
unit, and, for the nine-month period, the acquisition of CLG, Inc.

Interest  and  financing  costs  incurred  by the Company for the three and nine
months ended December 31, 2000 increased 1% and 57.8%, respectively,  and relate
to interest costs on the Company's  indebtedness.  The significant  increase for
the nine month period is attributable  to the acquisition of CLG, Inc.  Payments
for interest costs on the majority of  non-recourse  and certain  recourse notes
are typically remitted directly to the lender by the lessee.

The Company's  provision for income taxes  decreased to $1,242,907 for the three
months  ended  December  31, 2000 from  $1,580,340  for the three  months  ended
December  31,  1999,  reflecting  effective  income  tax  rates  of 40% for both
periods.  For the nine months ended December 31, 2000,  the Company's  provision
for income taxes was $4,279,916 as compared to $3,974,847  during the comparable
prior  year  period,  reflecting  effective  income  tax  rates  of 40% for both
periods.

The foregoing resulted in a 27.1% decrease and 4.6% increase in net earnings for
the three and  nine-month  periods  ended  December 31, 2000,  respectively,  as
compared to the same periods in the prior fiscal year.  Basic and fully  diluted
earnings  per common share were $.18 for both methods for the three months ended
December  31,  2000,  as compared  to $.30 for basic and $.26 for fully  diluted
earnings  for the three  months  ended  December  31,  1999.  Basic and  diluted
weighted  average common shares  outstanding for the three months ended December
31, 2000 were 9,707,436 and 9,866,573,  respectively. For the three months ended
December 31, 1999, the basic and diluted  weighted  average  shares  outstanding
were 7,885,729 and 9,092,317,  respectively. For the fiscal year to date through
December 31, 2000,  the Company's  basic and fully  diluted  earnings per common
share  were $.65 and  $.60,  respectively,  as  compared  to basic  and  diluted
earnings per common share of $.78 and $.70, respectively, for the same period in
1999,  based on weighted  average  common  shares  outstanding  of 9,594,984 and
10,364,288,  respectively, for 2000, and 7,618,700 and 8,554,461,  respectively,
for 1999.

LIQUIDITY AND CAPITAL RESOURCES

During the nine-month period ended December 31, 2000, the Company generated cash
flows in operations of $22,194,705 and used cash flows from investing activities
of  $26,761,639.  A  significant  contributing  factor  to the cash  flows  from
operations was an approximately  $12.5 million  assigned  customer payment which
was  received by the  Company  prior to  December  31, 2000 and  remitted to the
lender in January 2001. Cash flows generated by financing activities amounted to
$8,693,719 during the same period.  The net effect of these cash flows was a net
increase  in cash and cash  equivalents  of  $4,126,785  during  the  nine-month
period. During the same period, the Company's total assets decreased $9,788,656,
or 2.8%.  On April 17,  2000 the  Company  completed  a  secondary  offering  of
1,000,000  shares  of its  common  stock at a price of  $28.50  per  share.  Net
proceeds to the Company were $25,999,884.

                                       16


The Company's debt financing activities  typically provide  approximately 80% to
100% of the purchase  price of the equipment  purchased by the Company for lease
to its  customers.  Any  balance of the  purchase  price (the  Company's  equity
investment in the  equipment)  must  generally be financed by cash flow from its
operations, the sale of the equipment leased to third parties, or other internal
means.  Although the Company  expects that the credit  quality of its leases and
its residual  return history will continue to allow it to obtain such financing,
no assurances can be given that such financing will be available,  at acceptable
terms,  or at all.  The  financing  necessary to support the  Company's  leasing
activities  has  principally   been  provided  by   non-recourse   and  recourse
borrowings.  Historically,  the Company has obtained  recourse and  non-recourse
borrowings  from banks and finance  companies.  The Company has formal  programs
with Key Corporate  Capital,  Inc. and Fleet  Business  Credit  Corporation.  In
addition  to these  programs,  recently  the Company  has  regularly  funded its
leasing activities with Wachovia Bank and Trust,  Citizens Leasing  Corporation,
GE Capital Corporation, National City Bank, Hitachi Leasing America, Fifth Third
Bank and Heller Financial,  Inc., among others. These programs require that each
transaction is specifically approved and done solely at the lender's discretion.
During the  nine-month  period ending  December 31, 2000,  the  Company's  lease
related non-recourse debt portfolio decreased 6.5% to $171,020,715.

Whenever  possible and  desirable,  the Company  arranges for equity  investment
financing which includes selling assets including the residual portions to third
parties and financing the equity investment on a non-recourse basis. The Company
generally  retain customer  control and operational  services,  and have minimal
residual  risk. The Company  usually  preserve the right to share in remarketing
proceeds  of the  equipment  on a  subordinated  basis  after the  investor  has
received an agreed to return on its investment.

Through  MLC/CLC,  LLC,  the  Company  had a joint  venture  agreement  that had
historically  provided  the  equity  investment  financing  for  certain  of the
Company's  transactions.  Firstar Equipment Finance Company ("FEFCO"),  formerly
Cargill  Leasing  Corporation,  is an  unaffiliated  investor  which owns 95% of
MLC/CLC, LLC. FEFCO's parent company, Firstar Corporation, is a $20 billion bank
holding company that is publicly traded on the New York Stock Exchange under the
symbol "FSR". This joint venture  arrangement enabled the Company to invest in a
significantly  greater portfolio of business than its limited capital base would
otherwise allow. A significant portion of the Company's revenue generated by the
sale of leased equipment is attributable to sales to MLC/CLC, LLC. (See "RESULTS
OF  OPERATIONS").  FEFCO has  discontinued  new lease  acquisition  transactions
effective  May 2000.  We  actively  sell or finance our equity  investment  with
Heller  Financial,  Inc.,  Fleet  Business  Credit  Corporation  and GE  Capital
Corporation, among others.

The Company's  "Accounts  payable - equipment"  represents  equipment costs that
have been  placed on a lease  schedule,  but for which the  Company  has not yet
paid.  The balance of unpaid  equipment  cost can vary depending on vendor terms
and the timing of lease  originations.  As of December 31, 2000, the Company had
$14,426,469  of unpaid  equipment  cost, as compared to $22,975,545 at March 31,
2000.

Working capital financing in our leasing business was, through December 16, 2000
when it expired, provided by a $65 million committed credit facility which was a
short-term,  secured,  recourse  facility  provided through First Union National
Bank,  N.A. and which had syndicated the facility to the following  participants
and in the following amounts: National City Bank ($15 million); Summit Bank ($10
million); Bank Leumi USA ($10 million); and Key Bank ($10 million). This credit


                                       17


facility  had been in place  since  December  1998,  was  renewed for a one-year
period on December 19, 1999,  had full recourse to the Company,  and was secured
by a blanket lien against all of the Company's assets. In addition,  the Company
had entered  into  pledge  agreements  to pledge the common  stock of all wholly
owned  subsidiaries.  The interest  rates  charged under the facility were LIBOR
plus  1.5% or Prime  minus  .5%,  depending  on the term of the  borrowing.  The
facility expired on December 16, 2000.  Effective December 15, 2000, the Company
entered into a $20 million 364 day, committed, secured recourse facility through
National  City Bank.  It has full  recourse to the Company,  and is secured by a
blanket  lien against all of the  Company's  assets.  In  addition,  the Company
entered  into pledge  agreements  to pledge the common stock of all wholly owned
subsidiaries.  The credit  facility  contains  certain  financial  covenants and
certain  restrictions  on, among other  things,  the  Company's  ability to make
certain  investments,  and sell  assets or merge  with  another  company.  As of
December 31, 2000,  the Company was in compliance  with all of the covenants and
restrictions.  The interest  rates  charged  under the facility are LIBOR plus a
margin  ranging  from 1.50% to 2.25% or Prime plus a margin  ranging  from 0% to
 .25%.  The  margin is  determined  by a matrix  which is based on a ratio of the
Company's total recourse funded debt to EBITDA (earnings  before interest,  tax,
depreciation, and amortization) as determined under the facility.

Subsequently, on January 19, 2001, the $20 million National City credit facility
was amended and  increased to $35 million and the term was  lengthened  to 3 1/4
years. The new facility  expires on April 17, 2004. In addition,  Branch Banking
and Trust Company ($10 million) and PCN Bank,  N.A. ($5 million) have been added
to the facility and National City has been appointed  agent.  The margin related
to the LIBOR  interest rate option was increased from 1.50% to 2.25% to 1.75% to
2.50%.  As of December 31, 2000, the Company had no  outstanding  balance on the
National City Credit Facility.

ePlus Technology of NC, inc., ePlus Technology of PA, inc. and ePlus Technology,
inc.  have  separate   credit   facilities  to  finance  their  working  capital
requirements for inventories and accounts receivable. Their traditional business
as sellers of PC's and  related  network  equipment  and  software  products  is
financed  through  agreements  known  as  "floor  planning"  financing  in which
interest  expense for the first  thirty to forty days is not charged but is paid
by the  supplier/distributor.  These floor planning  liabilities are recorded as
accounts  payable-trade,  as they are normally repaid within the thirty to forty
day time frame and represent an assigned accounts payable  originally  generated
with the supplier/distributor. If the thirty to forty day obligation is not paid
timely, interest is then assessed at stated contractual rates.

In addition to the floor  planning  financing,  ePlus  Technology,  inc.  has an
accounts receivable facility through Deutsche Financial Services Corporation. As
of December  31, 2000 the balance of this  facility was $725,610 and is included
in recourse notes payable.

As of December 31, 2000 the floor planning agreements are as follows:

                                                                     Balance at
                                                                    December 31,
       Entity              Floor Plan Supplier        Credit Limit      2000
- --------------------- ----------------------------------------- ----------------

ePlus
Technology of              Finova Capital Corp.      $ 4,000,000    $  1,945,667
NC, inc.

                                       18


                           IBM Credit Corp.              250,000          26,968

ePlus
Technology of              Finova Capital Corp.        7,000,000       5,622,495
PA, inc.

                           IBM Credit Corp.              750,000         209,778

ePlus
Technology,                Deutsche Financial
inc                        Services Corp.              19,000,000      8,663,724

ePlus  Technology  of PA, inc. also has a line of credit in place with PNC Bank,
N.A. with a maximum loan limit of  $2,500,000  that expires on November 30, 2001
and is  guaranteed  by  ePlus,  inc.  As of  December  31,  2000,  there  was no
outstanding  balance on the credit  facility.  The credit  facility  provided by
Finova  Capital  Corporation  is required to be guaranteed by ePlus inc. for the
greater of one half the outstanding balance or $5,500,000. The facility provided
by  Deutsche  Financial  Services  Corporation,  requires  a  guaranty  of up to
$2,000,000 of the outstanding balance by ePlus inc.

Availability  under the  revolving  lines of credit  may be limited by the asset
value of  equipment  purchased  by the  Company  and may be  further  limited by
certain covenants and terms and conditions of the facilities.

ePlus  Technology,  inc. was previously  supplied a floor  planning  facility by
BankAmerica  Credit who  terminated the  agreement,  effective  August 16, 2000.
ePlus Technology,  inc. contracted with Deutsche Financial Services  Corporation
on August 30, 2000, to replace the previous  supplier.  Both ePlus Technology of
NC, inc. and ePlus  Technology  of PA, inc.  were  notified on December 26, 2000
that Finova Capital Corp. was  terminating  the floor planning  agreements as of
February  25,  2001,  as provided  within their  contractual  notice  period for
terminating  the  agreements.  Both entities are expected to obtain  alternative
financing sources prior to this expiration date.

The continued  implementation of the Company's e-commerce business strategy will
require a significant investment in both cash and managerial focus. In addition,
the  Company  may  selectively  acquire  other  companies  that have  attractive
customer  relationships  and skilled sales forces.  The Company may also acquire
technology companies to expand and enhance the platform of ePlusSuite to provide
additional  functionality and value added services. As a result, the Company may
require additional  financing to fund its strategy  implementation and potential
future acquisitions, which may include additional debt and equity financing.

POTENTIAL FLUCTUATIONS IN QUARTERLY OPERATING RESULTS

The Company's  future  quarterly  operating  results and the market price of its
stock may  fluctuate.  In the event the  Company's  revenues or earnings for any
quarter are less than the level expected by securities analysts or the market in
general,  such shortfall could have an immediate and significant  adverse impact
on the market price of the  Company's  stock.  Any such adverse  impact could be


                                       19


greater if any such shortfall  occurs near the time of any material  decrease in
any widely  followed  stock index or in the market  price of the stock of one or
more public  equipment  leasing and  financing  companies or major  customers or
vendors of the Company.

The Company's  quarterly  results of operations are  susceptible to fluctuations
for a number of  reasons,  including,  without  limitation,  its entry  into the
e-commerce  market,  any reduction of expected  residual  values  related to the
equipment under the Company's leases,  timing of specific transactions and other
factors (See  "Factors  That May Affect Future  Operating  Results").  Quarterly
operating results could also fluctuate as a result of the sale by the Company of
equipment in its lease portfolio,  at the expiration of a lease term or prior to
such  expiration,  to a lessee or to a third party.  Such sales of equipment may
have the effect of  increasing  revenues  and net income  during the  quarter in
which the sale occurs,  and reducing revenues and net income otherwise  expected
in subsequent quarters.

The Company believes that comparisons of quarterly results of its operations are
not necessarily meaningful and that results for one quarter should not be relied
upon as an indication of future performance.

INFLATION

The Company does not believe  that  inflation  has had a material  impact on its
results of operations during the first three quarters of the fiscal year.

FACTORS THAT MAY AFFECT FUTURE OPERATING RESULTS

Certain  statements  contained  herein are not based on historical fact, but are
forward-looking statements that are based upon numerous assumptions about future
conditions  that may not occur.  Actual  events,  transactions  and  results may
materially  differ  from  the  anticipated  events,  transactions,   or  results
described  in  such  statements.   The  Company's  ability  to  consummate  such
transactions  and achieve such events or results is subject to certain risks and
uncertainties.  Such risks and uncertainties include, but are not limited to the
matters set forth below.

The Company's  e-commerce  business has an extremely limited operating  history.
Although  it has been in the  business  of  financing  and  selling  information
technology  equipment  since 1990,  the Company  expects to derive a significant
portion of its future revenues from its ePlusSuite  services.  As a result,  the
Company  will  encounter  some  of  the  challenges,   risks,  difficulties  and
uncertainties  frequently  encountered  by early stage  companies  using new and
web-enabled  business models in new and rapidly evolving markets.  Some of these
challenges relate to the Company's ability to:

o    increase the total number of users of ePlusSuite services;
o    adapt to meet changes in its markets and competitive developments; and
o    continue to update its technology to enhance the features and functionality
     of its suite of products.

The Company  cannot be certain that its business  strategy will be successful or
that  it will  successfully  address  these  and  other  challenges,  risks  and
uncertainties.

Over the longer term, the Company expects to derive a significant portion of its
revenues  from  ePlusSuite  services.  The  Company  expects to incur  increased


                                       20


expenses that may negatively impact  profitability.  The Company also expects to
incur significant sales and marketing, research and development, and general and
administrative  expenses in connection with the development of this business. As
a result,  the Company may incur significant  losses in its e-commerce  business
unit in the foreseeable future,  which may have a material adverse effect on the
future operating results of the Company as a whole.

The Company began operating its ePlusSuite  services in November 1999. Broad and
timely acceptance of the ePlusSuite services, which is critical to the Company's
future  success,  is  subject  to a number of  significant  risks.  These  risks
include:

o    operating  resource  management  and  procurement  on the Internet is a new
     market;
o    the system's  ability to support  larger numbers of buyers and suppliers is
     unproven;
o    significant enhancement of the features and services of ePlusSuite services
     is needed to achieve widespread commercial initial and continued widespread
     acceptance of the system;
o    the pricing models may not be acceptable to customers;
o    if the  Company is unable to develop  and  increase  transaction  volume on
     ePlusSuite,   it  is  unlikely  that  it  will  ever  achieve  or  maintain
     profitability in this business;
o    businesses  that have made  substantial  up-front  payments for  e-commerce
     solutions may be reluctant to replace their current  solution and adopt the
     Company's solution;
o    the  Company's  ability to adapt to a new market that is  characterized  by
     rapidly changing  technology,  evolving industry standards and frequent new
     product  announcements;
o    significant  expansion of internal  resources is needed to support  planned
     growth of the Company's ePlusSuite services.

Item 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Although a substantial  portion of the Company's  liabilities are  non-recourse,
fixed interest rate instruments, the Company is reliant upon lines of credit and
other financing  facilities which are subject to fluctuations in interest rates.
Should interest rates significantly  increase, the Company would incur increased
interest expense, which could potentially lower earnings.

PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings
         Not Applicable

Item 2.  Changes in Securities and Use of Proceeds

         On April 11, 2000, the Company issued 709,956 shares of common stock to
         TC Plus LLC pursuant to a cashless  exercise of a warrant,  based on an
         exercise price of $11.00 per share. Due to the sophisticated  nature of
         the investor,  the Company  relied on the exemption  from  registration
         under Section 4(2) of the  Securities  Act of 1933, as amended,  in the
         issuance of the shares pursuant to the exercise.

         On May 25, 2000, the Company issued a common stock purchase  warrant to
         a business  partner  which  allows the holder to  purchase up to 50,000
         shares of the  Company's  common  stock at a price of $18.75  per share
         over a two year period beginning July 1, 2000. Due to the institutional
         and  sophisticated  nature of the investor,  the Company  relied on the
         exemption from registration under Section 4(2) of the Securities Act of
         1933, as amended, in the issuance of the warrant.

                                       21


Item 3.  Defaults UPON Senior Securities
         Not Applicable

Item 4.  Submission of Matters to a Vote of Security Holders
         Not Applicable


Item 5.  Other Information
         Not Applicable

Item 6(a)  Exhibits

           None

Item 6(b)  Reports on Form 8-K

Form 8-K dated  December 19, 2000,  and filed with the SEC on December 28, 2000,
to report the  National  City Bank  Amended  Credit  Agreement  to provide a 364
day credit facility with a $20 million dollar limit.


                                       22




SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed by the following  persons on behalf of the registrant and in the
capacities and on the dates indicated.

                                  ePlus inc.


                                  /s/ PHILLIP G. NORTON

                                  By: Phillip G. Norton, Chairman of the Board,
                                  President and Chief Executive Officer
                                  Date: February 14, 2001


                                  /s/ STEVEN J. MENCARINI

                                  By: Steven J. Mencarini, Senior Vice President
                                  and Chief Financial Officer
                                  Date: February 14, 2001